Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $63.5M | $105M | $151M | $207M | $280M | $350M | $428M | $532M |
| Revenue growth | — | 64.8% | 44.0% | 37.0% | 35.5% | 24.9% | 22.5% | 24.1% |
| Gross profit | $52.8M | $84.7M | $122M | $165M | $218M | $273M | $330M | $408M |
| Gross margin | 83.1% | 80.9% | 81.1% | 79.8% | 77.8% | 78.0% | 77.1% | 76.8% |
| Operating income | -$26.9M | -$6.94M | -$14.2M | -$68.4M | -$89.8M | -$75.5M | -$91.1M | -$91.9M |
| Operating margin | -42.3% | -6.6% | -9.4% | -33.1% | -32.1% | -21.6% | -21.3% | -17.3% |
| Net income | -$26.0M | -$5.39M | -$9.40M | -$64.2M | -$90.2M | -$61.3M | -$69.2M | -$71.8M |
| Net margin | -40.9% | -5.2% | -6.2% | -31.1% | -32.2% | -17.5% | -16.2% | -13.5% |
| EPS (diluted) | -$1.00 | -$0.20 | -$0.20 | -$0.68 | -$0.91 | -$0.59 | -$0.63 | -$0.62 |
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $8.56M | $10.0M | $29.5M | $27.9M | $21.4M | $74.2M | $111M | $146M |
| Capital expenditures | $2.08M | $1.80M | $3.52M | $4.23M | $4.33M | $1.98M | $3.14M | $3.46M |
| Free cash flow | $6.49M | $8.20M | $25.9M | $23.7M | $17.1M | $72.2M | $108M | $142M |
| Fiscal year | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $178M | $39.1M | $164M | $68.3M | $45.6M | $84.8M | $49.9M | $75.8M |
| Total assets | — | $238M | $689M | $853M | $871M | $973M | $1.13B | $1.34B |
| Total liabilities | — | $95.6M | $135M | $214M | $246M | $293M | $356M | $454M |
| Shareholders' equity | -$38.7M | -$33.4M | $554M | $639M | $625M | $679M | $774M | $887M |
| Retained earnings | — | -$65.4M | -$74.8M | -$139M | -$229M | -$290M | -$360M | -$431M |
| Shares (wtd avg diluted) | — | 27.9M | 46.5M | 94.8M | 99.2M | 103M | 110M | 116M |
Every figure is extracted from JFrog Ltd’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.