NBIS
Nebius Group N.V.
$106.60
+$7.29(+7.34%)
45
Overall
--
Value
45
Tech
--
Quality
Market Cap
$21.29B
Volume
24.25M
52W Range
$14.09 - $100.51
Target Price
$107.20
Order:
Income Statement
| Metric | Trend | Chart | 2013 Dec | 2014 Dec | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $39.5B | $50.8B | $59.8B | $75.9B | $94.1B | $127.7B | $175.4B | $218.3B | $4.8B | $521.7B | ||
| Total Revenue | $39.5B | $50.8B | $59.8B | $75.9B | $94.1B | $127.7B | $175.4B | $218.3B | $4.8B | $521.7B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-10.6B | $-14.3B | $-16.8B | $-19.8B | $-23.9B | $-35.9B | $-55.8B | $-85.7B | $-2.3B | $233.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $28.9B | $36.4B | $43.0B | $56.2B | $70.1B | $91.8B | $119.6B | $132.6B | $2.5B | $288.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $16.1B | $21.1B | $32.8B | $43.3B | $57.1B | $70.9B | $94.1B | $116.9B | $2.6B | $275.2B | ||
| Research & Development | $5.8B | $8.8B | $13.4B | $15.8B | $18.8B | $22.6B | $29.2B | $36.3B | $652.3M | $72.3B | ||
| Research Expense | $5.8B | $8.8B | $13.4B | $15.8B | $18.8B | $22.6B | $29.2B | $36.3B | $652.3M | $72.3B | ||
| Selling, General & Administrative | $6.5B | $7.8B | $11.6B | $17.9B | $27.1B | $36.2B | $50.2B | $62.9B | $1.7B | $172.1B | ||
| Selling & Marketing Expenses | $6.5B | $7.8B | $11.6B | $17.9B | $27.1B | $36.2B | $50.2B | $62.9B | $1.7B | $172.1B | ||
| General & Administrative Expenses | $-1.8B | $-2.7B | $-4.4B | $-4.4B | $-4.2B | $-5.0B | -- | -- | -- | -- | ||
| Salaries & Wages | $-754.0M | $-1.2B | $-2.7B | $-3.4B | $-4.2B | $-6.6B | $-9.9B | $-15.7B | $-20.8B | $-24.0B | ||
| Depreciation & Amortization | $3.7B | $4.5B | $7.8B | $9.6B | $11.2B | $12.1B | $14.8B | $17.7B | $324.5M | $30.9B | ||
| Depreciation & Amortization | $3.7B | $4.5B | $7.8B | $9.6B | $11.2B | $12.1B | $14.8B | $17.7B | $324.5M | $30.9B | ||
| Amortization | $-111.0M | $-1.0B | $-1.6B | $-2.0B | $-2.1B | $-2.3B | $-2.8B | $-3.8B | -- | $-8.2B | ||
| Other Operating Expenses | $-21.0M | $-75.0M | $-182.0M | $-211.0M | $-243.0M | $-5.5B | $-9.2B | $-865.0M | -- | $-2.1B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $12.8B | $15.3B | $10.2B | $12.8B | $13.0B | $20.8B | $25.5B | $15.7B | $-178.7M | $13.2B | ||
| EBITDA | $20.4B | $27.8B | $21.1B | $22.8B | $26.9B | $71.9B | $47.9B | $70.9B | $542.3M | $128.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | $-1.3B | $1.2B | $897.0M | $945.0M | $74.0M | $2.4B | $50.0M | $3.4B | ||
| Interest Income Operating | $1.7B | $1.8B | $2.9B | $2.6B | $2.6B | $2.9B | $2.8B | $3.3B | $50.1M | $53.3M | ||
| Intinc | $1.7B | $856.0M | $1.7B | $2.9B | $2.9B | $3.4B | $3.3B | $3.9B | $62.1M | $4.7B | ||
| Net Non-Operating Interest Income/Expense | $1.7B | $856.0M | $1.7B | $1.7B | $2.0B | $2.4B | $3.2B | $1.5B | $12.1M | $1.3B | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | $28.2B | -- | $19.2B | $9.0M | $-6.9M | ||
| Other Income/Expense | $-2.2B | $-6.3B | $-2.3B | $3.4B | $1.5B | $-29.2B | $5.1B | $-19.4B | $-69.4M | $-17.7B | ||
| Other Special Charges | $2.2B | $6.3B | $2.3B | $-3.4B | $-1.5B | $1.1B | $-1.2B | $2.3B | $-16.3M | $18.7B | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | $75.0M | $-576.0M | -- | -- | $106.0M | $-762.0M | -- | -- | $2.7B | ||
| Impairment of Capital Assets | -- | $-75.0M | $576.0M | -- | -- | -- | $762.0M | -- | -- | $-2.7B | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $16.7B | $22.5B | $12.3B | $12.3B | $15.0B | $53.4B | $22.8B | $38.9B | $-47.2M | $73.7B | ||
| Pre-Tax Income | $16.7B | $22.5B | $13.6B | $11.1B | $14.1B | $52.5B | $22.7B | $36.5B | $-97.2M | $70.3B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $3.2B | $5.5B | $3.9B | $4.3B | $4.9B | $8.2B | $11.7B | $13.2B | $100.0M | $22.7B | ||
| NET INCOME | ||||||||||||
| Net Income | $13.5B | $17.0B | $9.7B | $6.8B | $8.8B | $46.0B | $12.8B | $24.7B | $-197.4M | $47.6B | ||
| Net Income (Continuing Operations) | $13.5B | $17.0B | $9.7B | $6.8B | $8.8B | $46.0B | $12.8B | $24.7B | $-197.4M | $47.6B | ||
| Net Income (Discontinued Operations) | $13.5B | $17.0B | $9.7B | $6.8B | $8.8B | $46.0B | $12.8B | $24.7B | $-197.4M | $47.6B | ||
| Net Income (Common Stockholders) | $13.5B | $17.0B | $9.7B | $6.8B | $8.8B | $46.0B | $12.8B | $24.7B | $-197.4M | $1.4B | ||
| TOTALS | ||||||||||||
| Total Expenses | $5.5B | $6.8B | $16.0B | $23.6B | $33.1B | $35.0B | $38.4B | $31.2B | $290.1M | $508.5B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $326.7M | $319.3M | $318.5M | $320.8M | $324.7M | $326.7M | $327.1M | $340.8M | $362.4M | $368.0M | ||
| Average Shares Outstanding (Diluted) | $334.6M | $325.6M | $323.7M | $326.1M | $331.2M | $335.2M | $335.4M | $353.4M | $362.4M | $377.0M | ||
| Shares Outstanding | $329.9M | $330.0M | $319.3M | $322.6M | $326.3M | $324.7M | $329.9M | $354.2M | $358.7M | $202.4M | ||
| Basic EPS | $41.25 | $53.3 | $30.39 | $21.19 | $27.02 | $140.77 | $39.21 | $72.52 | $-0.54 | $107.24 | ||
| Diluted EPS | $40.27 | $52.27 | $29.9 | $20.84 | $26.49 | $137.2 | $38.21 | $69.77 | $-0.54 | $82.53 | ||
| OTHER METRICS | ||||||||||||
| Commission Expenses | $-3.2B | $-3.6B | $-4.1B | $-5.6B | $-7.4B | $-9.4B | $-10.6B | $-10.3B | -- | -- | ||
| Earnings from equity interest | $2.1B | $48.0M | $98.0M | $217.0M | $353.0M | $-194.0M | $-3.9B | $-2.2B | $85.7M | $-929.0M | ||
| Earnings From Equity Interest Net Of Tax | $2.1B | $48.0M | $98.0M | $217.0M | $353.0M | $-194.0M | $-3.9B | $-2.2B | $85.7M | $-929.0M | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | -- | $-926.0M | -- | -- | ||
| Marketing Expense | $-1.7B | $-1.7B | $-2.7B | $-7.1B | $-13.1B | $-15.4B | $-18.4B | $-19.7B | -- | -- | ||
| Minority Interests | -- | -- | -- | $15.0M | $120.0M | $1.7B | $1.6B | $1.4B | $-200.0K | $-8.2B | ||
| Other Gand A | $-1.8B | $-2.7B | $-4.4B | $-4.4B | $-4.2B | $-5.0B | -- | -- | -- | -- | ||
| Other Impairment Of Capital Assets | -- | $-700.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | $-23.0M | $-16.0M | $-19.0M | $-56.0M | $-41.0M | $-85.0M | $-166.0M | $-179.0M | -- | $-617.0M | ||
| Rent And Landing Fees | $-1.8B | $-2.7B | $-4.4B | $-4.4B | $-4.2B | $-5.0B | -- | -- | -- | -- | ||
| Selling Expense | $6.5B | $7.8B | $11.6B | $17.9B | $27.1B | $36.2B | $50.2B | $62.9B | $1.7B | $172.1B | ||
| Write Down | -- | $-75.0M | -- | -- | -- | $-106.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NBIS | $106.60 | +7.3% | 24.25M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |