JFrog Announces Second Quarter 2026 Results
-
Total Second Quarter Revenues of
; up$163.8 million 29% Year-over-Year -
Second Quarter Cloud Revenues of
; up$87.5 million 53% Year-over-Year -
Customers with ARR greater than
equaled 97, up$1 million 59% Year-over-Year -
Trailing four quarter Net Dollar Retention equaled
121% versus118% in prior year
“Q2 reflected the strength of our strategy and the disciplined execution of the JFrog team,” said Shlomi Ben Haim, CEO and Co-founder of JFrog. “AI is fundamentally reshaping how software is created, accelerating the volume of software artifacts flowing into production and increasing the need for trusted security, governance, and distribution. As enterprises standardize on JFrog as their Software Supply Chain System of Record, we continue to benefit from strong cloud adoption and growing demand for our security solutions. With AI coding agents accelerating software development, and increasingly sophisticated cyber threats raising the bar for trust, we believe JFrog is well positioned to capture this long-term opportunity while continuing to execute with discipline and efficiency.”
Second Quarter 2026 Financial Highlights:
-
Revenue for the second quarter of 2026 was
, up$163.8 million 29% year-over-year. -
GAAP Gross Profit was
; GAAP Gross Margin was$127.6 million 77.9% . -
Non-GAAP Gross Profit was
; Non-GAAP Gross Margin was$136.2 million 83.2% . -
GAAP Operating Loss was
( ; GAAP Operating Margin was ($13.2) million 8.1% ). -
Non-GAAP Operating Income was
; Non-GAAP Operating Margin was$32.6 million 19.9% . -
GAAP Net Loss Per Share was (
); Non-GAAP Diluted Earnings Per Share was$0.03 .$0.27 -
Operating Cash Flow was
; Free Cash Flow of$57.1 million .$53.7 million -
Cash, Cash Equivalents and Investments were
as of June 30, 2026.$824.5 million -
Remaining performance obligations were
as of June 30, 2026, up$659.0 million 38% year-over-year.
Recent Business & Product Highlights
-
Cloud revenue equaled
during the second quarter of 2026, an increase of$87.5 million 53% year-over-year. Cloud revenue represented53% of total revenue, compared to45% in the year-ago period. -
Net Dollar Retention rate for the trailing four quarters was
121% , driven by growing demand for software supply chain security solutions and cloud consumption. -
Customers with greater than
ARR increased to 97, up from 61 in the year-ago period.$1 million -
Customers with greater than
ARR increased to 1,291 compared with 1,076 in the year-ago period.$100 K -
Customers adopting the end-to-end JFrog Platform Enterprise+ subscription represented
59% of total revenue during the second quarter of 2026, versus55% in the year-ago period. - Positioned as a Leader in the first Gartner® Magic Quadrant™ for Software Supply Chain Security
- Delivered JFrog plugin in collaboration with Anthropic to bring enterprise-grade software supply chain governance and security to Claude Code
- Delivered security solutions to >1M AI developers with Cursor Coding agent plugin
Third Quarter and Fiscal Year 2026 Outlook
Third Quarter 2026 Outlook:
-
Revenue between
and$164 million $166 million -
Non-GAAP operating income between
and$27 million $29 million -
Non-GAAP net income per diluted share between
and$0.22 , assuming approximately 130 million weighted average diluted shares outstanding$0.24
Fiscal Year 2026 Outlook:
-
Revenue between
to$648 million $652 million -
Non-GAAP operating income between
and$116 million $120 million -
Non-GAAP net income per diluted share between
and$0.96 , assuming approximately 129 million weighted average diluted shares outstanding$1.00
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
- Event: JFrog’s Second Quarter 2026 Financial Results Conference Call
- Date: Thursday, August 6, 2026
- Time: 2:00 p.m. PT (5:00 p.m. ET)
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), the creators of the unified DevOps, DevSecOps, DevGovOps and MLOps platform, is on a mission to create a world of software delivered without friction from development to production. Driven by a “Liquid Software” vision, the JFrog Platform is a software supply chain system of record that is designed to power organizations as they build, manage, and distribute secure software with speed and scale. Holistic security features help identify, protect, and remediate against threats and vulnerabilities. The universal, hybrid, multi-cloud JFrog Platform is available as both SaaS services across major cloud service providers and self-hosted. Millions of users and approximately 6,600 organizations worldwide, including a majority of the Fortune 100, depend on JFrog solutions to securely embrace digital transformation in the AI era. Learn more at https://jfrog.com or follow us on X @JFrog.
