SEC Form 424B5 filed by Nebius Group N.V.
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-4 | | | |
| | | | S-8 | | | |
| | | | S-10 | | | |
| | | | S-16 | | | |
| | | | S-17 | | | |
| | | | S-18 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-25 | | | |
| | | | S-27 | | | |
| | | | S-38 | | | |
| | | | S-46 | | | |
| | | | S-46 | | | |
| | | | S-46 | | | |
| | | | S-47 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 14 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | |
Nebius
| | |
As of June 30, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
As adjusted for
this Offering |
| |
As further adjusted
for the Concurrent Convertible Notes Offering |
| |||||||||
| | |
(In thousands, except share
and per share data) |
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 1,679,300 | | | | | $ | | | | | | | | ||
Debt: | | | | | | | | | | | | | | | | | | | |
2.00% Convertible Senior Notes due 2029
|
| | | | 501,600 | | | | | | | | | | | | | | |
3.00% Convertible Senior Notes due 2031
|
| | | | 501,200 | | | | | | | | | | | | | | |
Principal amount of % convertible senior notes due 2030 in the Concurrent Convertible Notes Offering(2)
|
| | | | — | | | | | | | | | | | | | | |
Principal amount of % convertible senior notes due 2032 in the Concurrent Convertible Notes Offering(2)
|
| | | | — | | | | | | | | | | | | | | |
Unamortized debt issuance costs(3)
|
| | | | (24,600) | | | | | | | | | | | | | | |
Other(4)
|
| | | | 8,000 | | | | | | | | | | | | | | |
Total debt
|
| | | | 986,200 | | | | | | | | | | | | | | |
| | |
As of June 30, 2025
|
| |||||||||
| | |
Actual
|
| |
As adjusted for
this Offering |
| |
As further adjusted
for the Concurrent Convertible Notes Offering |
| |||
| | |
(In thousands, except share
and per share data) |
| |||||||||
Shareholders’ equity: | | | | | | | | | | | | | |
Ordinary shares: par value Class A €0.01, Class B €0.10
and Class C €0.09; shares authorized (Class A: 500,000,000, Class B: 37,138,658 and Class C: 37,748,658); shares issued (Class A: 326,342,270, Class B: 35,698,674 and Class C: nil); shares outstanding (Class A: 203,006,418, Class B: 35,698,674, and Class C: nil) actual; 326,342,270 Class A shares issued and Class A outstanding, as adjusted, and 326,342,270 Class A issued and Class A outstanding as further adjusted(5)(6) |
| | | | 9,200 | | | | | | | | |
Treasury shares at cost: Class A: 123,335,852 actual;
Class A as adjusted, Class A as further adjusted |
| | | | (1,922,100) | | | | | | | | |
Additional paid-in capital
|
| | | | 2,001,400 | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (1,900) | | | | | | | | |
Retained earnings
|
| | | | 3,688,900 | | | | | | | | |
Total shareholders’ equity
|
| | | | 3,775,500 | | | | | | | | |
Total capitalization
|
| | | | 3,082,400 | | | | | | | | |
|
| | |
Offering
|
| |||
Assumed public offering price Class A share
|
| | | $ | | | |
Net tangible book value Class A share as of June 30, 2025
|
| | | $ | 12.08 | | |
Increase in net tangible book value per Class A share attributable to this offering
|
| | | $ | | | |
As adjusted net tangible book value per Class A share after an assumed offering through the underwriters
|
| | | $ | | | |
Dilution per Class A share to new investors in such assumed offering(1)
|
| | | $ | | | |
Name
|
| |
Number of Shares
|
|
Goldman Sachs & Co. LLC
|
| | | |
Morgan Stanley & Co. LLC
|
| | | |
BofA Securities, Inc.
|
| | | |
Citigroup Global Markets Inc.
|
| |
|
|
Total | | | | |
| | |
Per
Share |
| |
Total
|
| ||||||||||||
| | |
No
Exercise |
| |
Full
Exercise |
| ||||||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
![[MISSING IMAGE: lg_nebius-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001513845/000110465925088885/lg_nebius-4clr.jpg)
Warrants
Debt Securities
Subscription Rights
Units
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 14 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | |
Item
|
| |
Amount
|
| |||
SEC Registration Fee
|
| | | $ | (1)(2) | | |
Accounting Fees and Expenses
|
| | | | (1) | | |
Legal Fees and Expenses
|
| | | | (1) | | |
Miscellaneous Fees and Expenses
|
| | | | (1) | | |
Total
|
| | | $ | (1) | | |
Schiphol Boulevard 165
1118 BG, Schiphol, the Netherlands
+31 20-206-6970
[email protected]
![[MISSING IMAGE: lg_nebiusnew-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001513845/000110465925088885/lg_nebiusnew-4clr.jpg)