JFrog Ltd. (FROG) Cash Flow Statement
Where FROG’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $145.7M +31.4% vs 2024
- Capital expenditures
- $3.5M 0.7% of revenue
- Free cash flow
- $142.3M 26.8% margin
- Returned to shareholders
- —
- Change in cash
- $25.9M cash at year-end $76.6M
Drawn to scale: where the cash came from and how it was used. Hover for values.
FROG operating cash flow, capex and free cash flow
FROG cash flow trends, 2018–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $8.6M2018 | $145.7M2025 | +49.9%/yr | |
| Capital expenditures | $3.1M2018 | $3.5M2025 | +1.7%/yr | |
| Free cash flow | $5.5M2018 | $142.3M2025 | +59.2%/yr | |
| Free cash flow margin | 8.6%2018 | 26.8%2025 | +18.1 pts | |
| Stock-based compensation | $20.2M2018 | $156.7M2025 | +34.0%/yr | |
| Share buybacks (net) | $192,0002019 | $71,0002022 | −28.2%/yr | |
| Capex / revenue | 4.8%2018 | 0.7%2025 | −4.2 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
FROG cash flow by activity
FROG net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
FROG cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||
| Net income | −$71.8M | −$69.2M | −$61.3M | −$90.2M | −$64.2M | −$9.4M | −$5.4M | −$26.0M |
| Depreciation & amortization | $24.5M | $21.5M | $15.3M | $14.7M | $8.7M | $3.7M | $2.8M | $1.1M |
| Stock-based compensation | $156.7M | $131.1M | $95.2M | $68.7M | $56.9M | $23.9M | $9.4M | $20.2M |
| Change in working capital | $33.5M | $25.1M | $23.3M | $16.8M | $14.8M | $9.4M | $3.6M | $13.3M |
| Other non-cash items | $2.9M | $2.5M | $1.6M | $11.5M | $11.6M | $1.9M | −$374,000 | $0 |
| Cash from operating activities | $145.7M | $110.9M | $74.2M | $21.4M | $27.9M | $29.5M | $10.0M | $8.6M |
| Investing activities | ||||||||
| Capital expenditures | −$3.5M | −$3.1M | −$2.0M | −$4.6M | −$4.2M | −$3.5M | −$1.8M | −$3.1M |
| Investments (net) | −$148.8M | −$165.4M | −$55.3M | −$48.5M | $75.0M | −$311.8M | −$126.9M | −$126.9M |
| Acquisitions & other investing | $0 | $3.1M | $3.8M | −$179,000 | −$196.4M | $3.5M | −$20.9M | $126.9M |
| Cash from investing activities | −$152.3M | −$165.4M | −$53.5M | −$53.3M | −$125.5M | −$311.8M | −$149.6M | −$3.1M |
| Financing activities | ||||||||
| Share repurchases & issuance (net) | — | — | — | −$71,000 | −$8.5M | $396.9M | −$192,000 | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $393.5M | $0 | $114.5M |
| Other financing | $31.2M | $21.2M | $18.4M | $11.1M | $9.9M | −$384.3M | $928,000 | $23,000 |
| Cash from financing activities | $31.2M | $21.2M | $18.4M | $11.0M | $1.4M | $406.1M | $736,000 | $114.5M |
| Summary | ||||||||
| Net change in cash | $25.9M | −$34.1M | $39.2M | −$22.9M | −$96.2M | $123.8M | −$138.8M | $120.0M |
| Cash at end of period | $76.6M | $50.6M | $84.8M | $45.6M | $68.3M | $164.7M | $40.9M | $179.8M |
| Free cash flow | $142.3M | $107.8M | $72.2M | $16.8M | $23.7M | $25.9M | $8.2M | $5.5M |
| Free cash flow margin | 26.8% | 25.2% | 20.6% | 6.0% | 11.5% | 17.2% | 7.8% | 8.6% |
| Capex / revenue | 0.7% | 0.7% | 0.6% | 1.7% | 2.0% | 2.3% | 1.7% | 4.8% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$4.2M | −$8.3M | −$15.2M | −$16.4M | −$21.7M | −$18.5M | −$23.2M | −$22.9M | −$14.3M | −$8.8M | −$11.2M | −$13.7M |
| Depreciation & amortization | $5.5M | $5.6M | $5.6M | $5.7M | $6.6M | $6.7M | $6.9M | $7.0M | $3.8M | $3.8M | $3.8M | $3.8M |
