FROG
JFrog Ltd.
$48.28
+$0.80(+1.68%)
56
Overall
45
Value
63
Tech
60
Quality
Market Cap
$5.61B
Volume
760.85K
52W Range
$27.00 - $51.94
Target Price
$56.50
Order:
Income Statement
| Metric | Trend | Chart | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $150.8M | $206.7M | $280.0M | $349.9M | $428.5M | ||
| Total Revenue | $150.8M | $206.7M | $280.0M | $349.9M | $428.5M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $832.0K | $41.8M | $62.3M | $77.0M | $98.3M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $150.0M | $164.9M | $217.8M | $272.8M | $330.2M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $136.6M | $233.2M | $307.6M | $348.4M | $421.3M | ||
| Research & Development | $41.1M | $79.6M | $121.2M | $134.6M | $160.9M | ||
| Research Expense | $41.1M | $79.6M | $121.2M | $134.6M | $160.9M | ||
| Selling, General & Administrative | $95.5M | $195.4M | $186.4M | $213.8M | $260.4M | ||
| Selling & Marketing Expenses | $60.9M | $138.8M | $130.8M | $150.7M | $190.4M | ||
| General & Administrative Expenses | $34.5M | $56.7M | $55.6M | $63.1M | $70.0M | ||
| Promotion & Advertising | $2.7M | $5.8M | $8.6M | $10.6M | $10.5M | ||
| Salaries & Wages | -- | -- | $68.7M | $198.5M | $233.9M | ||
| Depreciation & Amortization | $2.1M | $2.8M | $3.1M | $3.5M | $3.9M | ||
| Depreciation & Amortization | $28.5M | $2.8M | $3.1M | $3.5M | $3.9M | ||
| Amortization | $20.3M | $252.4M | $255.2M | $258.2M | $385.9M | ||
| Other Operating Expenses | $-1.4M | $-2.0M | $-176.0K | $-464.0K | $-677.0K | ||
| OPERATING INCOME | |||||||
| Operating income | $-14.2M | $-68.4M | $-89.8M | $-75.5M | $-91.1M | ||
| EBITDA | $-10.5M | $-59.6M | $-62.7M | $-30.8M | $-36.0M | ||
| NON-OPERATING ITEMS | |||||||
| Net Non-Operating Interest Income/Expense | -- | -- | $-5.1M | $-21.0M | -- | ||
| Other Income/Expense | $26.4M | $-744.0K | $-5.1M | $-21.0M | $-25.3M | ||
| Other Special Charges | $2.0M | $744.0K | $5.1M | $21.0M | $25.3M | ||
| PRE-TAX INCOME | |||||||
| EBIT | $-14.2M | $-68.4M | $-84.7M | $-54.5M | $-65.8M | ||
| Pre-Tax Income | $-12.1M | $-67.6M | $-84.7M | $-54.5M | $-65.8M | ||
| INCOME TAX | |||||||
| Tax Provision | $-2.7M | $-3.4M | $5.4M | $6.7M | $3.4M | ||
| NET INCOME | |||||||
| Net Income | $-9.4M | $-64.2M | $-90.2M | $-61.3M | $-69.2M | ||
| Net Income (Continuing Operations) | $-9.4M | $-64.2M | $-90.2M | $-61.3M | $-69.2M | ||
| Net Income (Discontinued Operations) | $-9.4M | $-64.2M | $-90.2M | $-61.3M | $-69.2M | ||
| Net Income (Common Stockholders) | $-9.4M | $-64.2M | $-90.2M | $-61.3M | $-69.2M | ||
| Normalized Income | -- | -- | -- | -- | $-78.6M | ||
| TOTALS | |||||||
| Total Expenses | $137.4M | $234.0M | $369.9M | $425.4M | $519.6M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $46.5M | $94.8M | $99.2M | $103.3M | $109.7M | ||
| Average Shares Outstanding (Diluted) | $46.5M | -- | $99.2M | $103.3M | $109.7M | ||
| Shares Outstanding | $92.2M | $97.4M | $101.0M | $106.3M | $112.9M | ||
| Basic EPS | $-0.20 | $-0.68 | $-0.91 | $-0.59 | $-0.63 | ||
| Basic EPS (Continuing Operations) | $-0.20 | $-0.68 | $-0.91 | $-0.59 | $-0.63 | ||
| Diluted EPS | $-0.20 | $-0.68 | $-0.91 | $-0.59 | $-0.63 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-0.91 | $-0.59 | $-0.63 | ||
| OTHER METRICS | |||||||
| Depletion | $28.5M | -- | -- | -- | -- | ||
| Marketing Expense | -- | $41.8M | -- | -- | -- | ||
| Other Gand A | $34.5M | $56.7M | $55.6M | $63.1M | $70.0M | ||
| Other Write Off | $28.5M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FROG | $48.28 | +1.7% | 760.85K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |