NVIDIA Corporation (NVDA)

ROIC Income Statement

Financials in millions USD. Fiscal year is February - January.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr 27, 2025	Jan 26, 2025	Jan 28, 2024	Jan 29, 2023	Jan 30, 2022	Jan 31, 2021
Revenue	148,515	130,497	60,922	26,974	26,914	16,675
Revenue Growth (YoY)	86.17%	114.20%	125.86%	0.22%	61.40%	52.73%
Cost of Revenue	44,395	32,639	16,621	11,618	9,439	6,118
Gross Profit	104,120	97,858	44,301	15,356	17,475	10,557
Selling, General & Admin	3,755	3,491	2,654	2,440	2,166	1,912
Research & Development	14,183	12,914	8,675	7,339	5,268	3,924
Operating Expenses	17,938	16,405	11,329	9,779	7,434	5,836
Operating Income	86,182	81,453	32,972	5,577	10,041	4,721
Interest Expense	-246	-247	-257	-262	-236	-184
Interest & Investment Income	1,942	1,786	866	267	29	57
Other Non Operating Income (Expenses)	-7	4	-1	-3	7	4
EBT Excluding Unusual Items	87,871	82,996	33,580	5,579	9,841	4,598
Merger & Restructuring Charges	-	-	-	-1,353	-	-189
Gain (Loss) on Sale of Investments	786	1,030	238	-45	100	-
Pretax Income	88,657	84,026	33,818	4,181	9,941	4,409
Income Tax Expense	11,883	11,146	4,058	-187	189	77
Net Income	76,774	72,880	29,760	4,368	9,752	4,332
Net Income to Common	76,774	72,880	29,760	4,368	9,752	4,332
Net Income Growth	80.23%	144.89%	581.32%	-55.21%	125.11%	54.94%
Shares Outstanding (Basic)	24,510	24,555	24,690	24,870	24,960	24,670
Shares Outstanding (Diluted)	24,734	24,804	24,940	25,070	25,350	25,100
Shares Change (YoY)	-0.81%	-0.55%	-0.52%	-1.10%	1.00%	1.54%
EPS (Basic)	3.13	2.97	1.21	0.18	0.39	0.18
EPS (Diluted)	3.10	2.94	1.19	0.17	0.39	0.17
EPS Growth	81.42%	147.06%	600.00%	-55.84%	122.54%	53.10%
Free Cash Flow	72,064	60,853	27,021	3,808	8,132	4,694
Free Cash Flow Per Share	2.91	2.45	1.08	0.15	0.32	0.19
Dividend Per Share	0.040	0.034	0.016	0.016	0.016	0.016
Dividend Growth	150.00%	112.50%	-	-	-	-
Gross Margin	70.11%	74.99%	72.72%	56.93%	64.93%	63.31%
Operating Margin	58.03%	62.42%	54.12%	20.67%	37.31%	28.31%
Profit Margin	51.69%	55.85%	48.85%	16.19%	36.23%	25.98%
Free Cash Flow Margin	48.52%	46.63%	44.35%	14.12%	30.21%	28.15%
EBITDA	88,247	83,317	34,480	7,121	11,215	5,819
EBITDA Margin	59.42%	63.85%	56.60%	26.40%	41.67%	34.90%
D&A For EBITDA	2,065	1,864	1,508	1,544	1,174	1,098
EBIT	86,182	81,453	32,972	5,577	10,041	4,721
EBIT Margin	58.03%	62.42%	54.12%	20.67%	37.31%	28.31%
Effective Tax Rate	13.40%	13.26%	12.00%	-	1.90%	1.75%

Updated May 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q