| Stock-based compensation | $39.6M | $39.6M | $40.9M | $40.9M | $38.0M | $36.8M | $38.8M | $36.4M | $28.7M | $27.3M | $28.3M | $25.7M |
| Change in working capital | $14.3M | $369,000 | $18.0M | −$582,000 | $12.8M | $3.3M | $25.8M | $6.5M | −$2.0M | −$5.2M | $11.0M | $10.1M |
| Other non-cash items | $1.8M | $1.1M | $1.4M | $649,000 | $432,000 | $477,000 | $916,000 | $722,000 | $478,000 | $349,000 | $794,000 | $153,000 |
| Cash from operating activities | $57.1M | $38.4M | $50.7M | $30.2M | $36.1M | $28.8M | $49.1M | $27.6M | $16.7M | $17.5M | $32.6M | $26.0M |
| Investing activities | ||||||||||||
| Capital expenditures | −$3.3M | −$1.1M | −$840,000 | −$1.3M | −$627,000 | −$647,000 | −$634,000 | −$936,000 | −$732,000 | −$841,000 | −$618,000 | −$591,000 |
| Investments (net) | −$46.7M | −$52.0M | −$54.7M | −$11.4M | −$39.5M | −$45.8M | −$65.7M | −$188.0M | $135.2M | −$46.9M | −$15.6M | −$15.7M |
| Acquisitions & other investing | $0 | $0 | $0 | $1.3M | $627,000 | $647,000 | $634,000 | $936,000 | $732,000 | $841,000 | $618,000 | $591,000 |
| Cash from investing activities | −$50.1M | −$53.1M | −$55.5M | −$11.4M | −$39.5M | −$45.8M | −$65.7M | −$188.0M | $135.2M | −$46.9M | −$15.6M | −$15.7M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$2.0M | — | — | — | — | — | — | $4.7M | −$4.7M | — | $332,000 | −$332,000 |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $31.1M | −$150,000 | $2.0M | $8.1M | $9.6M | $11.5M | $4.4M | $229,000 | $0 | $16.6M | $6.3M | $4.4M |
| Cash from financing activities | $29.0M | −$150,000 | $2.0M | $8.1M | $9.6M | $11.5M | $4.4M | $4.9M | −$4.7M | $16.6M | $6.6M | $4.1M |
| Summary | ||||||||||||
| Net change in cash | $35.7M | −$14.9M | −$2.6M | $27.1M | $6.9M | −$5.5M | −$12.4M | −$155.3M | $146.9M | −$13.4M | $23.8M | $14.3M |
| Cash at end of period | $97.4M | $61.7M | $76.6M | $79.1M | $52.0M | $45.1M | $50.6M | $63.0M | $218.3M | $71.4M | $84.8M | $61.0M |
| Free cash flow | $53.7M | $37.3M | $49.9M | $28.8M | $35.5M | $28.1M | $48.5M | $26.7M | $16.0M | $16.6M | $32.0M | $25.4M |
| Free cash flow margin | 32.8% | 24.2% | 34.3% | 21.0% | 27.9% | 23.0% | 41.8% | 24.5% | 15.5% | 16.6% | 32.9% | 28.6% |
| Capex / revenue | 2.0% | 0.7% | 0.6% | 1.0% | 0.5% | 0.5% | 0.5% | 0.9% | 0.7% | 0.8% | 0.6% | 0.7% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
FROG cash generation
In fiscal 2025 (ended December 31, 2025), JFrog generated $145.7 million of cash from operations (up 31.4%) and spent $3.5 million on capital expenditures, leaving free cash flow of $142.3 million, 26.8% of revenue. Cash and equivalents rose by $25.9 million over the year.
Related: FROG income statement, FROG balance sheet. See the FROG stock overview for the latest quote and news.
FROG cash flow FAQ
What is JFrog's free cash flow?
JFrog's free cash flow was $142.3 million in fiscal 2025: $145.7 million of operating cash flow minus $3.5 million of capital expenditures It was $107.8 million a year earlier..
How much cash does JFrog generate from operations?
JFrog generated $145.7 million of cash from operating activities in fiscal 2025.
How much does JFrog spend on capital expenditures?
JFrog spent $3.5 million on capital expenditures in fiscal 2025, 0.7% of revenue, compared with $3.1 million the year before.