![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
JFrog Ltd | NASDAQ:FROG | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
1.52 | 6.16% | 26.20 | 26.00 | 26.30 | 26.19 | 24.13 | 24.93 | 3,122,110 | 01:00:00 |
JFrog Ltd. (“JFrog”) (Nasdaq: FROG), the Liquid Software company and creators of the JFrog Software Supply Chain Platform, today announced financial results for its second quarter ended June 30, 2024.
"We are on a mission to revolutionize the software industry with a unified platform that encompasses EveryOps and streamlines the software supply chain flow," said Shlomi Ben Haim, Co-founder and CEO of JFrog. "With the innovative power of our Qwak AI acquisition, JFrog proudly stands as the first to support DevOps, Security, and MLOps in a single platform. We are committed to providing a solution that fosters seamless collaboration among machines, developers, and data scientists," Ben Haim added.
Second Quarter 2024 Financial Highlights
Recent Business & Product Highlights
Third Quarter and Fiscal Year 2024 Outlook
The section titled "Non-GAAP Financial Information" below describes our usage of non-GAAP financial measures. Reconciliations between historical GAAP and non-GAAP information are contained at the end of this press release following the accompanying financial data.
Conference Call Details
A live webcast of the conference call will be accessible from the investor relations website at https://investors.jfrog.com/events-and-presentations.
About JFrog
JFrog Ltd. (Nasdaq: FROG), is on a mission to create a world of software delivered without friction from developer to device. Driven by a “Liquid Software” vision, the JFrog Software Supply Chain Platform is a single system of record that powers organizations to build, manage, and distribute software quickly and securely, ensuring it is available, traceable, and tamper-proof. The integrated security features also help identify, protect, and remediate against threats and vulnerabilities. JFrog’s hybrid, universal, multi-cloud platform is available as both self-hosted and SaaS services across major cloud service providers. Millions of users and 7K+ customers worldwide, including a majority of the Fortune 100, depend on JFrog solutions to securely embrace digital transformation. Learn more at www.jfrog.com or follow us on X @JFrog.
Forward-Looking Statements:
This press release and the earnings call referencing this press release contain “forward-looking” statements, as that term is defined under the U.S. federal securities laws, including but not limited to statements regarding JFrog’s future financial performance, including our outlook for the third quarter and for the full year of 2024, expectations regarding the market and revenue potential for JFrog Artifactory, JFrog Xray, JFrog Curation and JFrog Advanced Security, including the efficacy and benefit of integrating of any of the foregoing with other products and platform, our expectations regarding the mission-critical nature of the “JFrog Software Supply Chain Platform” to our customers’ infrastructure and its growth potential, the growth potential of our cloud business, including hybrid and multi-cloud, our expectations regarding potential for growth in binary management within MLOps/MLSecOps, our ability to provide effective tools and solutions to detect and remediate security vulnerabilities, the ability of our strategic sales team to grow the business across top-tier accounts, our ability to expand usage of our platform in the government and commercial sectors, our ability to contribute data to global security standards bodies, our ability to innovate and meet market demands and the software supply chain needs of our customers and our expectations regarding the acquisition of Qwak AI by us, including our ability to successfully integrate the acquisition into our business operations, including the DevOps platform, and realize anticipated benefits and synergies from the proposed acquisition. These forward-looking statements are based on JFrog’s current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties, assumptions and changes in circumstances that may cause JFrog’s actual results, performance or achievements to differ materially from those expressed or implied in any forward-looking statement.
There are a significant number of factors that could cause actual results to differ materially from statements made in this press release and our earnings call, including but not limited to: risks associated with managing our rapid growth; our history of losses; our limited operating history; our ability to retain and upgrade existing customers our ability to attract new customers; our ability to effectively develop and expand our sales and marketing capabilities; our ability to integrate and realize anticipated synergies from acquisitions of complementary businesses; risk of a security breach incident or product vulnerability; risk of interruptions or performance problems associated with our products and platform capabilities; our ability to adapt and respond to rapidly changing technology or customer needs; our ability to compete in the markets in which we participate; our ability to successfully integrate technology from acquisitions into our offerings; our ability to provide continuity to our respective customers and realize innovation following our acquisitions; and general market, political, economic, and business conditions. Our actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to, risks detailed in our filings with the Securities and Exchange Commission, including in our annual report on Form 10-K for the year ended December 31, 2023, our quarterly report on Form 10-Q for the quarter ended March 31, 2024, and other filings and reports that we may file from time to time with the Securities and Exchange Commission. Forward-looking statements represent our beliefs and assumptions only as of the date of this press release. We disclaim any obligation to update forward-looking statements.