Disclosure Information
JFrog routinely posts important information for investors on its website (https://investors.jfrog.com/overview/default.aspx and, more specifically, under the News tab at https://investors.jfrog.com/news/). JFrog intends to use its web site as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation Fair Disclosure promulgated by the
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
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 and our strategic collaborations; 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, including uncertainty in the current macroeconomic environment. 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, 2025 filed with the SEC on February 13, 2026, our quarterly reports on Form 10-Q, 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, except as required by law.
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
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, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
Revenue: |
|
|
|
|
|
|
|
|
||||||||
Subscription—self-managed and SaaS |
|
$ |
155,545 |
|
|
$ |
121,071 |
|
|
$ |
301,827 |
|
|
$ |
237,496 |
|
License—self-managed |
|
|
8,227 |
|
|
|
6,149 |
|
|
|
15,922 |
|
|
|
12,131 |
|
Total subscription revenue |
|
|
163,772 |
|
|
|
127,220 |
|
|
|
317,749 |
|
|
|
249,627 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
||||||||
Subscription—self-managed and SaaS(1)(3) |
|
|
36,152 |
|
|
|
30,202 |
|
|
|
69,752 |
|
|
|
60,267 |
|
License—self-managed(3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
116 |
|
Total cost of revenue—subscription |
|
|
36,152 |
|
|
|
30,202 |
|
|
|
69,752 |
|
|
|
60,383 |
|
Gross profit |
|
|
127,620 |
|
|
|
97,018 |
|
|
|
247,997 |
|
|
|
189,244 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Research and development(1)(2) |
|
|
54,028 |
|
|
|
47,424 |
|
|
|
105,840 |
|
|
|
90,759 |
|
Sales and marketing(1)(2)(3) |
|
|
61,142 |
|
|
|
55,431 |
|
|
|
118,894 |
|
|
|
108,243 |
|
General and administrative(1)(2) |
|
|
25,699 |
|
|
|
20,134 |
|
|
|
49,443 |
|
|
|
39,183 |
|
Total operating expenses |
|
|
140,869 |
|
|
|
122,989 |
|
|
|
274,177 |
|
|
|
238,185 |
|
Operating loss |
|
|
(13,249 |
) |
|
|
(25,971 |
) |
|
|
(26,180 |
) |
|
|
(48,941 |
) |
Interest and other income, net |
|
|
7,669 |
|
|
|
6,305 |
|
|
|
14,821 |
|
|
|
12,270 |
|
Loss before income taxes |
|
|
(5,580 |
) |
|
|
(19,666 |
) |
|
|
(11,359 |
) |
|
|
(36,671 |
) |
Income tax expense (benefit) |
|
|
(1,415 |
) |
|
|
2,009 |
|
|
|
1,073 |
|
|
|
3,507 |
|
Net loss |
|
$ |
(4,165 |
) |
|
$ |
(21,675 |
) |
|
$ |
(12,432 |
) |
|
$ |
(40,178 |
) |
Net loss per share, basic and diluted |
|
$ |
(0.03 |
) |
|
$ |
(0.19 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.35 |
) |
Weighted-average shares used in computing net loss per share, basic and diluted |
|
|
121,816 |
|
|
|
115,250 |
|
|
|
120,992 |
|
|
|
114,354 |
|
|
|
|
|
|
|
|
|
|
||||||||
