JFrog Ltd.
FROGUSJFrog Ltd. delivers a comprehensive DevOps platform to businesses throughout the United States, providing a suite of tools designed to streamline software development and delivery. At the heart of their offerings is JFrog Artifactory, a flexible package repository that enables teams and enterprises to effectively store, update, and manage their software packages regardless of scale. Accompanying this is JFrog Pipelines, a robust continuous integration and continuous delivery (CI/CD) engine that automates and orchestrates the movement of software packages. For security and quality assurance, JFrog Xray integrates to scan the Artifactory repositories, while JFrog Distribution ensures high-performance software package deployment, especially for enterprise-grade needs. The company's portfolio extends to specialized solutions such as JFrog Artifactory Edge, which cleverly utilizes metadata from Artifactory to facilitate the efficient transfer of only incremental changes in software packages. JFrog Mission Control serves as a central dashboard, providing a holistic overview of an organization's entire software supply chain workflow. Analytics are powered by JFrog Insight, a dedicated DevOps intelligence tool, and JFrog Connect provides a powerful device management solution, allowing companies to remotely manage software updates and monitor the performance of their IoT device fleets across the globe. JFrog also offers various product tiers, including JFrog Pro, Pro Team, Pro X, Enterprise, Enterprise X, and Enterprise Plus. These different levels ensure continuous support with ongoing updates, upgrades, and bug fixes, along with advanced capabilities like cluster configuration, multi-site replication, and dedicated service level agreement (SLA) support. JFrog's clientele spans diverse sectors, including technology, financial services, retail, healthcare, and telecommunications. The company was founded in 2008 and is headquartered in Sunnyvale, California.
Enterprise value over trailing (LTM) vs. forward (NTM) fundamentals. Click an LTM cell to chart it.
- Sector
- Infrastructure & Data Software
- Sub-sector
- Developer Tools
- Listing
- FROG
- Country
- US
EV / LTM Revenue
Annual financials & analyst forecasts
| $M | CY2021 | CY2022 | CY2023 | CY2024 | CY2025 | CY2026E | CY2027E |
|---|---|---|---|---|---|---|---|
| Revenue YoY | — | 35% | 25% | 22% | 24% | 19% | 18% |
| Revenue | $207M | $280M | $350M | $428M | $532M | $633M | $744M |
| Gross Profit | $165M | $218M | $273M | $330M | $408M | — | — |
| Gross Profit Margin | 79.8% | 77.8% | 78.0% | 77.1% | 76.8% | — | — |
| EBITDA | ($59M) | ($70M) | ($43M) | ($58M) | ($42M) | $95M | $112M |
| EBITDA Margin | -28.7% | -25.0% | -12.3% | -13.4% | -7.8% | 15.0% | 15.0% |
| EBIT | ($68M) | ($90M) | ($76M) | ($91M) | ($89M) | $66M | $77M |
| Net Income | ($64M) | ($90M) | ($61M) | ($69M) | ($72M) | $110M | $133M |
| Free Cash Flow | $24M | $17M | $72M | $108M | $142M | — | — |
| FCF Margin | 11.5% | 6.0% | 20.6% | 25.2% | 26.8% | — | — |
| Short-Term Debt | $7M | $7M | $8M | $8M | $6M | — | — |
| Long-Term Debt | $20M | $17M | $14M | $6M | $7M | — | — |
| Cash & Cash Equivalents | $68M | $46M | $85M | $51M | $77M | — | — |
| Net Debt | ($41M) | ($22M) | ($63M) | ($37M) | ($64M) | — | — |
| Net Debt / EBITDA | — | — | — | — | — | — | — |
| Rule of 40 | — | 41.5% | 45.6% | 47.6% | 50.9% | — | — |