MDIA
MediaCo Holding Inc.
There isn't enough reported data to score MDIA yet.
NBIS
Nebius Group N.V.
There isn't enough reported data to score NBIS yet.
MDIA Fundamentals
| Metric | Status |
|---|---|
| Stable | |
| Weak | |
| Under pressure | |
| Weak |
MDIA's revenue is currently stable, but its profitability, cash flow and balance sheet are under pressure.
NBIS Fundamentals
| Metric | Status |
|---|---|
| Unavailable | |
| Healthy | |
| Unavailable | |
| Healthy |
NBIS's profitability and balance sheet are currently healthy. There isn't enough data to rate its revenue and cash flow.
MDIA PE Valuation
MDIA has no meaningful PE right now: it lost money over the past year.
NBIS PE Valuation
| Level | PE | Price | Vs current |
|---|---|---|---|
| Cheap | 68x | $22.45 | -83% |
| Fair | 114x | $37.67 | -71% |
| Current | 390x | $129 | — |
| Expensive | 666x | $220 | +71% |
Historical ranges are pointers, not guarantees.
NBIS's PE is 390x, but its earnings don't support one, so it isn't a reliable read right now.
MDIA Forward outlook
There aren't enough analyst estimates for MDIA to show an outlook.
NBIS Forward outlook
| Metric | Outlook |
|---|---|
| -- | |
| Losses steady | |
| Strong growth | |
| Strongly improving | |
| Limited | |
| Low |
Analysts expect NBIS's revenue to grow and its profitability to improve, with its earnings holding steady. However, they disagree widely on these estimates.
MDIA Earnings Per Share
MDIA is still losing money, but less than at its worst: $0.82 per share over the past year, against $1.18 at its worst in mid-2024.
NBIS Earnings Per Share
| Quarter | TTM EPS | YoY |
|---|---|---|
| Q4 2025 | $0.33 | +$2.61 |
| Q4 2024 | -$2.28 | -456% |
| Q4 2023 | $0.64 | -36% |
| Q4 2022 | $1.00 | +$1.49 |
| Q4 2021 | -$0.49 | -156% |
| Q4 2020 | $0.87 | +89% |
| Q4 2019 | $0.46 | -73% |
| Q4 2018 | $1.71 | +434% |
NBIS has the edge over MDIA in the latest year-over-year earnings comparison.
MDIA Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q2 2026 | $34M | +8.7% |
| Q1 2026 | $31.4M | +12% |
| Q4 2025 | $38.7M | +18% |
| Q3 2025 | $35.4M | +19% |
| Q2 2025 | $31.2M | +19% |
| Q1 2025 | $28M | +318% |
| Q4 2024 | $32.8M | +402% |
| Q3 2024 | $29.9M | +363% |
MDIA has the edge over NBIS in the latest year-over-year revenue comparison.
| Quarter | Margin | YoY |
|---|---|---|
| Q2 2026 | -14% | +7.3 points |
| Q1 2026 | -24% | -7.3 points |
| Q4 2025 | -16% | -2.2 points |
| Q3 2025 | -20% | +3 points |
| Q2 2025 | -22% | +29 points |
| Q1 2025 | -17% | +35 points |
| Q4 2024 | -14% | +29 points |
| Q3 2024 | -23% | +7.4 points |
MDIA's operating margin was −14% last quarter, up 7.3 points from the same quarter a year ago.
NBIS Quarterly Revenue
| Quarter | Revenue | YoY |
|---|---|---|
| Q4 2023 | $9.7B | +53% |
| Q4 2022 | $6.3B | +46% |
| Q4 2021 | $4.3B | +63% |
| Q4 2020 | $2.6B | +24% |
| Q4 2019 | $2.1B | +37% |
| Q4 2018 | $1.5B | +36% |
| Q4 2017 | $1.1B | +24% |
| Q4 2016 | $917M | +27% |
NBIS's revenue is growing: $530M last quarter, down 80% from the same quarter a year ago.
| Quarter | Margin | YoY |
|---|---|---|
| Q4 2025 | -115% | -112 points |
| Q4 2023 | 3.6% | -11 points |
| Q4 2022 | 2.5% | -14 points |
| Q4 2021 | -3.7% | -18 points |
| Q4 2020 | 7.4% | -9.5 points |
| Q4 2019 | 14% | -2 points |
| Q4 2018 | 16% | -14 points |
| Q4 2017 | 14% | -19 points |
NBIS's operating margin was −115% last quarter, down 123 points from the same quarter a year ago, near the bottom of its range since 2011.
MDIA Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q2 2026 | -$768K | +$2.4M |
| Q1 2026 | -$2.2M | -208% |
| Q4 2025 | -$460K | -104% |
| Q3 2025 | $2.8M | +$9.5M |
| Q2 2025 | -$3.2M | +$22M |
| Q1 2025 | $2M | +419% |
| Q4 2024 | $10.5M | +$12.6M |
| Q3 2024 | -$6.6M | -$6.3M |
MDIA has burned cash in most quarters: −$561,000 over the past year, against $3M the year before.