(1) Includes share-based compensation expense as follows: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue: subscription—self-managed and SaaS |
|
$ |
4,076 |
|
|
$ |
4,209 |
|
|
$ |
8,169 |
|
|
$ |
8,410 |
|
Research and development |
|
|
13,981 |
|
|
|
14,186 |
|
|
|
28,191 |
|
|
|
28,163 |
|
Sales and marketing |
|
|
12,518 |
|
|
|
13,357 |
|
|
|
25,327 |
|
|
|
26,087 |
|
General and administrative |
|
|
9,002 |
|
|
|
6,257 |
|
|
|
17,517 |
|
|
|
12,194 |
|
Total share-based compensation expense |
|
$ |
39,577 |
|
|
$ |
38,009 |
|
|
$ |
79,204 |
|
|
$ |
74,854 |
|
|
|
|
|
|
|
|
|
|
||||||||
(2) Includes acquisition-related costs as follows: |
|
|
|
|
|
|
|
|
||||||||
Research and development |
|
$ |
1,101 |
|
|
$ |
1,160 |
|
|
$ |
2,187 |
|
|
$ |
2,340 |
|
Sales and marketing |
|
|
472 |
|
|
|
474 |
|
|
|
938 |
|
|
|
937 |
|
General and administrative |
|
|
20 |
|
|
|
17 |
|
|
|
39 |
|
|
|
32 |
|
Total acquisition-related costs |
|
$ |
1,593 |
|
|
$ |
1,651 |
|
|
$ |
3,164 |
|
|
$ |
3,309 |
|
|
|
|
|
|
|
|
|
|
||||||||
(3) Includes amortization of acquired intangibles as follows: |
|
|
|
|
|
|
|
|
||||||||
Cost of revenue: subscription–self-managed and SaaS |
|
$ |
4,498 |
|
|
$ |
4,497 |
|
|
$ |
8,996 |
|
|
$ |
8,996 |
|
Cost of revenue: license—self-managed |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
116 |
|
Sales and marketing |
|
|
175 |
|
|
|
1,169 |
|
|
|
350 |
|
|
|
2,371 |
|
Total amortization expense of acquired intangible assets |
|
$ |
4,673 |
|
|
$ |
5,666 |
|
|
$ |
9,346 |
|
|
$ |
11,483 |
|
JFROG LTD. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands; unaudited) |
||||||||
|
|
June 30, 2026 |
|
December 31, 2025 |
||||
Assets |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
96,692 |
|
|
$ |
75,840 |
|
Short-term investments |
|
|
727,794 |
|
|
|
628,574 |
|
Accounts receivable, net |
|
|
135,968 |
|
|
|
119,948 |
|
Deferred contract acquisition costs |
|
|
26,321 |
|
|
|
22,259 |
|
Prepaid expenses and other current assets |
|
|
30,907 |
|
|
|
26,390 |
|
Total current assets |
|
|
1,017,682 |
|
|
|
873,011 |
|
Property and equipment, net |
|
|
8,102 |
|
|
|
5,536 |
|
Deferred contract acquisition costs, noncurrent |
|
|
40,876 |
|
|
|
34,304 |
|
Operating lease right-of-use assets |
|
|
14,245 |
|
|
|
12,063 |
|
Intangible assets, net |
|
|
30,562 |
|
|
|
39,908 |
|
Goodwill |
|
|
371,512 |
|
|
|
371,512 |
|
Other assets, noncurrent |
|
|
6,365 |
|
|
|
5,043 |
|
Total assets |
|
$ |
1,489,344 |
|
|
$ |
1,341,377 |
|
Liabilities and Shareholders’ Equity |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
8,135 |
|
|
$ |
14,168 |
|
Accrued expenses and other current liabilities |
|
|
112,568 |
|
|
|
77,970 |
|
Operating lease liabilities |
|
|
4,400 |
|
|
|
5,780 |
|
Deferred revenue |
|
|
351,533 |
|
|
|
309,604 |
|
Total current liabilities |
|
|
476,636 |
|
|
|
407,522 |
|
Deferred revenue, noncurrent |
|
|
34,234 |
|
|
|
32,400 |
|
Operating lease liabilities, noncurrent |
|
|
10,169 |
|
|
|
6,676 |
|
Other liabilities, noncurrent |
|
|
7,599 |
|
|
|
7,332 |
