The Liquid Software Company

News Release Details

JFrog Announces Fourth Quarter and Fiscal 2021 Results

Feb 10, 2022 at 4:05 PM EST

Quarterly Revenue Increases 39%; Cloud Revenue Increases 52%

Customer Count with ARR Greater than $100K Increases 53%

Quarterly Operating Cash Flow of $17.7 million; Free Cash Flow of $16.6 million

SUNNYVALE, Calif.--(BUSINESS WIRE)--Feb. 10, 2022-- JFrog Ltd. (“JFrog”) (NASDAQ: FROG), the Liquid Software company and creators of the DevOps Platform, today announced financial results for its fourth quarter and fiscal year ended December 31, 2021.

“JFrog successfully marked its first complete fiscal year as a public company, exceeding our revenue commitments in every single quarter of 2021,” said Shlomi Ben Haim, JFrog’s co-founder and CEO. “Q4 was another strong quarter with 39% revenue growth year-over-year and increased expansion by our customers, which reflects both our deepening value and our continued, strong focus on a binary-centric solution as the only way to allow a fast and secure DevOps flow.”

Fourth Quarter Financial Highlights

  • Revenue for the fourth quarter of 2021 was $59.2 million, an increase of 39% over $42.7 million in the fourth quarter of 2020.
  • GAAP Gross Profit was $46.4 million; GAAP Gross Margin was 78.3%.
  • Non-GAAP Gross Profit was $50.2 million; Non-GAAP Gross Margin was 84.8%.
  • GAAP Operating Loss was $22.6 million; GAAP Operating Margin was -38.2%.
  • Non-GAAP Operating Income was $49,000; Non-GAAP Operating Margin was 0.1%.
  • GAAP Net Loss Per Diluted Share was $0.23; Non-GAAP Net Loss Per Diluted Share was $0.01.
  • Operating Cash Flow was $17.7 million, with Free Cash Flow of $16.6 million.
  • Cash, Cash Equivalents and Investments were $421.1 million as of December 31, 2021.

Fiscal Year 2021 Financial Highlights

  • Revenue for fiscal year 2021 was $206.7 million, an increase of 37% from $150.8 million for fiscal year 2020.
  • GAAP Gross Profit was $164.9 million; GAAP Gross Margin was 79.8%.
  • Non-GAAP Gross Profit was $173.9 million; Non-GAAP Gross Margin was 84.1%.
  • GAAP Operating Loss was $68.4 million; GAAP Operating Margin was -33.1%.
  • Non-GAAP Operating Income was $4.2 million; Non-GAAP Operating Margin was 2.0%.
  • GAAP Net Loss Per Diluted Share was $0.68; Non-GAAP Net Income Per Diluted Share was $0.03.

Fourth Quarter & Recent Business Highlights

  • Accelerated growth of customers with ARR of $100K or more, increasing 53% to 537 customers as of December 31, 2021 versus 352 customers as of December 31, 2020.
  • Customers with ARR of $1 million or more increased by 50% to 15 customers, up from 10 customers at the end of 2020.
  • Cloud revenue in Q4 was $14.8 million, an increase of 52% over the same period last year. Cloud revenue represented 25% of total revenue, up from 23% in the same period last year.
  • Net Dollar Retention rate for the trailing four quarters was 130%.
  • As of December 31, 2021, JFrog had approximately 6,650 paying customers, an increase of 10% from 6,050 in the year ago period.
  • Customers using the complete JFrog Platform (Enterprise+ subscription) represented 35% of revenue in the fourth quarter of 2021, versus 26% in the same period last year.
  • Announced the availability of a new Slack integration for JFrog Artifactory and JFrog Xray.
  • Provided a prompt turnaround with security remediation tools to address the Log4j vulnerability, including open source and commercial solutions in support of our customers and community.
  • Made an early offering of JFrog Connect available, to bridge DevOps with the world of IoT and connected devices.
  • Announced JFrog’s inaugural Investor Day event, taking place virtually on February 15, 2022 at 12:30pm ET.

