JFrog Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	563.41	531.84	428.49	349.89	280.04	206.68
Revenue Growth (YoY)	25.04%	24.12%	22.46%	24.94%	35.49%	37.03%
Cost of Revenue	126.87	123.45	98.3	77.04	62.29	41.82
Gross Profit	436.54	408.39	330.19	272.84	217.75	164.86
Selling, General & Admin	314.79	305.15	260.42	213.81	186.37	153.63
Depreciation & Amortization Expenses	4.85	-	-	-	-	-
Research & Development	203.57	195.09	160.86	134.58	121.23	79.6
Other Operating Expenses	518.35	500.24	421.29	348.39	307.59	233.23
Total Operating Expenses	1,042	1,000	842.57	696.78	615.19	466.46
Operating Income	-81.81	-91.85	-91.1	-75.55	-89.84	-68.37
Total Non-Operating Income (Expense)	27	25.82	25.28	21.03	5.09	0.74
Pretax Income	-54.81	-66.04	-65.82	-54.52	-84.75	-67.63
Provision for Income Taxes	6.77	5.78	3.42	6.74	5.44	-3.42
Net Income	-61.58	-71.82	-69.24	-61.26	-90.18	-64.2
Net Income to Common	-61.58	-71.82	-69.24	-61.26	-90.18	-64.2
Shares Outstanding (Basic)	118	116	110	103	99	95
Shares Outstanding (Diluted)	118	116	110	103	99	95
Shares Change (YoY)	5.91%	5.93%	6.17%	4.11%	4.71%	103.89%
EPS (Basic)	-0.53	-0.62	-0.63	-0.59	-0.91	-0.68
EPS (Diluted)	-0.53	-0.62	-0.63	-0.59	-0.91	-0.68
Shares Outstanding	121.16	119.62	112.76	106.12	100.91	97.31
Free Cash Flow	151.41	142.27	107.78	72.17	17.1	23.67
Free Cash Flow Growth	6.42%	32.00%	49.34%	322.14%	-27.78%	-8.72%
Free Cash Flow Per Share	1.28	1.22	0.98	0.70	0.17	0.25
Gross Margin	77.48%	76.79%	77.06%	77.98%	77.76%	79.76%
Operating Margin	-14.52%	-17.27%	-21.26%	-21.59%	-32.08%	-33.08%
Profit Margin	-10.93%	-13.50%	-16.16%	-17.51%	-32.20%	-31.06%
FCF Margin	26.87%	26.75%	25.15%	20.63%	6.11%	11.45%
EBITDA	-58.46	-67.35	-69.64	-60.25	-75.19	-59.62
EBITDA Margin	-10.38%	-12.66%	-16.25%	-17.22%	-26.85%	-28.85%
EBIT	-81.81	-91.85	-91.1	-75.55	-89.84	-68.37
EBIT Margin	-14.52%	-17.27%	-21.26%	-21.59%	-32.08%	-33.08%
Effective Tax Rate	-12.36%	-8.76%	-5.19%	-12.36%	-6.42%	5.06%

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q