|
Total liabilities |
|
|
528,638 |
|
|
|
453,930 |
|
Shareholders’ equity: |
|
|
|
|
||||
Share capital |
|
|
347 |
|
|
|
335 |
|
Treasury shares, at cost |
|
|
(2,028 |
) |
|
|
— |
|
Additional paid-in capital |
|
|
1,404,979 |
|
|
|
1,312,833 |
|
Accumulated other comprehensive income |
|
|
1,327 |
|
|
|
5,766 |
|
Accumulated deficit |
|
|
(443,919 |
) |
|
|
(431,487 |
) |
Total shareholders’ equity |
|
|
960,706 |
|
|
|
887,447 |
|
Total liabilities and shareholders’ equity |
|
$ |
1,489,344 |
|
|
$ |
1,341,377 |
|
JFROG LTD. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands; unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
||||||||
Net loss |
|
$ |
(4,165 |
) |
|
$ |
(21,675 |
) |
|
$ |
(12,432 |
) |
|
$ |
(40,178 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
|
5,543 |
|
|
|
6,556 |
|
|
|
11,104 |
|
|
|
13,270 |
|
Share-based compensation expense |
|
|
39,577 |
|
|
|
38,009 |
|
|
|
79,204 |
|
|
|
74,854 |
|
Non-cash operating lease expense |
|
|
1,918 |
|
|
|
2,155 |
|
|
|
3,981 |
|
|
|
4,273 |
|
Net amortization of premium or discount on investments |
|
|
(706 |
) |
|
|
(1,472 |
) |
|
|
(1,629 |
) |
|
|
(3,031 |
) |
Losses (gains) on foreign exchange |
|
|
547 |
|
|
|
(251 |
) |
|
|
473 |
|
|
|
(333 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
|
(22,266 |
) |
|
|
1,231 |
|
|
|
(15,931 |
) |
|
|
7,726 |
|
Prepaid expenses and other assets |
|
|
(6,062 |
) |
|
|
(1,634 |
) |
|
|
(8,467 |
) |
|
|
(1,450 |
) |
Deferred contract acquisition costs |
|
|
(9,893 |
) |
|
|
(2,354 |
) |
|
|
(10,634 |
) |
|
|
(3,105 |
) |
Accounts payable |
|
|
(7,647 |
) |
|
|
647 |
|
|
|
(6,069 |
) |
|
|
19 |
|
Accrued expenses and other liabilities |
|
|
18,025 |
|
|
|
10,662 |
|
|
|
16,257 |
|
|
|
9,528 |
|
Operating lease liabilities |
|
|
(2,111 |
) |
|
|
(2,135 |
) |
|
|
(4,208 |
) |
|
|
(4,342 |
) |
Deferred revenue |
|
|
44,296 |
|
|
|
6,346 |
|
|
|
43,763 |
|
|
|
7,646 |
|
Net cash provided by operating activities |
|
|
57,056 |
|
|
|
36,085 |
|
|
|
95,412 |
|
|
|
64,877 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
||||||||
Purchases of short-term investments |
|
|
(172,060 |
) |
|
|
(135,174 |
) |
|
|
(337,707 |
) |
|
|
(284,142 |
) |
Maturities of short-term investments |
|
|
125,316 |
|
|
|
96,253 |
|
|
|
238,954 |
|
|
|
200,086 |
|
Purchases of property and equipment |
|
|
(3,307 |
) |
|
|
(627 |
) |
|
|
(4,377 |
) |
|
|
(1,274 |
) |
Net cash used in investing activities |
|
|
(50,051 |
) |
|
|
(39,548 |
) |
|
|
(103,130 |
) |
|
|
(85,330 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
||||||||
Proceeds from exercise of share options |
|
|
4,244 |
|
|
|
3,122 |
|
|
|
4,798 |
|
|
|
6,874 |
|
Proceeds from employee share purchase plan |
|
|
— |
|
|
|
— |
|
|
|
8,156 |
|
|
|
6,294 |
|
Proceeds from employee equity transactions, net of payments to tax authorities and employees |
|
|
26,819 |
|
|
|
6,470 |
|
|
|
17,959 |
|
|
|
7,929 |
|
Repurchases of ordinary shares |
|
|
(2,028 |
) |
|
|
— |
|
|
|
(2,028 |
