$3.49T Market Cap.
NVDA Market Cap. (MRY)
NVDA Shares Outstanding (MRY)
NVDA Assets (MRY)
Total Assets
$111.60B
Total Liabilities
$32.27B
Total Investments
$34.62B
NVDA Income (MRY)
Revenue
$130.50B
Net Income
$72.88B
Operating Expense
$16.41B
NVDA Cash Flow (MRY)
CF Operations
$64.09B
CF Investing
-$20.42B
CF Financing
-$42.36B
NVDA Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0.03 | 0% | -78.75% | 1.14% | 87.35 |
2023 | $0.16 | 0% | 0.00% | 1.33% | 75.31 |
2022 | $0.16 | 0.10% | 0.00% | 9.09% | 11.00 |
2021 | $0.16 | 0.10% | 0.00% | 4.09% | 24.44 |
2020 | $0.16 | 0.10% | - | 9.09% | 11.00 |
NVDA Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $111,601,000,000 (69.79%) | $65,728,000,000 (59.60%) | $41,182,000,000 (-6.80%) | $44,187,000,000 (53.48%) |
Assets Current | $80,126,000,000 (80.69%) | $44,345,000,000 (92.19%) | $23,073,000,000 (-19.97%) | $28,829,000,000 (79.56%) |
Assets Non-Current | $31,475,000,000 (47.20%) | $21,383,000,000 (18.08%) | $18,109,000,000 (17.91%) | $15,358,000,000 (20.59%) |
Goodwill & Intangible Assets | $5,995,000,000 (8.17%) | $5,542,000,000 (-8.37%) | $6,048,000,000 (-9.57%) | $6,688,000,000 (-3.49%) |
Shareholders Equity | $79,327,000,000 (84.58%) | $42,978,000,000 (94.46%) | $22,101,000,000 (-16.95%) | $26,612,000,000 (57.53%) |
Property Plant & Equipment Net | $8,076,000,000 (53.54%) | $5,260,000,000 (8.57%) | $4,845,000,000 (34.32%) | $3,607,000,000 (26.30%) |
Cash & Equivalents | $8,589,000,000 (17.98%) | $7,280,000,000 (114.81%) | $3,389,000,000 (70.30%) | $1,990,000,000 (134.95%) |
Accumulated Other Comprehensive Income | $28,000,000 (3.70%) | $27,000,000 (162.79%) | -$43,000,000 (-290.91%) | -$11,000,000 (-157.89%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $34,621,000,000 (85.10%) | $18,704,000,000 (88.80%) | $9,907,000,000 (-48.45%) | $19,218,000,000 (79.37%) |
Investments Current | $34,621,000,000 (85.10%) | $18,704,000,000 (88.80%) | $9,907,000,000 (-48.45%) | $19,218,000,000 (79.37%) |
Investments Non-Current | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Inventory | $10,080,000,000 (90.84%) | $5,282,000,000 (2.38%) | $5,159,000,000 (98.04%) | $2,605,000,000 (42.66%) |
Trade & Non-Trade Receivables | $23,065,000,000 (130.67%) | $9,999,000,000 (161.28%) | $3,827,000,000 (-17.70%) | $4,650,000,000 (91.44%) |
Trade & Non-Trade Payables | $6,310,000,000 (133.79%) | $2,699,000,000 (126.24%) | $1,193,000,000 (-33.09%) | $1,783,000,000 (55.18%) |
Accumulated Retained Earnings (Deficit) | $68,038,000,000 (128.19%) | $29,817,000,000 (193.16%) | $10,171,000,000 (-37.35%) | $16,235,000,000 (-14.14%) |
Tax Assets | $10,979,000,000 (80.55%) | $6,081,000,000 (79.06%) | $3,396,000,000 (177.91%) | $1,222,000,000 (51.61%) |
Tax Liabilities | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Debt | $9,982,000,000 (-7.81%) | $10,828,000,000 (-8.66%) | $11,855,000,000 (1.44%) | $11,687,000,000 (53.84%) |
