NASDAQ:NBIS · NASDAQ Global Select
+$4.35 today
Vol 10.42M · Avg 16.98M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Operating Cash Flow
—
Investing Cash Flow
—
Financing Cash Flow
—
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $101.7M +125.8% | -$393.5M -15.2% | -$341.5M -89.7% | -$180.0M +8.4% | -$196.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $472.1M +447.0% | $86.3M +134.5% | $36.8M +24.7% | $29.5M -94.7% | $559.5M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 +100.0% | -$2.9M -93.3% | -$1.5M +40.0% | -$2.5M +96.4% | -$69.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $83.2M +47.0% | $56.6M +80.3% | $31.4M +227.1% | $9.6M -96.6% | $279.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$1.2B -1548.0% | -$71.2M -1518.2% | -$4.4M +56.0% | -$10.0M +97.5% | -$398.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$714.6M -2072.0% | -$32.9M -1161.3% | $3.1M +444.4% | -$900.0K +99.8% | -$392.7M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 -100.0% | $44.5M +118.1% | -$245.8M -285.4% | -$63.8M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 +100.0% | -$31.3M -567.2% | $6.7M -48.5% | $13.0M -95.7% | $303.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$458.8M -6454.3% | -$7.0M +88.1% | -$58.7M -126.3% | $223.7M +191.1% | -$245.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $901.2M +58.0% | $570.3M -48.6% | $1.1B +30.4% | $850.4M +1795.1% | -$50.2M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $384.8M +56.7% | $245.6M -70.4% | $829.8M +19.1% | $697.0M +459.3% | $124.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$4.1B -403.4% | -$807.7M -868.5% | -$83.4M -471.2% | -$14.6M +97.6% | -$598.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 -100.0% | $1.5B | $0 | $0 +100.0% | -$110.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$10.0M | $0 +100.0% | -$3.7B | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $10.0M | $0 | $0 -100.0% | $4.7B | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$163.3M +54.4% | -$358.1M +68.0% | -$1.1B -188.0% | -$388.5M -1326.4% | -$27.2M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$4.2B -1457.3% | $311.6M +125.7% | -$1.2B -200.7% | -$403.1M -236.7% | $294.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $4.2B +594628.6% | -$700.0K -100.1% | $1.0B +2190.2% | -$50.0M -306.2% | $24.2M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $700.0M | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$93.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $963.8M +663.7% | $126.2M +118.9% | -$668.8M -1228.8% | -$50.3M +95.3% | -$1.1B | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $5.1B +520.9% | $825.5M +119.8% | $375.6M +474.5% | -$100.3M +91.2% | -$1.1B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$9.7M +58.9% | -$23.6M +97.7% | -$1.0B -1554.5% | -$61.8M -1001.9% | $6.9M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $1.3B -6.5% | $1.4B +232.1% | -$1.0B -880.9% | $131.8M +118.5% | -$711.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$3.7B -554.9% | -$562.1M -175.3% | $746.4M +9.4% | $682.4M +244.0% | -$473.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Reddit, Inc.
NYSE:RDDT
$37.46B
Twilio Inc.
NYSE:TWLO
$31.77B
Vodafone Group Public Limited Company
NASDAQ:VOD
$30.28B
Fox Corporation
NASDAQ:FOXA
$24.77B
Charter Communications, Inc.
NASDAQ:CHTR
$19.37B
Pinterest, Inc.
NYSE:PINS
$14.67B
Tencent Music Entertainment Group
NYSE:TME
$13.26B
Zillow Group, Inc. Class C
NASDAQ:Z
$8.03B
SEC Filings
Recent regulatory filings
No filings found.
Does NBIS generate free cash flow?
Nebius Group N.V. (NBIS) generated -$3.68B of free cash flow in fiscal 2025.
How much operating cash flow does NBIS produce?
Operating cash flow was $384.80M, before capital expenditures of $4.07B.
Explore More
Continue the stock analysis
Jump to another research area for this company.