JFrog Ltd. (FROG)
NASDAQ: FROG · Real-Time Price · USD
90.61
-1.12 (-1.22%)
Sep 3, 2026, 4:00 PM EDT - 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 599.96 | 531.84 | 428.49 | 349.89 | 280.04 | 206.68 | |
Revenue Growth | 26.37% | 24.12% | 22.46% | 24.94% | 35.49% | 37.03% |
Cost of Revenue | 132.82 | 123.45 | 98.29 | 77.02 | 62.26 | 41.81 |
Gross Profit | 467.14 | 408.39 | 330.2 | 272.86 | 217.78 | 164.88 |
Selling, General & Admin | 324.13 | 303.23 | 258.46 | 213.52 | 185.08 | 149.4 |
Research & Development | 205.91 | 190.68 | 157.08 | 127.28 | 111.62 | 74.12 |
Operating Expenses | 530.04 | 493.9 | 415.54 | 340.8 | 296.69 | 223.52 |
Operating Income | -62.9 | -85.52 | -85.34 | -67.94 | -78.91 | -58.64 |
Interest & Investment Income | 28.6 | 26.5 | 25.9 | 22.1 | 5.9 | 1.5 |
Currency Exchange Gain (Loss) | 1.67 | 1.67 | -0.18 | -0.59 | -0.52 | 0.35 |
Other Non Operating Income (Expenses) | -1.9 | -2.36 | -0.44 | -0.48 | -0.29 | -1.11 |
EBT Excluding Unusual Items | -34.53 | -59.7 | -60.06 | -46.91 | -73.82 | -57.9 |
Merger & Restructuring Charges | -6.19 | -6.34 | -5.76 | -7.61 | -10.71 | -6.97 |
Legal Settlements | - | - | - | - | -0.22 | -2.75 |
Pretax Income | -40.73 | -66.04 | -65.82 | -54.52 | -84.75 | -67.63 |
Income Tax Expense | 3.35 | 5.78 | 3.42 | 6.74 | 5.44 | -3.42 |
Net Income | -44.07 | -71.82 | -69.24 | -61.26 | -90.18 | -64.2 |
Net Income to Common | -44.07 | -71.82 | -69.24 | -61.26 | -90.18 | -64.2 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 120 | 116 | 110 | 103 | 99 | 95 |
Shares Outstanding (Diluted) | 120 | 116 | 110 | 103 | 99 | 95 |
Shares Change | 5.89% | 5.93% | 6.17% | 4.11% | 4.71% | 103.89% |
EPS (Basic) | -0.37 | -0.62 | -0.63 | -0.59 | -0.91 | -0.68 |
EPS (Diluted) | -0.37 | -0.62 | -0.63 | -0.59 | -0.91 | -0.68 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 169.7 | 142.27 | 107.78 | 72.17 | 17.1 | 23.67 |
Free Cash Flow Per Share | 1.42 | 1.22 | 0.98 | 0.70 | 0.17 | 0.25 |
Gross Margin | 77.86% | 76.79% | 77.06% | 77.99% | 77.77% | 79.77% |
Operating Margin | -10.48% | -16.08% | -19.92% | -19.42% | -28.18% | -28.37% |
Profit Margin | -7.35% | -13.50% | -16.16% | -17.51% | -32.20% | -31.06% |
Free Cash Flow Margin | 28.29% | 26.75% | 25.15% | 20.63% | 6.11% | 11.45% |
EBITDA | -40.56 | -61.01 | -63.88 | -52.64 | -64.26 | -49.9 |
EBITDA Margin | -6.76% | -11.47% | -14.91% | -15.04% | -22.95% | -24.14% |
D&A For EBITDA | 22.34 | 24.5 | 21.46 | 15.3 | 14.66 | 8.75 |
EBIT | -62.9 | -85.52 | -85.34 | -67.94 | -78.91 | -58.64 |
EBIT Margin | -10.48% | -16.08% | -19.92% | -19.42% | -28.18% | -28.37% |
Revenue as Reported | 599.96 | 531.84 | 428.49 | 349.89 | 280.04 | 206.68 |