FROG
FROG
JFrog Ltd.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 | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
License | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
SaaS | $50.00M ▲ | $60.00M ▲ | $60.00M ▲ | $70.00M ▲ |
Selfmanaged Subscription | $70.00M ▲ | $70.00M ▲ | $70.00M ▲ | $80.00M ▲ |
Subscription | $60.00M ▲ | $60.00M ▲ | $70.00M ▲ | $70.00M ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
ISRAEL | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Rest of World | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ | $60.00M ▲ |
UNITED STATES | $70.00M ▲ | $80.00M ▲ | $80.00M ▲ | $90.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at JFrog Ltd.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.
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 | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
License | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
SaaS | $50.00M ▲ | $60.00M ▲ | $60.00M ▲ | $70.00M ▲ |
Selfmanaged Subscription | $70.00M ▲ | $70.00M ▲ | $70.00M ▲ | $80.00M ▲ |
Subscription | $60.00M ▲ | $60.00M ▲ | $70.00M ▲ | $70.00M ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
ISRAEL | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Rest of World | $50.00M ▲ | $50.00M ▲ | $50.00M ▲ | $60.00M ▲ |
UNITED STATES | $70.00M ▲ | $80.00M ▲ | $80.00M ▲ | $90.00M ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at JFrog Ltd.'s financial evolution and strategic trajectory over the past five years.
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.
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.
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.

CEO
Shlomi Ben Haim
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 111
Ratings Snapshot
Rating : C+
Most Recent Analyst Grades
Grade Summary
Showing Top 6 of 17
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:9.51M
Value:$381.66M
SCALE MANAGEMENT, LLC
Shares:5.7M
Value:$228.74M
WHALE ROCK CAPITAL MANAGEMENT LLC
Shares:5.3M
Value:$212.71M
Summary
Showing Top 3 of 390

