FROG Dividend: Jfrog Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

FROG Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	474	428	349	280	206	150
Revenue Growth (YoY)	22%	23%	25%	36%	37%	44%
Cost of Revenue	116	98	77	62	41	28
Gross Profit	358	330	272	217	164	122
Selling, General & Admin	277	255	212	183	148	94
Research & Development	173	157	127	111	74	39
Operating Expenses	455	415	340	296	223	134
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	-80	-65	-54	-84	-67	-12
Income Tax Expense	5	3	6	5	-3	-2
Net Income	-86	-69	-61	-90	-64	-9
Net Income Growth	79%	13%	-32%	41%	611%	80%
Shares Outstanding (Diluted)	115.25	109.69	103.31	99.2	94.8	92.1
Shares Change (YoY)	6%	6%	4%	5%	3%	14%
EPS (Diluted)	-0.76	-0.63	-0.59	-0.91	-0.68	-0.1
EPS Growth	70%	6%	-35%	34%	580%	43%
Free Cash Flow	138	107	72	16	23	25
Free Cash Flow Per Share	1.19	0.97	0.69	0.16	0.24	0.27
Gross Margin	75.52%	77.1%	77.93%	77.5%	79.61%	81.33%
Operating Margin	-20.25%	-19.85%	-19.19%	-27.85%	-28.15%	-8%
Profit Margin	-18.14%	-16.12%	-17.47%	-32.14%	-31.06%	-6%
Free Cash Flow Margin	29.11%	25%	20.63%	5.71%	11.16%	16.66%
EBITDA	-92	-82	-66	-77	-57	-12
EBITDA Margin	-19.4%	-19.15%	-18.91%	-27.5%	-27.66%	-8%
D&A For EBITDA	4	3	1	1	1	0
EBIT	-96	-85	-67	-78	-58	-12
EBIT Margin	-20.25%	-19.85%	-19.19%	-27.85%	-28.15%	-8%
Effective Tax Rate	-6.25%	-4.61%	-11.11%	-5.95%	4.47%	16.66%