0JAV.L0JAV.LLSE

Revenue (LTM)

$606M

+66.7% YoY

Net Income (LTM)

$-1.3B

-39.7% YoY

Free Cash Flow

$-968M

Revenue CAGR (5Y)

+29.8%

—Marginsstable

FCF($1.0B)

Unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	188	245↑30.2%	305↑24.4%	364↑19.2%	606↑66.7%
Gross Profit	144	190↑31.8%	240↑26.0%	278↑16.0%	482↑73.2%
Operating Income	-375	-457↓21.9%	-710↓55.2%	-878↓23.8%	-1,177↓34.0%
Net Income	-435	-482↓10.8%	-750↓55.7%	-914↓21.9%	-1,277↓39.7%
EBITDA	-384	-447↓16.6%	-660↓47.6%	-819↓24.0%	-1,172↓43.1%
EPS Diluted	-3.88	-3.91↓0.8%	-5.34↓36.6%	-5.57↓4.3%	-6.41↓15.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	717	1,074↑49.8%	482↓55.1%	555↑15.1%	510↓8.0%
Total Current Assets	837	1,273↑52.1%	929↓27.0%	1,622↑74.5%	1,794↑10.6%
Total Assets	1,244	1,656↑33.2%	1,330↓19.7%	2,025↑52.3%	2,265↑11.8%
Total Current Liabilities	135	190↑40.7%	226↑18.6%	298↑31.9%	469↑57.6%
Total Liabilities	833	1,568↑88.3%	1,662↑5.9%	1,740↑4.7%	1,526↓12.3%
Total Equity	410	88↓78.6%	-332↓477.4%	285↑186.0%	739↑158.9%
Total Debt	612	1,178↑92.4%	1,204↑2.2%	1,314↑9.1%	768↓41.5%
Net Debt	-105	104↑199.3%	722↑595.0%	759↑5.2%	258↓66.0%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	-363	-400↓10.2%	-536↓33.9%	-684↓27.5%	-935↓36.7%
Capital Expenditure	-7	-10↓35.5%	-13↓34.5%	-22↓65.0%	-33↓48.5%
Free Cash Flow	-371	-410↓10.7%	-550↓33.9%	-706↓28.4%	-968↓37.1%
Stock-Based Comp	46	58↑25.3%	75↑29.6%	97↑29.5%	153↑57.7%
Net Change in Cash	184	357↑94.1%	-592↓265.6%	73↑112.3%	-45↓161.4%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance