Nanobiotix S.A. (NBTX)
Every figure this model derived for NBTX, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 538,000 | PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities |
2025-12-31 |
| cash | 52,750,000 | CashAndCashEquivalents |
2025-12-31 |
| current assets | 62,750,000 | CurrentAssets |
2025-12-31 |
| current liabilities | 57,507,000 | CurrentLiabilities |
2025-12-31 |
| equity | -84,483,000 | Equity |
2025-12-31 |
| interest expense | 15,233,000 | FinanceCosts |
2025-12-31 |
| ocf | -33,422,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 29,643,000 | RevenueFromContractsWithCustomers |
2025-12-31 |
| sbc | 3,539,000 | ExpenseFromSharebasedPaymentTransactionsWithEmployees |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up NBTX on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -19.51 |
| current ratio | 2.94 |
| current ratio reported | 1.09 |
| deferred revenue growth | 99.85 |
| dilution pct | 1.17 |
| ev owner earnings | -23.29 |
| ev sales | 29.46 |
| fcf margin | -114.56 |
| interest cover | -0.71 |
| operating margin | -36.49 |
| owner earnings margin | -126.5 |
| revenue growth | -355.34 |
| revenue growth per share | -352.38 |
| rule of 40 | -391.84 |
| sbc pct revenue | 11.94 |
Everything else this filing tags
216 more elements from NBTX's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
WeightedAverageShares | 47,819,627,000 | 2025-12-31 | 31 | shares |
RetainedEarnings | -400,800,000 | 2025-12-31 | 10 | EUR |
OtherReserves | -376,838,000 | 2025-12-31 | 18 | EUR |
NonderivativeFinancialLiabilitiesUndiscountedCashFlows | 344,089,000 | 2025-12-31 | 10 | EUR |
RetainedEarningsExcludingProfitLossForReportingPeriod | -336,500,000 | 2024-06-30 | 1 | EUR |
SharePremium | 314,399,000 | 2025-12-31 | 24 | EUR |
Liabilities | 152,242,000 | 2025-12-31 | 8 | EUR |
DeferredTaxLiabilityAsset | -121,600,000 | 2025-12-31 | 6 | EUR |
ProceedsFromIssueOfOrdinaryShares | 113,300,000 | 2020-12-15 | 2 | USD |
ProceedsFromIssuingShares | 113,300,000 | 2021-12-31 | 4 | USD |
UnusedTaxLossesForWhichNoDeferredTaxAssetRecognised | 111,000,000 | 2025-12-31 | 21 | EUR |
FinancialLiabilities | 95,320,000 | 2025-12-31 | 24 | EUR |
NoncurrentLiabilities | 94,735,000 | 2025-12-31 | 26 | EUR |
NoncurrentFinancialLiabilities | 91,010,000 | 2025-12-31 | 26 | EUR |
Assets | 67,760,000 | 2025-12-31 | 26 | EUR |
EquityAndLiabilities | 67,760,000 | 2025-12-31 | 26 | EUR |
ProceedsFromIssuingShares | 57,400,000 | 2023-12-31 | 5 | EUR |
FinancialAssets | 55,320,000 | 2025-12-31 | 20 | EUR |
FinancialAssetsAtFairValue | 55,320,000 | 2025-12-31 | 20 | EUR |
ShorttermDepositsClassifiedAsCashEquivalents | 51,940,000 | 2025-12-31 | 18 | EUR |
OperatingExpense | 43,411,000 | 2025-12-31 | 31 | EUR |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 42,933,000 | 2025-12-31 | 31 | EUR |
ShorttermInvestmentsClassifiedAsCashEquivalents | 38,600,000 | 2024-06-30 | 1 | EUR |
CashFlowsFromUsedInFinancingActivities | 37,416,000 | 2025-12-31 | 31 | EUR |