First Quarter and Fiscal Year 2022 Outlook

  • First Quarter 2022 Outlook:
    • Revenue between $60.8 million and $61.8 million
    • Non-GAAP operating income between ($0.5) million and $0.5 million
    • Non-GAAP net income per share between ($0.01) and $0.01, assuming approximately 104 million weighted average diluted shares outstanding
  • Fiscal Year 2022 Outlook:
    • Revenue between $273.0million to $275.0 million
    • Non-GAAP operating income between ($1.0) million and $1.0 million
    • Non-GAAP net income per share between ($0.01) and $0.01, assuming approximately 107 million weighted average diluted shares outstanding

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 Fourth Quarter and Fiscal 2021 Financial Results Conference Call
  • Date: Thursday, February 10, 2022
  • 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/events.

About JFrog

JFrog Ltd. (NASDAQ: FROG), is on a mission to power all the world’s software updates, driven by a “Liquid Software” vision to allow the seamless, secure, fearless flow of binaries from developers to the edge. The JFrog DevOps Platform enables software creators to power their entire software supply chain throughout the full binary lifecycle, so they can build, secure, distribute, and connect any source with any production environment. JFrog’s hybrid, universal, multi-cloud DevOps platform is available as both self-hosted and SaaS services across major cloud service providers. Millions of users and thousands of customers worldwide, including a majority of the Fortune 100, depend on JFrog solutions to securely embrace digital transformation. Once you leap forward, you won’t go back! Learn more at jfrog.com and follow us on Twitter: @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 first quarter and for the full year of 2022, our leadership position in the markets in which we participate, our ability to drive growth, our expectations regarding recent acquisitions 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 acquisitions, our ability to provide effective tools and solutions to detect and remediate security vulnerabilities, our ability to expand usage of our platform in the government sector, our ability to contribute data to global security standards bodies, and our ability to meet market demands. 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; 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 recent acquisitions, including Upswift, into our offerings; our and Vdoo’s ability to provide continuity to our respective customers following our recent acquisitions, and our ability to realize innovations following the acquisition; general market, political, economic, and business conditions; and the duration and impact of the COVID-19 pandemic. 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, 2020, 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.

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; (4) legal settlement costs and (5) 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.

Legal settlement costs : From time to time JFrog incurs charges related to litigation settlements. We exclude these charges and related professional service costs when associated with a significant settlement because they are not reflective of JFrog’s ongoing business and operating results.

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. JFrog defines non-GAAP weighted-average shares used to compute non-GAAP net income (loss) per share, basic and diluted, as GAAP weighted average shares used to compute net income (loss) per share attributable to common shareholders, basic and diluted, adjusted to reflect the ordinary shares issued in connection with the IPO that are outstanding as of the end of the period as if they were outstanding as of the beginning of the period for comparability.

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
December 31,

 

Year Ended
December 31,

 

 

2021

 

2020

 

2021

 

2020

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Subscription—self-managed and SaaS

 

$

54,148

 

 

$

38,806

 

 

$

190,046

 

 

$

137,978

 

License—self-managed

 

 

5,088

 

 

 

3,883

 

 

 

16,637

 

 

 

12,849

 

Total subscription revenue

 

 

59,236

 

 

 

42,689

 

 

 

206,683

 

 

 

150,827

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Subscription—self-managed and SaaS(1)(2)(3)

 

 

12,644

 

 

 

7,907

 

 

 

41,023

 

 

 

27,619

 

License—self-managed(3)

 

 

220

 

 

 

190

 

 

 

800

 

 

 

832

 

Total cost of revenue—subscription

 

 

12,864

 

 

 

8,097

 

 

 

41,823

 

 

 

28,451

 

Gross profit

 

 

46,372

 

 

 

34,592

 

 

 

164,860

 

 

 

122,376

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development(1)(2)

 

 

25,938

 

 

 

11,661

 

 

 

79,604

 

 

 

41,113

 

Sales and marketing(1)(2)(3)(4)

 

 

30,850

 

 

 

18,192

 

 

 

96,962

 

 

 

60,936

 

General and administrative(1)(2)(4)

 

 

12,194

 

 

 

12,771

 

 

 

56,663

 

 

 

34,519

 

Total operating expenses

 

 

68,982

 

 

 

42,624

 

 

 

233,229

 

 

 

136,568

 

Operating loss

 

 

(22,610

)

 

 

(8,032

)

 

 

(68,369

)

 

 

(14,192

)

Interest and other income, net

 

 

18

 

 

 

523

 

 

 

744

 

 

 

2,045

 

Loss before income taxes

 

 

(22,592

)

 

 

(7,509

)

 

 

(67,625

)

 

 

(12,147

)

Income tax expense (benefit)

