JFrog Ltd.
FROG · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $136,907 | $127,220 | $122,407 | $116,078 |
| % Growth | 7.6% | 3.9% | 5.5% | – |
| Cost of Goods Sold | $30,900 | $30,202 | $31,407 | $29,809 |
| Gross Profit | $106,007 | $97,018 | $91,000 | $86,269 |
| % Margin | 77.4% | 76.3% | 74.3% | 74.3% |
| R&D Expenses | $51,167 | $47,424 | $42,326 | $43,731 |
| G&A Expenses | $20,461 | $20,117 | $0 | $0 |
| SG&A Expenses | $76,430 | $73,905 | $70,269 | $66,256 |
| Sales & Mktg Exp. | $55,969 | $53,788 | $0 | $0 |
| Other Operating Expenses | $0 | $1,660 | $0 | $0 |
| Operating Expenses | $127,597 | $122,989 | $112,595 | $109,987 |
| Operating Income | -$21,590 | -$25,971 | -$21,595 | -$23,718 |
| % Margin | -15.8% | -20.4% | -17.6% | -20.4% |
| Other Income/Exp. Net | $6,677 | $6,305 | $4,590 | $3,891 |
| Pre-Tax Income | -$14,913 | -$19,666 | -$17,005 | -$19,827 |
| Tax Expense | $1,518 | $2,009 | $1,498 | $3,371 |
| Net Income | -$16,431 | -$21,675 | -$18,503 | -$23,198 |
| % Margin | -12% | -17% | -15.1% | -20% |
| EPS | -0.14 | -0.19 | -0.16 | -0.21 |
| % Growth | 26.3% | -18.8% | 23.8% | – |
| EPS Diluted | -0.14 | -0.19 | -0.16 | -0.21 |
| Weighted Avg Shares Out | 117,263 | 115,250 | 113,447 | 111,985 |
| Weighted Avg Shares Out Dil | 117,263 | 115,250 | 113,447 | 111,985 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $6,305 | $6,300 | $5,588 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $5,661 | $6,556 | $6,714 | $6,855 |
| EBITDA | -$9,252 | -$18,924 | -$10,291 | -$12,972 |
| % Margin | -6.8% | -14.9% | -8.4% | -11.2% |