Name: FROG Income Statement - Jfrog Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

FROG - Jfrog Ltd.

USD | NASDAQ | Technology

FROG Income Statement - Jfrog Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q3 FY 19
Revenues
Revenues	154.0	145.3	136.9	127.2	122.4	116.1	109.1	103.0	100.3	97.3	88.6	84.2	79.8	76.5	72.0	67.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Revenues
Revenues	563.4	531.8	428.5	349.9	280.0	206.7	150.8	104.7	63.5
Cost of Revenue	126.9	123.5	98.3	77.0	62.3	41.8	28.5	20.0	10.7
Gross Profit	436.5	408.4	330.2	272.8	217.8	164.9	122.4	84.7	52.8
Operating Expenses
Research & Development	203.6	195.1	160.9	134.6	121.2	79.6	41.1	29.7	25.9
Selling General & Administrative	-	-	-	-
Operating Income
Operating Income	(81.8)	(91.9)	(91.1)	(75.5)	(89.8)	(68.4)	(14.2)	(6.9)	(26.9)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-
Tax & Net
Income Tax Expense	6.8	5.8	3.4	6.7	5.4	(3.4)	(2.7)	1.6	0.5
Net Income From Continuing Ops	(61.6)	(71.8)	(69.2)	(61.3)
Per Share
EPS Basic	(0.51)	(0.62)	(0.63)	(0.59)	(0.91)	(0.68)	(0.20)	-	-
EPS Diluted	(0.51)	(0.62)	(0.63)	(0.59)	(0.91)
Supplementary Data
EBITDA	(58.5)	(67.4)	(69.6)	(60.2)	(75.2)	(59.6)	(10.5)	(4.1)	(25.7)
EBIT	(81.8)	(91.9)	(91.1)	(75.5)	(89.8)

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	51.8	53.2	51.2	47.4	43.3	44.9	43.0	37.1	35.8	32.8	33.4	33.5	34.9	33.5	31.7	28.9	27.1	25.9	23.1	16.7	13.8	11.7	10.4	9.8	9.3	8.7
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	57.8	59.7	56.0	55.4	52.8	50.0	51.0	45.9	43.6	40.9	37.9	36.4	35.5	36.5	33.2	32.0	29.2
General & Administrative	23.7	21.6	20.5	20.1	19.0	18.1	17.7	17.3	16.9	18.5	15.7	14.7	14.2	14.1	14.7	14.0	12.7
Depreciation & Amortization	5.6	16.0	0.9	0.9	6.7	15.7	1.1	0.9	3.8	-	-	-	3.8	-	-	-
Amortization of Intangibles	4.7	4.6	4.8	5.7	5.8	5.9	5.9	2.9	2.9	2.8	3.0	3.0	3.0	3.1	2.9	2.8	2.8
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	133.3	134.5	127.6	123.0	115.2	113.0	111.7	100.3	96.3	92.2	86.9	84.6	84.6	84.1	79.5	75.0

Operating Income
Operating Income	(12.9)	(21.3)	(21.6)	(26.0)	(23.0)	(25.4)	(29.9)	(19.1)	(16.6)	(15.4)	(18.1)	(18.9)	(23.2)	(24.9)	(23.4)	(22.4)	(19.1)	(22.6)	(20.9)	(14.2)	(10.6)	(8.0)	(5.4)	1.3	(2.1)	(3.3)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	7.2	6.9	6.7	6.3	6.0	5.6	5.7	6.9	7.1	6.4	5.7	4.9	4.0	2.9	1.4	0.5	0.3
Pre-Tax Income	(5.8)	(14.5)	(14.9)	(19.7)	(17.0)	(19.8)	(24.2)	(12.2)	(9.5)	(9.0)	(12.3)	(14.0)	(19.2)	(21.9)	(22.1)	(21.9)

Tax & Net
Income Tax Expense	2.5	0.8	1.5	2.0	1.5	3.4	(1.3)	2.1	(0.8)	2.3	1.4	1.5	1.6	1.2	1.5	1.9	0.8	0.1	(0.4)	(0.7)	(2.4)	(3.8)	0.3	0.2	0.6	0.4
Net Income From Continuing Ops	(8.3)	(15.2)	(16.4)	(21.7)	(18.5)	(23.2)	(22.9)	(14.3)	(8.8)	(11.2)	(13.7)	(15.5)	(20.8)	(23.2)	(23.6)	(23.8)	(19.7)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(8.3)	(15.2)	(16.4)	(21.7)	(18.5)	(23.2)	(22.9)	(14.3)	(8.8)	(11.2)	(13.7)	(15.5)	(20.8)	(23.2)	(23.6)	(23.8)	(19.7)
Net Income Attributable To Parent	(8.3)	(15.2)	(16.4)	(21.7)	(18.5)	(23.2)	(22.9)	(14.3)	(8.8)	(11.2)	(13.7)	(15.5)	(20.8)	(23.2)	(23.6)	(23.8)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(8.3)	(15.2)	(16.4)	(21.7)	(18.5)	(23.2)	(22.9)	(14.3)	(8.8)	(11.2)	(13.7)	(15.5)	(20.8)	(23.2)	(23.6)

Per Share
EPS Basic	(0.07)	-	(0.14)	(0.19)	(0.16)	-	(0.21)	(0.13)	(0.08)	-	(0.13)	(0.15)	(0.21)	-	(0.24)	(0.24)	(0.20)	-	(0.21)	(0.14)	-	-	-	0.00	-	-
EPS Diluted	(0.07)	-	(0.14)	(0.19)	(0.16)	-	(0.21)	(0.13)	(0.08)	-	(0.13)	(0.15)	(0.21)	-	(0.24)	(0.24)	(0.20)	-
Shares Basic	120.2	-	117.3	115.3	113.4	-	110.8	108.9	107.0	-	104.1	102.5	101.3	-	99.6	99.0	97.9	-
Shares Diluted	120.2	-	117.3	115.3	113.4	-	110.8	108.9	107.0	-	104.1	102.5	101.3	-	99.6	99.0	97.9	-

Supplementary Data
EBITDA	(7.4)	(5.3)	(20.7)	(25.1)	(16.3)	(9.8)	(28.8)	(18.2)	(12.8)	-	-	-	(19.4)	-	-	-	(15.6)	-	-	-	(9.6)	-	-	-	(1.2)	-
EBIT	(12.9)	(21.3)	(21.6)	(26.0)	(23.0)	(25.4)	(29.9)	(19.1)	(16.6)	(15.4)	(18.1)	(18.9)	(23.2)	(24.9)	(23.4)	(22.4)	(19.1)	(22.6)	(20.9)