 

 

103

 

 

 

(3,795

)

 

 

(3,422

)

 

 

(2,742

)

Net loss

 

$

(22,695

)

 

$

(3,714

)

 

$

(64,203

)

 

$

(9,405

)

Net loss per share attributable to ordinary shareholders, basic and diluted

 

$

(0.23

)

 

$

(0.04

)

 

$

(0.68

)

 

$

(0.20

)

Weighted-average shares used in computing net loss per share attributable to ordinary shareholders, basic and diluted

 

 

97,022

 

 

 

91,547

 

 

 

94,783

 

 

 

46,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes share-based compensation expense as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue: subscription—self-managed and SaaS

 

$

1,261

 

 

$

463

 

 

$

4,027

 

 

$

1,129

 

Research and development

 

 

5,516

 

 

 

1,121

 

 

 

14,572

 

 

 

3,903

 

Sales and marketing

 

 

4,704

 

 

 

1,849

 

 

 

15,256

 

 

 

4,882

 

General and administrative

 

 

2,757

 

 

 

6,020

 

 

 

23,094

 

 

 

13,938

 

Total share-based compensation expense

 

$

14,238

 

 

$

9,453

 

 

$

56,949

 

 

$

23,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Includes acquisition-related costs as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue: subscription–self-managed and SaaS

 

$

13

 

 

$

 

 

$

16

 

 

$

 

Research and development

 

 

2,482

 

 

 

352

 

 

 

5,489

 

 

 

1,403

 

Sales and marketing

 

 

184

 

 

 

25

 

 

 

463

 

 

 

367

 

General and administrative

 

 

134

 

 

 

 

 

 

1,006

 

 

 

 

Total acquisition-related costs

 

$

2,813

 

 

$

377

 

 

$

6,974

 

 

$

1,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) Includes amortization of acquired intangibles as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue: subscription–self-managed and SaaS

 

$

2,374

 

 

$

 

 

$

4,147

 

 

$

 

Cost of revenue: license—self-managed

 

 

220

 

 

 

190

 

 

 

800

 

 

 

832

 

Sales and marketing

 

 

261

 

 

 

182

 

 

 

952

 

 

 

729

 

Total amortization of acquired intangible assets

 

$

2,855

 

 

$

372

 

 

$

5,899

 

 

$

1,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4) Includes legal settlement costs as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

$

2,550

 

 

$

 

 

$

2,550

 

 

$

 

General and administrative

 

 

203

 

 

 

 

 

 

203

 

 

 

 

Total legal settlement costs

 

$

2,753

 

 

$

 

 

$

2,753

 

 

$

 

JFROG LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands; unaudited)

         

 

 

December 31, 2021

 

December 31, 2020

Assets

 

 

 

 

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

68,284

 

 

$

164,461

 

Short-term investments

 

 

352,844

 

 

 

433,595

 

Accounts receivable, net

 

 

50,483

 

 

 

37,048

 

Deferred contract acquisition costs

 

 

5,271

 

 

 

3,247

 

Prepaid expenses and other current assets

 

 

22,140

 

 

 

14,210

 

Total current assets

 

 

499,022

 

 

 

652,561

 

Property and equipment, net

 

 

6,689

 

 

 

4,963

 

Deferred contract acquisition costs, noncurrent

 

 

9,120

 

 

 

4,949

 

Operating lease right-of-use assets

 

 

25,999

 

 

 

 

Intangible assets, net

 

 

47,980

 

 

 

4,047

 

Goodwill

 

 

247,776

 

 

 

17,320

 

Other assets, noncurrent

 

 

15,942

 

 

 

5,391

 

Total assets

 

$

852,528

 

 

$

689,231

 

Liabilities and Shareholders’ Equity

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

10,868

 

 

$

9,911

 

Accrued expenses and other current liabilities

 

 

27,954

 

 

 

21,039

 

Operating lease liabilities

 

 

7,293

 

 

 

 

Deferred revenue

 

 

129,149

 

 

 

91,750

 

Total current liabilities

 

 

175,264

 

 

 

122,700

 

Deferred revenue, noncurrent

 

 

17,957

 

 

 

11,087

 

Operating lease liabilities, noncurrent

 

 

20,014

 

 

 

 

Other liabilities, noncurrent

 

 

712

 

 

 

1,550

 

Total liabilities

 

 

213,947

 

 

 

135,337

 

Shareholders’ equity:

 

 

 

 

Share capital

 

 

272

 

 

 

257

 

Additional paid-in capital

 

 

776,690

 

 

 

628,054

 

Accumulated other comprehensive income

 

 

611

 

 

 

372

 

Accumulated deficit

 

 

(138,992

)

 

 

(74,789

)

Total shareholders’ equity

 

 

638,581

 

 

 

553,894

 

Total liabilities and shareholders’ equity

 

$

852,528

 

 

$

689,231

 

JFROG LTD.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands; unaudited)

         

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

2021

 

2020

 

2021

 

2020

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net loss

 

$

(22,695

)

 

$

(3,714

)

 

$

(64,203

)

 

$

(9,405

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3,606

 

 

 

977

 

 

 

8,746

 

 

 

3,660

 

Share-based compensation expense

 

 

14,238

 

 

 

9,453

 

 

 

56,949

 

 

 

23,852

 

Non-cash operating lease expense

 

 

1,810

 

 

 

 

 

 

6,108

 

 

 

 

Net amortization of premium or discount on investments

 

 

1,040

 

 

 

893

 

 

 

5,522

 

 

 

1,905

 

Changes in operating assets and liabilities, net of business combinations:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(6,638

)

 

 

(11,505

)

 

 

(12,810

)

 

 

(12,312

)

Prepaid expenses and other assets

 

 

969

 

 

 

(2,712

)

 

 

(17,715

)

 

 

(6,997

)

Deferred contract acquisition costs

 

 

(2,350

)

 

 

(1,213

)

 

 

(6,195

)

 

 

(2,207

)

Accounts payable

 

 

1,183

 

 

 

2,648

 

 

 

504

 

 

 

4,921

 

Accrued expenses and other liabilities

 

 

7,426

 

 

 

1,446

 

 

 

13,089

 

 

 

5,509

 

Operating lease liabilities

 

 

(1,116

)

 

 

 

 

 

(5,051

)

 

 

 

Deferred revenue

 

 

20,188

 

 

 

16,543

 

 

 

42,958

 

 

 

20,532

 

Net cash provided by operating activities

 

 

17,661

 

 

 

12,816

 

 

 

27,902

 

 

 

29,458

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of short-term investments

 

 

(95,645

)

 

 

(214,961

)

 

 

(266,319

)

 

 

(450,734

)

Maturities and sales of short-term investments

 

 

59,381

 

 

 

34,039

 

 

 

341,354

 

 

 

142,460

 

Purchases of property and equipment

 

 

(1,038

)

 

 

(911

)

 

 

(4,228

)

 

 

(3,522

)

Payments for business combinations, net of cash acquired

 

 

 

 

 

 

 

 

(195,752

)

 

 

 

Prepayment for purchase of intangible asset

 

 

 

 

 

 

 

 

(600

)

 

 

 

Net cash used in investing activities

 

 

(37,302

)

 

 

(181,833

)

 

 

(125,545

)

 

 

(311,796

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from initial public offering, net of underwriting discounts and commissions and other issuance costs

 

 

 

 

 

(1,730

)

 

 

 

 

 

393,481

 

Proceeds from exercise of share options

 

 

2,077

 

 

 

1,744

 

 

 

6,837

 

 

 

3,467

 

Proceeds from employee share purchase plan

 

 

 

 

 

 

 

 

3,092

 

 

 

 

Payments to be remitted to tax authorities, net of proceeds from employee equity transactions

 

 

461

 

 

 

9,186

 

 

 

(8,485

)

 

 

9,186

 

Net cash provided by financing activities

 

 

2,538

 

 

 

9,200

 

 

 

1,444

 

 

 

406,134

 

Net increase (decrease) in cash, cash equivalents, and restricted cash

 

 

(17,103

)

 

 

(159,817

)

 

 

(96,199

)

 

 

123,796

 

Cash, cash equivalents, and restricted cash—beginning of period

 

 

85,643

 

 

 

324,556

 

 

 

164,739

 

 

 

40,943

 

Cash, cash equivalents, and restricted cash—end of period

 

$

68,540

 

 

$

164,739

 

 

$

68,540

 

 

$

164,739

 

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

 

$

68,284

 

 

$

164,461

 

 

$

68,284

 

 

$

164,461

 

Restricted cash included in prepaid expenses and other current assets

 

 

13

 

 

 

14

 

 

 

13

 

 

 

14

 

Restricted cash included in other assets, noncurrent

 

 

243

 

 

 

264

 

 

 

243

 

 

 

264

 

Total cash, cash equivalents, and restricted cash

 

$

68,540

 

 

$

164,739

 

 

$

68,540

 

 

$

164,739

 

JFROG LTD.

