JFrog Ltd.
TechnologyNASDAQ:FROG · NASDAQ Global Select
-$0.74 today
Vol 1.96M · Avg 2.77M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$563.4M of revenue converted into -$61.6M of net income for the selected period. Gross margin is 77.4% and net margin is -11.2%, showing how much revenue survives after costs and taxes. EPS is $-0.53, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $531.8M +24.1% | $428.5M +22.5% | $349.9M +24.9% | $280.0M +35.5% | $206.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $123.5M +25.6% | $98.3M +27.6% | $77.0M +23.7% | $62.3M +48.9% | $41.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $408.4M +23.7% | $330.2M +21.0% | $272.8M +25.3% | $217.8M +32.1% | $164.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 76.8% -0.3pp | 77.1% -0.9pp | 78.0% +0.2pp | 77.8% -2.0pp | 79.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $195.1M +21.3% | $160.9M +19.5% | $134.6M +11.0% | $121.2M +52.3% | $79.6M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $300.4M +17.7% | $255.2M +20.3% | $212.1M +13.8% | $186.4M +21.3% | $153.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $498.3M +18.8% | $419.3M +20.5% | $348.1M +13.2% | $307.6M +31.9% | $233.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $24.5M +14.2% | $21.5M +40.2% | $15.3M +4.4% | $14.7M +67.6% | $8.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$41.5M +6.4% | -$44.4M -13.1% | -$39.2M +44.1% | -$70.1M -19.0% | -$58.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -7.8% +2.5pp | -10.4% +0.9pp | -11.2% +13.8pp | -25.0% +3.5pp | -28.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$89.9M -0.9% | -$89.1M -18.4% | -$75.3M +16.2% | -$89.8M -31.4% | -$68.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -16.9% +3.9pp | -20.8% +0.7pp | -21.5% +10.6pp | -32.1% +1.0pp | -33.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $25.8M +2.1% | $25.3M +20.2% | $21.0M +312.9% | $5.1M +584.7% | $744.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $23.9M +2.5% | $23.3M +12.4% | $20.7M +307.3% | $5.1M +584.7% | $744.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$66.0M -0.3% | -$65.8M -20.7% | -$54.5M +35.7% | -$84.7M -25.3% | -$67.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -12.4% +2.9pp | -15.4% +0.2pp | -15.6% +14.7pp | -30.3% +2.5pp | -32.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $5.8M +69.3% | $3.4M -49.3% | $6.7M +23.9% | $5.4M +258.9% | -$3.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$71.8M -3.7% | -$69.2M -13.0% | -$61.3M +32.1% | -$90.2M -40.5% | -$64.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | -13.5% +2.7pp | -16.2% +1.3pp | -17.5% +14.7pp | -32.2% -1.1pp | -31.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +1.6% | -$1 -6.8% | -$1 +35.2% | -$1 -33.8% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +1.6% | -$1 -6.8% | -$1 +35.2% | -$1 -33.8% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $116.2M +5.9% | $109.7M +6.2% | $103.3M +4.1% | $99.2M +4.7% | $94.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $116.2M +5.9% | $109.7M +6.2% | $103.3M +4.1% | $99.2M +4.7% | $94.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Clearwater Analytics Holdings, Inc.
NYSE:CWAN
$7.24B
Commvault Systems, Inc.
NASDAQ:CVLT
$5.27B
SentinelOne, Inc.
NYSE:S
$5.00B
CleanSpark, Inc.
NASDAQ:CLSK
$4.23B
Bitdeer Technologies Group
NASDAQ:BTDR
$4.16B
StubHub Holdings, Inc.
NYSE:STUB
$4.02B
Webull Corporation Class A Ordinary Shares
NASDAQ:BULL
$3.48B
Workiva Inc.
NYSE:WK
$2.75B
OneStream, Inc. Class A Common Stock
OS
$2.40B
Via Transportation, Inc.
NYSE:VIA
$1.17B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FROG generate?
JFrog Ltd. (FROG) reported $531.84M of revenue in fiscal 2025.
Is FROG profitable?
JFrog Ltd. (FROG) reported -$71,819,000.00 of net income, with a net margin of -13.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.