JFrog Ltd. (FROG)
NASDAQ: FROG · Real-Time Price · USD
31.31
+0.65 (2.12%)
Nov 21, 2024, 10:42 AM EST - Market open

JFrog Income Statement

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 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018
Revenue
409.67349.89280.04206.68150.83104.72
Upgrade
Revenue Growth (YoY)
24.45%24.94%35.49%37.03%44.03%64.82%
Upgrade
Cost of Revenue
90.277.0262.2641.8128.4520.04
Upgrade
Gross Profit
319.47272.86217.78164.88122.3884.68
Upgrade
Selling, General & Admin
250.27213.52185.08149.495.0961.13
Upgrade
Research & Development
145.77127.28111.6274.1239.7128.51
Upgrade
Operating Expenses
396.04340.8296.69223.52134.889.63
Upgrade
Operating Income
-76.57-67.94-78.91-58.64-12.42-4.95
Upgrade
Interest & Investment Income
26.622.15.91.52.53.03
Upgrade
Currency Exchange Gain (Loss)
0.42-0.59-0.520.350.060.14
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
2.316.745.44-3.42-2.741.63
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)
10810399954627
Upgrade
Shares Outstanding (Diluted)
10810399954627
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
91.2772.1717.123.6725.948.2
Upgrade
Free Cash Flow Per Share
0.840.700.170.250.560.30
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
18.415.314.668.753.661.98
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
409.67349.89280.04206.68150.83104.72
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.