0JPB.L0JPB.LLSE

Revenue (LTM)

$26.1B

+11.4% YoY

Net Income (LTM)

$792M

+44.9% YoY

Free Cash Flow

$1.0B

Revenue CAGR (5Y)

+9.5%

Marginsimproving

FCF$1.0B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	19,367	20,862↑7.7%	20,761↓0.5%	23,433↑12.9%	26,116↑11.4%
Gross Profit	10,828	20,634↑90.6%	10,686↓48.2%	23,177↑116.9%	25,863↑11.6%
Operating Income	1,128	973↓13.8%	577↓40.7%	891↑54.6%	1,173↑31.7%
Net Income	962	655↓31.9%	225↓65.6%	547↑142.6%	792↑44.9%
EBITDA	1,461	1,201↓17.8%	916↓23.8%	1,147↑25.3%	1,342↑17.0%
EPS Diluted	18.47	13.26↓28.2%	4.67↓64.8%	11.30↑142.0%	16.40↑45.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	842	746↓11.4%	410↓45.0%	653↑59.2%	599↓8.2%
Total Current Assets	6,388	6,570↑2.8%	6,857↑4.4%	7,479↑9.1%	7,628↑2.0%
Total Assets	15,505	15,594↑0.6%	16,065↑3.0%	16,764↑4.4%	17,801↑6.2%
Total Current Liabilities	6,487	5,912↓8.9%	6,446↑9.0%	7,145↑10.8%	1,018↓85.7%
Total Liabilities	9,084	9,444↑4.0%	9,655↑2.2%	9,869↑2.2%	10,178↑3.1%
Total Equity	6,185	6,021↓2.7%	6,294↑4.5%	6,772↑7.6%	7,503↑10.8%
Total Debt	2,732	3,138↑14.9%	3,137↓0.1%	2,945↓6.1%	3,365↑14.2%
Net Debt	1,891	2,392↑26.5%	2,727↑14.0%	2,293↓15.9%	2,765↑20.6%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	1,046	265↓74.7%	576↑117.4%	942↑63.6%	1,246↑32.2%
Capital Expenditure	-176	-206↓17.0%	-187↑9.2%	-186↑0.7%	-216↓16.2%
Free Cash Flow	871	59↓93.2%	389↑559.2%	757↑94.5%	1,030↑36.2%
Stock-Based Comp	96	86↓11.0%	78↓8.7%	0	0
Net Change in Cash	2	-96↓5411.1%	-83↑13.6%	-11↑87.2%	246↑2421.7%

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