Debt Current | $0 (0%) | $1,250,000,000 (0.00%) | $1,250,000,000 (0%) | $0 (0%) |
Debt Non-Current | $9,982,000,000 (4.22%) | $9,578,000,000 (-9.68%) | $10,605,000,000 (-9.26%) | $11,687,000,000 (77.13%) |
Total Liabilities | $32,274,000,000 (41.86%) | $22,750,000,000 (19.23%) | $19,081,000,000 (8.57%) | $17,575,000,000 (47.71%) |
Liabilities Current | $18,047,000,000 (69.76%) | $10,631,000,000 (61.98%) | $6,563,000,000 (51.40%) | $4,335,000,000 (10.45%) |
Liabilities Non-Current | $14,227,000,000 (17.39%) | $12,119,000,000 (-3.19%) | $12,518,000,000 (-5.45%) | $13,240,000,000 (66.06%) |
NVDA Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $130,497,000,000 (114.20%) | $60,922,000,000 (125.85%) | $26,974,000,000 (0.22%) | $26,914,000,000 (61.40%) |
Cost of Revenue | $32,639,000,000 (96.37%) | $16,621,000,000 (43.06%) | $11,618,000,000 (23.09%) | $9,439,000,000 (50.33%) |
Selling General & Administrative Expense | $3,491,000,000 (31.54%) | $2,654,000,000 (8.77%) | $2,440,000,000 (12.65%) | $2,166,000,000 (11.65%) |
Research & Development Expense | $12,914,000,000 (48.86%) | $8,675,000,000 (18.20%) | $7,339,000,000 (39.31%) | $5,268,000,000 (34.25%) |
Operating Expenses | $16,405,000,000 (44.81%) | $11,329,000,000 (1.77%) | $11,132,000,000 (49.74%) | $7,434,000,000 (26.77%) |
Interest Expense | $247,000,000 (-3.89%) | $257,000,000 (-1.91%) | $262,000,000 (11.02%) | $236,000,000 (28.26%) |
Income Tax Expense | $11,146,000,000 (174.67%) | $4,058,000,000 (2270.05%) | -$187,000,000 (-198.94%) | $189,000,000 (145.45%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $72,880,000,000 (144.89%) | $29,760,000,000 (581.32%) | $4,368,000,000 (-55.21%) | $9,752,000,000 (125.12%) |
Net Income to Non-Controlling Interests | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income | $72,880,000,000 (144.89%) | $29,760,000,000 (581.32%) | $4,368,000,000 (-55.21%) | $9,752,000,000 (125.12%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Net Income Common Stock | $72,880,000,000 (144.89%) | $29,760,000,000 (581.32%) | $4,368,000,000 (-55.21%) | $9,752,000,000 (125.12%) |
Weighted Average Shares | $24,555,000,000 (894.53%) | $2,469,000,000 (-0.72%) | $2,487,000,000 (-0.36%) | $2,496,000,000 (1.18%) |
Weighted Average Shares Diluted | $24,804,000,000 (894.55%) | $2,494,000,000 (-0.52%) | $2,507,000,000 (-1.10%) | $2,535,000,000 (1.00%) |
Earning Before Interest & Taxes (EBIT) | $84,273,000,000 (147.32%) | $34,075,000,000 (666.94%) | $4,443,000,000 (-56.34%) | $10,177,000,000 (121.58%) |
Gross Profit | $97,858,000,000 (120.89%) | $44,301,000,000 (188.49%) | $15,356,000,000 (-12.13%) | $17,475,000,000 (68.09%) |
Operating Income | $81,453,000,000 (147.04%) | $32,972,000,000 (680.59%) | $4,224,000,000 (-57.93%) | $10,041,000,000 (121.56%) |
