Nebius Group N.V. (FRA:YDX)
Germany · Delayed Price · Currency is EUR 86.00
-3.50 (-3.91%)
At close: Feb 20, 2026
Nebius Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue | 529.8 | 117.5 | 20.9 | 13.5 | 4,746 |
Revenue Growth (YoY) | 350.89% | 462.20% | 54.82% | -99.72% | 60.75% |
Cost of Revenue | 166.2 | 73.4 | 31.9 | 28.4 | 2,318 |
Gross Profit | 363.6 | 44.1 | -11 | -14.9 | 2,428 |
Selling, General & Admin | 378.5 | 277.8 | 174.9 | 57.3 | 1,638 |
Research & Development | 177.3 | 129.7 | 112.3 | 58.3 | 645.8 |
Operating Expenses | 959.8 | 484.8 | 316.5 | 143.1 | 2,605 |
Operating Income | -596.2 | -440.7 | -327.5 | -158 | -176.93 |
Interest Expense | -57.8 | - | - | - | -49.45 |
Interest & Investment Income | 31.8 | 63.6 | 3.3 | 1 | 61.5 |
Earnings From Equity Investments | -24.3 | 0.4 | -10.9 | -14 | 84.85 |
Currency Exchange Gain (Loss) | - | -17.5 | -2.8 | 1.4 | 3.13 |
Other Non Operating Income (Expenses) | 80.6 | 0.2 | -1.5 | -1.6 | -19.35 |
EBT Excluding Unusual Items | -565.9 | -394 | -339.4 | -171.2 | -96.26 |
Gain (Loss) on Sale of Investments | 598.9 | - | - | -7.7 | - |
Pretax Income | 33 | -394 | -339.4 | -178.9 | -96.26 |
Income Tax Expense | 4 | -0.5 | 2.1 | 1.1 | 99.01 |
Earnings From Continuing Operations | 29 | -393.5 | -341.5 | -180 | -195.27 |
Earnings From Discontinued Operations | 72.7 | -247.9 | 582.8 | 925.6 | - |
Net Income to Company | 101.7 | -641.4 | 241.3 | 745.6 | -195.27 |
Minority Interest in Earnings | - | - | - | - | -0.21 |
Net Income | 101.7 | -641.4 | 241.3 | 745.6 | -195.48 |
Net Income to Common | 101.7 | -641.4 | 241.3 | 745.6 | -195.48 |
Net Income Growth | - | - | -67.64% | - | - |
Shares Outstanding (Basic) | 253 | 281 | 371 | 368 | 362 |
Shares Outstanding (Diluted) | 253 | 281 | 371 | 368 | 362 |
Shares Change (YoY) | -9.96% | -24.22% | 0.77% | 1.55% | 2.55% |
EPS (Basic) | 0.40 | -2.28 | 0.65 | 2.03 | -0.54 |
EPS (Diluted) | 0.40 | -2.28 | 0.65 | 2.03 | -0.54 |
EPS Growth | - | - | -67.87% | - | - |
Free Cash Flow | -3,681 | -562.1 | 746.4 | 682.4 | -470.79 |
Free Cash Flow Per Share | -14.55 | -2.00 | 2.01 | 1.85 | -1.30 |
Gross Margin | 68.63% | 37.53% | -52.63% | -110.37% | 51.16% |
Operating Margin | -112.53% | -375.06% | -1566.99% | -1170.37% | -3.73% |
Profit Margin | 19.20% | -545.87% | 1154.55% | 5522.96% | -4.12% |
Free Cash Flow Margin | -694.83% | -478.38% | 3571.29% | 5054.81% | -9.92% |
EBITDA | -192.2 | -363.4 | -298.2 | -130.5 | 109.58 |
EBITDA Margin | -36.28% | - | - | - | 2.31% |
D&A For EBITDA | 404 | 77.3 | 29.3 | 27.5 | 286.51 |
EBIT | -596.2 | -440.7 | -327.5 | -158 | -176.93 |
EBIT Margin | -112.53% | - | - | - | -3.73% |
Effective Tax Rate | 12.12% | - | - | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.