NBIS Free Cash Flow
| Quarter | Free cash flow | YoY |
|---|---|---|
| Q4 2025 | -$3.7B | -$3.1B |
| Q4 2024 | -$562.1M | -$316.2M |
| Q4 2023 | -$245.9M | -$138.9M |
| Q4 2022 | -$107M | +$319.7M |
| Q4 2021 | -$426.7M | -539% |
| Q4 2020 | $97.3M | -66% |
| Q4 2019 | $287.9M | +$289.2M |
| Q4 2018 | -$1.3M | -101% |
NBIS has burned cash in six of the last eight quarters: −$4.6B over the past year, against −$43M the year before.
MDIA Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | +1.1% | +914K shares |
| 1 year | +3.6% | +2.9M shares |
| 3 years | +390% | +65.7M shares |
MDIA has 83M diluted shares, up 3.6% from a year ago.
| Quarter | Spent |
|---|---|
| Q4 2025 | — |
| Q3 2025 | — |
| Q2 2025 | — |
| Q1 2025 | — |
| Q4 2024 | — |
| Q3 2024 | — |
| Q2 2024 | — |
| Q1 2024 | $7,000 |
NBIS Total Shares
| Period | Change % | Net change |
|---|---|---|
| Quarterly | -12% | -33.3M shares |
| 1 year | -32% | -115M shares |
| 3 years | -26% | -86.9M shares |
NBIS has the edge over MDIA on shareholder dilution, with a more favorable share count trend.
| Quarter | Spent |
|---|---|
| Q4 2024 | $10M |
| Q4 2021 | $84.1M |
| Q4 2020 | $122.8M |
| Q4 2019 | $17.2M |
| Q4 2018 | $121.8M |
| Q4 2014 | $101.7M |
| Q4 2013 | $102.9M |
MDIA Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q3 2022 | 24.4x | High |
| Q2 2022 | 19.5x | High |
| Q1 2022 | 10.5x | High |
| Q4 2021 | 10.0x | High |
| Q3 2021 | 9.6x | High |
| Q2 2021 | 13.7x | High |
| Q1 2021 | 58.4x | High |
| Q4 2020 | 38.5x | High |
MDIA's net debt is more than 20 years of its operating earnings (EBITDA), up from 9.6 years a year ago.
NBIS Net Leverage
| Quarter | Net Leverage | Status |
|---|---|---|
| Q4 2023 | 0.7x | Very low |
| Q4 2022 | -0.7x | Net Cash |
NBIS's net debt is less than a year of its operating earnings (EBITDA).
MDIA Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 50.5 | Neutral |
| Stochastic | 27.0 | Neutral |
MDIA's weekly RSI is 50 (neutral) and its Stochastic is 27 (neutral).
NBIS Weekly Momentum
| Metric | Value | Status |
|---|---|---|
| RSI | 38.0 | Neutral |
| Stochastic | 8.3 | Oversold |
NBIS's weekly RSI is 38 (neutral) and its Stochastic is 8 (oversold).
MDIA PE vs Communication Services Sector
MDIA has no meaningful PE right now: it lost money over the past year.
NBIS PE vs Communication Services Sector
| Metric | NBIS | Sector median | Relative |
|---|---|---|---|
| PE | 390x | 16x | 2,264% above |
| PE % | 62 | 24 | 38 pts above |
NBIS is trading at 390x earnings, a 2264% premium to the Communication Services sector's median of 16x, though its earnings don't support one.
MDIA Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $1.04 | 3.8% below |
| 20 week MA | $1.04 | 3.8% below |
| 50 week MA | $0.86 | 16% above |
| 100 week MA | $1.01 | 1% below |
| 200 week MA | $1.20 | 17% below |
NBIS has stronger trend alignment. MDIA is above 1 of 5 weekly averages versus NBIS above 1 of 4.
NBIS Weekly Moving Averages
| Moving average | MA price | Relative |
|---|---|---|
| 8 week MA | $179.7 | 28% below |
| 20 week MA | $199.9 | 36% below |
| 50 week MA | $163.5 | 21% below |
| 100 week MA | $110.0 | 17% above |
NBIS has pulled back, but its long-term trend is still up: it's below its 8-, 20- and 50-week averages, but 17% above its 100-week average.
MDIA Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2020 | $5.89 | $2.73 | -54% |
| 2021 | $2.73 | $4.12 | +51% |
| 2022 | $4.12 | $1.15 | -72% |
| 2023 | $1.15 | $0.43 | -63% |
| 2024 | $0.43 | $1.22 | +184% |
| 2025 | $1.22 | $0.66 | -46% |
| 2026 YTD | $0.66 | $1.00 | +52% |
MDIA has the edge over NBIS on returns for 2026, with the stronger performance.
NBIS Yearly ROI
| Year | Start price | End price | ROI |
|---|---|---|---|
| 2024 | $19.6 | $27.3 | +40% |
| 2025 | $27.3 | $87.6 | +221% |
| 2026 YTD | $87.6 | $128.6 | +47% |
NBIS has finished every year since 2024 higher, and it's up 47% so far in 2026.