JFrog Ltd. (FROG) quarterly income statement — complete revenue, gross profit & net income history
JFrog Ltd. (FROG) annual income statement — 8-year revenue, gross profit & net income history
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 |
|---|
| Sales/Revenue | 163.77M | 153.98M | 145.31M | 136.91M | 127.22M | 122.41M | 116.08M | 109.06M | 103.04M | 100.31M | 97.26M | 88.64M | 84.17M | 79.82M | 76.55M | 71.99M | 67.81M | 63.7M | 59.24M | 53.7M |
| Revenue Growth % | 28.73% | 25.79% | 25.18% | 25.54% | 23.46% | 22.03% | 19.35% | 23.04% | 22.42% | 25.67% | 27.06% | 23.12% | 24.13% | 25.31% | 29.22% | 34.05% | 39.36% | 41.27% | 38.76% | 38.1% |
| Cost of Goods Sold | 36.15M | 33.6M | 32.17M | 30.9M | 30.2M | 30.18M | 28.51M | 27.29M | 21.89M | 20.6M | 20.42M | 19.75M | 18.9M | 18.42M | 17.56M | 15.9M | 15.35M | 14.09M | 13.15M | 11.8M |
| COGS % of Revenue | 22.07% | 21.82% | 22.14% | 22.57% | 23.74% | 24.66% | 24.56% | 25.02% | 21.25% | 20.54% | 21% | 22.28% | 22.45% | 23.08% | 22.94% | 22.08% | 22.64% | 22.11% | 22.2% | 21.97% |
| Gross Profit | 127.62M | 120.38M | 113.14M | 106.01M | 97.02M | 92.23M | 87.57M | 81.77M | 81.15M | 79.71M | 76.84M | 68.89M | 65.27M | 61.4M | 58.98M | 56.09M | 52.45M | 49.61M | 46.08M | 41.91M |
| Gross Margin % | 77.93% | 78.18% | 77.86% | 77.43% | 76.26% | 75.34% | 75.44% | 74.98% | 78.75% | 79.46% | 79% | 77.72% | 77.55% | 76.92% | 77.06% | 77.92% | 77.36% | 77.89% | 77.8% | 78.03% |
| Gross Profit Growth % | 31.54% | 30.52% | 29.2% | 29.65% | 19.55% | 15.71% | 13.96% | 18.7% | 24.32% | 29.82% | 30.27% | 22.81% | 24.44% | 23.76% | 28% | 33.85% | 33.13% | 35.93% | 33.55% | 32.64% |
| Operating Expenses | 140.87M | 133.31M | 132.53M | 127.6M | 122.5M | 115.2M | 112.98M | 111.69M | 100.28M | 96.34M | 92.22M | 86.94M | 82.67M | 84.61M | 79.43M | 79.53M | 71.01M | 65.87M | 63.44M | 59.62M |
| OpEx % of Revenue | 86.02% | 86.58% | 91.21% | 93.2% | 96.29% | 94.11% | 97.33% | 102.41% | 97.32% | 96.04% | 94.81% | 98.08% | 98.22% | 106% | 103.77% | 110.47% | 104.72% | 103.42% | 107.09% | 111.02% |
| Selling, General & Admin | 86.84M | 81.5M | 76.56M | 76.43M | 73.91M | 71.86M | 68.06M | 68.69M | 62.1M | 60.12M | 59.42M | 53.58M | 51.06M | 49.22M | 49.55M | 47.83M | 45.06M | 41.23M | 39.86M | 38.65M |
| SG&A % of Revenue | 53.03% | 52.93% | 52.69% | 55.83% | 58.09% | 58.71% | 58.63% | 62.99% | 60.26% | 59.93% | 61.09% | 60.45% | 60.67% | 61.67% | 64.73% | 66.44% | 66.46% | 64.72% | 67.3% | 71.96% |
| Research & Development | 54.03M | 51.81M | 53.16M | 51.17M | 47.42M | 43.34M | 44.92M | 43M | 37.12M | 35.83M | 32.8M | 33.36M | 31.6M | 34.89M | 29.88M | 31.7M | 25.94M | 24.65M | 23.57M | 20.98M |
| R&D % of Revenue | 32.99% | 33.65% | 36.59% | 37.37% | 37.28% | 35.4% | 38.7% | 39.43% | 36.02% | 35.72% | 33.72% | 37.63% | 37.55% | 43.71% | 39.04% | 44.03% | 38.26% | 38.69% | 39.8% | 39.06% |
| Other Operating Expenses | 0 | 0 | 1000K | 0 | 1000K | 0 | 0 | 0 | 1000K | 392K | 0 | 0 | 0 | 504K | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -13.25M | -12.93M | -19.4M | -21.59M | -25.48M | -22.97M | -25.41M | -29.92M | -19.13M | -16.64M | -15.38M | -18.05M | -17.39M | -23.21M | -20.44M | -23.44M | -18.55M | -16.26M | -17.35M | -17.72M |
| Operating Margin % | -8.09% | -8.4% | -13.35% | -15.77% | -20.03% | -18.77% | -21.89% | -27.44% | -18.56% | -16.58% | -15.81% | -20.36% | -20.67% | -29.08% | -26.71% | -32.56% | -27.36% | -25.53% | -29.3% | -32.99% |
| Operating Income Growth % | 48% | 43.7% | 23.68% | 27.84% | -33.21% | -38.07% | -65.27% | -65.76% | -9.96% | 28.33% | 24.78% | 22.99% | 6.24% | -42.74% | -17.8% | -32.3% | -37.01% | -63.52% | -166.25% | -233.63% |
| EBITDA | -7.71M | -7.37M | -13.82M | -15.93M | -18.92M | -16.26M | -18.56M | -22.94M | -15.3M | -12.84M | -11.59M | -14.21M | -11.44M | -19.37M | -14.67M | -19.74M | -13.18M | -10.94M | -11.94M | -13.02M |
| EBITDA Margin % | -4.71% | -4.79% | -9.51% | -11.63% | -14.88% | -13.28% | -15.99% | -21.04% | -14.85% | -12.8% | -11.91% | -16.04% | -13.6% | -24.26% | -19.16% | -27.42% | -19.44% | -17.17% | -20.15% | -24.24% |
| EBITDA Growth % | 59.28% | 54.66% | 25.51% | 30.56% | -23.68% | -26.63% | -60.18% | -61.4% | -33.7% | 33.71% | 21.01% | 28% | 13.2% | -77.07% | -22.88% | -51.64% | -18.94% | -22.35% | -115.45% | -195.19% |
| D&A (Non-Cash Add-back) | 5.54M | 5.56M | 5.57M | 5.66M | 6.56M | 6.71M | 6.86M | 6.98M | 3.83M | 3.8M | 3.79M | 3.84M | 5.95M | 3.85M | 5.77M | 3.7M | 5.37M | 5.33M | 5.42M | 4.7M |
| EBIT | -5.58M | -5.78M | -14.45M | -14.91M | -19.67M | -17M | -19.83M | -24.21M | -18.42M | -16.6M | -15.38M | -18.05M | -14.01M | -23.07M | -21.92M | -23.44M | -21.89M | -18.87M | -22.59M | -20.9M |
| Net Interest Income | 0 | 7.2M | 6.87M | 6.6M | 6.3M | 6.3M | 5.59M | 5.71M | 6.9M | 7.09M | 6.41M | 5.73M | 4.9M | 3.99M | 2.94M | 1.37M | 517K | 273K | 18K | 20K |
| Interest Income | 0 | 7.2M | 6.87M | 6.6M | 6.3M | 6.3M | 5.59M | 5.71M | 6.9M | 7.09M | 6.41M | 5.73M | 4.9M | 3.99M | 2.94M | 1.37M | 517K | 273K | 18K | 20K |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 7.67M | 7.15M | 4.94M | 6.68M | 5.81M | 5.96M | 5.59M | 5.71M | 6.9M | 7.09M | 6.41M | 5.73M | 3.38M | 3.99M | -1.47M | 1.37M | -3.34M | -2.6M | -5.24M | -3.18M |
