Nebius Group N.V. (FRA:YDX)
Germany · Delayed Price · Currency is EUR 73.00
-8.00 (-9.88%)
At close: Jan 30, 2026
Nebius Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 363.3 | 117.5 | 20.9 | 13.5 | 4,746 | 2,953 | |
Revenue Growth (YoY) | - | 462.20% | 54.82% | -99.72% | 60.75% | 4.52% |
Cost of Revenue | 148.5 | 73.4 | 31.9 | 28.4 | 2,318 | 1,159 |
Gross Profit | 214.8 | 44.1 | -11 | -14.9 | 2,428 | 1,793 |
Selling, General & Admin | 326.3 | 277.8 | 174.9 | 57.3 | 1,638 | 850.75 |
Research & Development | 171 | 129.7 | 112.3 | 58.3 | 645.8 | 491.4 |
Operating Expenses | 754.1 | 484.8 | 316.5 | 143.1 | 2,605 | 1,581 |
Operating Income | -539.3 | -440.7 | -327.5 | -158 | -176.93 | 211.91 |
Interest Expense | -19.5 | - | - | - | -49.45 | -32.09 |
Interest & Investment Income | 40.2 | 63.6 | 3.3 | 1 | 61.5 | 52.32 |
Earnings From Equity Investments | -13.7 | 0.4 | -10.9 | -14 | 84.85 | -29.41 |
Currency Exchange Gain (Loss) | 15.8 | -17.5 | -2.8 | 1.4 | 3.13 | 37.21 |
Other Non Operating Income (Expenses) | 1.2 | 0.2 | -1.5 | -1.6 | -19.35 | 5.49 |
EBT Excluding Unusual Items | -515.3 | -394 | -339.4 | -171.2 | -96.26 | 245.44 |
Gain (Loss) on Sale of Investments | 631.3 | - | - | -7.7 | - | 248.72 |
Pretax Income | 116 | -394 | -339.4 | -178.9 | -96.26 | 494.16 |
Income Tax Expense | 1.8 | -0.5 | 2.1 | 1.1 | 99.01 | 178.4 |
Earnings From Continuing Operations | 114.2 | -393.5 | -341.5 | -180 | -195.27 | 315.75 |
Earnings From Discontinued Operations | 103.9 | -247.9 | 582.8 | 925.6 | - | - |
Net Income to Company | 218.1 | -641.4 | 241.3 | 745.6 | -195.27 | 315.75 |
Minority Interest in Earnings | - | - | - | - | -0.21 | 18.43 |
Net Income | 218.1 | -641.4 | 241.3 | 745.6 | -195.48 | 334.19 |
Net Income to Common | 218.1 | -641.4 | 241.3 | 745.6 | -195.48 | 334.19 |
Net Income Growth | - | - | -67.64% | - | - | 63.48% |
Shares Outstanding (Basic) | 232 | 281 | 371 | 368 | 362 | 341 |
Shares Outstanding (Diluted) | 242 | 281 | 371 | 368 | 362 | 353 |
Shares Change (YoY) | -24.50% | -24.22% | 0.77% | 1.55% | 2.55% | 5.35% |
EPS (Basic) | 0.94 | -2.28 | 0.65 | 2.03 | -0.54 | 0.98 |
EPS (Diluted) | 0.94 | -2.28 | 0.65 | 2.03 | -0.54 | 0.94 |
EPS Growth | - | - | -67.87% | - | - | 54.94% |
Free Cash Flow | -2,952 | -562.1 | 746.4 | 682.4 | -470.79 | 108.9 |
Free Cash Flow Per Share | -12.18 | -2.00 | 2.01 | 1.85 | -1.30 | 0.31 |
Gross Margin | 59.13% | 37.53% | -52.63% | -110.37% | 51.16% | 60.73% |
Operating Margin | -148.44% | -375.06% | -1566.99% | -1170.37% | -3.73% | 7.18% |
Profit Margin | 60.03% | -545.87% | 1154.55% | 5522.96% | -4.12% | 11.32% |
Free Cash Flow Margin | -812.50% | -478.38% | 3571.29% | 5054.81% | -9.92% | 3.69% |
EBITDA | -282.5 | -363.4 | -298.2 | -130.5 | 109.58 | 425.38 |
EBITDA Margin | -77.76% | - | - | - | 2.31% | 14.41% |
D&A For EBITDA | 256.8 | 77.3 | 29.3 | 27.5 | 286.51 | 213.47 |
EBIT | -539.3 | -440.7 | -327.5 | -158 | -176.93 | 211.91 |
EBIT Margin | -148.44% | - | - | - | -3.73% | 7.18% |
Effective Tax Rate | 1.55% | - | - | - | - | 36.10% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.