FROG - JFrog Ltd. Stock Analysis | Stock Taper
Logo
JFrog Ltd.

FROG

JFrog Ltd. NASDAQ
$40.15 -3.39% (-1.41)

Market Cap $4.80 B
52w High $70.43
52w Low $27.00
P/E -64.76
Volume 4.85M
Outstanding Shares 119.63M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $145.31M $136.12M $-15.21M -10.47% $-0.13 $-17.86M
Q3-2025 $136.91M $127.6M $-16.43M -12% $-0.14 $-9.25M
Q2-2025 $127.22M $122.99M $-21.68M -17.04% $-0.19 $-18.92M
Q1-2025 $122.41M $115.2M $-18.5M -15.12% $-0.16 $-15.78M
Q4-2024 $116.08M $112.98M $-23.2M -19.98% $-0.21 $-18.56M

What's going well?

Revenue continues to climb with strong gross margins around 78%, showing the core product is valuable. Net loss is shrinking, and there are no worrying one-time charges.

What's concerning?

The company is still unprofitable, with operating losses widening and expenses rising faster than revenue. Heavy spending on R&D and operating costs is keeping the business in the red.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $704.41M $1.34B $453.93M $887.45M
Q3-2025 $651.06M $1.27B $406.11M $859.42M
Q2-2025 $611.7M $1.21B $381.73M $826.45M
Q1-2025 $563.51M $1.16B $356.19M $800.04M
Q4-2024 $522.01M $1.13B $356.38M $773.53M

What's financially strong about this company?

FROG has over $700 million in cash and investments, far more than its total debt. Its current assets easily cover short-term bills, and equity keeps rising. Customers are also paying upfront for services, giving a steady cash flow.

What are the financial risks or weaknesses?

A big chunk of assets is goodwill from acquisitions, which could be written down if those deals disappoint. Retained earnings are negative, showing the company hasn't been profitable over its lifetime yet. Accrued expenses are rising, which could pressure cash if not managed.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $-15.21M $50.7M $-55.51M $2.02M $-2.56M $49.85M
Q3-2025 $-16.43M $30.16M $-11.43M $8.09M $27.08M $28.81M
Q2-2025 $-21.68M $36.09M $-39.55M $9.59M $6.93M $35.46M
Q1-2025 $-18.5M $28.79M $-45.78M $11.51M $-5.52M $28.14M
Q4-2024 $-23.2M $49.12M $-65.65M $4.41M $-12.38M $48.48M

What's strong about this company's cash flow?

The company is consistently generating more cash than it reports in profits, with free cash flow and operating cash both rising sharply. It funds itself from operations and even has room to buy back shares.

What are the cash flow concerns?

Reported profits are negative, so the business relies on non-cash adjustments to show positive cash flow. Some cash flow boost this quarter came from working capital timing, which may not last.

Revenue by Products

Product Q1-2025Q2-2025Q3-2025Q4-2025
License
License
$10.00M $10.00M $10.00M $10.00M
SaaS
SaaS
$50.00M $60.00M $60.00M $70.00M
Selfmanaged Subscription
Selfmanaged Subscription
$70.00M $70.00M $70.00M $80.00M
Subscription
Subscription
$60.00M $60.00M $70.00M $70.00M

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
ISRAEL
ISRAEL
$0 $0 $0 $0
Rest of World
Rest of World
$50.00M $50.00M $50.00M $60.00M
UNITED STATES
UNITED STATES
$70.00M $80.00M $80.00M $90.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at JFrog Ltd.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

Key strengths include strong, sustained revenue growth, very high and stable gross margins, and a business that is already generating solid operating and free cash flow despite reporting net losses. The balance sheet is robust, with ample cash, low debt, and healthy liquidity, giving JFrog room to continue investing through cycles. Strategically, the company holds an embedded position in enterprise software supply chains, backed by a unified platform, high switching costs, and an innovation agenda that aligns with important trends in DevSecOps, AI, and software governance.

! Risks

The main risks center on profitability, execution, and competition. JFrog has yet to prove a consistent path to positive net income, as operating expenses—especially R&D and sales and marketing, plus stock‑based compensation—remain very high relative to revenue. Accumulated losses continue to build in retained earnings. Competitive pressures from specialized vendors, full‑stack DevOps platforms, cloud providers, and open‑source alternatives could limit pricing power or customer growth. Finally, the company is betting heavily on AI, security, and governance; if these initiatives fail to gain traction or if rivals move faster, the payoff on today’s R&D spending could fall short of expectations.

Outlook

The outlook appears cautiously positive. Financially, JFrog looks like a company transitioning from a pure growth story toward a more balanced model, with strong revenue momentum and improving cash generation providing a foundation for eventual earnings improvement—if cost growth can be moderated. Strategically, its role as core infrastructure in the software and AI supply chain, combined with a rich innovation pipeline and strong partnerships, positions it to benefit from increased emphasis on secure, governed, and automated software delivery. However, realizing this potential will require disciplined execution on both product and cost management in a highly competitive and fast‑changing market.