CurrentDeferredIncomeIncludingCurrentContractLiabilities | 36,216,000 | 2025-12-31 | 18 | EUR |
CurrentContractLiabilities | 36,172,000 | 2025-12-31 | 19 | EUR |
Revenue | 32,593,000 | 2025-12-31 | 31 | EUR |
CashFlowsFromUsedInOperationsBeforeChangesInWorkingCapital | -29,822,000 | 2025-12-31 | 31 | EUR |
EmployeeBenefitsExpense | 24,432,000 | 2025-12-31 | 31 | EUR |
ComprehensiveIncome | -23,979,000 | 2025-12-31 | 31 | EUR |
ProfitLoss | -23,961,000 | 2025-12-31 | 33 | EUR |
ProfitLossAttributableToOwnersOfParent | -23,961,000 | 2025-12-31 | 31 | EUR |
ProfitLossBeforeTax | -23,961,000 | 2025-12-31 | 21 | EUR |
RetainedEarningsProfitLossForReportingPeriod | -23,961,000 | 2025-12-31 | 16 | EUR |
AccountingProfit | -23,959,000 | 2025-12-31 | 21 | EUR |
CurrentDepositsFromCustomers | 23,700,000 | 2024-06-30 | 1 | EUR |
ResearchAndDevelopmentExpense | 23,115,000 | 2025-12-31 | 31 | EUR |
ShorttermEmployeeBenefitsExpense | 20,800,000 | 2025-12-31 | 21 | EUR |
SellingGeneralAndAdministrativeExpense | 20,360,000 | 2025-12-31 | 31 | EUR |
AdjustmentsForIncreaseDecreaseInContractLiabilities | 18,100,000 | 2025-12-31 | 5 | EUR |
WagesAndSalaries | 14,234,000 | 2025-12-31 | 31 | EUR |
CashReceiptsFromRepaymentOfAdvancesAndLoansMadeToRelatedParties | 13,196,000 | 2025-12-31 | 4 | EUR |
FinanceIncomeCost | -13,141,000 | 2025-12-31 | 31 | EUR |
ProfitLossFromOperatingActivities | -10,818,000 | 2025-12-31 | 31 | EUR |
ShareIssueRelatedCost | 10,700,000 | 2020-12-31 | 11 | EUR |
InterestRevenueExpense | -10,265,000 | 2025-12-31 | 15 | EUR |
TradeAndOtherCurrentPayables | 9,121,000 | 2025-12-31 | 24 | EUR |
OtherCurrentAssets | 7,863,000 | 2025-12-31 | 26 | EUR |
OtherCurrentLiabilities | 7,430,000 | 2025-12-31 | 26 | EUR |
AdjustmentsForIncreaseDecreaseInDerivativeFinancialLiabilities | 6,787,000 | 2025-12-31 | 23 | EUR |
PayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 6,600,000 | 2025-12-31 | 14 | EUR |
CurrentPayablesOnSocialSecurityAndTaxesOtherThanIncomeTax | 6,599,000 | 2025-12-31 | 24 | EUR |
TradeAndOtherCurrentPayablesToTradeSuppliers | 6,580,000 | 2025-12-31 | 22 | EUR |
SocialSecurityContributions | 6,579,000 | 2025-12-31 | 31 | EUR |
TaxExpenseIncomeAtApplicableTaxRate | -5,990,000 | 2025-12-31 | 21 | EUR |
TaxEffectOfTaxLosses | 5,920,000 | 2025-12-31 | 21 | EUR |
PropertyPlantAndEquipmentIncludingRightofuseAssets | 5,907,000 | 2024-06-30 | 2 | EUR |
GrossLeaseLiabilities | 5,740,000 | 2023-06-30 | 4 | EUR |
KeyManagementPersonnelCompensation | 5,730,000 | 2025-12-31 | 32 | EUR |
CashAdvancesAndLoansMadeToRelatedParties | 5,486,000 | 2025-12-31 | 4 | EUR |
AmountsPayableRelatedPartyTransactions | 5,431,000 | 2025-12-31 | 4 | EUR |
AdjustmentsForIncreaseDecreaseInTradeAndOtherPayables | -5,411,000 | 2025-12-31 | 31 | EUR |
InterestPayable | 5,400,000 | 2023-12-31 | 2 | EUR |
NumberOfInstrumentsThatAreAntidilutiveInPeriodPresented | 5,200,000 | 2023-12-31 | 1 | shares |
NoncurrentAssets | 5,010,000 | 2025-12-31 | 26 | EUR |
NumberOfOtherEquityInstrumentsOutstandingInSharebasedPaymentArrangement | 4,985,304 | 2025-12-31 | 26 | shares |
