Data is not available at this time.
Nebius Group N.V. operates in the technology sector, focusing on cloud computing and digital infrastructure services. The company provides scalable cloud solutions tailored for enterprises, leveraging advanced data center technologies and AI-driven optimization tools. Its revenue model is primarily subscription-based, with additional income from managed services and consulting. Nebius competes in a highly dynamic market dominated by global hyperscalers, positioning itself as a niche player offering specialized, high-performance cloud solutions for industries with stringent compliance and latency requirements. The company targets mid-sized enterprises and regulated sectors, differentiating through localized infrastructure and cost-efficient pricing models. Despite intense competition, Nebius has carved out a defensible position by emphasizing security, regulatory alignment, and hybrid cloud flexibility. Its growth strategy hinges on expanding its data center footprint and deepening partnerships with software vendors to enhance its ecosystem.
Nebius reported revenue of $117.5 million for FY 2024, reflecting its early-stage growth trajectory. However, the company posted a net loss of $644.8 million, driven by heavy investments in infrastructure and R&D. Operating cash flow was positive at $245.6 million, suggesting core operations are generating liquidity, but capital expenditures of $807.7 million indicate aggressive expansion. The diluted EPS of -$1.68 underscores significant upfront costs.
The company’s negative net income highlights its current lack of earnings power, typical of high-growth tech firms prioritizing scale over profitability. Capital efficiency remains strained due to substantial capex, though operating cash flow provides a partial offset. Nebius’s ability to monetize its infrastructure investments will be critical to improving returns in the medium term.
Nebius maintains a robust liquidity position with $2.45 billion in cash and equivalents, providing ample runway for its growth plans. Total debt is minimal at $49.7 million, resulting in a near-debt-free balance sheet. The company’s financial health is solid, supported by strong cash reserves and low leverage, though sustained losses could pressure liquidity if not addressed.
Nebius is in a high-growth phase, with revenue growth likely driven by cloud adoption trends. The company does not pay dividends, reinvesting all cash flows into expansion. Future growth will depend on its ability to scale operations and achieve profitability, with investor returns likely tied to capital appreciation rather than income.
The market appears to value Nebius as a long-term growth story, factoring in its potential to capture cloud market share. The significant losses and high capex suggest investors are betting on future scalability. Valuation metrics are challenging to assess given the lack of profitability, making revenue multiples and cash flow trends key indicators.
Nebius’s strategic advantages lie in its specialized cloud offerings and capital-light partnerships. The outlook hinges on execution—successfully scaling infrastructure while improving unit economics. Regulatory tailwinds in data sovereignty could benefit its localized approach, but competition remains a key risk. The company’s ability to transition to profitability will define its long-term success.
Company filings, CIK 0001513845
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |