AAPL 169.89 0.5147% MSFT 399.04 -2.4495% GOOG 157.95 -1.9553% GOOGL 156.0 -1.9669% AMZN 173.67 -1.6535% NVDA 826.32 3.7087% META 441.38 -10.5613% TSLA 170.18 4.9652% TSM 136.58 2.7149% LLY 724.87 -1.0011% V 275.16 0.0509% AVGO 1294.42 2.9917% JPM 193.37 0.1502% UNH 493.86 1.3462% NVO 125.79 -0.2933% WMT 60.21 0.5679% LVMUY 167.91 -2.1618% XOM 121.35 0.2478% LVMHF 837.0 -2.6461% MA 462.11 -0.0843%

Jfrog Ltd

Technology US FROG

40.47USD
0.64(1.61%)

Last update at 2024-04-25T20:00:00Z

Day Range

38.4640.68
LowHigh

52 Week Range

17.1132.43
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax -84.74600M -67.62500M -12.14700M -3.76600M -25.54500M
Minority interest - - - - -
Net income -90.18400M -64.20300M -9.40500M -5.39400M -26.01500M
Selling general administrative 55.56M 56.66M 34.52M 17.80M 18.84M
Selling and marketing expenses 130.81M 96.96M 60.94M 44.09M 34.97M
Gross profit 217.75M 164.86M 122.38M 84.68M 52.82M
Reconciled depreciation 14.65M 8.75M 3.66M 2.81M 1.12M
Ebit -89.84000M -68.36900M -14.19200M -6.93700M -26.85500M
Ebitda -75.18500M -59.62300M -10.53200M -4.12700M -25.73500M
Depreciation and amortization 14.65M 8.75M 3.66M 2.81M 1.12M
Non operating income net other 5.09M 0.74M 2.04M - -
Operating income -89.84000M -68.36900M -14.19200M -6.93700M -26.85500M
Other operating expenses 369.88M 275.05M 165.02M 111.65M 90.39M
Interest expense 5.09M 0.74M 2.04M 3.17M 0.00000M
Tax provision 5.44M -3.42200M -2.74200M 1.63M 0.47M
Interest income 5.09M 0.74M 2.04M 3.17M 1.31M
Net interest income 5.09M 0.74M 2.04M 3.17M 1.31M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 5.44M -3.42200M -2.74200M 1.63M 0.47M
Total revenue 280.04M 206.68M 150.83M 104.72M 63.53M
Total operating expenses 307.59M 233.23M 136.57M 91.62M 79.68M
Cost of revenue 62.29M 41.82M 28.45M 20.04M 10.71M
Total other income expense net 5.09M 0.74M 2.04M 3.17M 1.31M
Discontinued operations - - - - -
Net income from continuing ops -90.18400M -64.20300M -9.40500M -5.39400M -26.01500M
Net income applicable to common shares -90.18400M -64.20300M -9.40500M -5.39400M -26.01500M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 871.22M 852.53M 689.23M 238.04M 217.10M
Intangible assets 37.54M 47.98M 4.05M 5.61M 3.14M
Earning assets - - - - -
Other current assets 26.70M 27.41M 17.46M 7.71M 4.58M
Total liab 246.45M 213.95M 135.34M 271.47M 255.78M
Total stockholder equity 624.77M 638.58M 553.89M -33.43400M -38.67700M
Deferred long term liab 13.50M 9.12M 4.95M 4.14M 2.29M
Other current liab 28.85M 27.95M 21.04M 8.34M 6.57M
Common stock 0.28M 0.27M 0.26M 0.08M 0.08M
Capital stock 0.28M 0.27M 0.26M 0.08M 0.08M
Retained earnings -229.17600M -138.99200M -74.78900M -65.38400M -59.99000M
Other liab 20.05M 18.67M 12.64M 9.63M 18.31M
Good will 247.96M 247.78M 17.32M 17.32M 1.63M
Other assets 21.08M 25.06M 10.34M 12.65M 6.94M
Cash 45.59M 68.28M 164.46M 39.15M 177.88M
Cash and equivalents - - - - -
Total current liabilities 209.57M 175.26M 122.70M 86.00M 61.63M
Current deferred revenue 158.72M 129.15M 91.75M 72.68M 51.86M
Net debt -21.63400M -40.97700M -164.46100M -39.15000M -177.87800M
Short term debt 7.13M 7.29M - - -
Short long term debt - - - - -
Short long term debt total 23.96M 27.31M - - -
Other stockholder equity 856.44M 776.69M 628.05M 31.84M 21.24M
Property plant equipment 8.02M 6.69M 4.96M 3.53M 3.15M
Total current assets 532.02M 499.02M 652.56M 198.93M 202.25M
Long term investments - - - - -
Net tangible assets 339.27M 342.82M 532.53M -56.36200M -43.44300M
Short term investments 397.61M 352.84M 433.60M 127.33M 0.00000M
Net receivables 62.12M 50.48M 37.05M 24.74M 19.79M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 14.87M 10.87M 9.91M 4.99M 3.19M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -2.77200M 0.61M 0.37M 0.04M -1.62500M
Additional paid in capital - - - - -
Common stock total equity 0.28M 0.27M 0.26M 0.08M 0.08M
Preferred stock total equity - - - - -
Retained earnings total equity -229.17600M -138.99200M -74.78900M - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 21.08M 25.06M 10.34M 12.65M 6.94M
Deferred long term asset charges - - - - -
Non current assets total 339.20M 353.51M 36.67M 39.11M 14.85M
Capital lease obligations 23.96M 27.31M - - -
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -48.53100M 75.03M -311.79600M -126.92200M -126.92200M
Change to liabilities 34.95M 56.55M 25.45M 13.93M 25.53M
Total cashflows from investing activities -53.33800M -125.54500M -311.79600M -149.58500M -3.07500M
Net borrowings - - - - -
Total cash from financing activities 11.03M 1.44M 406.13M 0.74M 114.48M
Change to operating activities -4.74200M -15.87200M -3.69500M -5.40800M -5.28300M
Net income -90.18400M -64.20300M -9.40500M -5.39400M -26.01500M
Change in cash -22.93300M -96.19900M 123.80M -138.84500M 119.96M
Begin period cash flow 68.54M 164.74M 40.94M 179.79M 59.82M
End period cash flow 45.61M 68.54M 164.74M 40.94M 179.79M
Total cash from operating activities 21.43M 27.90M 29.46M 10.00M 8.56M
Issuance of capital stock 0.00000M 0.00000M 393.48M 0.00000M 114.45M
Depreciation 14.65M 8.75M 3.66M 2.81M 1.12M
Other cashflows from investing activities -0.47900M -196.35200M - - -
Dividends paid - - - - -
Change to inventory - -9.67700M -1.48800M -3.00900M -3.18100M
Change to account receivables -11.18600M -12.81000M -12.31200M -4.92700M -6.95600M
Sale purchase of stock 11.10M 9.93M 396.95M - -
Other cashflows from financing activities 11.03M 1.44M 12.65M 0.74M 114.48M
Change to netincome 70.46M 56.95M 25.76M 9.00M 20.17M
Capital expenditures 4.63M 4.83M 3.52M 1.80M 3.08M
Change receivables -11.18600M -12.81000M -12.31200M - -
Cash flows other operating 0.37M -22.85300M -9.20400M - -
Exchange rate changes - - - - -
Cash and cash equivalents changes -20.88600M -96.19900M 123.80M - -
Change in working capital 16.78M 14.78M 9.45M 3.59M 13.29M
Stock based compensation 68.66M 56.95M 23.85M 9.37M 20.17M
Other non cash items 11.51M 6.11M 1.91M -0.37400M -
Free cash flow 16.80M 23.07M 25.94M 8.20M 5.49M

