JFrog Ltd.
FROG · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $428 | $350 | $280 | $207 |
| % Growth | 22.5% | 24.9% | 35.5% | – |
| Cost of Goods Sold | $98 | $77 | $63 | $42 |
| Gross Profit | $330 | $273 | $217 | $165 |
| % Margin | 77.1% | 78% | 77.5% | 79.8% |
| R&D Expenses | $161 | $135 | $109 | $80 |
| G&A Expenses | $70 | $63 | $0 | $57 |
| SG&A Expenses | $260 | $214 | $183 | $154 |
| Sales & Mktg Exp. | $190 | $151 | $0 | $97 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $421 | $348 | $292 | $233 |
| Operating Income | -$91 | -$76 | -$75 | -$68 |
| % Margin | -21.3% | -21.6% | -26.7% | -33.1% |
| Other Income/Exp. Net | $25 | $21 | -$10 | $1 |
| Pre-Tax Income | -$66 | -$55 | -$85 | -$68 |
| Tax Expense | $3 | $7 | $5 | -$3 |
| Net Income | -$69 | -$61 | -$90 | -$64 |
| % Margin | -16.2% | -17.5% | -32.2% | -31.1% |
| EPS | -0.63 | -0.59 | -0.91 | -0.68 |
| % Growth | -6.8% | 35.2% | -33.8% | – |
| EPS Diluted | -0.63 | -0.59 | -0.91 | -0.68 |
| Weighted Avg Shares Out | 110 | 103 | 99 | 95 |
| Weighted Avg Shares Out Dil | 110 | 103 | 99 | 95 |
| Supplemental Information | – | – | – | – |
| Interest Income | $25 | $21 | $5 | $1 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $21 | $15 | $22 | $9 |
| EBITDA | -$70 | -$60 | -$63 | -$60 |
| % Margin | -16.3% | -17.2% | -22.4% | -28.8% |