Nebius Group N.V. (NBIS)
NASDAQ: NBIS · Real-Time Price · USD
112.68
-8.84 (-7.27%)
Mar 20, 2026, 3:11 PM EDT - Market open

Nebius Group Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
29-393.5-341.5-180-195.92
Depreciation & Amortization
454.686.336.829.5585.49
Stock-Based Compensation
83.256.631.49.6278.49
Other Adjustments
-501.114.112.611.2-146.73
Change in Receivables
-714.6-9.12.1-2.7-257.52
Changes in Inventories
-----63.59
Changes in Accounts Payable
-29-31.36.713302.72
Changes in Unearned Revenue
1,5669.62.30.850.89
Changes in Other Operating Activities
-475.9512.91,079815.6-429.59
Operating Cash Flow
401.9-62.1564.7557.3124.25
Operating Cash Flow Growth
--1.33%348.52%-71.82%
Capital Expenditures
-4,066-807.7-83.4-14.6-596.6
Sale of Property, Plant & Equipment
--1.62-
Purchases of Investments
-125--10--3,674
Proceeds from Sale of Investments
-10--4,702
Payments for Business Acquisitions
-----110.12
Proceeds from Business Divestments
-1,467---
Other Investing Activities
-38.3-359.7-1,119-390.5-27.16
Investing Cash Flow
-8,459983.4-1,306-415.7294.07
Long-Term Debt Issued
4,163---39.32
Long-Term Debt Repaid
-0.8-0.7---5.31
Net Long-Term Debt Issued (Repaid)
4,162-0.7--34.01
Issuance of Common Stock
1,150700--15.42
Repurchase of Common Stock
-----93.14
Net Common Stock Issued (Repurchased)
1,150700---77.72
Other Financing Activities
4,931783375.6-100.3-1,091
Financing Cash Flow
10,243825.5375.6-100.3-1,134
Effect of Exchange Rate Changes on Cash and Cash Equivalents
--23.6-102.6-61.8-
Net Cash Flow
2,1861,359-109.3131.8-716.1
Free Cash Flow
-3,664-869.8481.3542.7-472.35
Free Cash Flow Growth
---11.31%--
FCF Margin
-691.60%-740.26%2302.87%4020.00%-9.92%
Free Cash Flow Per Share
--4.532.552.87-2.51
Levered Free Cash Flow
1,815-872.31,2831,590-312.8
Unlevered Free Cash Flow
-3,074-670.34712.27685.33-510.81
Updated Feb 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q