Fundamentals

  • Previous Close 39.83
  • Market Cap3355.86M
  • Volume995120
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-59.29300M
  • Revenue TTM329.17M
  • Revenue Per Share TTM3.22
  • Gross Profit TTM 217.78M
  • Diluted EPS TTM-0.72

Peer Comparison

Sector: Technology Industry: Software - Application

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
FROG
Jfrog Ltd
0.64 1.61% 40.47 - 60.24 10.19 5.08 8.63 -40.7711
CRM
Salesforce.com Inc
-3.05 1.10% 273.14 100.89 27.47 7.42 4.34 7.44 26.81
SAPGF
SAP SE
-7.146 3.80% 180.85 76.28 22.88 5.61 3.84 5.59 26.18
SAP
SAP SE ADR
-2.98 1.58% 185.09 75.80 22.37 5.62 3.75 5.51 25.79
INTU
Intuit Inc
-9.1 1.43% 626.39 67.36 37.59 11.69 10.14 11.97 41.27

Reports Covered

Stock Research & News

Profile

JFrog Ltd. provides DevOps platform in the United States, Israel, and internationally. The company's products include JFrog Artifactory, a package repository that allows teams and organizations to store, update, and manage their software packages at any scale; JFrog Pipelines, an integration and continuous delivery tool for automating and orchestrating the movement of software packages; JFrog Xray, which scan JFrog Artifactory; JFrog Distribution that provides software package distribution with enterprise-grade performance; and JFrog Advanced Security, an binary scanning solution that offers secrets detection, contextual analysis, IaC scanning, container scanning, and others. Its products also consists of JFrog Artifactory Edge that utilizes and leverages metadata from JFrog Artifactory to facilitate the transfer of the incremental changes in software packages from their previous versions; JFrog Mission Control, a platform control panel that provides a view of moving pieces of an organization's software supply chain workflow; JFrog Insight, a DevOps intelligence tool; and JFrog Connect, a device management solution that allows companies to manage software updates and monitor performance in IoT device fleets from anywhere in the world. In addition, the company provides JFrog Pro, JFrog Pro X, JFrog Enterprise, JFrog Enterprise X, and JFrog Enterprise Plus products that offer ongoing updates, upgrades, and bug fixes, as well as cluster configuration, federated repositories, multi-region replication, and SLA support. It serves technology, financial services, retail, healthcare, and telecommunications organizations. JFrog Ltd. was incorporated in 2008 and is headquartered in Sunnyvale, California.

Jfrog Ltd

270 East Caribbean Drive, Sunnyvale, CA, United States, 94089

Key Executives

Name Title Year Born
Mr. Shlomi Ben Haim Co-Founder, CEO & Chairman 1970
Mr. Yoav Landman Co-Founder, CTO & Director 1972
Mr. Jacob Shulman Chief Financial Officer 1971
Ms. Tali Notman Chief Revenue Officer 1983
Mr. Frederic Simon Co-Founder, Chief Data Scientist & Director 1971
Ms. Orit Goren Chief Operating Officer 1970
Ms. Hila Mazinter VP of R&D NA
Mr. Jeffrey Allan Schreiner VP of Investor Relations 1975
Ms. Micheline Nijmeh Chief Marketing Officer NA
Ms. Keren Massad Chief HR Officer NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).