0JDP.L0JDP.LLSE

Revenue (LTM)

$6.9B

+12.2% YoY

Net Income (LTM)

$145M

-19.7% YoY

Free Cash Flow

$-932M

Revenue CAGR (5Y)

+10.7%

Marginsdeclining

FCF($0.9B)

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	4,492	5,104↑13.6%	5,480↑7.4%	6,150↑12.2%	6,902↑12.2%
Gross Profit	2,604	2,914↑11.9%	3,122↑7.1%	3,453↑10.6%	1,773↓48.6%
Operating Income	854	1,050↑22.9%	922↓12.2%	1,010↑9.5%	1,406↑39.2%
Net Income	450	557↑23.7%	184↓66.9%	180↓2.2%	145↓19.7%
EBITDA	1,751	1,874↑7.0%	1,619↓13.6%	1,907↑17.8%	2,084↑9.3%
EPS Diluted	1.55	1.90↑22.6%	0.63↓66.8%	0.61↓3.2%	0.49↓19.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	256	142↓44.6%	223↑57.1%	156↓30.1%	159↑1.8%
Total Current Assets	1,441	1,547↑7.3%	1,736↑12.2%	1,691↓2.6%	1,935↑14.4%
Total Assets	14,450	16,141↑11.7%	17,474↑8.3%	18,717↑7.1%	21,125↑12.9%
Total Current Liabilities	2,019	1,918↓5.0%	2,236↑16.6%	3,087↑38.1%	2,619↓15.2%
Total Liabilities	13,521	15,409↑14.0%	17,084↑10.9%	18,944↑10.9%	21,770↑14.9%
Total Equity	856	637↓25.6%	212↓66.8%	-503↓337.7%	-981↓95.0%
Total Debt	11,703	13,287↑13.5%	14,787↑11.3%	16,369↑10.7%	19,052↑16.4%
Net Debt	11,447	13,145↑14.8%	14,565↑10.8%	16,214↑11.3%	18,893↑16.5%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	759	928↑22.2%	1,114↑20.0%	1,197↑7.5%	1,340↑12.0%
Capital Expenditure	-624	-884↓41.5%	-1,345↓52.2%	-1,854↓37.8%	-2,272↓22.5%
Free Cash Flow	135	44↓67.2%	-232↓624.9%	-657↓183.9%	-932↓41.7%
Stock-Based Comp	61	57↓6.8%	74↑29.8%	118↑60.1%	140↑18.7%
Net Change in Cash	51	-114↓324.6%	81↑171.0%	-67↓182.8%	3↑104.2%

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