Nebius Group N.V.
NASDAQ:NBIS · NASDAQ Global Select
+$4.35 today
Vol 28.86M · Avg 16.98M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:NBIS · Revenue to Net Income
Key Ratios
Analysis
$877.9M of revenue converted into $836.4M of net income for the selected period. Gross margin is 58.2% and net margin is 130.1%, showing how much revenue survives after costs and taxes. EPS is $3.00, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $529.8M +350.9% | $117.5M +462.2% | $20.9M +54.8% | $13.5M -99.7% | $4.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $166.2M +126.4% | $73.4M +130.1% | $31.9M +12.3% | $28.4M -98.8% | $2.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $363.6M +724.5% | $44.1M +500.9% | -$11.0M +26.2% | -$14.9M -100.6% | $2.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 68.6% +31.1pp | 37.5% +90.2pp | -52.6% +57.7pp | -110.4% -161.5pp | 51.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $177.3M +36.7% | $129.7M +15.5% | $112.3M +92.6% | $58.3M -91.0% | $647.5M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $378.5M | $0 | $0 -100.0% | $57.3M | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $959.8M +98.0% | $484.8M +53.2% | $316.5M +121.2% | $143.1M -94.5% | $2.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $404.0M +422.6% | $77.3M +163.8% | $29.3M +6.5% | $27.5M -90.4% | $287.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $494.8M +256.2% | -$316.7M -2.1% | -$310.1M -199.9% | -$103.4M -142.9% | $240.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 93.4% +362.9pp | -269.5% +1214.2pp | -1483.7% -717.8pp | -765.9% -771.0pp | 5.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$596.2M -35.3% | -$440.7M -34.6% | -$327.5M -107.3% | -$158.0M +10.9% | -$177.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -112.5% +262.5pp | -375.1% +1191.9pp | -1567.0% -396.6pp | -1170.4% -1166.6pp | -3.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $31.8M -49.5% | $63.0M +1809.1% | $3.3M -95.1% | $67.0M +8.1% | $62.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $57.8M | $0 | $0 -100.0% | $48.0M -4.0% | $50.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $629.2M +1247.3% | $46.7M +492.4% | -$11.9M +43.1% | -$20.9M -125.8% | $80.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $33.0M +108.4% | -$394.0M -16.1% | -$339.4M -89.7% | -$178.9M -85.4% | -$96.5M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.2% +341.5pp | -335.3% +1288.6pp | -1623.9% -298.7pp | -1325.2% -1323.2pp | -2.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.0M +900.0% | -$500.0K -123.8% | $2.1M +90.9% | $1.1M -98.9% | $99.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $101.7M +115.9% | -$641.4M -365.8% | $241.3M -67.6% | $745.6M +480.4% | -$196.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 19.2% +565.1pp | -545.9% -1700.4pp | 1154.5% -4368.4pp | 5523.0% +5527.1pp | -4.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +104.8% | -$2 -450.8% | $1 -68.0% | $2 +475.9% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +104.8% | -$2 -450.8% | $1 -64.1% | $2 +435.2% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $253.0M -9.9% | $281.0M -24.3% | $371.0M +0.8% | $368.0M +1.7% | $362.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $253.0M -9.9% | $281.0M -24.3% | $371.0M -10.2% | $413.0M +14.1% | $362.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Vodafone Group Public Limited Company
NASDAQ:VOD
$33.00B
Reddit, Inc.
NYSE:RDDT
$32.98B
Twilio Inc.
NYSE:TWLO
$28.16B
Fox Corporation
NASDAQ:FOXA
$22.95B
Telefónica, S.A.
TEF
$21.49B
Charter Communications, Inc.
NASDAQ:CHTR
$17.97B
Pinterest, Inc.
NYSE:PINS
$13.54B
Tencent Music Entertainment Group
NYSE:TME
$13.35B
Zillow Group, Inc. Class C
NASDAQ:Z
$7.71B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NBIS generate?
Nebius Group N.V. (NBIS) reported $529.80M of revenue in fiscal 2025.
Is NBIS profitable?
Nebius Group N.V. (NBIS) reported $101.70M of net income, with a net margin of 19.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.