Nebius Group N.V. (NBIS)
NASDAQ: NBIS · Real-Time Price · USD
268.85
-8.83 (-3.18%)
At close: Aug 17, 2026, 4:00 PM EDT
270.58
+1.73 (0.64%)
After-hours: Aug 17, 2026, 7:59 PM EDT
Nebius Group Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 1,355 | 529.8 | 91.5 | 9.8 | 13.5 | 4,746 | |
Revenue Growth | 506.85% | 479.02% | 833.67% | -27.41% | -99.72% | 60.75% |
Cost of Revenue | 348.8 | 166.2 | 43.7 | 19.6 | 28.4 | 2,318 |
Gross Profit | 1,006 | 363.6 | 47.8 | -9.8 | -14.9 | 2,428 |
Selling, General & Admin | 507.8 | 380.1 | 255.5 | 159.5 | 57.3 | 1,638 |
Research & Development | 240.5 | 177.3 | 114.8 | 87.1 | 58.3 | 645.8 |
Operating Expenses | 1,514 | 975.3 | 447.4 | 275.9 | 143.1 | 2,605 |
Operating Income | -507.3 | -611.7 | -399.6 | -285.7 | -158 | -176.93 |
Interest Expense | -239.5 | -61.5 | - | - | - | -49.45 |
Interest & Investment Income | 58 | 31.8 | 63.6 | 3.3 | 1 | 61.5 |
Earnings From Equity Investments | -13 | -24.3 | 0.4 | -10.9 | -14 | 84.85 |
Currency Exchange Gain (Loss) | 39.2 | 27.2 | -17.8 | -2.4 | 1.4 | 3.13 |
Other Non Operating Income (Expenses) | -2.1 | -1.8 | -0.4 | -1.3 | -1.6 | -19.35 |
EBT Excluding Unusual Items | -664.7 | -640.3 | -353.8 | -297 | -171.2 | -96.26 |
Merger & Restructuring Charges | -176.8 | - | - | - | - | - |
Gain (Loss) on Sale of Investments | 894.1 | 654.1 | 0.8 | - | -7.7 | - |
Pretax Income | 52.6 | 13.8 | -353 | -297 | -178.9 | -96.26 |
Income Tax Expense | 10.2 | 4 | -1 | 2 | 1.1 | 99.01 |
Earnings From Continuing Operations | 42.4 | 9.8 | -352 | -299 | -180 | -195.27 |
Earnings From Discontinued Operations | - | 72.7 | -289.4 | 540.3 | 925.6 | - |
Net Income to Company | 42.4 | 82.5 | -641.4 | 241.3 | 745.6 | -195.27 |
Minority Interest in Earnings | - | - | - | - | - | -0.21 |
Net Income | 42.4 | 82.5 | -641.4 | 241.3 | 745.6 | -195.48 |
Net Income to Common | 42.4 | 82.5 | -641.4 | 241.3 | 745.6 | -195.48 |
Net Income Growth | -82.59% | - | - | -67.64% | - | - |
Shares Outstanding (Basic) | 258 | 243 | 281 | 371 | 368 | 362 |
Shares Outstanding (Diluted) | 277 | 248 | 281 | 371 | 368 | 362 |
Shares Change | 22.12% | -11.86% | -24.22% | 0.77% | 1.55% | 2.55% |
EPS (Basic) | 0.16 | 0.34 | -2.28 | 0.65 | 2.03 | -0.54 |
EPS (Diluted) | 0.16 | 0.33 | -2.28 | 0.65 | 2.03 | -0.54 |
EPS Growth | -84.91% | - | - | -68.05% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | -5,884 | -3,681 | -561.9 | 746.9 | 682.4 | -470.79 |
Free Cash Flow Per Share | -21.25 | -14.86 | -2.00 | 2.01 | 1.85 | -1.30 |
Gross Margin | 74.26% | 68.63% | 52.24% | -100.00% | -110.37% | 51.16% |
Operating Margin | -37.44% | -115.46% | -436.72% | -2915.31% | -1170.37% | -3.73% |
Profit Margin | 3.13% | 15.57% | -700.98% | 2462.24% | 5522.96% | -4.12% |
Free Cash Flow Margin | -434.20% | -694.83% | -614.10% | 7621.43% | 5054.81% | -9.92% |
EBITDA | 258 | -193.8 | -322.5 | -256.4 | -130.5 | 109.58 |
EBITDA Margin | 19.04% | -36.58% | - | - | - | 2.31% |
D&A For EBITDA | 765.3 | 417.9 | 77.1 | 29.3 | 27.5 | 286.51 |
EBIT | -507.3 | -611.7 | -399.6 | -285.7 | -158 | -176.93 |
EBIT Margin | -37.44% | -115.46% | - | - | - | -3.73% |
Effective Tax Rate | 19.39% | 28.98% | - | - | - | - |