JFrog Ltd. (FROG)

JFrog Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	428.49	349.89	280.04	206.68	150.83
Revenue Growth (YoY)	22.46%	24.94%	35.49%	37.03%	44.03%
Cost of Revenue	98.29	77.02	62.26	41.81	28.45
Gross Profit	330.2	272.86	217.78	164.88	122.38
Selling, General & Admin	258.46	213.52	185.08	149.4	95.09
Research & Development	157.08	127.28	111.62	74.12	39.71
Operating Expenses	415.54	340.8	296.69	223.52	134.8
Operating Income	-85.34	-67.94	-78.91	-58.64	-12.42
Interest & Investment Income	25.9	22.1	5.9	1.5	2.5
Currency Exchange Gain (Loss)	-0.18	-0.59	-0.52	0.35	0.06
Other Non Operating Income (Expenses)	-0.44	-0.48	-0.29	-1.11	-0.52
EBT Excluding Unusual Items	-60.06	-46.91	-73.82	-57.9	-10.38
Merger & Restructuring Charges	-5.76	-7.61	-10.71	-6.97	-1.77
Legal Settlements	-	-	-0.22	-2.75	-
Pretax Income	-65.82	-54.52	-84.75	-67.63	-12.15
Income Tax Expense	3.42	6.74	5.44	-3.42	-2.74
Net Income	-69.24	-61.26	-90.18	-64.2	-9.41
Net Income to Common	-69.24	-61.26	-90.18	-64.2	-9.41
Shares Outstanding (Basic)	110	103	99	95	46
Shares Outstanding (Diluted)	110	103	99	95	46
Shares Change (YoY)	6.17%	4.11%	4.71%	103.89%	71.35%
EPS (Basic)	-0.63	-0.59	-0.91	-0.68	-0.20
EPS (Diluted)	-0.63	-0.59	-0.91	-0.68	-0.20
Free Cash Flow	107.78	72.17	17.1	23.67	25.94
Free Cash Flow Per Share	0.98	0.70	0.17	0.25	0.56
Gross Margin	77.06%	77.99%	77.77%	79.77%	81.14%
Operating Margin	-19.92%	-19.42%	-28.18%	-28.37%	-8.24%
Profit Margin	-16.16%	-17.51%	-32.20%	-31.06%	-6.24%
Free Cash Flow Margin	25.15%	20.63%	6.11%	11.45%	17.20%
EBITDA	-63.88	-52.64	-64.26	-49.9	-8.76
EBITDA Margin	-14.91%	-15.04%	-22.95%	-24.14%	-5.81%
D&A For EBITDA	21.46	15.3	14.66	8.75	3.66
EBIT	-85.34	-67.94	-78.91	-58.64	-12.42
EBIT Margin	-19.92%	-19.42%	-28.18%	-28.37%	-8.24%
Revenue as Reported	428.49	349.89	280.04	206.68	150.83

Updated Feb 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q