JDW.LJDW.LLSE

Revenue (LTM)

$2.1B

+4.5% YoY

Net Income (LTM)

$68M

+39.4% YoY

Free Cash Flow

$100M

Revenue CAGR (5Y)

+11.0%

Marginsimproving

FCF$0.1B

Profitable

Metric	Jul 21	Jul 22	Jul 23	Jul 24	Jul 25
Revenue	773	1,740↑125.3%	1,925↑10.6%	2,036↑5.7%	2,128↑4.5%
Gross Profit	-72	100↑239.2%	159↑58.6%	238↑49.7%	142↓40.3%
Operating Income	-312	51↑116.2%	106↑109.9%	143↑34.1%	142↓0.3%
Net Income	-177	19↑110.9%	60↑209.3%	49↓18.1%	68↑39.4%
EBITDA	-25	193↑879.7%	266↑38.2%	230↓13.8%	215↓6.5%
EPS Diluted	-1.44	0.15↑110.4%	0.46↑206.7%	0.39↓15.2%	0.57↑46.2%

Metric	Jul 21	Jul 22	Jul 23	Jul 24	Jul 25
Cash & Equivalents	45	40↓11.1%	87↑116.1%	57↓34.3%	39↓32.4%
Total Current Assets	92	101↑10.3%	159↑57.6%	122↓23.2%	100↓18.1%
Total Assets	2,010	2,086↑3.8%	1,990↓4.6%	1,904↓4.3%	1,908↑0.2%
Total Current Liabilities	336	339↑0.9%	387↑14.3%	351↓9.3%	361↑2.9%
Total Liabilities	1,732	1,764↑1.9%	1,591↓9.8%	1,503↓5.5%	1,546↑2.9%
Total Equity	278	322↑15.8%	399↑24.1%	402↑0.5%	362↓9.9%
Total Debt	1,415	1,406↓0.6%	1,175↓16.4%	1,137↓3.2%	1,190↑4.6%
Net Debt	1,369	1,365↓0.3%	1,088↓20.3%	1,080↓0.7%	1,151↑6.6%

Metric	Jul 21	Jul 22	Jul 23	Jul 24	Jul 25
Operating Cash Flow	-35	119↑438.1%	362↑203.7%	173↓52.4%	193↑12.0%
Capital Expenditure	-22	-46↓105.7%	-47↓2.3%	-110↓134.8%	-93↑15.8%
Free Cash Flow	-58	73↑227.5%	315↑329.4%	62↓80.3%	100↑61.2%
Stock-Based Comp	10	6↓42.8%	11↑79.5%	11↑4.5%	0
Net Change in Cash	-129	-5↑96.1%	47↑1025.2%	-30↓163.9%	-19↑38.0%

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