0JDI.L0JDI.LLSE

Revenue (LTM)

$944M

+33.9% YoY

Net Income (LTM)

$-381M

+16.1% YoY

Free Cash Flow

$-320M

Revenue CAGR (5Y)

+5.3%

—Marginsstable

FCF($0.3B)

Unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	810	587↓27.5%	788↑34.1%	705↓10.5%	944↑33.9%
Gross Profit	800	573↓28.3%	779↑35.8%	694↓10.9%	928↑33.7%
Operating Income	-30	-410↓1258.9%	-354↑13.8%	-475↓34.3%	-382↑19.6%
Net Income	-29	-270↓843.2%	-366↓35.8%	-454↓23.9%	-381↑16.1%
EBITDA	-5	-228↓4290.1%	-236↓3.6%	-354↓50.0%	-287↑18.9%
EPS Diluted	-0.20	-1.90↓850.0%	-2.56↓34.7%	-3.04↓18.8%	-2.38↑21.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	869	276↓68.2%	399↑44.4%	242↓39.4%	372↑53.8%
Total Current Assets	2,345	2,203↓6.1%	2,642↑19.9%	2,620↓0.8%	2,990↑14.1%
Total Assets	2,612	2,534↓3.0%	2,990↑18.0%	3,004↑0.5%	3,524↑17.3%
Total Current Liabilities	241	312↑29.5%	448↑43.8%	309↓31.0%	782↑152.7%
Total Liabilities	1,840	1,961↑6.6%	2,603↑32.8%	2,415↓7.2%	3,035↑25.6%
Total Equity	772	573↓25.8%	387↓32.5%	588↑52.2%	489↓16.9%
Total Debt	1,251	1,369↑9.4%	1,454↑6.2%	1,417↓2.5%	2,614↑84.6%
Net Debt	382	1,093↑186.2%	1,054↓3.5%	1,174↑11.4%	2,242↑90.9%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	31	-274↓990.8%	-308↓12.1%	-501↓62.9%	-269↑46.4%
Capital Expenditure	-18	-20↓12.3%	-28↓39.4%	-45↓61.7%	-51↓13.6%
Free Cash Flow	13	-294↓2383.1%	-336↓13.9%	-546↓62.8%	-320↑41.4%
Stock-Based Comp	121	100↓16.9%	106↑5.5%	130↑23.1%	0
Net Change in Cash	472	-593↓225.7%	123↑120.7%	-157↓228.0%	130↑182.8%

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