Company Analysis

JFrog Ltd. (FROG)

Nasdaq: FROG · Services-Prepackaged Software · Sunnyvale, CA · filing with the SEC since 2020
Grade5.4
◀ Past 5.2● Present 5.5▶ Future 5.5

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018
Report filedFeb 13, 2026Feb 14, 2025Feb 15, 2024Feb 9, 2023Feb 11, 2022Feb 12, 2021··
Revenue531,840428,488349,886280,040206,683150,827104,71663,532
Cost of revenue123,45398,30077,04362,28741,82328,45120,03510,711
Gross profit408,387330,188272,843217,753164,860122,37684,68152,821
Research and development195,089160,864134,584121,22579,60441,11329,73025,861
Sales and marketing223,932190,401150,675130,81296,96260,93644,08834,972
General and administrative81,21970,02163,13255,55656,66334,51917,80018,843
Total operating expenses500,240421,286348,391307,593233,229136,56891,61879,676
Operating income-91,853-91,098-75,548-89,840-68,369-14,192-6,937-26,855
Total non-operating income (expense)25,81625,27821,0325,0947442,0453,1711,310
Income before income taxes-66,037-65,820-54,516-84,746-67,625-12,147-3,766-25,545
Income tax expense5,7823,4166,7405,438-3,422-2,7421,628470
Net income-71,819-69,236-61,256-90,184-64,203-9,405-5,394-26,015
Earnings per share, basic-0.62-0.63-0.59-0.91-0.68-0.20··
Earnings per share, diluted-0.62-0.63-0.59-0.91-0.68-0.20··
Earnings per share, basic and diluted····-0.68-0.20-0.20-1.00
Weighted average shares, basic116,200,900109,691,100103,317,75999,243,89494,783,08246,488,225··
Weighted average shares, diluted116,200,900109,691,100103,317,75999,243,89494,783,08246,488,225··
Weighted average shares, basic and diluted····94,783,08246,488,22527,130,20926,102,551
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Earnings per share, basic and diluted net income per share, where both counts are the sameus-gaap:EarningsPerShareBasicAndDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Weighted average shares, basic and diluted the average count, where both counts are the sameus-gaap:WeightedAverageNumberOfShareOutstandingBasicAndDiluted
SI Assistanton FROG · research, not advice