RECONCILIATION OF GAAP TO NON-GAAP RESULTS

(in thousands except per share data; unaudited)

         

 

 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2021

 

2020

 

2021

 

2020

Reconciliation of gross profit and gross margin

 

 

 

 

 

 

 

 

GAAP gross profit

 

$

46,372

 

 

$

34,592

 

 

$

164,860

 

 

$

122,376

 

Plus: Share-based compensation expense

 

 

1,261

 

 

 

463

 

 

 

4,027

 

 

 

1,129

 

Plus: Acquisition-related costs

 

 

13

 

 

 

 

 

 

16

 

 

 

 

Plus: Amortization of acquired intangibles

 

 

2,594

 

 

 

190

 

 

 

4,947

 

 

 

832

 

Non-GAAP gross profit

 

$

50,240

 

 

$

35,245

 

 

$

173,850

 

 

$

124,337

 

GAAP gross margin

 

 

78.3

%

 

 

81.0

%

 

 

79.8

%

 

 

81.1

%

Non-GAAP gross margin

 

 

84.8

%

 

 

82.6

%

 

 

84.1

%

 

 

82.4

%

 

 

 

 

 

 

 

 

 

Reconciliation of operating expenses

 

 

 

 

 

 

 

 

GAAP research and development

 

$

25,938

 

 

$

11,661

 

 

$

79,604

 

 

$

41,113

 

Less: Share-based compensation expense

 

 

(5,516

)

 

 

(1,121

)

 

 

(14,572

)

 

 

(3,903

)

Less: Acquisition-related costs

 

 

(2,482

)

 

 

(352

)

 

 

(5,489

)

 

 

(1,403

)

Non-GAAP research and development

 

$

17,940

 

 

$

10,188

 

 

$

59,543

 

 

$

35,807

 

 

 

 

 

 

 

 

 

 

GAAP sales and marketing

 

$

30,850

 

 

$

18,192

 

 

$

96,962

 

 

$

60,936

 

Less: Share-based compensation expense

 

 

(4,704

)

 

 

(1,849

)

 

 

(15,256

)

 

 

(4,882

)

Less: Acquisition-related costs

 

 

(184

)

 

 

(25

)

 

 

(463

)

 

 

(367

)

Less: Amortization of acquired intangibles

 

 

(261

)

 

 

(182

)

 

 

(952

)

 

 

(729

)

Less: Legal settlement costs

 

 

(2,550

)

 

 

 

 

 

(2,550

)

 

 

 

Non-GAAP sales and marketing

 

$

23,151

 

 

$

16,136

 

 

$

77,741

 

 

$

54,958

 

 

 

 

 

 

 

 

 

 

GAAP general and administrative

 

$

12,194

 

 

$

12,771

 

 

$

56,663

 

 

$

34,519

 

Less: Share-based compensation expense

 

 

(2,757

)

 

 

(6,020

)

 

 

(23,094

)

 

 

(13,938

)

Less: Acquisition-related costs

 

 

(134

)

 

 

 

 

 

(1,006

)

 

 

 

Less: Legal settlement costs

 

 

(203

)

 

 

 

 

 

(203

)

 

 

 

Non-GAAP general and administrative

 

$

9,100

 

 

$

6,751

 

 

$

32,360

 

 

$

20,581

 

 

 

 

 

 

 

 

 

 

Reconciliation of operating income (loss) and operating margin

 

 

 

 

 

 

 

 

GAAP operating loss

 

$

(22,610

)

 

$

(8,032

)

 

$

(68,369

)

 

$

(14,192

)

Plus: Share-based compensation expense

 

 

14,238

 

 

 

9,453

 

 

 

56,949

 

 

 

23,852

 

Plus: Acquisition-related costs

 

 

2,813

 

 

 

377

 

 

 

6,974

 

 

 

1,770

 

Plus: Amortization of acquired intangibles

 

 

2,855

 

 

 

372

 

 

 

5,899

 

 

 

1,561

 

Plus: Legal settlement costs

 

 

2,753

 

 

 

 

 

 

2,753

 

 

 

 

Non-GAAP operating income

 

$

49

 

 

$

2,170

 

 

$

4,206

 

 

$

12,991

 

GAAP operating margin

 

 

(38.2

)%

 

 

(18.8

)%

 

 

(33.1

)%

 

 

(9.4

)%

Non-GAAP operating margin

 

 

0.1

%

 

 

5.1

%

 

 

2.0

%

 

 

8.6

%

 

 

 

 

 

 

 

 

 

Reconciliation of net income (loss)

 

 

 

 

 

 

 

 

GAAP net loss

 

$

(22,695

)

 

$

(3,714

)

 

$

(64,203

)

 

$

(9,405

)

Plus: Share-based compensation expense

 

 

14,238

 

 

 

9,453

 

 

 

56,949

 

 

 

23,852

 

Plus: Acquisition-related costs

 

 

2,813

 

 

 

377

 

 

 

6,974

 

 

 

1,770

 

Plus: Amortization of acquired intangibles

 

 

2,855

 

 

 

372

 

 

 

5,899

 

 

 

1,561

 

Plus: Legal settlement costs

 

 

2,753

 

 

 

 

 

 

2,753

 

 

 

 

Less: Income tax effects

 

 

(929

)

 

 

(4,261

)

 

 

(5,683

)

 

 

(4,261

)

Non-GAAP net income (loss)

 

$

(965

)

 

$

2,227

 

 

$

2,689

 

 

$

13,517

 

Net income (loss) per share - basic

 

$

(0.01

)

 

$

0.02

 

 

$

0.03

 

 

$

0.15

 

Net income (loss) per share - diluted

 

$

(0.01

)

 

$

0.02

 

 

$

0.03

 

 

$

0.13

 

Shares used in non-GAAP net income per share calculations:

 

 

 

 

 

 

 

 

GAAP weighted-average shares used to compute net loss per share - basic

 

 

97,022

 

 

 

91,547

 

 

 

94,783

 

 

 

46,488

 

Add: Non-GAAP unweighted adjustment for ordinary shares issued in connection with IPO

 

 

 

 

 

 

 

 

 

 

 

44,167

 

Non-GAAP weighted-average shares used to compute net income (loss) per share - basic

 

 

97,022

 

 

 

91,547

 

 

 

94,783

 

 

 

90,655

 

 

 

 

 

 

 

 

 

 

GAAP weighted-average shares used to compute net loss per share - diluted

 

 

97,022

 

 

 

91,547

 

 

 

94,783

 

 

 

46,488

 

Add: Non-GAAP unweighted adjustment for ordinary shares issued in connection with IPO

 

 

 

 

 

 

 

 

 

 

 

44,167

 

Add: Dilutive ordinary share equivalents

 

 

 

 

 

12,053

 

 

 

8,817

 

 

 

10,604

 

Non-GAAP weighted-average shares used to compute net income (loss) per share - diluted

 

 

97,022

 

 

 

103,600

 

 

 

103,600

 

 

 

101,259

 

JFROG LTD.

RECONCILIATION OF GAAP CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW

AND SUPPPLEMENTAL DISCLOSURE

(in thousands; unaudited)

         

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

2021

 

2020

 

2021

 

2020

Free cash flow reconciliation:

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

17,661

 

 

$

12,816

 

 

$

27,902

 

 

$

29,458

 

Less: purchases of property and equipment

 

 

(1,038

)

 

 

(911

)

 

 

(4,228

)

 

 

(3,522

)

Free cash flow

 

$

16,623

 

 

$

11,905

 

 

$

23,674

 

 

$

25,936

 

Supplemental disclosure:

 

 

 

 

 

 

 

 

Key employee holdback prepayments related to acquisitions(1)

 

$

 

 

$

 

 

$

(19,037

)

 

$

 

(1) During the three months ended September 30, 2021, as part of our acquisitions of Vdoo Connected Trust Ltd. and Upswift Ltd., we entered into holdback agreements with key employees of the acquired companies and made aggregate prepayments of $19.0 million, which will be released to the employees subject to their continued employment with us. The holdback amount is being expensed primarily in research and development over the required service period up to four years.

Investor Contact:
JoAnn Horne
jhorne@marketstreetpartners.com

Source: JFrog Ltd.

Get JFrog Email Updates
Contact IR