JFrog Ltd. (FROG)
NASDAQ: FROG · Real-Time Price · USD
30.86
+0.30 (0.98%)
Dec 20, 2024, 4:00 PM EST - Market closed
JFrog Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 |
| Revenue | 409.67 | 349.89 | 280.04 | 206.68 | 150.83 | 104.72 | Upgrade
|
| Revenue Growth (YoY) | 24.45% | 24.94% | 35.49% | 37.03% | 44.03% | 64.82% | Upgrade
|
| Cost of Revenue | 90.2 | 77.02 | 62.26 | 41.81 | 28.45 | 20.04 | Upgrade
|
| Gross Profit | 319.47 | 272.86 | 217.78 | 164.88 | 122.38 | 84.68 | Upgrade
|
| Selling, General & Admin | 250.27 | 213.52 | 185.08 | 149.4 | 95.09 | 61.13 | Upgrade
|
| Research & Development | 145.77 | 127.28 | 111.62 | 74.12 | 39.71 | 28.51 | Upgrade
|
| Operating Expenses | 396.04 | 340.8 | 296.69 | 223.52 | 134.8 | 89.63 | Upgrade
|
| Operating Income | -76.57 | -67.94 | -78.91 | -58.64 | -12.42 | -4.95 | Upgrade
|
| Interest & Investment Income | 26.6 | 22.1 | 5.9 | 1.5 | 2.5 | 3.03 | Upgrade
|
| Currency Exchange Gain (Loss) | 0.42 | -0.59 | -0.52 | 0.35 | 0.06 | 0.14 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.92 | -0.48 | -0.29 | -1.11 | -0.52 | - | Upgrade
|
| EBT Excluding Unusual Items | -50.47 | -46.91 | -73.82 | -57.9 | -10.38 | -1.78 | Upgrade
|
| Merger & Restructuring Charges | -4.49 | -7.61 | -10.71 | -6.97 | -1.77 | -1.99 | Upgrade
|
| Legal Settlements | - | - | -0.22 | -2.75 | - | - | Upgrade
|
| Pretax Income | -54.96 | -54.52 | -84.75 | -67.63 | -12.15 | -3.77 | Upgrade
|
| Income Tax Expense | 2.31 | 6.74 | 5.44 | -3.42 | -2.74 | 1.63 | Upgrade
|
| Net Income | -57.27 | -61.26 | -90.18 | -64.2 | -9.41 | -5.39 | Upgrade
|
| Net Income to Common | -57.27 | -61.26 | -90.18 | -64.2 | -9.41 | -5.39 | Upgrade
|
| Shares Outstanding (Basic) | 108 | 103 | 99 | 95 | 46 | 27 | Upgrade
|
| Shares Outstanding (Diluted) | 108 | 103 | 99 | 95 | 46 | 27 | Upgrade
|
| Shares Change (YoY) | 5.79% | 4.10% | 4.71% | 103.89% | 71.35% | 3.94% | Upgrade
|
| EPS (Basic) | -0.53 | -0.59 | -0.91 | -0.68 | -0.20 | -0.20 | Upgrade
|
| EPS (Diluted) | -0.53 | -0.59 | -0.91 | -0.68 | -0.20 | -0.20 | Upgrade
|
| Free Cash Flow | 91.27 | 72.17 | 17.1 | 23.67 | 25.94 | 8.2 | Upgrade
|
| Free Cash Flow Per Share | 0.84 | 0.70 | 0.17 | 0.25 | 0.56 | 0.30 | Upgrade
|
| Gross Margin | 77.98% | 77.99% | 77.77% | 79.77% | 81.14% | 80.87% | Upgrade
|
| Operating Margin | -18.69% | -19.42% | -28.18% | -28.37% | -8.24% | -4.73% | Upgrade
|
| Profit Margin | -13.98% | -17.51% | -32.20% | -31.06% | -6.24% | -5.15% | Upgrade
|
| Free Cash Flow Margin | 22.28% | 20.63% | 6.11% | 11.45% | 17.20% | 7.83% | Upgrade
|
| EBITDA | -58.17 | -52.64 | -64.26 | -49.9 | -8.76 | -2.98 | Upgrade
|
| EBITDA Margin | -14.20% | -15.04% | -22.95% | -24.14% | -5.81% | -2.84% | Upgrade
|
| D&A For EBITDA | 18.4 | 15.3 | 14.66 | 8.75 | 3.66 | 1.98 | Upgrade
|
| EBIT | -76.57 | -67.94 | -78.91 | -58.64 | -12.42 | -4.95 | Upgrade
|
| EBIT Margin | -18.69% | -19.42% | -28.18% | -28.37% | -8.24% | -4.73% | Upgrade
|
| Revenue as Reported | 409.67 | 349.89 | 280.04 | 206.68 | 150.83 | 104.72 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.