NVDA Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | -$20,421,000,000 (-93.27%) | -$10,566,000,000 (-243.27%) | $7,375,000,000 (175.03%) | -$9,830,000,000 (50.04%) |
Net Cash Flow from Financing | -$42,359,000,000 (-210.71%) | -$13,633,000,000 (-17.35%) | -$11,617,000,000 (-722.90%) | $1,865,000,000 (-50.97%) |
Net Cash Flow from Operations | $64,089,000,000 (128.16%) | $28,090,000,000 (397.96%) | $5,641,000,000 (-38.07%) | $9,108,000,000 (56.44%) |
Net Cash Flow / Change in Cash & Cash Equivalents | $1,309,000,000 (-66.36%) | $3,891,000,000 (178.13%) | $1,399,000,000 (22.40%) | $1,143,000,000 (111.37%) |
Net Cash Flow - Business Acquisitions and Disposals | -$1,007,000,000 (5.71%) | -$1,068,000,000 (-2079.59%) | -$49,000,000 (81.37%) | -$263,000,000 (96.91%) |
Net Cash Flow - Investment Acquisitions and Disposals | -$16,200,000,000 (-92.19%) | -$8,429,000,000 (-191.06%) | $9,257,000,000 (207.75%) | -$8,591,000,000 (14.29%) |
Capital Expenditure | -$3,236,000,000 (-202.71%) | -$1,069,000,000 (41.68%) | -$1,833,000,000 (-87.81%) | -$976,000,000 (13.48%) |
Issuance (Repayment) of Debt Securities | -$1,379,000,000 (-4.15%) | -$1,324,000,000 (-2182.76%) | -$58,000,000 (-101.49%) | $3,894,000,000 (-21.35%) |
Issuance (Purchase) of Equity Shares | -$33,216,000,000 (-263.81%) | -$9,130,000,000 (5.72%) | -$9,684,000,000 (-3546.26%) | $281,000,000 (44.85%) |
Payment of Dividends & Other Cash Distributions | -$834,000,000 (-111.14%) | -$395,000,000 (0.75%) | -$398,000,000 (0.25%) | -$399,000,000 (-1.01%) |
Effect of Exchange Rate Changes on Cash | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Share Based Compensation | $4,737,000,000 (33.47%) | $3,549,000,000 (31.01%) | $2,709,000,000 (35.18%) | $2,004,000,000 (43.45%) |
Depreciation Amortization & Accretion | $1,864,000,000 (23.61%) | $1,508,000,000 (-2.33%) | $1,544,000,000 (31.52%) | $1,174,000,000 (6.92%) |
NVDA Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 75.00% (3.16%) | 72.70% (27.77%) | 56.90% (-12.33%) | 64.90% (4.17%) |
Profit Margin | 55.80% (14.34%) | 48.80% (201.23%) | 16.20% (-55.25%) | 36.20% (39.23%) |
EBITDA Margin | 66.00% (13.01%) | 58.40% (163.06%) | 22.20% (-47.39%) | 42.20% (23.75%) |
Return on Average Equity (ROAE) | 115.40% (24.35%) | 92.80% (396.26%) | 18.70% (-56.71%) | 43.20% (47.44%) |
Return on Average Assets (ROAA) | 78.80% (41.47%) | 55.70% (440.78%) | 10.30% (-59.29%) | 25.30% (52.41%) |
Return on Sales (ROS) | 64.60% (15.56%) | 55.90% (238.79%) | 16.50% (-56.35%) | 37.80% (37.45%) |
Return on Invested Capital (ROIC) | 116.10% (48.28%) | 78.30% (569.23%) | 11.70% (-58.36%) | 28.10% (20.60%) |
Dividend Yield | 0% (0%) | 0% (0%) | 0.10% (0.00%) | 0.10% (0.00%) |
Price to Earnings Ratio (P/E) | 48.02 (-5.19%) | 50.65 (-56.23%) | 115.71 (98.09%) | 58.41 (-20.85%) |