) |
|
|
— |
|
Net cash provided by financing activities |
|
|
29,035 |
|
|
|
9,592 |
|
|
|
28,885 |
|
|
|
21,097 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(314 |
) |
|
|
798 |
|
|
|
(315 |
) |
|
|
764 |
|
Net increase in cash, cash equivalents, and restricted cash |
|
|
35,726 |
|
|
|
6,927 |
|
|
|
20,852 |
|
|
|
1,408 |
|
Cash, cash equivalents, and restricted cash—beginning of period |
|
|
61,677 |
|
|
|
45,108 |
|
|
|
76,551 |
|
|
|
50,627 |
|
Cash, cash equivalents, and restricted cash—end of period |
|
$ |
97,403 |
|
|
$ |
52,035 |
|
|
$ |
97,403 |
|
|
$ |
52,035 |
|
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 |
|
$ |
96,692 |
|
|
$ |
51,277 |
|
|
$ |
96,692 |
|
|
$ |
51,277 |
|
Restricted cash included in prepaid expenses and other current assets |
|
|
711 |
|
|
|
758 |
|
|
|
711 |
|
|
|
758 |
|
Total cash, cash equivalents, and restricted cash |
|
$ |
97,403 |
|
|
$ |
52,035 |
|
|
$ |
97,403 |
|
|
$ |
52,035 |
|
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, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
Reconciliation of gross profit and gross margin |
|
|
|
|
|
|
|
|
||||||||
GAAP gross profit |
|
$ |
127,620 |
|
|
$ |
97,018 |
|
|
$ |
247,997 |
|
|
$ |
189,244 |
|
Plus: Share-based compensation expense |
|
|
4,076 |
|
|
|
4,209 |
|
|
|
8,169 |
|
|
|
8,410 |
|
Plus: Amortization of acquired intangibles |
|
|
4,498 |
|
|
|
4,497 |
|
|
|
8,996 |
|
|
|
9,112 |
|
Non-GAAP gross profit |
|
$ |
136,194 |
|
|
$ |
105,724 |
|
|
$ |
265,162 |
|
|
$ |
206,766 |
|
GAAP gross margin |
|
|
77.9 |
% |
|
|
76.3 |
% |
|
|
78.0 |
% |
|
|
75.8 |
% |
Non-GAAP gross margin |
|
|
83.2 |
% |
|
|
83.1 |
% |
|
|
83.5 |
% |
|
|
82.8 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of operating expenses |
|
|
|
|
|
|
|
|
||||||||
GAAP research and development |
|
$ |
54,028 |
|
|
$ |
47,424 |
|
|
$ |
105,840 |
|
|
$ |
90,759 |
|
Less: Share-based compensation expense |
|
|
(13,981 |
) |
|
|
(14,186 |
) |
|
|
(28,191 |
) |
|
|
(28,163 |
) |
Less: Acquisition-related costs |
|
|
(1,101 |
) |
|
|
(1,160 |
) |
|
|
(2,187 |
) |
|
|
(2,340 |
) |
Non-GAAP research and development |
|
$ |
38,946 |
|
|
$ |
32,078 |
|
|
$ |
75,462 |
|
|
$ |
60,256 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing |
|
$ |
61,142 |
|
|
$ |
55,431 |
|
|
$ |
118,894 |
|
|
$ |
108,243 |
|
Less: Share-based compensation expense |
|
|
(12,518 |
) |
|
|
(13,357 |
) |
|
|
(25,327 |
) |
|
|
(26,087 |
) |
Less: Acquisition-related costs |
|
|
(472 |
) |
|
|
(474 |
) |
|
|
(938 |
) |
|
|
(937 |
) |
Less: Amortization of acquired intangibles |
|
|
(175 |
) |
|
|
(1,169 |
) |
|
|
(350 |
) |
|
|
(2,371 |
) |
Non-GAAP sales and marketing |
|
$ |
47,977 |
|
|
$ |
40,431 |
|
|
$ |
92,279 |
|
|
$ |
78,848 |
|
|
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative |
|
$ |
25,699 |
|
|
$ |
20,134 |
|
|
$ |
49,443 |
|
|
$ |
39,183 |
|
Less: Share-based compensation expense |
|
|
(9,002 |
) |
|
|
(6,257 |
) |
|
|
(17,517 |
) |
|
|
(12,194 |
) |
