0KJD.L0KJD.LLSE

Revenue (LTM)

$1.3B

+12.1% YoY

Net Income (LTM)

$219M

+27.4% YoY

Free Cash Flow

$255M

Revenue CAGR (5Y)

+26.6%

Marginsimproving

FCF$0.3B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	587	937↑59.6%	1,071↑14.4%	1,182↑10.3%	1,324↑12.1%
Gross Profit	316	474↑50.1%	558↑17.6%	615↑10.3%	1,094↑77.9%
Operating Income	143	230↑60.5%	273↑18.6%	324↑18.8%	395↑21.7%
Net Income	43	99↑132.4%	138↑39.1%	172↑24.4%	219↑27.4%
EBITDA	196	374↑90.9%	444↑18.6%	507↑14.3%	570↑12.4%
EPS Diluted	0.51	1.18↑131.4%	1.62↑37.3%	2.00↑23.5%	2.62↑31.0%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	546	410↓24.9%	276↓32.7%	293↑6.3%	346↑17.9%
Total Current Assets	662	556↓16.1%	472↓15.1%	588↑24.6%	658↑12.0%
Total Assets	2,016	2,855↑41.6%	2,970↑4.0%	3,070↑3.4%	3,103↑1.1%
Total Current Liabilities	177	245↑38.5%	251↑2.8%	282↑12.4%	312↑10.6%
Total Liabilities	2,659	3,066↑15.3%	3,089↑0.7%	3,285↑6.4%	3,587↑9.2%
Total Equity	-645	-199↑69.2%	-116↑41.9%	-215↓86.2%	-483↓124.4%
Total Debt	1,955	2,341↑19.7%	2,365↑1.0%	2,576↑8.9%	443↓82.8%
Net Debt	1,410	1,931↑37.0%	2,089↑8.2%	2,283↑9.3%	97↓95.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	189	240↑26.9%	330↑37.5%	344↑4.1%	418↑21.7%
Capital Expenditure	-54	-100↓85.0%	-136↓35.9%	-155↓14.0%	-164↓5.6%
Free Cash Flow	135	140↑3.6%	194↑38.6%	189↓2.8%	255↑34.9%
Stock-Based Comp	9	8↓8.4%	8↓2.0%	9↑12.7%	12↑38.4%
Net Change in Cash	88	-131↓249.1%	-150↓14.4%	28↑118.3%	62↑126.0%

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