JFrog Ltd. (FROG) Annual Margin Report - Discounting Cash Flows
FROG
JFrog Ltd.
FROG (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 12
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 319.8 502.6 428.5 349.9 280 206.7 150.8
Revenue Growth Rate 30.21% 17.3% 22.47% 24.94% 35.49% 37.03% 44.03%
Cost of Revenue 71.84 122.3 98.3 77.04 63.09 41.82 28.45
Gross Profit 247.9 380.3 330.2 272.8 216.9 164.9 122.4
Gross Margin 78.18% 75.66% 77.06% 77.98% 77.47% 79.76% 81.14%
Operating Income -69.47 -92.87 -91.1 -75.55 -74.75 -68.37 -14.19
Operating Margin -21.75% -18.48% -21.26% -21.59% -26.69% -33.08% -9.41%
Net Income -62.35 -79.81 -69.24 -61.26 -90.18 -64.2 -9.4
Net Margin -19.84% -15.88% -16.16% -17.51% -32.2% -31.06% -6.24%

Monetary values in USD

amounts except #

Average LTM
Jan 12
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 319.8 502.6 428.5 349.9 280 206.7 150.8
Cash From Operating Activities Margin 19.41% 28.68% 25.89% 21.19% 7.65% 13.5% 19.53%
Cash From Operating Activities 68 144.2 110.9 74.16 21.43 27.9 29.46
Free Cash Flow Margin 18.08% 28.03% 25.15% 20.63% 6% 11.45% 17.2%
Free Cash Flow 64.54 140.9 107.8 72.17 16.8 23.67 25.94
Depreciation and Amortization Margin 4.84% 4.84% 5.01% 4.37% 5.23% 7.19% 2.43%
Depreciation and Amortization 15.71 24.31 21.46 15.3 14.65 14.85 3.66
Capital Expenditure Margin -1.33% -0.647% -0.734% -0.566% -1.65% -2.05% -2.33%
Capital Expenditure -3.46 -3.25 -3.14 -1.98 -4.63 -4.23 -3.52
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program