NumberOfPotentialOrdinarySharesThatAreAntidilutiveInPeriodPresented | 4,985,304 | 2025-12-31 | 4 | shares |
OtherCurrentPayables | 4,766,000 | 2024-06-30 | 16 | EUR |
PropertyPlantAndEquipment | 4,566,000 | 2025-12-31 | 31 | EUR |
GainsLossesOnExchangeDifferencesOnTranslationRecognisedInProfitOrLoss | -4,341,000 | 2025-12-31 | 15 | EUR |
CurrentFinancialLiabilities | 4,309,000 | 2025-12-31 | 26 | EUR |
InterestExpense | 4,174,000 | 2025-06-30 | 16 | EUR |
NoncurrentContractLiabilities | 4,105,000 | 2025-06-30 | 4 | EUR |
AdjustmentsForFinanceCosts | 4,088,000 | 2025-12-31 | 31 | EUR |
NetForeignExchangeLoss | 3,624,000 | 2025-06-30 | 17 | EUR |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 3,549,000 | 2025-12-31 | 25 | EUR |
ExpenseFromEquitysettledSharebasedPaymentTransactionsInWhichGoodsOrServicesReceivedDidNotQualifyForRecognitionAsAssets | 3,540,000 | 2025-12-31 | 31 | EUR |
AdjustmentsForSharebasedPayments | 3,539,000 | 2025-12-31 | 31 | EUR |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 3,539,000 | 2025-12-31 | 30 | EUR |
RefundsProvision | 3,530,000 | 2025-12-31 | 6 | EUR |
IncreaseDecreaseInWorkingCapital | 3,402,000 | 2025-12-31 | 31 | EUR |
NoncurrentRefundsProvision | 3,218,000 | 2025-12-31 | 4 | EUR |
CurrentReceivablesFromTaxesOtherThanIncomeTax | 3,038,000 | 2025-12-31 | 31 | EUR |
IncreaseDecreaseInCashAndCashEquivalents | 3,014,000 | 2025-12-31 | 31 | EUR |
OtherIncome | 2,950,000 | 2025-12-31 | 31 | EUR |
KeyManagementPersonnelCompensationSharebasedPayment | 2,781,000 | 2025-12-31 | 31 | EUR |
KeyManagementPersonnelCompensationShorttermEmployeeBenefits | 2,542,000 | 2025-12-31 | 31 | EUR |
CurrentAccruedExpensesAndOtherCurrentLiabilities | 2,541,000 | 2025-12-31 | 12 | EUR |
CurrentPrepaidExpenses | 2,318,000 | 2025-12-31 | 24 | EUR |
CurrentTradeReceivables | 2,136,000 | 2025-12-31 | 24 | EUR |
AmountsReceivableRelatedPartyTransactions | 2,136,000 | 2025-12-31 | 4 | EUR |
FinanceIncome | 2,092,000 | 2025-12-31 | 31 | EUR |
AdjustmentsForIncreaseDecreaseInDeferredIncome | 2,046,000 | 2021-06-30 | 8 | EUR |
BorrowingCostsIncurred | 1,721,000 | 2020-12-31 | 2 | EUR |
IssueOfEquity | 1,662,000 | 2025-12-31 | 34 | EUR |
DepreciationExpense | 1,607,000 | 2025-12-31 | 31 | EUR |
ProceedsFromIssueOfOrdinaryShares | 1,535,000 | 2025-12-31 | 25 | EUR |
InterestPaidClassifiedAsFinancingActivities | 1,530,000 | 2025-12-31 | 31 | EUR |
AdjustmentsForDepreciationAndAmortisationExpense | 1,495,000 | 2025-12-31 | 31 | EUR |
IssuedCapital | 1,452,000 | 2025-12-31 | 24 | EUR |
OtherCurrentReceivables | 1,426,000 | 2025-12-31 | 24 | EUR |
InterestIncomeOnDebtInstrumentsHeld | 1,354,000 | 2019-12-31 | 2 | EUR |
IncreaseDecreaseThroughExerciseOfWarrantsEquity | 1,306,000 | 2019-12-31 | 3 | EUR |
CurrentAdvancesToSuppliers | 1,300,000 | 2025-06-30 | 17 | EUR |
PaymentsOfLeaseLiabilitiesClassifiedAsFinancingActivities | 1,195,000 | 2025-12-31 | 31 | EUR |
NetForeignExchangeGain | 1,107,000 | 2025-12-31 | 31 | EUR |
CurrentValueAddedTaxReceivables | 1,080,000 | 2025-12-31 | 24 | EUR |
