JFrog Ltd

JFrog Ltd Q4 FY2021 earnings

FROG

Quarter ended Dec 2021.

← Q3 FY2021Q1 FY2022 →
Revenue
$59.2M
+38.8% YoY
Gross margin
78.3%
-2.8 pp YoY
Operating margin
-38.2%
-19.4 pp YoY
Net income
-$22.7M
-511.1% YoY

Summary

JFrog closed fiscal 2021 with strong top-line momentum but much deeper losses. Fourth-quarter revenue rose 38.8% to $59.24 million, and full-year revenue rose 37.0% to $206.68 million. Cloud revenue was $14.8 million in the fourth quarter, up 52%, and represented 25% of total revenue, up from 23% a year earlier. The customer mix kept moving upmarket. Customers with ARR of $100,000 or more reached 537, up 53%, and customers with ARR of $1 million or more reached 15, up 50%. Paying customers totaled about 6,650, up 10%. Net dollar retention for the trailing four quarters was 130%, though MD&A notes it was 133% at the end of 2020.

Profitability deteriorated sharply. Fourth-quarter gross profit was $46.37 million, up 34.1%, but gross margin fell 2.7 percentage points to 78.3%. Full-year gross profit was $164.86 million, up 34.7%, with gross margin at 79.8%, down 1.4 percentage points. Fourth-quarter operating loss widened to $22.61 million, and operating margin fell 19.4 percentage points to -38.2%. Full-year operating loss widened to $68.37 million, with operating margin at -33.1%, down 23.7 percentage points. Fourth-quarter net loss widened to $22.70 million. Full-year net loss widened to $64.20 million, and full-year diluted EPS was -$0.68. The loss expansion reflects higher share-based compensation, acquisition-related costs, amortization, and a legal settlement charge. Non-GAAP results were much better: fourth-quarter non-GAAP operating income was $49,000, and full-year non-GAAP operating income was $4.2 million.

Cash generation was mixed. Fourth-quarter operating cash flow rose 37.8% to $17.66 million, and fourth-quarter free cash flow was $16.6 million. For the full year, operating cash flow fell 5.3% to $27.90 million, while free cash flow was $23.674 million. Capital expenditures were $1.04 million in the fourth quarter, up 13.9%, and $4.23 million for the full year, up 20.0%. Deferred revenue ended the year at $147.10 million, up 43.1%, and RPO was $161.60 million, up 49.8%.

Guidance for the first quarter and full year of 2022 sets revenue and non-GAAP profitability targets. For the first quarter of 2022, JFrog expects revenue of $60.8 million to $61.8 million, non-GAAP operating income of negative $0.5 million to positive $0.5 million, and non-GAAP net income per share of negative $0.01 to positive $0.01. For full-year 2022, the company guides revenue to $273.0 million to $275.0 million, non-GAAP operating income of negative $1.0 million to positive $1.0 million, and non-GAAP net income per share of negative $0.01 to positive $0.01. The full-year 2022 revenue outlook compares with $206.68 million for fiscal 2021. Management also flagged risks around rapid growth, history of losses, customer retention and acquisition, sales and marketing expansion, acquisition integration, security breaches, platform interruptions, competition, and COVID-19.

Operationally, JFrog pushed deeper into security and connected devices. It announced a Slack integration for Artifactory and Xray, provided remediation tools for the Log4j vulnerability, and made JFrog Connect available to bridge DevOps with IoT. The company completed the Vdoo and Upswift acquisitions in 2021, which added security and device management capabilities but also raised integration and cost risks. Enterprise+ subscriptions represented 35% of fourth-quarter revenue, up from 26%, and multi-product subscriptions were 92% of full-year revenue, up from 87%. International revenue was 37% of full-year revenue. The main tension is clear: demand and large-customer expansion remain healthy, but GAAP losses are widening.

Forecast

Management guidance
ReportedGuidance

Guided revenue, Q1 FY2022$60.8M – $61.8M
Midpoint$61.3M
Growth vs Q4 FY2021+3.5%
Growth vs Q1 FY2021+36.0%
Q1 2022
Non-GAAP operating income($0.5) million - $0.5 million
Non-GAAP net income per share($0.01) - $0.01
Full Year 2022
Revenue$273.0 million - $275.0 million
Non-GAAP operating income($1.0) million - $1.0 million
Non-GAAP net income per share($0.01) - $0.01

Reported figures

GAAP, from SEC filings
MetricQ4 FY2021Q3 FY2021QoQQ4 FY2020YoY
Revenue$59.2M$53.7M+10.3%$42.7M+38.8%
Gross profit$46.4M$42.2M+9.8%$34.6M+34.1%
Gross margin78.3%78.7%-0.4 pp81.0%-2.8 pp
Research & development$25.9M$23.1M+12.1%$11.7M+122.4%
Sales & marketing$30.9M$24.3M+26.8%$18.2M+69.6%
General & administrative$12.2M$15.7M-22.3%$12.8M-4.5%
Total operating expenses$69.0M$63.2M+9.2%$42.6M+61.8%
Operating income (loss)-$22.6M-$20.9M-8.1%-$8.0M-181.5%
Operating margin-38.2%-39.0%+0.8 pp-18.8%-19.4 pp
Net income (loss)-$22.7M-$20.5M-10.9%-$3.7M-511.1%
Net margin-38.3%-38.1%-0.2 pp-8.7%-29.6 pp
Customers352352±0.0%352±0.0%
Net retention rate130.0%129.0%+1.0 pp133.0%-3.0 pp

Risks

HIGHProfitability

JFrog has incurred losses in all years since incorporation, and net loss widened to $64.2 million for FY2021 from $9.4 million for FY2020. It had an accumulated deficit of $139.0 million as of December 31, 2021 and expects operating expenses to increase substantially.

HIGHSales Cycle

The length and variability of sales cycles, especially for large enterprise customers, can cause large deals to slip or not occur; MD&A states COVID-19 has already increased average sales cycle length and delayed new projects.

HIGHTalent Retention

Competition for DevOps engineers is intense, particularly in Israel and the San Francisco Bay Area, and headcount grew from approximately 700 at December 31, 2020 to approximately 1,000 at December 31, 2021, increasing wage and retention pressure.

HIGHAcquisitions

JFrog completed the Vdoo and Upswift acquisitions in 2021, with Vdoo its most significant acquisition to date; integration may divert management attention, fail to meet expectations, or dilute shareholders.

HIGHCompetition

The market is nascent and fragmented, and competitors include AWS, Microsoft/GitHub, Google, GitLab, VMware, and others with greater resources that may bundle competing offerings or provide them for free.

HIGHProduct Concentration

JFrog Artifactory is at the core of the business and all subscriptions; any decline in demand due to malfunction, inferior performance, or increased competition would reduce demand for other products.

MEDIUMCustomer Retention

Customers have no contractual obligation to renew, and net dollar retention rate declined to 130% as of December 31, 2021 from 133% as of December 31, 2020; renewals may occur on shorter or less economically favorable terms.

MEDIUMRevenue Mix

A shift in subscription mix from self-managed to SaaS offerings, which have lower gross margin, could harm gross margin; gross margin decreased to 79.8% year to date FY2021 from 81.1% year to date FY2020.

MEDIUMMacroeconomic

COVID-19 has slowed growth and may continue to cause fewer orders from existing customers, longer sales cycles, and delayed projects; some travel and office restrictions were reinstated due to Delta and Omicron variants.

MEDIUMGrowth Management

Rapid growth increased customers to approximately 6,650 and headcount to approximately 1,000 as of December 31, 2021, straining management, operational, financial, and internal controls and making accurate forecasting difficult.

MEDIUMOpen Source

A limited-functionality version of JFrog Artifactory is licensed under AGPL, allowing free internal use and potential competitors to offer it for free, which could reduce demand and put pricing pressure on subscriptions.

MEDIUMRegulatory

Stringent and changing privacy, data protection, and data security laws and contractual obligations create compliance risk, and actual or perceived failures could harm the business.

MEDIUMGeopolitical

Many employees and management are located in Israel, exposing operations to armed conflicts, political instability, boycotts, and military reserve call-ups that could disrupt the business.

Net Dollar Retention Rate (trailing four quarters)
130%
Customers with ARR > $100K
537 (+53% YoY)
Customers with ARR > $1M
15 (+50% YoY)
Paying Customers
approximately 6,650 (+10% YoY)
Cloud Revenue (Q4)
$14.8 million (+52% YoY)
Cloud Revenue as % of Total Revenue (Q4)
25%
Enterprise+ Subscription as % of Revenue (Q4)
35%
Free Cash Flow (Q4)
$16.6 million
Non-GAAP Operating Margin (Q4)
0.1%
Non-GAAP Gross Margin (Q4)
84.8%

Free Cash Flow

22 quarters
$16.6M
Q4 FY2021-188.8%

Non-GAAP Operating Margin

22 quarters
0.1%
Q4 FY2021-2.4pp

Cloud Revenue

21 quarters
$14.8M
Q4 FY2021+13.0%

Non-GAAP Gross Margin

18 quarters
84.8%
Q4 FY2021+0.3pp

Customers with ARR > $100K

10 quarters
537
Q4 FY2021+15.2%

Customers with ARR > $1M

10 quarters
15
Q4 FY2021+7.1%

Cloud Revenue as % of Total Revenue

9 quarters
25%
Q4 FY2021+1.0pp

Enterprise+ Subscription as % of Revenue

3 quarters
35%
Q4 FY2021+3.0pp

Summary, forecast, risks and KPIs are extracted from JFrog Ltd's SEC filings for Q4 FY2021 (10-Q / 10-K and the 8-K earnings release); GAAP figures in the summary are checked against the reported XBRL data. They can contain errors; the filings are authoritative. Processed Oct 1, 2026.