Nebius Group N.V. (NBIS)

Nebius Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	249.3	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	115.5	73.4	31.9	28.4	2,318	1,159
Gross Profit	133.8	44.1	-11	-14.9	2,428	1,793
Selling, General & Admin	284.7	277.8	174.9	57.3	1,638	850.75
Research & Development	157.5	129.7	112.3	58.3	645.8	491.4
Operating Expenses	623.5	484.8	316.5	143.1	2,605	1,581
Operating Income	-489.7	-440.7	-327.5	-158	-176.93	211.91
Interest Expense	-4.8	-	-	-	-49.45	-32.09
Interest & Investment Income	62.6	63.6	3.3	1	61.5	52.32
Earnings From Equity Investments	-5.8	0.4	-10.9	-14	84.85	-29.41
Currency Exchange Gain (Loss)	7.2	-17.5	-2.8	1.4	3.13	37.21
Other Non Operating Income (Expenses)	2.5	0.2	-1.5	-1.6	-19.35	5.49
EBT Excluding Unusual Items	-428	-394	-339.4	-171.2	-96.26	245.44
Gain (Loss) on Sale of Investments	619.3	-	-	-7.7	-	248.72
Pretax Income	191.3	-394	-339.4	-178.9	-96.26	494.16
Income Tax Expense	1.1	-0.5	2.1	1.1	99.01	178.4
Earnings From Continuing Operations	190.2	-393.5	-341.5	-180	-195.27	315.75
Earnings From Discontinued Operations	53.3	-247.9	607.4	1,051	-	-
Net Income to Company	243.5	-641.4	265.9	870.7	-195.27	315.75
Minority Interest in Earnings	-	-	-24.6	-125.1	-0.21	18.43
Net Income	243.5	-641.4	241.3	745.6	-195.48	334.19
Net Income to Common	243.5	-641.4	241.3	745.6	-195.48	334.19
Net Income Growth	-	-	-67.64%	-	-	63.48%
Shares Outstanding (Basic)	224	281	371	368	362	341
Shares Outstanding (Diluted)	227	281	371	368	362	353
Shares Change (YoY)	-37.34%	-24.22%	0.77%	1.55%	2.55%	5.35%
EPS (Basic)	1.09	-2.28	0.65	2.03	-0.54	0.98
EPS (Diluted)	1.09	-2.28	0.65	2.03	-0.54	0.94
EPS Growth	-	-	-67.88%	-	-	54.94%
Free Cash Flow	-2,144	-562.1	746.4	682.4	-470.79	108.9
Free Cash Flow Per Share	-9.46	-2.00	2.01	1.85	-1.30	0.31
Gross Margin	53.67%	37.53%	-52.63%	-110.37%	51.16%	60.73%
Operating Margin	-196.43%	-375.06%	-1566.99%	-1170.37%	-3.73%	7.18%
Profit Margin	97.67%	-545.87%	1154.55%	5522.96%	-4.12%	11.32%
Free Cash Flow Margin	-859.93%	-478.38%	3571.29%	5054.81%	-9.92%	3.69%
EBITDA	-308.4	-363.4	-298.2	-130.5	109.58	425.38
EBITDA Margin	-123.71%	-	-	-	2.31%	14.41%
D&A For EBITDA	181.3	77.3	29.3	27.5	286.51	213.47
EBIT	-489.7	-440.7	-327.5	-158	-176.93	211.91
EBIT Margin	-196.43%	-	-	-	-3.73%	7.18%
Effective Tax Rate	0.57%	-	-	-	-	36.10%

Updated Aug 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q