PaymentsToSuppliersForGoodsAndServices | 1,000,000 | 2025-12-31 | 6 | EUR |
InterestIncomeOnCashAndCashEquivalents | 985,000 | 2025-12-31 | 14 | EUR |
OtherProvisions | 980,000 | 2024-06-30 | 23 | EUR |
AdjustmentsForDecreaseIncreaseInTradeAccountReceivable | 840,000 | 2025-12-31 | 31 | EUR |
Cash | 810,000 | 2025-12-31 | 22 | EUR |
PaymentsForShareIssueCosts | 777,000 | 2025-12-31 | 27 | EUR |
ContractualCapitalCommitments | 750,000 | 2023-07-19 | 1 | USD |
TaxEffectOfRevenuesExemptFromTaxation2011 | 704,000 | 2025-12-31 | 21 | EUR |
AccumulatedOtherComprehensiveIncome | 693,000 | 2025-12-31 | 24 | EUR |
AdditionsOtherThanThroughBusinessCombinationsPropertyPlantAndEquipment | -644,000 | 2023-06-30 | 11 | EUR |
InterestIncomeOnCashAndBankBalancesAtCentralBanks | 598,000 | 2025-06-30 | 28 | EUR |
CashFlowsFromUsedInInvestingActivities | -578,000 | 2025-12-31 | 31 | EUR |
LiabilityAssetOfDefinedBenefitPlans | 507,000 | 2025-12-31 | 35 | EUR |
NoncurrentProvisions | 507,000 | 2025-12-31 | 24 | EUR |
NoncurrentFinancialAssets | 434,000 | 2025-12-31 | 32 | EUR |
DirectorsRemunerationExpense | 407,000 | 2025-12-31 | 31 | EUR |
EffectOfExchangeRateChangesOnCashAndCashEquivalents | -402,000 | 2025-12-31 | 31 | EUR |
ProvisionUsedOtherProvisions | 370,000 | 2025-12-31 | 26 | EUR |
CurrentRefundsProvision | 313,000 | 2025-12-31 | 6 | EUR |
ProceedsFromOtherLongtermAssetsClassifiedAsInvestingActivities | 230,000 | 2022-12-31 | 3 | EUR |
AdditionalProvisionsOtherProvisions | 228,000 | 2024-06-30 | 14 | EUR |
TreasuryShares | 228,000 | 2025-12-31 | 24 | EUR |
IncreaseDecreaseInFinancialAssets | 227,000 | 2022-12-31 | 7 | EUR |
AdjustmentsForProvisions | -225,000 | 2025-12-31 | 31 | EUR |
CurrentTaxLiabilitiesCurrent | 218,000 | 2025-12-31 | 24 | EUR |
OtherCurrentNonfinancialLiabilities | 200,000 | 2023-12-31 | 1 | EUR |
IncomeTaxesPaidClassifiedAsOperatingActivities | 198,000 | 2025-12-31 | 13 | EUR |
AdjustmentsForIncreaseDecreaseInOtherCurrentLiabilities | 175,000 | 2025-12-31 | 31 | EUR |
OtherAdjustmentsForNoncashItems | -160,000 | 2025-12-31 | 29 | EUR |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | -153,000 | 2025-12-31 | 25 | EUR |
InterestExpenseOnLeaseLiabilities | 130,000 | 2025-12-31 | 31 | EUR |
CurrentProvisions | 118,000 | 2025-12-31 | 24 | EUR |
OtherTaxEffectsForReconciliationBetweenAccountingProfitAndTaxExpenseIncome | -108,000 | 2025-12-31 | 21 | EUR |
PostemploymentBenefitExpenseDefinedBenefitPlans | 95,000 | 2025-12-31 | 24 | EUR |
CurrentServiceCostNetDefinedBenefitLiabilityAsset | 80,000 | 2025-12-31 | 31 | EUR |
RevenueFromGovernmentGrants | 78,000 | 2025-12-31 | 31 | EUR |
OtherOperatingIncomeExpense | 64,000 | 2025-12-31 | 25 | EUR |
TerminationBenefitsExpense | 64,000 | 2025-12-31 | 6 | EUR |
MiscellaneousOtherOperatingIncome | 55,000 | 2025-12-31 | 30 | EUR |
IncreaseDecreaseInExistingProvisionsOtherProvisions | 50,000 | 2025-12-31 | 22 | EUR |
CurrentDeferredIncomeOtherThanCurrentContractLiabilities | 45,000 | 2025-12-31 | 14 | EUR |
IncreaseDecreaseInNetDefinedBenefitLiabilityAssetResultingFromExpenseIncomeInProfitOrLoss | -40,000 | 2025-06-30 | 2 | EUR |
GainsLossesOnExchangeDifferencesOnTranslationBeforeTax | -36,000 | 2025-12-31 | 31 | EUR |
OtherComprehensiveIncomeNetOfTaxExchangeDifferencesOnTranslation | -36,000 | 2025-12-31 | 30 | EUR |
OtherComprehensiveIncomeThatWillBeReclassifiedToProfitOrLossNetOfTax | -36,000 | 2025-12-31 | 31 | EUR |
ActuarialGainsLossesArisingFromChangesInFinancialAssumptionsNetDefinedBenefitLiabilityAsset | -33,000 | 2025-12-31 | 16 | EUR |
PostemploymentBenefitExpenseInProfitOrLoss | 33,000 | 2024-06-30 | 2 | EUR |
PurchaseOfOtherLongtermAssetsClassifiedAsInvestingActivities | 32,000 | 2025-12-31 | 24 | EUR |
IncreaseThroughOriginationOrPurchaseFinancialAssets | 31,000 | 2025-12-31 | 17 | EUR |
MiscellaneousOtherOperatingExpense | 21,000 | 2025-12-31 | 12 | EUR |
GainLossOnRemeasurementOfNetDefinedBenefitLiabilityAsset | -19,000 | 2025-12-31 | 24 | EUR |
OtherComprehensiveIncomeBeforeTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 19,000 | 2025-12-31 | 29 | EUR |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | 18,000 | 2025-12-31 | 26 | EUR |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 18,000 | 2025-12-31 | 31 | EUR |
OtherComprehensiveIncome | -18,000 | 2025-12-31 | 3 | EUR |
AdjustmentsForIncreaseDecreaseInDeferredIncomeIncludingContractLiabilities | -16,000 | 2025-12-31 | 18 | EUR |
OtherFinanceCost | 16,000 | 2025-12-31 | 3 | EUR |
InterestExpenseIncomeNetDefinedBenefitLiabilityAsset | 15,000 | 2025-12-31 | 24 | EUR |
ActuarialGainsLossesArisingFromExperienceAdjustmentsNetDefinedBenefitLiabilityAsset | 14,000 | 2025-12-31 | 16 | EUR |
IntangibleAssetsOtherThanGoodwill | 10,000 | 2025-12-31 | 31 | EUR |
PurchaseOfIntangibleAssetsClassifiedAsInvestingActivities | 8,000 | 2025-12-31 | 31 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesOtherProvisions | 7,000 | 2024-06-30 | 5 | EUR |
AdditionsOtherThanThroughBusinessCombinationsIntangibleAssetsOtherThanGoodwill | 6,000 | 2025-06-30 | 14 | EUR |
AmortisationExpense | 5,000 | 2025-12-31 | 31 | EUR |
IncomeTaxExpenseContinuingOperations | 3,000 | 2025-12-31 | 31 | EUR |
AdjustmentsForIncomeTaxExpense | 3,000 | 2025-12-31 | 11 | EUR |
DecreaseThroughDerecognitionFinancialAssets | 2,000 | 2025-12-31 | 17 | EUR |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnHedgingInstrumentsThatHedgeInvestmentsInEquityInstruments | -2,000 | 2025-12-31 | 1 | EUR |
IncreaseDecreaseThroughForeignExchangeFinancialAssets | -1,000 | 2025-12-31 | 15 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipment | -1,000 | 2025-12-31 | 16 | EUR |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 1,000 | 2023-06-30 | 4 | EUR |
IncreaseDecreaseThroughTreasuryShareTransactions | 1,000 | 2023-06-30 | 20 | EUR |
NumberOfEmployees | 400 | 2022-12-31 | 1 | patient |
AverageNumberOfEmployees | 100 | 2025-12-31 | 31 | employee |
NumberOfEmployees | 97 | 2025-12-31 | 31 | employee |
NumberOfEmployees | 90 | 2020-12-31 | 1 | uSDollarPerEuro |
ClosingForeignExchangeRate | 1 | 2025-12-31 | 12 | uSDollarPerEuro |
