JFrog Ltd.
JFrog Ltd. provides DevOps platform in the United States. The company's products include JFrog Artifactory, a package repository that allows teams and organizations to store, update, and manage their software packages at any scale; JFrog Pipelines, an in…
Software - Application
US, Sunnyvale [HQ]
FROG/Financial Reporting
Income Statements
6 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|
| Revenue | 63.00 | 104.00 | 150.00 | 206.00 | 280.00 | 349.00 | |
|
EPS
|
-0.32 | -0.06 | -0.20 | -0.68 | -0.91 | -0.59 | |
| Diluted in mil. | -0.32 | -0.06 | -0.20 | -0.68 | -0.91 | -0.59 | |
|
Profit
|
52.00 | 84.00 | 122.00 | 164.00 | 217.00 | 272.00 | |
| Gross Margin | 83.14 | 80.87 | 81.14 | 79.76 | 77.76 | 77.98 | |
| Pre Tax | -25.00 | -3.00 | -12.00 | -67.00 | -84.00 | -54.00 | |
| Profit Margin | -40.21 | -3.60 | -8.05 | -32.72 | -30.26 | -15.58 | |
| ETR | -1.84 | -43.23 | 22.57 | 5.06 | -6.42 | -12.36 | |
| Net | -26.00 | -5.00 | -9.00 | -64.00 | -90.00 | -61.00 | |
| Profit Margin | -40.95 | -5.15 | -6.24 | -31.06 | -32.20 | -17.51 | |
| EBITDA | -25.00 | -4.00 | -10.00 | -59.00 | -75.00 | -60.00 | |
| EBITDA Margin | -40.51 | -3.94 | -6.98 | -28.85 | -26.85 | -17.22 | |
| Operating Income | -26.00 | -6.00 | -14.00 | -68.00 | -89.00 | -75.00 | |
| Operating Margin | -42.27 | -6.62 | -9.41 | -33.08 | -32.08 | -21.59 | |
| Interest Income | 1.00 | 3.00 | 2.00 | - - | 5.00 | 21.00 | |
| Loss | -90.00 | -111.00 | -165.00 | -275.00 | -369.00 | -425.00 | |
| Cost of Revenue | -10.00 | -20.00 | -28.00 | -41.00 | -62.00 | -77.00 | |
|
Operating Expenses
|
-79.00 | -91.00 | -136.00 | -233.00 | -307.00 | -348.00 | |
| R&D | -25.00 | -29.00 | -41.00 | -79.00 | -121.00 | -134.00 | |
| G&A | -18.00 | -17.00 | -34.00 | -56.00 | -55.00 | -63.00 | |
| SG&A | -53.00 | -61.00 | -95.00 | -153.00 | -186.00 | -213.00 | |
| S&M | -34.00 | -44.00 | -60.00 | -96.00 | -130.00 | -150.00 | |
| Depreciation and Amortization | -1.00 | -2.00 | -3.00 | -8.00 | -14.00 | -15.00 | |
| Interest Expenses | - - | - - | - - | - - | -5.00 | - - | |
| Other Expenses | -1.00 | -3.00 | -2.00 | - - | -5.00 | -56.00 | |
|
WA Shares Outstanding
|
80.00 | 90.00 | 46.00 | 94.00 | 99.00 | 103.00 | |
| Diluted | 80.00 | 90.00 | 46.00 | 94.00 | 99.00 | 103.00 |