Less: Acquisition-related costs |
|
|
(20 |
) |
|
|
(17 |
) |
|
|
(39 |
) |
|
|
(32 |
) |
Non-GAAP general and administrative |
|
$ |
16,677 |
|
|
$ |
13,860 |
|
|
$ |
31,887 |
|
|
$ |
26,957 |
|
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of operating income (loss) and operating margin |
|
|
|
|
|
|
|
|
||||||||
GAAP operating loss |
|
$ |
(13,249 |
) |
|
$ |
(25,971 |
) |
|
$ |
(26,180 |
) |
|
$ |
(48,941 |
) |
Plus: Share-based compensation expense |
|
|
39,577 |
|
|
|
38,009 |
|
|
|
79,204 |
|
|
|
74,854 |
|
Plus: Acquisition-related costs |
|
|
1,593 |
|
|
|
1,651 |
|
|
|
3,164 |
|
|
|
3,309 |
|
Plus: Amortization of acquired intangibles |
|
|
4,673 |
|
|
|
5,666 |
|
|
|
9,346 |
|
|
|
11,483 |
|
Non-GAAP operating income |
|
$ |
32,594 |
|
|
$ |
19,355 |
|
|
$ |
65,534 |
|
|
$ |
40,705 |
|
GAAP operating margin |
|
|
(8.1 |
)% |
|
|
(20.4 |
)% |
|
|
(8.2 |
)% |
|
|
(19.6 |
)% |
Non-GAAP operating margin |
|
|
19.9 |
% |
|
|
15.2 |
% |
|
|
20.6 |
% |
|
|
16.3 |
% |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of net income (loss) |
|
|
|
|
|
|
|
|
||||||||
GAAP net loss |
|
$ |
(4,165 |
) |
|
$ |
(21,675 |
) |
|
$ |
(12,432 |
) |
|
$ |
(40,178 |
) |
Plus: Share-based compensation expense |
|
|
39,577 |
|
|
|
38,009 |
|
|
|
79,204 |
|
|
|
74,854 |
|
Plus: Acquisition-related costs |
|
|
1,593 |
|
|
|
1,651 |
|
|
|
3,164 |
|
|
|
3,309 |
|
Plus: Amortization of acquired intangibles |
|
|
4,673 |
|
|
|
5,666 |
|
|
|
9,346 |
|
|
|
11,483 |
|
Less: Income tax effects |
|
|
(7,363 |
) |
|
|
(1,617 |
) |
|
|
(10,783 |
) |
|
|
(4,157 |
) |
Non-GAAP net income |
|
$ |
34,315 |
|
|
$ |
22,034 |
|
|
$ |
68,499 |
|
|
$ |
45,311 |
|
Net income per share - basic |
|
$ |
0.28 |
|
|
$ |
0.19 |
|
|
$ |
0.57 |
|
|
$ |
0.40 |
|
Net income per share - diluted |
|
$ |
0.27 |
|
|
$ |
0.18 |
|
|
$ |
0.54 |
|
|
$ |
0.38 |
|
Shares used in non-GAAP net income per share calculations: |
|
|
|
|
|
|
|
|
||||||||
GAAP weighted-average shares used to compute net loss per share - basic and diluted |
|
|
121,816 |
|
|
|
115,250 |
|
|
|
120,992 |
|
|
|
114,354 |
|
Add: Dilutive ordinary share equivalents |
|
|
5,861 |
|
|
|
5,328 |
|
|
|
5,521 |
|
|
|
5,178 |
|
Non-GAAP weighted-average shares used to compute net income per share - diluted |
|
|
127,677 |
|
|
|
120,578 |
|
|
|
126,513 |
|
|
|
119,532 |
|
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, |
||||||||||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
Net cash provided by operating activities |
|
$ |
57,056 |
|
|
$ |
36,085 |
|
|
$ |
95,412 |
|
|
$ |
64,877 |
|
Less: purchases of property and equipment |
|
|
(3,307 |
) |
|
|
(627 |
) |
|
|
(4,377 |
) |
|
|
(1,274 |
) |
Free cash flow |
|
$ |
53,749 |
|
|
$ |
35,458 |
|
|
$ |
91,035 |
|
|
$ |
63,603 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260806791306/en/
Media Contact:
Siobhan Lyons, Director, Global Communications, siobhanL@jfrog.com
Investor Contact:
Jeff Schreiner, VP of Investor Relations, jeffS@jfrog.com
Source: JFrog Ltd.