JUST.LJUST.LLSE

Revenue (LTM)

$2.1B

+226.3% YoY

Net Income (LTM)

$-99M

-223.7% YoY

Free Cash Flow

$-398M

Revenue CAGR (5Y)

-14.7%

Marginsimproving

FCFTurned negative

Now unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	3,224	5,694↑76.6%	912↓84.0%	-1,655↓281.5%	2,090↑226.3%
Gross Profit	2,490	-5,611↓325.4%	1,089↑119.4%	-1,655↓252.0%	2,090↑226.3%
Operating Income	116	-434↓475.1%	308↑171.0%	113↓63.3%	-118↓204.4%
Net Income	-35	-376↓962.1%	129↑134.3%	80↓38.0%	-99↓223.7%
EBITDA	140	-431↓407.9%	299↑169.4%	358↑19.7%	134↓62.6%
EPS Diluted	-0.08	-0.36↓351.7%	0.11↑130.6%	0.07↓40.5%	-0.11↓268.2%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	510	482↓5.5%	1,252↑159.8%	1,616↑29.1%	758↓53.1%
Total Current Assets	707	1,803↑154.9%	2,471↑37.0%	49↓98.0%	2,813↑5640.8%
Total Assets	25,540	24,827↓2.8%	31,838↑28.2%	37,922↑19.1%	40,774↑7.5%
Total Current Liabilities	466	930↑99.7%	601↓35.3%	7,006↑1065.7%	0
Total Liabilities	23,100	22,649↓2.0%	30,635↑35.3%	36,676↑19.7%	39,664↑8.1%
Total Equity	2,442	2,180↓10.7%	1,205↓44.7%	1,246↑3.4%	1,110↓10.9%
Total Debt	778	708↓9.0%	695↓1.8%	846↑21.7%	4,370↑416.5%
Net Debt	268	226↓15.7%	-557↓346.6%	-770↓38.2%	3,612↑569.1%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	-669	201↑130.1%	141↓29.9%	863↑512.1%	-379↓143.9%
Capital Expenditure	-7	-8↓11.0%	-3↑63.0%	-4↓33.3%	-19↓375.0%
Free Cash Flow	-676	137↑120.3%	138↑0.7%	859↑522.5%	-398↓146.3%
Stock-Based Comp	5	-3↓162.5%	1↑133.3%	1↓0.0%	0
Net Change in Cash	-986	-165↑83.3%	31↑118.8%	913↑2845.2%	-50↓105.5%

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