JFrog Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	531.84	428.49	349.89	280.04	206.68
Revenue Growth (YoY)	24.12%	22.46%	24.94%	35.49%	37.03%
Cost of Revenue	123.45	98.3	77.04	62.29	41.82
Gross Profit	408.39	330.19	272.84	217.75	164.86
Selling, General & Admin	305.15	260.42	213.81	186.37	153.63
Research & Development	195.09	160.86	134.58	121.23	79.6
Other Operating Expenses	500.24	421.29	348.39	307.59	233.23
Total Operating Expenses	1,000	842.57	696.78	615.19	466.46
Operating Income	-91.85	-91.1	-75.55	-89.84	-68.37
Total Non-Operating Income (Expense)	25.82	25.28	21.03	5.09	0.74
Pretax Income	-66.04	-65.82	-54.52	-84.75	-67.63
Provision for Income Taxes	5.78	3.42	6.74	5.44	-3.42
Net Income	-71.82	-69.24	-61.26	-90.18	-64.2
Net Income to Common	-71.82	-69.24	-61.26	-90.18	-64.2
Shares Outstanding (Basic)	116	110	103	99	95
Shares Outstanding (Diluted)	116	110	103	99	95
Shares Change (YoY)	5.93%	6.17%	4.11%	4.71%	103.89%
EPS (Basic)	-0.62	-0.63	-0.59	-0.91	-0.68
EPS (Diluted)	-0.62	-0.63	-0.59	-0.91	-0.68
Free Cash Flow	142.27	107.78	72.17	17.1	23.67
Free Cash Flow Growth	32.00%	49.34%	322.14%	-27.78%	-8.72%
Free Cash Flow Per Share	1.22	0.98	0.70	0.17	0.25
Gross Margin	76.79%	77.06%	77.98%	77.76%	79.76%
Operating Margin	-17.27%	-21.26%	-21.59%	-32.08%	-33.08%
Profit Margin	-13.50%	-16.16%	-17.51%	-32.20%	-31.06%
FCF Margin	26.75%	25.15%	20.63%	6.11%	11.45%
EBITDA	-67.35	-69.64	-60.25	-75.19	-59.62
EBITDA Margin	-12.66%	-16.25%	-17.22%	-26.85%	-28.85%
EBIT	-91.85	-91.1	-75.55	-89.84	-68.37
EBIT Margin	-17.27%	-21.26%	-21.59%	-32.08%	-33.08%
Effective Tax Rate	-8.76%	-5.19%	-12.36%	-6.42%	5.06%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q