
Nu Holdings (NU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.3B
Net Income
557.2M
24.76%
EPS (Diluted)
$0.11
Balance Sheet Metrics
Total Assets
54.2B
Total Liabilities
45.6B
Shareholders Equity
8.6B
Debt to Equity
5.29
Cash Flow Metrics
Operating Cash Flow
3.2B
Free Cash Flow
1.0B
Revenue & Profitability Trend
Nu Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.3B | 5.6B | 3.0B | 1.1B | 359.9M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.4B | 1.1B | 1.4B | 659.9M | 264.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.4B | 1.1B | 1.4B | 659.9M | 264.5M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 2.8B | 1.5B | -308.9M | -170.2M | -193.2M |
Income Tax | 823.1M | 508.5M | 55.7M | -4.8M | -21.7M |
Effective Tax Rate % | 29.4% | 33.0% | 0.0% | 0.0% | 0.0% |
Net Income | 2.0B | 1.0B | -364.6M | -165.3M | -171.5M |
Net Margin % | 23.8% | 18.3% | -12.3% | -14.4% | -47.6% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $0.41 | $0.22 | $-0.08 | $-0.04 | $-0.04 |
EPS (Diluted) | $0.40 | $0.21 | $-0.08 | $-0.04 | $-0.04 |
Basic Shares Outstanding | 4792081000 | 4738841000 | 4676977000 | 4609988546 | 4608684459 |
Diluted Shares Outstanding | 4792081000 | 4738841000 | 4676977000 | 4609988546 | 4608684459 |
Income Statement Trend
Nu Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 13.6B | 13.4B | 6.9B | 2.5B | 603.3M |
Short-term Investments | 9.5B | 8.8B | 9.9B | 8.2B | 0 |
Accounts Receivable | 12.3B | 12.4B | 8.2B | 4.8B | 2.9B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 46.2M | 69.8M | 46.5M | 20.5M | 20.5M |
Goodwill | 1.2B | 1.1B | 977.0M | 876.1M | 14.0M |
Intangible Assets | 347.6M | 295.9M | 182.2M | 72.3M | 12.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 49.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 9.3B | 9.8B | 7.1B | 4.9B | 3.3B |
Short-term Debt | 222.9M | 113.6M | 38.3M | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 355.1M | 1.1B | 567.6M | 164.9M | 189.2M |
Deferred Tax Liabilities | - | - | 41.1M | 29.3M | 8.7M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 42.3B | - | - | - | - |
Equity | |||||
Common Stock | 84.0K | 84.0K | 83.0K | 83.0K | 45.0K |
Retained Earnings | 3.4B | 1.3B | 64.6M | -128.4M | -102.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 7.6B | 6.4B | 4.9B | 4.4B | 438.1M |
Key Metrics | |||||
Total Debt | 578.0M | 1.2B | 605.9M | 164.9M | 189.2M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Nu Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.0B | 1.0B | -364.6M | -165.3M | -171.5M |
Depreciation & Amortization | 77.1M | 62.9M | 35.6M | 17.3M | 7.4M |
Stock-Based Compensation | 272.4M | 212.6M | 253.2M | 157.3M | 35.6M |
Working Capital Changes | -371.0M | -1.2B | 27.3M | -2.2B | 797.2M |
Operating Cash Flow | 1.4B | -379.7M | -71.1M | -2.4B | 664.4M |
Investing Activities | |||||
Capital Expenditures | -5.4M | -20.2M | -20.0M | -6.0M | -3.1M |
Acquisitions | -5.6M | 0 | -10.3M | -114.5M | -8.3M |
Investment Purchases | -150.0M | 0 | -2.5M | -11.2M | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -161.1M | -20.2M | -32.8M | -131.7M | -11.4M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -4.6M | -15.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 1.3B | 469.5M | 581.1M | 116.3M | 18.0M |
Debt Repayment | -587.7M | -53.4M | -175.6M | -131.3M | -84.6M |
Financing Cash Flow | 722.2M | 416.1M | 649.5M | 3.3B | 230.7M |
Free Cash Flow | 2.2B | 1.1B | 641.3M | -3.0B | 966.5M |
Net Change in Cash | 2.0B | 16.1M | 545.6M | 799.1M | 883.7M |
Cash Flow Trend
Nu Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
27.95
Forward P/E
19.84
Price to Book
6.89
Price to Sales
10.51
PEG Ratio
19.84
Profitability Ratios
Profit Margin
38.09%
Operating Margin
57.75%
Return on Equity
27.91%
Return on Assets
4.39%
Financial Health
Debt to Equity
0.27
Beta
1.06
Per Share Data
EPS (TTM)
$0.44
Book Value per Share
$1.78
Revenue per Share
$1.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nu | 59.3B | 27.95 | 6.89 | 27.91% | 38.09% | 0.27 |
PNC Financial | 70.3B | 12.56 | 1.39 | 11.33% | 28.75% | 1.12 |
Deutsche Bank AG | 69.8B | 12.72 | 0.88 | 8.14% | 20.55% | 7.13 |
U.S. Bancorp | 69.8B | 10.73 | 1.28 | 11.67% | 27.00% | 1.34 |
NatWest Group plc | 57.2B | 9.03 | 3.19 | 13.02% | 35.31% | 4.47 |
Truist Financial | 55.5B | 11.67 | 0.94 | 8.13% | 28.73% | 0.99 |
Financial data is updated regularly. All figures are in the company's reporting currency.