XML 22 R8.htm IDEA: XBRL DOCUMENT v2.4.1.9
Unaudited Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (12,670)us-gaap_NetIncomeLoss $ (8,074)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 344us-gaap_Depreciation 254us-gaap_Depreciation
Stock-based compensation 1,685us-gaap_ShareBasedCompensation 646us-gaap_ShareBasedCompensation
Amortization of deferred charges related to loan   31us-gaap_AmortizationOfFinancingCosts
Capital loss from disposal of fixed asset (1)us-gaap_GainLossOnDispositionOfAssets  
Changes in assets and liabilities:    
Trade receivables 17,226us-gaap_IncreaseDecreaseInAccountsReceivable 14,014us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets 1,064us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (284)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Trade payables (581)us-gaap_IncreaseDecreaseInAccountsPayable (74)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued expenses and other liabilities (2,394)us-gaap_IncreaseDecreaseInAccruedLiabilities (1,069)us-gaap_IncreaseDecreaseInAccruedLiabilities
Increase in severance pay, net   314us-gaap_IncreaseDecreaseInPostemploymentObligations
Deferred revenues (2,101)us-gaap_IncreaseDecreaseInDeferredRevenue (1,424)us-gaap_IncreaseDecreaseInDeferredRevenue
Other long term liabilities (1,327)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 3us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net cash provided by operating activities 1,245us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 4,337us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Decrease in short-term deposit   3,987vrns_IncreaseDecreaseInShortTermDeposits
Decrease in long-term deposits   37vrns_IncreaseDecreaseInLongTermDeposits
Decrease (increase) in restricted cash 6us-gaap_IncreaseDecreaseInRestrictedCash (15)us-gaap_IncreaseDecreaseInRestrictedCash
Purchase of property and equipment (473)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (608)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash provided by (used in) investing activities (467)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 3,401us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Exercise of employee stock options 548us-gaap_ProceedsFromStockOptionsExercised 13us-gaap_ProceedsFromStockOptionsExercised
Payment of deferred equity offering cost   (335)us-gaap_PaymentsOfStockIssuanceCosts
Net proceeds from initial public offering   108,447us-gaap_ProceedsFromIssuanceInitialPublicOffering
Net cash provided by financing activities 548us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 108,125us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Increase in cash and cash equivalents 1,326us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 115,863us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 76,593us-gaap_CashAndCashEquivalentsAtCarryingValue 9,633us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 77,919us-gaap_CashAndCashEquivalentsAtCarryingValue 125,496us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of non-cash flow information:    
Conversion of preferred stock to common stock   43,775us-gaap_ConversionOfStockAmountConverted1
Conversion of liability warrants to equity   2,866vrns_ReclassificationOfWarrantLiabilityToEquity
Deferred rent fixed asset additions 1,355us-gaap_NoncashOrPartNoncashAcquisitionFixedAssetsAcquired1  
Deferred offering costs not yet paid   846us-gaap_AdjustmentOfWarrantsGrantedForServices
1,355vrns_SupplementalNoncashTransactions 47,487vrns_SupplementalNoncashTransactions
Supplemental disclosures of cash flow information:    
Cash paid for income taxes $ 33us-gaap_IncomeTaxesPaid $ 28us-gaap_IncomeTaxesPaid