NVIDIA Corporation

NASDAQGS:NVDA

США / Информационные технологии / Полупроводники и полупроводниковое оборудование

Обзор

Дивиденды

Финансовая отчетность за 5 лет

Цена акций

121,41 USD


Key Metrics	Latest
Total Revenue	130,5 B
Adjusted EBITDA	83,317 B
EBITDA Margin	63,8%
Net Profit Margin	55,3%
Total Assets	111,6 B
Total Debt	10,27 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Jan-21	Jan-22	Jan-23	Jan-24	Jan-25	12 Months	Jan-24	Jan-25

Revenue	16,675.00	26,914.00	26,974.00	60,922.00	130,497.00	130,497.00	60,922.00	130,497.00
% Growth		0.61	0.00	1.26	1.14			1.14

Adjusted EBITDA	5,819.00	11,215.00	7,121.00	34,480.00	83,317.00	83,317.00	34,480.00	83,317.00
% Margin	0.35	0.42	0.26	0.57	0.64	0.64	0.57	0.64

Adjusted EBIT	4,721.00	10,041.00	5,577.00	32,972.00	81,453.00	81,453.00	32,972.00	81,453.00
% Margin	0.28	0.37	0.21	0.54	0.62	0.62	0.54	0.62

Adjusted Net Income	4,471.86	9,678.00	5,402.52	29,583.88	72,117.80	72,117.80	29,583.88	72,117.80
% Margin	0.27	0.36	0.20	0.49	0.55	0.55	0.49	0.55

Adjusted Basic EPS	0.18	0.39	0.22	1.20	2.94	2.94	1.20	2.94

Подтверждающие расчеты

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
USD	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Jan-21	Jan-22	Jan-23	Jan-24	Jan-25	Jan-25	Jan-24	Jan-25
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	16,675	26,914	26,974	60,922	130,497	130,497	60,922	130,497
% Growth	NA	61.4%	0.2%	125.9%	114.2%			114.2%

Cost of Revenue	(6,118)	(9,439)	(11,618)	(16,621)	(32,639)	(32,639)	(16,621)	(32,639)
Gross Profit	10,557	17,475	15,356	44,301	97,858	97,858	44,301	97,858
% Revenue	63.3%	64.9%	56.9%	72.7%	75.0%	75.0%	72.7%	75.0%

Research and Development	(3,924)	(5,268)	(7,339)	(8,675)	(12,914)	(12,914)	(8,675)	(12,914)
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	(1,912)	(2,166)	(2,440)	(2,654)	(3,491)	(3,491)	(2,654)	(3,491)
Other Inc / (Exp)	(185)	107	(1,401)	237	1,034	1,034	237	1,034
Total Operating Exp	(6,021)	(7,327)	(11,180)	(11,092)	(15,371)	(15,371)	(11,092)	(15,371)

Operating Income	4,536	10,148	4,176	33,209	82,487	82,487	33,209	82,487
% Revenue	27.2%	37.7%	15.5%	54.5%	63.2%	63.2%	54.5%	63.2%

Interest Expense	(127)	(207)	5	609	1,539	1,539	609	1,539
Pre-tax Income	4,409	9,941	4,181	33,818	84,026	84,026	33,818	84,026
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(77)	(189)	187	(4,058)	(11,146)	(11,146)	(4,058)	(11,146)
Net Income to Company	4,332	9,752	4,368	29,760	72,880	72,880	29,760	72,880
% Margin	26.0%	36.2%	16.2%	48.8%	55.8%	55.8%	48.8%	55.8%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	4,332	9,752	4,368	29,760	72,880	72,880	29,760	72,880

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	4,332	9,752	4,368	29,760	72,880	72,880	29,760	72,880
% Margin	26.0%	36.2%	16.2%	48.8%	55.8%	55.8%	48.8%	55.8%

As Reported
Basic EPS (Continuing Ops)	0.18	0.39	0.18	1.21	2.97	2.97	1.21	2.97
Diluted EPS (Continuing Ops)	0.17	0.39	0.17	1.19	2.94	2.94	1.19	2.94

WA Basic Shares Out.	24,670.00	24,960.00	24,870.00	24,690.00	24,555.00	24,555.00	24,690.00	24,555.00
WA Diluted Shares Out.	25,100.00	25,350.00	25,070.00	24,940.00	24,804.00	24,804.00	24,940.00	24,804.00

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	4,409	9,941	4,181	33,818	84,026	84,026	33,818	84,026
Addback: Net Interest Expense	127	207	(5)	(609)	(1,539)	(1,539)	(609)	(1,539)
Addback: Other Non Operating Expenses, Total	(4)	(7)	3	1	(4)	(4)	1	(4)
Addback: Depreciation & Amortization	1,098	1,174	1,544	1,508	1,864	1,864	1,508	1,864
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	189	0	1,353	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	(100)	45	(238)	(1,030)	(1,030)	(238)	(1,030)
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0
Adjusted EBITDA	5,819	11,215	7,121	34,480	83,317	83,317	34,480	83,317
% Margin	34.9%	41.7%	26.4%	56.6%	63.8%	63.8%	56.6%	63.8%

Adjusted EBIT	4,721	10,041	5,577	32,972	81,453	81,453	32,972	81,453
% Margin	28.3%	37.3%	20.7%	54.1%	62.4%	62.4%	54.1%	62.4%

Adjusted Net Income Reconciliation
Net Income to Company	4,332	9,752	4,368	29,760	72,880	72,880	29,760	72,880
Addback: Unusual Items	189	(100)	1,398	(238)	(1,030)	(1,030)	(238)	(1,030)
Less: Tax Benefit of Unusual Items (26%)	(49)	26	(363)	62	268	268	62	268
Adjusted Net Income	4,472	9,678	5,403	29,584	72,118	72,118	29,584	72,118
% Margin	26.8%	36.0%	20.0%	48.6%	55.3%	55.3%	48.6%	55.3%

Ошибка загрузки

NVIDIA Corporation

NASDAQGS:NVDA

США / Информационные технологии / Полупроводники и полупроводниковое оборудование

Финансовая отчетность за 5 лет