ClosingForeignExchangeRate | 1 | 2025-06-30 | 19 | pure |
AverageForeignExchangeRate | 1 | 2025-12-31 | 12 | uSDollarPerEuro |
AverageForeignExchangeRate | 1 | 2025-06-30 | 19 | pure |
BasicEarningsLossPerShare | -0 | 2025-12-31 | 31 | EUR/shares |
DilutedEarningsLossPerShare | -0 | 2025-12-31 | 31 | EUR/shares |
ApplicableTaxRate | 0 | 2025-12-31 | 21 | pure |
BorrowingsInterestRate | 0 | 2018-07-31 | 1 | pure |
DescriptionOfDiscountRatesUsedInCurrentEstimateOfValueInUse | 0 | 2023-12-31 | 2 | pure |
ActuarialAssumptionOfDiscountRates | 0 | 2025-12-31 | 24 | pure |
ParValuePerShare | 0 | 2025-12-31 | 23 | EUR/shares |
ActuarialAssumptionOfExpectedRatesOfSalaryIncreases | 0 | 2019-12-31 | 2 | pure |
ActuarialGainsLossesArisingFromChangesInDemographicAssumptionsNetDefinedBenefitLiabilityAsset | 0 | 2024-12-31 | 14 | EUR |
AverageEffectiveTaxRate | 0 | 2025-12-31 | 21 | pure |
DisposalsIntangibleAssetsOtherThanGoodwill | 0 | 2025-12-31 | 19 | EUR |
DisposalsPropertyPlantAndEquipment | 0 | 2024-12-31 | 14 | EUR |
ImpairmentLossRecognisedInProfitOrLossIntangibleAssetsOtherThanGoodwill | 0 | 2025-06-30 | 9 | EUR |
IncomeTaxRelatingToExchangeDifferencesOnTranslationOfOtherComprehensiveIncome | 0 | 2025-12-31 | 31 | EUR |
IncomeTaxRelatingToRemeasurementsOfDefinedBenefitPlansOfOtherComprehensiveIncome | 0 | 2025-12-31 | 31 | EUR |
IncreaseDecreaseThroughOtherMovementsFinancialAssets | 0 | 2023-06-30 | 5 | EUR |
IncreaseDecreaseThroughTransfersAndOtherChangesPropertyPlantAndEquipment | 0 | 2025-12-31 | 18 | EUR |
IncreaseDecreaseThroughTransfersIntangibleAssetsOtherThanGoodwill | 0 | 2025-12-31 | 19 | EUR |
OtherFinanceIncome | 0 | 2024-06-30 | 23 | EUR |
UnusedProvisionReversedOtherProvisions | 0 | 2024-06-30 | 15 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesIntangibleAssetsOtherThanGoodwill | 0 | 2025-12-31 | 10 | EUR |
IncreaseDecreaseThroughTransfersFinancialAssets | 0 | 2025-12-31 | 6 | EUR |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 0 | 2025-06-30 | 4 | EUR |
IncreaseDecreaseThroughAppropriationOfRetainedEarnings | 0 | 2025-06-30 | 15 | EUR |
CurrentPayablesForPurchaseOfNoncurrentAssets | 0 | 2024-12-31 | 10 | EUR |
NumberOfInstrumentsOtherEquityInstrumentsGranted | 0 | 2025-12-31 | 4 | shares |
CurrentContractAssets | 0 | 2024-12-31 | 6 | EUR |
IncreaseDecreaseThroughNetExchangeDifferencesPropertyPlantAndEquipmentIncludingRightofuseAssets | 0 | 2024-06-30 | 1 | EUR |
IncreaseDecreaseThroughTransfersAndOtherChangesPropertyPlantAndEquipmentIncludingRightofuseAssets | 0 | 2024-06-30 | 1 | EUR |
What to be careful about
What this model itself distrusts about NBTX's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- reports in EUR and quotes in USD, so the share price is converted at 1 USD = 0.8989 EUR as at 2026-10-14. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate
- there is no operating profit to value; valuation rests on EV/revenue (29.5x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic
- durability rests on 3 of 4 inputs; not tagged: gross margin stability