FROG

Value 202020212022202320242025 TTM Total revenue 150.83 M206.68 M280.04 M349.89 M428.49 M531.84 M 531.84 M Gross profit 122.38 M164.86 M217.75 M272.84 M330.19 M408.39 M 408.39 M Operating expenses 136.57 M233.23 M307.59 M348.39 M421.29 M500.24 M 500.24 M Selling/general/admin expenses 95.45 M153.63 M186.37 M213.81 M260.42 M305.15 M 305.15 M Research & development 41.11 M79.6 M121.22 M134.58 M160.86 M195.09 M 195.09 M Operating income -14.19 M-68.37 M-89.84 M-75.55 M-91.1 M-91.85 M -91.85 M Non-Operating Income, Total 2.04 M744 K5.09 M21.03 M25.28 M25.82 M 25.82 M Interest expense, net of interest capitalized —————— — Non-Operating Income, excl. Interest Expenses 2.04 M744 K5.09 M21.03 M25.28 M25.82 M 25.82 M Unusual income/expense —————— — Pretax income -12.15 M-67.63 M-84.75 M-54.52 M-65.82 M-66.04 M -66.04 M Equity in earnings —————— — Taxes -2.74 M-3.42 M5.44 M6.74 M3.42 M5.78 M 5.78 M Non-controlling/minority interest —————— — After tax other income/expense —————— — Net income before discontinued operations -9.4 M-64.2 M-90.18 M-61.26 M-69.24 M-71.82 M -71.82 M Discontinued operations —————— — Net income -9.4 M-64.2 M-90.18 M-61.26 M-69.24 M-71.82 M -71.82 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 9.4 M64.2 M90.18 M61.26 M69.24 M71.82 M 71.82 M Basic earnings per share (Basic EPS) ——-0.91-0.59-0.63-0.62 -0.62 Diluted earnings per share (Diluted EPS) ——-0.91-0.59-0.63-0.62 -0.62 Average basic shares outstanding ——99.24 M103.32 M109.69 M116.2 M 459.34 M Diluted shares outstanding ——99.24 M103.32 M109.69 M116.2 M 459.34 M EBITDA -10.53 M-59.62 M-75.19 M-60.24 M-69.64 M-67.35 M -67.35 M EBIT -14.19 M-68.37 M-89.84 M-75.55 M-91.1 M-91.85 M -91.85 M Cost of revenue 28.45 M41.82 M62.29 M77.04 M98.3 M123.45 M 123.45 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 3.66 M8.75 M14.65 M15.3 M21.46 M24.5 M 24.5 M