Nebius Group NV
NASDAQ:NBIS

Watchlist Manager
Nebius Group NV Logo
Nebius Group NV
NASDAQ:NBIS
Watchlist
Price: 98.04 USD -4.63% Market Closed
Market Cap: 24.6B USD

Income Statement

Earnings Waterfall
Nebius Group NV

Revenue
344.4m RUB
Cost of Revenue
-130m RUB
Gross Profit
214.4m RUB
Operating Expenses
-734.6m RUB
Operating Income
-520.2m RUB
Other Expenses
738.2m RUB
Net Income
218m RUB

Income Statement
Nebius Group NV

Rotate your device to view
Income Statement
Currency: RUB
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
28
0
0
0
21
0
0
0
18
4
8
12
15
15
16
16
15
11
7
4
1
5
14
23
33
40
42
45
50
47
52
53
50
61
68
95
0
181
0
0
0
0
0
15
Revenue
275
N/A
306
+11%
337
+10%
370
+10%
412
+11%
465
+13%
532
+14%
607
+14%
681
+12%
740
+9%
797
+8%
848
+6%
926
+9%
994
+7%
1 065
+7%
1 149
+8%
1 240
+8%
1 284
+4%
1 342
+4%
1 390
+4%
1 316
-5%
1 210
-8%
1 126
-7%
1 011
-10%
978
-3%
1 003
+3%
1 014
+1%
1 068
+5%
1 134
+6%
1 276
+12%
1 388
+9%
1 487
+7%
1 614
+8%
1 729
+7%
1 822
+5%
1 921
+5%
2 033
+6%
2 124
+5%
2 287
+8%
2 486
+9%
2 712
+9%
2 853
+5%
2 785
-2%
2 880
+3%
3 025
+5%
3 292
+9%
3 817
+16%
4 270
+12%
4 841
+13%
5 083
+5%
5 785
+14%
6 810
+18%
14
-100%
6 720
+49 679%
4 924
-27%
2 661
-46%
21
-99%
28
+33%
38
+35%
65
+72%
118
+82%
140
+19%
230
+65%
344
+49%
Gross Profit
Cost of Revenue
(66)
(71)
(76)
(81)
(85)
(98)
(115)
(138)
(160)
(179)
(199)
(212)
(231)
(246)
(258)
(289)
(333)
(362)
(391)
(400)
(372)
(339)
(317)
(287)
(275)
(277)
(273)
(281)
(295)
(328)
(357)
(384)
(411)
(438)
(471)
(506)
(572)
(625)
(687)
(764)
(863)
(931)
(957)
(1 041)
(1 188)
(1 393)
(1 736)
(2 058)
(2 364)
(2 496)
(2 677)
(3 003)
(28)
(2 952)
(2 213)
(1 272)
(32)
(32)
(34)
(36)
(73)
(75)
(97)
(130)
Gross Profit
210
N/A
235
+12%
261
+11%
289
+11%
326
+13%
368
+13%
417
+13%
469
+12%
521
+11%
561
+8%
599
+7%
636
+6%
695
+9%
748
+8%
808
+8%
860
+6%
907
+5%
923
+2%
950
+3%
989
+4%
944
-5%
871
-8%
810
-7%
725
-11%
703
-3%
726
+3%
741
+2%
787
+6%
839
+7%
948
+13%
1 031
+9%
1 104
+7%
1 203
+9%
1 291
+7%
1 351
+5%
1 414
+5%
1 461
+3%
1 499
+3%
1 600
+7%
1 722
+8%
1 849
+7%
1 922
+4%
1 828
-5%
1 839
+1%
1 837
0%
1 899
+3%
2 081
+10%
2 211
+6%
2 477
+12%
2 587
+4%
3 108
+20%
3 806
+22%
(15)
N/A
3 768
N/A
2 712
-28%
1 388
-49%
(11)
N/A
(4)
+61%
4
N/A
28
+668%
44
+55%
65
+48%
133
+105%
214
+61%
Operating Income
Operating Expenses
(126)
(138)
(147)
(159)
(168)
(189)
(227)
(256)
(282)
(316)
(330)
(349)
(390)
(415)
(446)
(478)
(504)
(524)
(549)
(563)
(547)
(526)
(527)
(515)
(537)
(560)
(563)
(605)
(647)
(729)
(813)
(910)
(982)
(1 073)
(1 116)
(1 120)
(1 129)
(698)
(1 213)
(1 304)
(1 458)
(1 538)
(1 553)
(1 588)
(1 620)
(1 501)
(1 748)
(2 302)
(2 657)
(2 907)
(3 230)
(3 668)
(143)
(2 636)
(1 933)
(1 520)
(317)
(332)
(374)
(402)
(485)
(537)
(604)
(735)
Selling, General & Administrative
(46)
(50)
(52)
(57)
(61)
(69)
(90)
(102)
(112)
(126)
(126)
(134)
(158)
(167)
(182)
(197)
(205)
(210)
(216)
(216)
(202)
(189)
(183)
(175)
(190)
(196)
(204)
(232)
(267)
(312)
(362)
(429)
(466)
(522)
(559)
(558)
(577)
(594)
(622)
(676)
(778)
(823)
(823)
(847)
(871)
(974)
(1 174)
(1 410)
(1 671)
(1 832)
(2 008)
(2 278)
(57)
(2 155)
(1 651)
(975)
(175)
(193)
(227)
(231)
(278)
(280)
(273)
(314)
Research & Development
(51)
(57)
(61)
(66)
(68)
(77)
(88)
(98)
(106)
(117)
(124)
(129)
(138)
(146)
(156)
(168)
(183)
(196)
(212)
(225)
(229)
(226)
(229)
(222)
(219)
(219)
(214)
(224)
(237)
(263)
(283)
(301)
(324)
(349)
(358)
(364)
(360)
(369)
(388)
(414)
(452)
(463)
(480)
(498)
(503)
(532)
(560)
(598)
(659)
(732)
(837)
(961)
(58)
(887)
(658)
(393)
(112)
(108)
(111)
(117)
(130)
(139)
(150)
(163)
Depreciation & Amortization
(29)
(32)
(33)
(36)
(39)
(43)
(49)
(56)
(64)
(73)
(80)
(86)
(95)
(102)
(108)
(113)
(116)
(118)
(121)
(123)
(116)
(111)
(115)
(119)
(127)
(136)
(136)
(140)
(144)
(154)
(168)
(179)
(193)
(202)
(200)
(197)
(193)
(192)
(203)
(214)
(228)
(239)
(237)
(243)
(245)
(255)
(276)
(294)
(328)
(343)
(385)
(429)
(28)
(384)
(273)
(152)
(29)
(31)
(36)
(54)
(77)
(118)
(181)
(257)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
(9)
(9)
0
0
0
0
0
0
0
0
0
456
0
0
0
(12)
(12)
0
0
261
261
0
0
0
0
0
0
791
648
0
0
0
0
0
0
0
0
0
Operating Income
83
N/A
97
+16%
115
+18%
131
+14%
159
+22%
178
+12%
190
+6%
213
+12%
239
+13%
246
+3%
269
+9%
287
+7%
304
+6%
333
+9%
362
+9%
381
+5%
403
+6%
399
-1%
401
+1%
426
+6%
397
-7%
345
-13%
283
-18%
209
-26%
166
-21%
166
0%
178
+7%
183
+3%
192
+5%
219
+14%
218
0%
194
-11%
220
+13%
219
-1%
235
+8%
294
+25%
332
+13%
801
+141%
386
-52%
417
+8%
392
-6%
384
-2%
275
-28%
251
-9%
217
-13%
398
+83%
333
-16%
(91)
N/A
(180)
-99%
(320)
-77%
(123)
+62%
139
N/A
(158)
N/A
1 133
N/A
778
-31%
(132)
N/A
(328)
-149%
(336)
-3%
(370)
-10%
(373)
-1%
(441)
-18%
(472)
-7%
(471)
+0%
(520)
-11%
Pre-Tax Income
Interest Income Expense
2
3
4
4
5
5
5
6
8
12
18
25
32
39
45
52
125
47
38
30
192
25
26
26
60
28
28
27
(30)
26
27
30
41
41
45
47
36
29
14
3
(30)
(22)
(30)
(26)
29
4
17
18
102
99
92
80
(13)
0
2
2
(8)
(8)
6
44
64
72
650
605
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
(4)
0
0
0
1
0
0
0
0
0
456
456
450
0
0
0
(12)
0
0
249
266
0
0
0
0
0
142
791
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1)
(7)
0
1
1
(6)
(12)
2
2
7
10
2
4
9
7
64
(4)
84
66
34
(3)
133
117
120
1
0
21
(15)
3
(73)
(36)
(43)
(19)
13
11
24
18
22
(6)
(3)
1
53
42
32
(6)
(24)
(4)
37
(20)
(6)
(102)
(70)
(8)
130
230
153
(4)
(1)
(22)
(8)
(17)
(8)
31
51
Pre-Tax Income
85
N/A
92
+9%
119
+29%
136
+15%
165
+21%
178
+8%
183
+3%
221
+20%
249
+13%
264
+6%
296
+12%
314
+6%
341
+9%
380
+12%
415
+9%
498
+20%
525
+5%
530
+1%
505
-5%
489
-3%
583
+19%
503
-14%
426
-15%
356
-16%
222
-38%
194
-13%
227
+17%
194
-14%
166
-15%
172
+4%
209
+22%
182
-13%
242
+33%
273
+13%
747
+174%
821
+10%
835
+2%
852
+2%
395
-54%
418
+6%
351
-16%
415
+18%
288
-31%
506
+76%
506
0%
378
-25%
346
-8%
(36)
N/A
(98)
-175%
(227)
-131%
10
N/A
940
+9 541%
(179)
N/A
1 263
N/A
1 011
-20%
24
-98%
(339)
N/A
(345)
-2%
(387)
-12%
(337)
+13%
(394)
-17%
(407)
-3%
210
N/A
135
-36%
Net Income
Tax Provision
(21)
(23)
(30)
(34)
(39)
(41)
(40)
(48)
(53)
(56)
(64)
(68)
(76)
(84)
(91)
(93)
(102)
(107)
(106)
(121)
(141)
(122)
(105)
(88)
(64)
(61)
(70)
(68)
(65)
(69)
(77)
(73)
(86)
(97)
(107)
(127)
(131)
(139)
(152)
(168)
(180)
(202)
(182)
(179)
(183)
(179)
(158)
(125)
(101)
(79)
(129)
(230)
(1)
(328)
(273)
(159)
(2)
0
(0)
3
1
(1)
1
0
Income from Continuing Operations
63
69
89
102
126
136
143
173
196
208
232
245
265
296
324
404
423
423
399
368
441
381
320
268
158
133
157
127
101
102
132
109
156
175
641
694
705
714
243
249
171
213
106
327
323
199
188
(161)
(199)
(306)
(120)
710
(180)
935
738
(135)
(342)
(345)
(387)
(334)
(394)
(408)
211
135
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
11
22
26
27
25
18
17
25
25
25
24
19
17
23
26
(0)
(20)
(65)
(113)
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
63
N/A
69
+9%
89
+30%
102
+15%
126
+23%
136
+8%
143
+5%
173
+21%
196
+14%
208
+6%
232
+11%
245
+6%
265
+8%
296
+12%
324
+10%
404
+25%
423
+5%
423
+0%
399
-6%
368
-8%
441
+20%
381
-14%
320
-16%
268
-16%
158
-41%
133
-16%
157
+17%
127
-19%
102
-20%
103
+1%
133
+29%
110
-17%
158
+43%
186
+18%
663
+256%
720
+9%
732
+2%
739
+1%
260
-65%
266
+2%
196
-26%
238
+21%
131
-45%
351
+168%
342
-3%
216
-37%
210
-2%
(134)
N/A
(199)
-48%
(325)
-63%
(185)
+43%
597
N/A
746
+25%
962
+29%
1 050
+9%
399
-62%
241
-39%
(134)
N/A
(408)
-205%
(586)
-44%
(641)
-9%
(439)
+32%
243
N/A
218
-10%
EPS (Diluted)
0.21
N/A
0.21
N/A
0.27
+29%
0.31
+15%
0.41
+32%
0.43
+5%
0.45
+5%
0.53
+18%
0.6
+13%
0.61
+2%
0.68
+11%
0.72
+6%
0.79
+10%
0.88
+11%
0.96
+9%
1.2
+25%
1.26
+5%
1.28
+2%
1.22
-5%
1.12
-8%
1.35
+21%
1.18
-13%
0.99
-16%
0.83
-16%
0.49
-41%
0.4
-18%
0.48
+20%
0.39
-19%
0.31
-21%
0.32
+3%
0.41
+28%
0.34
-17%
0.48
+41%
0.56
+17%
1.97
+252%
2.14
+9%
2.18
+2%
2.2
+1%
0.78
-65%
0.79
+1%
0.59
-25%
0.71
+20%
0.39
-45%
0.99
+154%
0.97
-2%
0.59
-39%
0.58
-2%
-0.38
N/A
-0.55
-45%
-0.91
-65%
-0.49
+46%
1.6
N/A
2.02
+26%
2.59
+28%
2.83
+9%
1.07
-62%
0.65
-39%
-0.36
N/A
-1.38
-283%
-2.93
-112%
-2.28
+22%
-1.84
+19%
1.01
N/A
0.86
-15%