Income Statement

Revenue

+3 824%

-82%

10Y

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	Dec-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	0
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%	530 +54%
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)	(166)
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%	364 +70%
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)	(960)
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)	(379)
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)	(177)
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)	(404)
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	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%	(596) -15%
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	549
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	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	81
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%	33 -76%
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	(4)
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	29
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	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%	102 -53%
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%	0.4 -53%

Income Statement Balance Sheet Cash Flow Statement

Nebius Group NV
NASDAQ:NBIS

Income Statement

Earnings Waterfall
Nebius Group NV

Income Statement
Nebius Group NV

See Also

Company

Help

Tools

Stocks

Nebius Group NV NASDAQ:NBIS

Income Statement

Earnings Waterfall Nebius Group NV

Income Statement Nebius Group NV

See Also

Company

Help

Tools

Stocks

Nebius Group NV
NASDAQ:NBIS

Earnings Waterfall
Nebius Group NV

Income Statement
Nebius Group NV