About Non-GAAP Financial Measures:
JFrog discloses the following non-GAAP financial measures in this release and the earnings call referencing this press release: non-GAAP operating income (loss), non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses (research and development, sales and marketing, general and administrative), non-GAAP operating margin, non-GAAP net income (loss), non-GAAP net income (loss) per diluted share, non-GAAP net income (loss) per basic share, and free cash flow. JFrog uses each of these non-GAAP financial measures internally to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, and to evaluate JFrog’s financial performance. JFrog believes they are useful to investors, as a supplement to GAAP measures, in evaluating its operational performance, as further discussed below. JFrog’s non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in its industry, as other companies in its industry may calculate non-GAAP financial results differently, particularly related to non-recurring and unusual items. In addition, there are limitations in using non-GAAP financial measures because the non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies and exclude expenses that may have a material impact on JFrog’s reported financial results.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. A reconciliation of the historical non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release. A reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, reconciling items that may be incurred in the future such as share-based compensation, the effect of which may be significant.
JFrog defines non-GAAP gross profit, non-GAAP operating expenses (research and development, sales and marketing, general and administrative), non-GAAP gross margin, non-GAAP operating margin, non-GAAP operating income (loss) and non-GAAP net income (loss) as the respective GAAP balances, adjusted for, as applicable: (1) share-based compensation expense; (2) the amortization of acquired intangibles; (3) acquisition-related costs; and (4) income tax effects. JFrog defines free cash flow as Net cash provided by (used in) operating activities, minus capital expenditures. Investors are encouraged to review the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measures.
Management believes these non-GAAP financial measures are useful to investors and others in assessing JFrog’s operating performance due to the following factors:
Share-based compensation. JFrog utilizes share-based compensation to attract and retain employees. It is principally aimed at aligning their interests with those of its shareholders and at long-term retention, rather than to address operational performance for any particular period. As a result, share-based compensation expenses vary for reasons that are generally unrelated to financial and operational performance in any particular period.
Amortization of acquired intangibles. JFrog views amortization of acquired intangible assets as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are evaluated for impairment regularly, amortization of the cost of acquired intangibles is an expense that is not typically affected by operations during any particular period.
Acquisition-related costs. Acquisition-related costs include expenses related to acquisitions of other companies. JFrog views acquisition-related costs as expenses that are not necessarily reflective of operational performance during a period.
Income tax effects. JFrog’s non-GAAP financial results are adjusted for income tax effects related to these non-GAAP adjustments and changes in our assessment regarding the realizability of our deferred tax assets, if any. Excluding income tax effects of non-GAAP adjustments provides a more accurate view of JFrog’s operating results.
Non-GAAP weighted average share count. Diluted GAAP and non-GAAP weighted-average shares are the same, except in periods that there is a GAAP loss and a non-GAAP income. The non-GAAP weighted-average shares used to compute the non-GAAP net income per share - diluted are adjusted to reflect dilution equal to the dilutive impact had there been GAAP income.
Additionally, JFrog’s management believes that the non-GAAP financial measure, free cash flow, is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures due to the fact that these expenditures are considered to be a necessary component of ongoing operations.
Operating Metrics
JFrog’s number of customers with annual recurring revenue (“ARR”) of $100,000 or more is based on the ARR of each customer, as of the last month of the quarter. JFrog’s number of customers with ARR of $1 million or more is based on the ARR of each customer, as of the last month of the quarter. JFrog defines ARR as the annualized revenue run-rate of subscription agreements from all customers as of the last month of the quarter. The ARR includes monthly subscription customers, so long as JFrog generates revenue from these customers. JFrog annualizes its monthly subscriptions by taking the revenue it would contractually expect to receive from such customers in a given month and multiplying it by 12.
