0JBD.L0JBD.LLSE

Revenue (LTM)

$266M

-13.8% YoY

Net Income (LTM)

$118M

-25.8% YoY

Free Cash Flow

$175M

Revenue CAGR (5Y)

+17.9%

Marginsdeclining

FCF$0.2B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	205	276↑35.1%	310↑12.0%	309↓0.3%	266↓13.8%
Gross Profit	158	205↑29.2%	285↑39.2%	209↓26.5%	88↓58.1%
Operating Income	135	166↑22.6%	175↑5.2%	172↓1.6%	128↓25.5%
Net Income	113	154↑35.4%	164↑6.9%	159↓2.9%	118↓25.8%
EBITDA	177	227↑28.3%	242↑6.4%	243↑0.3%	213↓12.4%
EPS Diluted	4.55	5.52↑21.3%	5.76↑4.3%	5.53↓4.0%	3.93↓28.9%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	86	89↑2.5%	140↑58.3%	146↑4.3%	48↓67.5%
Total Current Assets	99	127↑27.5%	184↑45.0%	186↑1.2%	48↓74.4%
Total Assets	2,085	2,415↑15.8%	2,391↓1.0%	2,378↓0.5%	2,371↓0.3%
Total Current Liabilities	47	61↑32.0%	68↑10.9%	66↓3.3%	0
Total Liabilities	473	453↓4.2%	438↓3.3%	442↑0.9%	523↑18.3%
Total Equity	1,612	1,962↑21.7%	1,953↓0.5%	1,936↓0.9%	1,848↓4.5%
Total Debt	327	303↓7.3%	302↓0.3%	299↓1.1%	393↑31.5%
Net Debt	241	215↓10.8%	162↓24.5%	153↓5.8%	346↑126.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	189	234↑24.0%	256↑9.1%	258↑1.1%	198↓23.3%
Capital Expenditure	-375	-374↑0.2%	-150↑59.9%	-63↑58.0%	-23↑62.9%
Free Cash Flow	-186	-140↑24.8%	105↑175.5%	195↑85.3%	175↓10.5%
Stock-Based Comp	9	18↑103.2%	20↑11.8%	0	0
Net Change in Cash	-40	2↑105.4%	53↑2367.6%	5↓91.4%	-99↓2270.0%

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