Price to Sales Ratio (P/S) | 26.84 (8.50%) | 24.73 (31.72%) | 18.78 (-11.35%) | 21.18 (10.22%) |
Price to Book Ratio (P/B) | 44.03 (25.53%) | 35.08 (54.73%) | 22.67 (5.56%) | 21.47 (12.79%) |
Debt to Equity Ratio (D/E) | 0.41 (-23.06%) | 0.53 (-38.70%) | 0.86 (30.76%) | 0.66 (-6.25%) |
Earnings Per Share (EPS) | 2.97 (-75.35%) | 12.05 (584.66%) | 1.76 (-54.99%) | 3.91 (122.16%) |
Sales Per Share (SPS) | 5.31 (-78.46%) | 24.68 (127.50%) | 10.85 (0.58%) | 10.78 (59.54%) |
Free Cash Flow Per Share (FCFPS) | 2.48 (-77.36%) | 10.94 (614.83%) | 1.53 (-53.01%) | 3.26 (71.20%) |
Book Value Per Share (BVPS) | 3.23 (-81.44%) | 17.41 (95.87%) | 8.89 (-16.65%) | 10.66 (55.70%) |
Tangible Assets Book Value Per Share (TABVPS) | 4.3 (-82.36%) | 24.38 (72.56%) | 14.13 (-5.97%) | 15.02 (69.55%) |
Enterprise Value Over EBIT (EV/EBIT) | 41 (-6.82%) | 44 (-61.74%) | 115 (101.75%) | 57 (-19.72%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 40.56 (-4.60%) | 42.51 (-50.09%) | 85.17 (66.16%) | 51.26 (-10.77%) |
Asset Turnover | 1.41 (23.88%) | 1.14 (79.94%) | 0.63 (-9.31%) | 0.7 (8.89%) |
Current Ratio | 4.44 (6.45%) | 4.17 (18.63%) | 3.52 (-47.13%) | 6.65 (62.59%) |
Dividends | $0.03 (-78.75%) | $0.16 (0.00%) | $0.16 (0.00%) | $0.16 (0.00%) |
Free Cash Flow (FCF) | $60,853,000,000 (125.21%) | $27,021,000,000 (609.59%) | $3,808,000,000 (-53.17%) | $8,132,000,000 (73.24%) |
Enterprise Value (EV) | $3,493,608,800,000 (130.95%) | $1,512,743,700,000 (196.66%) | $509,927,000,000 (-12.36%) | $581,855,800,000 (77.97%) |
Earnings Before Tax (EBT) | $84,026,000,000 (148.47%) | $33,818,000,000 (708.85%) | $4,181,000,000 (-57.94%) | $9,941,000,000 (125.47%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $86,137,000,000 (142.07%) | $35,583,000,000 (494.34%) | $5,987,000,000 (-47.26%) | $11,351,000,000 (99.46%) |
Invested Capital | $88,952,000,000 (67.51%) | $53,103,000,000 (43.38%) | $37,037,000,000 (-13.59%) | $42,861,000,000 (73.62%) |
Working Capital | $62,079,000,000 (84.13%) | $33,714,000,000 (104.20%) | $16,510,000,000 (-32.60%) | $24,494,000,000 (101.93%) |
Tangible Asset Value | $105,606,000,000 (75.47%) | $60,186,000,000 (71.30%) | $35,134,000,000 (-6.31%) | $37,499,000,000 (71.53%) |
Market Capitalization | $3,492,763,800,000 (131.70%) | $1,507,465,700,000 (200.90%) | $500,979,000,000 (-12.33%) | $571,456,800,000 (77.68%) |
Average Equity | $63,131,250,000 (96.88%) | $32,066,000,000 (37.00%) | $23,405,250,000 (3.64%) | $22,582,750,000 (52.48%) |
Average Assets | $92,478,250,000 (72.94%) | $53,472,750,000 (25.55%) | $42,589,500,000 (10.43%) | $38,566,250,000 (48.18%) |
Invested Capital Average | $72,617,250,000 (66.79%) | $43,537,250,000 (14.23%) | $38,114,000,000 (5.36%) | $36,174,250,000 (83.61%) |
Shares | 24,490,000,000 (891.50%) | 2,470,000,000 (0.41%) | 2,460,000,000 (-1.68%) | 2,502,000,000 (1.05%) |
