Zoho Sheet

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62

NVIDIA ($M)		26 Jul 2009	26 Jul 2009	26 Apr 2009	25 Jan 2009	26 Oct 2008	27 Jul 2008	27 Apr 2008	27 Jan 2008	28 Oct 2007	29 Jul 2007	29 Apr 2007
		(actual)	(predicted)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)	(actual)
Revenue		$777	$700	$664	$481	$898	$893	$1,153	$1,203	$1,116	$935	$844
Operating Expenses
	Cost of Goods Sold	($620)	($469)	($463)	($339)	($530)	($547)	($639)	($653)	($600)	($511)	($464)
	Depreciation
	Research & development	($193)	($200)	($211)	($212)	($212)	($213)	($219)	($196)	($180)	($158)	($158)
	Selling, General & Administrative	($74)	($80)	($80)	($86)	($90)	($92)	($93)	($91)	($88)	($81)	($81)
	Special operating charges			($140)	($19)	($8)	($196)
Operating income		($110)	($49)	($231)	($175)	$57	($155)	$203	$263	$248	$185	$141
	Gains on investments
	Gains on asset sales
	Net interest and other income	$3	$5	$6	$5	$4	$9	$10	$17	$19	$16	$13
Income before taxes		($107)	($44)	($225)	($170)	$61	($147)	$213	$280	$267	$201	$154
	Provisions for income taxes	$2	$5	$23	$23	$1	$26	($36)	($23)	($31)	($28)	($22)
Net income before adjustments		($105)	($39)	($201)	($148)	$62	($121)	$177	$257	$236	$173	$132
	Minority interests
	Income from discontinued ops
Net income		($105)	($39)	($201)	($148)	$62	($121)	$177	$257	$236	$173	$132
Earnings Per Share		($0.19)	($0.07)	($0.37)	($0.27)	$0.11	($0.22)	$0.30	$0.42	$0.38	$0.29	$0.22

Shares Outstanding		547	540	542	538	565	555	592	609	613	604	598
Price per share		$12.93		$11.48	$7.95	$8.76	$11.44	$20.55	$24.59	$35.38	$30.51	$21.93
Market Value		$7,068	$0	$6,226	$4,274	$4,945	$6,354	$12,165	$14,980	$21,687	$18,423	$13,121

Revenue growth from year-earlier		-13.0%	-21.6%	-42.4%	-60.0%	-19.5%	-4.6%	36.6%
Operating income growth from year-earlier		N/A	N/A	N/A	N/A	-77.1%	N/A	43.7%
Net income growth from year-earlier		N/A	N/A	N/A	N/A	-73.8%	N/A	33.7%
EPS growth from year earlier		N/A	N/A	N/A	N/A	-71.5%	N/A	35.1%

CGS/Revenue		79.8%	67.0%	69.7%	70.6%	59.0%	61.3%	55.4%	54.3%	53.8%	54.7%	55.0%
Gross Margin		20.2%	33.0%	30.3%	29.4%	41.0%	38.7%	44.6%	45.7%	46.2%	45.3%	45.0%
Depreciation/Revenue		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
R&D/Revenue		24.8%	28.6%	31.8%	44.0%	23.7%	23.9%	19.0%	16.3%	16.1%	16.9%	18.8%
SG&A/Revenue		9.5%	11.4%	12.1%	18.0%	10.1%	10.4%	8.1%	7.6%	7.9%	8.7%	9.5%
Income tax rate		N/A	N/A	N/A	N/A	-1.2%	N/A	17.0%	8.2%	11.7%	14.0%	14.0%


Revenue (TTM)		$2,820	$2,743	$2,936	$3,425	$4,146	$4,364	$4,407	$4,098
Net Income (TTM)		($393)	($326)	($408)	($30)	$375	$549	$842	$798
EPS (TTM)		($0.72)	($0.60)	($0.74)	($0.05)	$0.65	$0.93	$1.39	$1.32

Revenue growth year-on-year		-35.40%	-37.1%	-33.4%	-16.4%	N/A	N/A	N/A	N/A
Net Income growth year-on-year		N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A

Price/Revenue (TTM)		2.5	0.0	2.1	1.2	1.2	1.5	2.8	3.7
Price/Earnings (TTM)		-18.0	0.0	-15.3	-142.3	13.2	11.6	14.4	18.8

Sheet1

Sheet2

Sheet3