| Pretax Income | -5.58M | -5.78M | -14.45M | -14.91M | -19.67M | -17M | -19.83M | -24.21M | -12.23M | -9.55M | -8.97M | -12.32M | -14.01M | -19.22M | -21.92M | -22.07M | -21.89M | -18.87M | -22.59M | -20.9M |
| Pretax Margin % | -3.41% | -3.75% | -9.95% | -10.89% | -15.46% | -13.89% | -17.08% | -22.2% | -11.87% | -9.52% | -9.22% | -13.9% | -16.65% | -24.08% | -28.63% | -30.66% | -32.29% | -29.62% | -38.14% | -38.91% |
| Income Tax | -1.42M | 2.49M | 757K | 1.52M | 2.01M | 1.5M | 3.37M | -1.27M | 2.07M | -759K | 2.27M | 1.43M | 1.46M | 1.59M | 1.24M | 1.48M | 1.88M | 838K | 103K | -432K |
| Effective Tax Rate % | 25.36% | -43.05% | -5.24% | -10.18% | -10.22% | -8.81% | -17% | 5.24% | -16.96% | 7.95% | -25.27% | -11.61% | -10.39% | -8.26% | -5.65% | -6.71% | -8.59% | -4.44% | -0.46% | 2.07% |
| Net Income | -4.17M | -8.27M | -15.21M | -16.43M | -21.68M | -18.5M | -23.2M | -22.95M | -14.3M | -8.79M | -11.23M | -13.75M | -15.47M | -20.81M | -23.16M | -23.55M | -23.77M | -19.7M | -22.7M | -20.46M |
| Net Margin % | -2.54% | -5.37% | -10.47% | -12% | -17.04% | -15.12% | -19.98% | -21.04% | -13.88% | -8.76% | -11.55% | -15.51% | -18.38% | -26.07% | -30.25% | -32.72% | -35.06% | -30.93% | -38.31% | -38.11% |
| Net Income Growth % | 80.78% | 55.32% | 34.43% | 28.39% | -51.54% | -110.5% | -106.52% | -66.91% | 7.53% | 57.76% | 51.49% | 41.63% | 34.94% | -5.61% | -2.03% | -15.09% | -80.8% | -149.58% | -511.07% | -288.68% |
| Net Income (Continuing) | -4.17M | -8.27M | -15.21M | -16.43M | -21.68M | -18.5M | -23.2M | -22.95M | -14.3M | -8.79M | -11.23M | -13.75M | -15.47M | -20.81M | -23.16M | -23.55M | -23.77M | -19.7M | -22.7M | -20.46M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.03 | -0.07 | -0.13 | -0.14 | -0.19 | -0.16 | -0.21 | -0.21 | -0.13 | -0.08 | -0.11 | -0.13 | -0.15 | -0.21 | -0.23 | -0.24 | -0.24 | -0.20 | -0.23 | -0.21 |
| EPS Growth % | 84.21% | 57% | 38.1% | 33.33% | -46.15% | -94.88% | -90.91% | -61.54% | 13.33% | 60.9% | 52.17% | 45.83% | 37.5% | -5% | 0% | -14.29% | -71.43% | -134.74% | -466.5% | -259.59% |
| EPS (Basic) | -0.03 | -0.07 | -0.13 | -0.14 | -0.19 | -0.16 | -0.21 | -0.21 | -0.13 | -0.08 | -0.11 | -0.13 | -0.15 | -0.21 | -0.23 | -0.24 | -0.24 | -0.20 | -0.24 | -0.21 |
| Diluted Shares Outstanding | 121.82M | 120.16M | 118.77M | 117.26M | 115.25M | 113.45M | 111.98M | 108.92M | 108.94M | 107.03M | 105.31M | 104.14M | 102.51M | 101.26M | 100.49M | 99.62M | 98.96M | 97.88M | 97.02M | 95.71M |
| Basic Shares Outstanding | 121.82M | 120.16M | 118.77M | 117.26M | 115.25M | 113.45M | 111.98M | 108.92M | 108.94M | 107.03M | 105.31M | 104.14M | 102.51M | 101.26M | 100.49M | 99.62M | 98.96M | 97.88M | 96.45M | 95.71M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |