Loading...
XETRNB2
Market cap2.74bUSD
Dec 23, Last price  
42.95EUR
1D
1.90%
1Q
70.44%
IPO
129.68%
Name

Northern Data AG

Chart & Performance

D1W1MN
XETR:NB2 chart
P/E
—
P/S
33.95
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
31.21%
Rev. gr., 5y
97.98%
Revenues
78m
-59.89%
081,321561,8728,37151,9352,548,89210,131,88916,377,361189,859,578193,287,00077,527,000
Net income
-151m
L-43.16%
-34800000-9,278,327-84,258,488287,159,000-265,775,000-151,055,000
CFO
-18m
L
00011,85711,4731,249,382-6,006,000183,500,00083,342,000960,000-17,601,000
Earnings
Mar 20, 2025

Profile

Northern Data AG develops, builds, and operates high-performance computing (HPC) infrastructure solutions in Germany and internationally. It offers infrastructure for various HPC applications in the areas of cloud computing, cryptocurrency hosting services and hardware, and stationary and mobile data centers. The company was formerly known as Northern Bitcoin AG and changed its name to Northern Data AG in January 2020. Northern Data AG is headquartered in Frankfurt am Main, Germany.
URL
https://www.northerndata.de/de/
IPO date
Apr 02, 2015
Employees
157
Domiciled in
DE
Incorporated in
DE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
77,527
-59.89%
193,287
1.81%
189,860
1,059.28%
Cost of revenue
101,211
155,745
170,827
Unusual Expense (Income)
NOPBT
(23,684)
37,542
19,033
NOPBT Margin
19.42%
10.02%
Operating Taxes
(2,470)
(2,643)
49,562
Tax Rate
260.40%
NOPAT
(21,214)
40,185
(30,529)
Net income
(151,055)
-43.16%
(265,775)
-192.55%
287,159
-440.81%
Dividends
Dividend yield
Proceeds from repurchase of equity
133,123
53,517
BB yield
-17.86%
-2.92%
Debt
Debt current
2,502
2,783
78,888
Long-term debt
184,242
18,527
14,099
Deferred revenue
270
Other long-term liabilities
5
5
2,832
Net debt
(56,248)
(18,579)
(130,061)
Cash flow
Cash from operating activities
(17,601)
960
83,342
CAPEX
(95,332)
(100,690)
(200,862)
Cash from investing activities
(84,672)
(95,217)
126,588
Cash from financing activities
305,106
(82,914)
(64,279)
FCF
(386,962)
129,045
(326,765)
Balance
Cash
242,992
39,879
221,597
Long term investments
10
1,451
Excess cash
239,116
30,225
213,555
Stockholders' equity
(183,008)
(56,455)
209,717
Invested Capital
1,096,470
396,098
458,008
ROIC
9.41%
ROCE
10.98%
2.81%
EV
Common stock shares outstanding
28,941
23,816
23,816
Price
25.75
326.32%
6.04
-92.16%
77.00
0.00%
Market cap
745,219
418.07%
143,846
-92.16%
1,833,795
108.70%
EV
688,971
125,267
1,703,733
EBITDA
40,846
244,776
65,352
EV/EBITDA
16.87
0.51
26.07
Interest
1,448
3,164
5,065
Interest/NOPBT
8.43%
26.61%