JFrog’s net dollar retention rate compares its ARR from the same set of customers across comparable periods. JFrog calculates net dollar retention rate by first identifying customers (the “Base Customers”), which were customers in the last month of a particular quarter (the “Base Quarter”). JFrog then calculates the contracted ARR from these Base Customers in the last month of the same quarter of the subsequent year (the “Comparison Quarter”). This calculation captures upsells, contraction, and attrition since the Base Quarter. JFrog then divides total Comparison Quarter ARR by total Base Quarter ARR for Base Customers. JFrog’s net dollar retention rate in a particular quarter is obtained by averaging the result from that particular quarter with the corresponding results from each of the prior three quarters.
JFROG LTD.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data; unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2024
2023
2024
2023
Revenue:
Subscription—self-managed and SaaS
$
98,404
$
79,467
$
193,810
$
154,010
License—self-managed
4,639
4,703
9,544
9,980
Total subscription revenue
103,043
84,170
203,354
163,990
Cost of revenue:
Subscription—self-managed and SaaS(1)(2)(3)
21,748
18,231
42,207
36,434
License—self-managed(3)
145
218
290
436
Total cost of revenue—subscription
21,893
18,449
42,497
36,870
Gross profit
81,150
65,721
160,857
127,120
Operating expenses:
Research and development(1)(2)
37,117
33,544
72,949
68,430
Sales and marketing(1)(2)(3)
45,896
36,352
89,467
71,838
General and administrative(1)(2)
17,264
14,732
34,204
28,972
Total operating expenses
100,277
84,628
196,620
169,240
Operating loss
(19,127
)
(18,907
)
(35,763
)
(42,120
)
Interest and other income, net
6,898
4,896
13,985
8,888
Loss before income taxes
(12,229
)
(14,011
)
(21,778
)
(33,232
)
Income tax expense
2,074
1,456
1,315
3,044
Net loss
$
(14,303
)
$
(15,467
)
$
(23,093
)
$
(36,276
)
Net loss per share, basic and diluted
$
(0.13
)
$
(0.15
)
$
(0.21
)
$
(0.36
)
Weighted-average shares used in computing net loss per share, basic and diluted
108,945
102,513
107,985
101,890
(1) Includes share-based compensation expense as follows:
Cost of revenue: subscription—self-managed and SaaS
$
3,247
$
2,019
$
6,339
$
4,215
Research and development
10,175
7,798
19,842
14,970
Sales and marketing
10,440
6,740
20,253
13,213
General and administrative
4,794
4,765
9,508
8,836
Total share-based compensation expense
$
28,656
$
21,322
$
55,942
$
41,234
(2) Includes acquisition-related costs as follows:
Cost of revenue: subscription–self-managed and SaaS
$
4
$
5
$
8
$
10
Research and development
489
2,745
977
5,680
Sales and marketing
32
—
64
70
General and administrative
674
64
676
140
Total acquisition-related costs
$
1,199
$
2,814
$
1,725
$
5,900
(3) Includes amortization of acquired intangibles as follows:
Cost of revenue: subscription–self-managed and SaaS
$
2,386
$
2,387
$
4,772
$
4,774
Cost of revenue: license—self-managed
145
218
290
436
Sales and marketing
358
358
716
716
Total amortization expense of acquired intangible assets
$
2,889
$
2,963
$
5,778
$
5,926
JFROG LTD.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands; unaudited)
June 30, 2024
December 31, 2023
Assets
Current assets:
Cash and cash equivalents
$
218,303
$
84,765
Short-term investments
373,013
460,245
Accounts receivable, net
82,041
76,437
Deferred contract acquisition costs
12,662
11,378
Prepaid expenses and other current assets
17,169
12,976
Total current assets
703,188
645,801
Property and equipment, net
6,529
6,663
Deferred contract acquisition costs, noncurrent
18,316
18,032
Operating lease right-of-use assets
18,372
22,427
Intangible assets, net
19,990
25,768
Goodwill
247,955
247,955
Other assets, noncurrent
6,793
5,910
Total assets
$
1,021,143
$
972,556
Liabilities and Shareholders’ Equity
Current liabilities:
Accounts payable
$
16,222
$
16,970
Accrued expenses and other current liabilities
39,958
35,815
Operating lease liabilities
8,109
8,272
Deferred revenue
205,501
201,118
Total current liabilities
269,790
262,175
Deferred revenue, noncurrent
15,822
12,987
Operating lease liabilities, noncurrent
9,651
13,954
Other liabilities, noncurrent
4,447
4,317
Total liabilities
299,710
293,433
Shareholders’ equity:
Share capital
308
297
Additional paid-in capital
1,036,377
968,245
Accumulated other comprehensive income (loss)
(1,727
)
1,013
Accumulated deficit
(313,525
)
(290,432
)
Total shareholders’ equity
721,433
679,123
Total liabilities and shareholders’ equity
$
1,021,143
$
972,556
JFROG LTD.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands; unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2024
2023
2024
2023
Cash flows from operating activities:
Net loss
$
(14,303
)
$
(15,467
)
$
(23,093
)
$
(36,276
)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization
3,826
3,828
7,625
7,675
Share-based compensation expense
28,656
21,322
55,942
41,234
Non-cash operating lease expense
2,115
2,123
4,219
4,145
Net amortization of premium or discount on investments
(1,738
)
(1,582
)
(3,746
)
(2,870
)
Losses (gains) on foreign exchange
101
(224
)
354
(591
)
Changes in operating assets and liabilities:
Accounts receivable
(15,336
)
617
(5,555
)
(221
)
Prepaid expenses and other assets
(986
)
1,153
(5,018
)
(1,961
)
Deferred contract acquisition costs
(1,382
)
(801
)
(1,568
)
(1,594
)
Accounts payable
1,579
(827
)
(937
)
(1,913
)
Accrued expenses and other liabilities
6,105
2,620
2,892
3,030
Operating lease liabilities
(2,051
)
(2,033
)
(4,167
)
(3,770
)
Deferred revenue
10,111
5,981
7,218
8,693
Net cash provided by operating activities
16,697
16,710
34,166
15,581
Cash flows from investing activities:
Purchases of short-term investments
(91,240
)
(81,356
)
(255,943
)
(204,572
)
Maturities and sales of short-term investments
227,160
68,845
345,783
183,171
Purchases of property and equipment
(732
)
(507
)
(1,573
)
(773
)
Net cash provided by (used in) investing activities
135,188
(13,018
)
88,267
(22,174
)
Cash flows from financing activities:
Proceeds from exercise of share options
861
2,211
7,707
3,367
Proceeds from employee share purchase plan
—
—
4,494
3,499
Proceeds from employee equity transactions, net of payments to tax authorities
(5,534
)
520
(279
)
817
Net cash provided by (used in) financing activities
(4,673
)
2,731
11,922
7,683
Effect of exchange rate changes on cash, cash equivalents and restricted cash
(294
)
(75
)
(817
)
9
Net increase in cash, cash equivalents, and restricted cash
146,918
6,348
133,538
1,099
Cash, cash equivalents, and restricted cash—beginning of period
71,397
40,358
84,777
45,607
Cash, cash equivalents, and restricted cash—end of period
$
218,315
$
46,706
$
218,315
$
46,706
Reconciliation of cash, cash equivalents, and restricted cash within the Condensed Consolidated Balance Sheets to the amounts shown in the Condensed Consolidated Statements of Cash Flows above:
Cash and cash equivalents
$
218,303
$
46,694
$
218,303
$
46,694
Restricted cash included in prepaid expenses and other current assets
12
12
12
12
Total cash, cash equivalents, and restricted cash
$
218,315
$
46,706
$
218,315
$
46,706
JFROG LTD.
RECONCILIATION OF GAAP TO NON-GAAP RESULTS
(in thousands except per share data; unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2024
2023
2024
2023
Reconciliation of gross profit and gross margin
GAAP gross profit
$
81,150
$
65,721
$
160,857
$
127,120
Plus: Share-based compensation expense
3,247
2,019
6,339
4,215
Plus: Acquisition-related costs
4
5
8
10
Plus: Amortization of acquired intangibles
2,531
2,605
5,062
5,210
Non-GAAP gross profit
$
86,932
$
70,350
$
172,266
$
136,555
GAAP gross margin
78.8
%
78.1
%
79.1
%
77.5
%
Non-GAAP gross margin
84.4
%
83.6
%
84.7
%
83.3
%
Reconciliation of operating expenses
GAAP research and development
$
37,117
$
33,544
$
72,949
$
68,430
Less: Share-based compensation expense
(10,175
)
(7,798
)
(19,842
)
(14,970
)
Less: Acquisition-related costs
(489
)
(2,745
)
(977
)
(5,680
)
Non-GAAP research and development
$
26,453
$
23,001
$
52,130
$
47,780
GAAP sales and marketing
$
45,896
$
36,352
$
89,467
$
71,838
Less: Share-based compensation expense
(10,440
)
(6,740
)
(20,253
)
(13,213
)
Less: Acquisition-related costs
(32
)
—
(64
)
(70
)
Less: Amortization of acquired intangibles
(358
)
(358
)
(716
)
(716
)
Non-GAAP sales and marketing
$
35,066
$
29,254
$
68,434
$
57,839
GAAP general and administrative
$
17,264
$
14,732
$
34,204
$
28,972
Less: Share-based compensation expense
(4,794
)
(4,765
)
(9,508
)
(8,836
)
Less: Acquisition-related costs
(674
)
(64
)
(676
)
(140
)
Non-GAAP general and administrative
$
11,796
$
9,903
$
24,020
$
19,996
Reconciliation of operating income (loss) and operating margin
GAAP operating loss
$
(19,127
)
$
(18,907
)
$
(35,763
)
$
(42,120
)
Plus: Share-based compensation expense
28,656
21,322
55,942
41,234
Plus: Acquisition-related costs
1,199
2,814
1,725
5,900
Plus: Amortization of acquired intangibles
2,889
2,963
5,778
5,926
Non-GAAP operating income
$
13,617
$
8,192
$
27,682
$
10,940
GAAP operating margin
(18.6
)%
(22.5
)%
(17.6
)%
(25.7
)%
Non-GAAP operating margin
13.2
%
9.7
%
13.6
%
6.7
%
Reconciliation of net income (loss)
GAAP net loss
$
(14,303
)
$
(15,467
)
$
(23,093
)
$
(36,276
)
Plus: Share-based compensation expense
28,656
21,322
55,942
41,234
Plus: Acquisition-related costs
1,199
2,814
1,725
5,900
Plus: Amortization of acquired intangibles
2,889
2,963
5,778
5,926
Less: Income tax effects
(980
)
460
(4,918
)
1,238
Non-GAAP net income
$
17,461
$
12,092
$
35,434
$
18,022
Net income per share - basic
$
0.16
$
0.12
$
0.33
$
0.18
Net income per share - diluted
$
0.15
$
0.11
$
0.31
$
0.17
Shares used in non-GAAP net income per share calculations:
GAAP weighted-average shares used to compute net loss per share - basic and diluted
108,945
102,513
107,985
101,890
Add: Dilutive ordinary share equivalents
6,249
5,580
6,915
5,589
Non-GAAP weighted-average shares used to compute net income per share - diluted
115,194
108,093
114,900
107,479
JFROG LTD.
RECONCILIATION OF GAAP CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW
(in thousands; unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2024
2023
2024
2023
Net cash provided by operating activities
$
16,697
$
16,710
$
34,166
$
15,581
Less: purchases of property and equipment
(732
)
(507
)
(1,573
)
(773
)
Free cash flow
$
15,965
$
16,203
$
32,593
$
14,808
View source version on businesswire.com: https://www.businesswire.com/news/home/20240807606549/en/
Investor Contact: Jeff Schreiner jeffs@jfrog.com
1 Year JFrog Chart |
1 Month JFrog Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions