NBIS · Nebius Group N.V.
$222.01
+11.10 (+5.26%)
At close · Aug 25
Market Cap
$57.99B
Shares
271.86M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$529.8M
+479%
FY2025
Net Income
$82.5M
+112.9%
FY2025
Gross Margin
68.63%
+16.4pp
FY2025
Operating Margin
-115.46%
+321.3pp
FY2025
Diluted EPS
$0.33
+114.5%
FY2025
Operating Cash Flow
$384.8M
+56.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $529.8M | $91.5M | $9.8M | $13.5M | $356.17B | $218.34B | $175.39B | $127.66B | $94.05B | $75.93B | $59.79B | $50.77B | $39.5B | $28.77B | $20.03B | $12.5B | $8.73B | |
| RUB | — | — | — | — | — | — | — | — | — | 1.66B | — | — | — | — | — | — | — |
| RUB | — | — | 10.6B | 10.17B | 11.87B | — | — | — | — | — | — | — | — | — | — | — | — |
| $166.2M | $43.7M | $19.6M | $28.4M | $173.95B | $85.73B | $55.79B | $35.89B | $23.95B | $19.75B | $16.81B | $14.34B | $10.61B | $7.19B | $4.71B | $2.59B | $2.09B | |
| $363.6M | $47.8M | -$9.8M | -$14.9M | $182.22B | $132.61B | $119.6B | $91.76B | $70.1B | $56.17B | $42.98B | $36.43B | $28.9B | $21.58B | $15.33B | $9.92B | $6.64B | |
| 68.63% | 52.24% | -100% | -110.37% | 51.16% | 60.73% | 68.19% | 71.88% | 74.53% | 73.98% | 71.89% | 71.76% | 73.15% | 75.01% | 76.5% | 79.32% | 76.1% | |
| $177.3M | $114.8M | $87.1M | $58.3M | $48.46B | $36.34B | $29.21B | $22.58B | $18.87B | $15.83B | $13.42B | $8.84B | $5.83B | $4.27B | $3.12B | $2.07B | $1.62B | |
| $380.1M | $255.5M | $159.5M | $57.3M | $122.92B | $62.91B | $50.3B | $36.21B | $27.16B | $17.89B | $11.6B | $7.78B | $6.54B | $4.9B | $3.29B | $1.84B | $1.47B | |
| $6.9M | $1.9M | $1.4M | $600K | $5.95B | $3.83B | $2.61B | $2.3B | $2.11B | $1.95B | $1.59B | $1B | $563M | $139M | $48M | $34M | $40M | |
| $417.9M | $77.1M | $29.3M | $27.5M | $24.11B | $17.69B | $14.78B | $12.14B | $11.24B | $9.61B | $7.79B | $4.24B | $3.58B | $2.81B | $1.83B | $1.15B | $872M | |
| $1.14B | $491.1M | $295.5M | $171.5M | $369.45B | $202.67B | $150.83B | $106.82B | $81.21B | $63.08B | $50.2B | $35.44B | $26.67B | $19.31B | $13B | $7.68B | $6.09B | |
| -$611.7M | -$399.6M | -$285.7M | -$158M | -$13.28B | $15.67B | $24.56B | $20.84B | $12.84B | $12.85B | $9.59B | $15.32B | $12.84B | $9.45B | $7.03B | $4.82B | $2.64B | |
| -115.46% | -436.72% | -2915.31% | -1170.37% | -3.73% | 7.18% | 14% | 16.33% | 13.65% | 16.92% | 16.04% | 30.18% | 32.5% | 32.86% | 35.11% | 38.58% | 30.22% | |
| -$193.8M | -$322.5M | -$256.4M | -$130.5M | $10.83B | $33.36B | $39.34B | $32.98B | $24.08B | $22.45B | $17.38B | $19.57B | $16.42B | $12.27B | $8.86B | $5.97B | $3.51B | |
| $61.5M | $0 | $10.86B | $3.4B | $3.71B | $2.37B | $74M | $945M | $897M | $1.21B | $1.29B | $1.09B | — | — | — | — | — | |
| $31.8M | $63.6M | $3.3M | $1M | $4.62B | $3.87B | $3.32B | $3.38B | $2.91B | $2.86B | $3.04B | $856M | $1.72B | $1B | $222M | $156M | $67M | |
| $80.6M | -$17.4M | -$3.7M | -$7.9M | -$1.22B | $2.32B | -$1.19B | $1.13B | -$1.11B | -$3.4B | $2.26B | $6.3B | $2.16B | $118M | $62M | $24M | -$23M | |
| -$24.3M | $400K | -$10.9M | -$14M | $6.37B | -$2.18B | -$3.89B | -$194M | $353M | $205M | $98M | $48M | -$6M | $2M | — | — | — | |
| RUB | — | — | — | — | — | — | — | — | 33M | 157M | — | — | 2.14B | — | — | — | — |
| $13.8M | -$353M | -$297M | -$178.9M | -$7.22B | $36.54B | $22.72B | $52.46B | $14.1B | $11.11B | $13.6B | $22.48B | $16.71B | $10.57B | $7.32B | $5B | $2.68B | |
| $4M | -$1M | $2M | $1.1M | $7.43B | $13.19B | $11.66B | $8.2B | $5.02B | $4.32B | $3.92B | $5.46B | $3.24B | $2.35B | $1.55B | $1.19B | $672M | |
| $82.5M | -$641.4M | $241.3M | $745.6M | -$14.67B | $24.71B | $11.07B | $44.26B | $9.08B | $6.78B | $9.68B | $17.02B | — | — | $5.77B | $3.82B | $2.01B | |
| 15.57% | -700.98% | 2462.24% | 5522.96% | -4.12% | 11.32% | 6.31% | 34.67% | 9.66% | 8.93% | 16.19% | 33.53% | — | — | 28.82% | 30.54% | 23.03% | |
| RUB | — | — | 1.91B | 8.15B | 16M | -1.36B | -1.63B | -1.73B | -120M | -15M | — | — | — | — | — | — | — |
| RUB | — | — | — | — | -14.67B | 24.71B | 12.69B | 45.98B | 9.2B | 6.8B | 9.68B | 17.02B | 13.47B | 8.22B | 5.77B | 3.82B | — |
| $104.5M | $1.7B | -$916.2M | $844.3M | -$16.4B | $37.79B | $9.39B | $52.23B | $10.17B | $4.6B | $11.76B | $16B | $14.56B | $7.36B | $7.45B | $3.83B | $2.07B | |
| USD/shares | $0.34 | -$2.28 | $0.65 | $2.03 | -$40.48 | $72.52 | $38.80 | $140.77 | $28.33 | $21.19 | $30.39 | $53.30 | $41.25 | $25.21 | $18.30 | $12.56 | $6.63 |
| USD/shares | $0.33 | -$2.28 | $0.65 | $1.59 | -$40.48 | $69.77 | $37.81 | $137.20 | $27.77 | $20.84 | $29.90 | $52.27 | $40.27 | $24.50 | $17.59 | $12.37 | $6.52 |
| shares | 242.53M | 281.01M | 370.84M | 368.02M | 362.39M | 340.76M | 327.13M | 326.67M | 324.75M | 320.79M | 318.54M | 319.34M | 326.66M | 326.21M | 315.54M | 303.82M | 303.11M |
| shares | 247.68M | 281.01M | 370.84M | 368.02M | 362.39M | 353.38M | 335.43M | 335.16M | 331.24M | 326.14M | 323.71M | 325.61M | 334.57M | 335.69M | 328.16M | 308.58M | 308.16M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2021: $45.58B in buybacks, $1.07B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
—
Peer median 52.27×
Peer medians compare against the 7 similar-size Internet Content & Information companies (of 56 listed).
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Nebius Segment | $480,300,000 | $68,300,000 | $9,600,000 | $500,000 | — | — | — |
| TripleTen Segment | $54,100,000 | $28,800,000 | $8,200,000 | $2,200,000 | — | — | — |
| Avride Segment | $1,300,000 | $300,000 | — | $300,000 | — | — | — |
| Toloka Segment | — | $26,400,000 | $11,100,000 | $10,500,000 | — | — | — |
| Classifieds | — | — | $269,500,000 | — | $109,800,000 | $78,200,000 | $68,400,000 |
| E-Commerce Mobility and Delivery | — | — | $4,691,300,000 | — | — | — | — |
| Foodtech | — | — | — | — | $506,800,000 | — | — |
| Media Services | — | — | — | — | $247,800,000 | $105,700,000 | $49,000,000 |
| Other Bets and Experiments | — | — | — | — | — | $160,400,000 | $191,300,000 |
| Other Business Units and Initiatives | — | — | $922,500,000 | — | $324,200,000 | — | — |
| Plus and Entertainment | — | — | $745,900,000 | — | — | — | — |
| Ride Hailing | — | — | — | — | $982,900,000 | — | — |
| Russian Search and Portal | — | — | $3,763,200,000 | — | $2,224,100,000 | $1,682,900,000 | $1,433,200,000 |
| Taxi | — | — | — | — | — | $919,900,000 | $482,500,000 |
| Yandex Delivery | — | — | — | — | $173,800,000 | — | — |
| Yandex Drive | — | — | — | — | $166,500,000 | — | — |
| Yandex Market | — | — | — | — | $475,000,000 | $187,700,000 | — |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| United States | $340,100,000 | $41,100,000 | $5,400,000 | — | — | — | — |
| United Kingdom | $137,500,000 | $25,000,000 | — | — | — | — | — |
| Segment Geographical Area Other Than Unites States And United Kingdom | $52,200,000 | $25,400,000 | $4,400,000 | — | — | — | — |
| Russia | — | — | — | $7,039,500,000 | $4,501,200,000 | $2,764,200,000 | $2,066,700,000 |
| Segment Geographical Area Other Than Russia | — | — | — | $377,600,000 | $293,000,000 | $191,400,000 | $157,700,000 |
By Product & Service (RUB)
| Component | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|
| Advertising | 166,618,000,000 | 126,450,000,000 | 121,738,000,000 | 102,737,000,000 | 87,400,000,000 |
| Product And Service Other | 32,241,000,000 | 14,233,000,000 | 6,872,000,000 | 3,939,000,000 | 1,763,000,000 |
| Yandex Ad Network Websites | — | 21,287,000,000 | 25,272,000,000 | 24,041,000,000 | 22,251,000,000 |
| Yandex Websites | — | 105,163,000,000 | 96,466,000,000 | 78,696,000,000 | 65,149,000,000 |
Key facts
CIK
1513845
CUSIP
N97284108
13F (30d)
835 filings
822 filers
Visit website
Investor relations