[
  {
    "id": 7,
    "label": "营业收入 · FY 2024",
    "reported_value": 60.922,
    "unit": "",
    "raw_text": "| 营业收入 | 60.922 | 130.497 | 215.938 | 302.970 |",
    "line_number": 66,
    "category": "fact",
    "expected_unrounded": "60.922",
    "fetched_value": 60.922,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 60.922,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 9,
    "label": "营业收入 · FY 2026",
    "reported_value": 215.938,
    "unit": "",
    "raw_text": "| 营业收入 | 60.922 | 130.497 | 215.938 | 302.970 |",
    "line_number": 66,
    "category": "fact",
    "expected_unrounded": "215.938",
    "fetched_value": 215.938,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 215.938,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 8,
    "label": "营业收入 · FY 2025",
    "reported_value": 130.497,
    "unit": "",
    "raw_text": "| 营业收入 | 60.922 | 130.497 | 215.938 | 302.970 |",
    "line_number": 66,
    "category": "fact",
    "expected_unrounded": "130.497",
    "fetched_value": 130.497,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 130.497,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 23,
    "label": "经营现金流 CFO · FY 2024",
    "reported_value": 28.09,
    "unit": "",
    "raw_text": "| 经营现金流 CFO | 28.090 | 64.089 | 102.718 | 134.360 |",
    "line_number": 70,
    "category": "fact",
    "expected_unrounded": "28.09",
    "fetched_value": 28.09,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 28.09,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 24,
    "label": "经营现金流 CFO · FY 2025",
    "reported_value": 64.089,
    "unit": "",
    "raw_text": "| 经营现金流 CFO | 28.090 | 64.089 | 102.718 | 134.360 |",
    "line_number": 70,
    "category": "fact",
    "expected_unrounded": "64.089",
    "fetched_value": 64.089,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 64.089,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 29,
    "label": "现金资本开支 · FY 2026",
    "reported_value": 6.042,
    "unit": "",
    "raw_text": "| 现金资本开支 | 1.069 | 3.236 | 6.042 | 7.354 |",
    "line_number": 71,
    "category": "fact",
    "expected_unrounded": "6.042",
    "fetched_value": 6.042,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 6.042,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 27,
    "label": "现金资本开支 · FY 2024",
    "reported_value": 1.069,
    "unit": "",
    "raw_text": "| 现金资本开支 | 1.069 | 3.236 | 6.042 | 7.354 |",
    "line_number": 71,
    "category": "fact",
    "expected_unrounded": "1.069",
    "fetched_value": 1.069,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 1.069,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 36,
    "label": "股权薪酬 SBC · FY 2025",
    "reported_value": 4.737,
    "unit": "",
    "raw_text": "| 股权薪酬 SBC | 3.549 | 4.737 | 6.386 | 7.241 |",
    "line_number": 73,
    "category": "fact",
    "expected_unrounded": "4.737",
    "fetched_value": 4.737,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000021/nvda-20260125.htm",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。",
    "fetched_value2": 4.737,
    "fetched_source2": "https://stockanalysis.com/stocks/nvda/financials/"
  },
  {
    "id": 51,
    "label": "SBC/收入 · 本报告复算",
    "reported_value": 2.4,
    "unit": "%",
    "raw_text": "| SBC/收入 | 2.4% |",
    "line_number": 88,
    "category": "arithmetic",
    "expected_unrounded": "2.39000561111661220582895996303264350",
    "fetched_value": 2.4,
    "fetched_source": "SBC/收入; 原始输入见 financial-verification.json",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 56,
    "label": "减：SBC经济成本代理 · 金额",
    "reported_value": 7.241,
    "unit": "",
    "raw_text": "| 减：SBC经济成本代理 | 7.241 |",
    "line_number": 100,
    "category": "fact",
    "expected_unrounded": "7.241",
    "fetched_value": 7.241,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000075/nvda-20260726.htm; cash bridge",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 57,
    "label": "研究现金代理 · 金额",
    "reported_value": 119.645,
    "unit": "",
    "raw_text": "| 研究现金代理 | 119.645 |",
    "line_number": 101,
    "category": "arithmetic",
    "expected_unrounded": "119.645",
    "fetched_value": 119.645,
    "fetched_source": "https://www.sec.gov/Archives/edgar/data/1045810/000104581026000075/nvda-20260726.htm; cash bridge",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 58,
    "label": "正常收盘价（美元） · 复算结果",
    "reported_value": 214.13,
    "unit": "",
    "raw_text": "| 正常收盘价（美元） | 214.13 |",
    "line_number": 111,
    "category": "fact",
    "expected_unrounded": "214.13",
    "fetched_value": 214.13,
    "fetched_source": "price-and-calendar-review.md",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 60,
    "label": "估算总市值（万亿美元） · 复算结果",
    "reported_value": 5.171,
    "unit": "",
    "raw_text": "| 估算总市值（万亿美元） | 5.171 |",
    "line_number": 113,
    "category": "arithmetic",
    "expected_unrounded": "5.17059711",
    "fetched_value": 5.171,
    "fetched_source": "价格×公开股数; 原始输入见 financial-verification.json",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 63,
    "label": "PS · 复算结果",
    "reported_value": 17.07,
    "unit": "倍",
    "raw_text": "| PS | 17.07倍 |",
    "line_number": 116,
    "category": "arithmetic",
    "expected_unrounded": "17.0663666699673234973759778195860976",
    "fetched_value": 17.07,
    "fetched_source": "市值/收入; 原始输入见 financial-verification.json",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 71,
    "label": "FY 2026 · PE（倍）",
    "reported_value": 37.98,
    "unit": "",
    "raw_text": "| FY 2026 | 37.98 | 21.12 |",
    "line_number": 129,
    "category": "vendor_snapshot",
    "expected_unrounded": "37.98",
    "fetched_value": 37.98,
    "fetched_source": "https://stockanalysis.com/stocks/nvda/financials/",
    "method_note": "历史财年末供应商快照，未取得独立同日价格与股本重建，保留单源边界。"
  },
  {
    "id": 72,
    "label": "FY 2026 · PS（倍）",
    "reported_value": 21.12,
    "unit": "",
    "raw_text": "| FY 2026 | 37.98 | 21.12 |",
    "line_number": 129,
    "category": "vendor_snapshot",
    "expected_unrounded": "21.12",
    "fetched_value": 21.12,
    "fetched_source": "https://stockanalysis.com/stocks/nvda/financials/",
    "method_note": "历史财年末供应商快照，未取得独立同日价格与股本重建，保留单源边界。"
  },
  {
    "id": 148,
    "label": "最重要的新风险在最新10-Q",
    "reported_value": 8.0,
    "unit": "",
    "raw_text": "最重要的新风险在最新10-Q：8月签订的 SB Energy/OpenAI 相关担保上限为 **1,050亿美元**，按项目交付分阶段生效、首期预计FY2029，违约时触发，并有信用评级等终止条件。[R4，单一SEC披露，尚未完成独立财务源",
    "line_number": 190,
    "category": "extraction_noise",
    "method_note": "抽取的是日期、来源链接或句中月份，不是财务数值；保留样本但不计数字核验通过。"
  },
  {
    "id": 104,
    "label": "悲观 · 第十年现金率",
    "reported_value": 20.0,
    "unit": "%",
    "raw_text": "| 悲观 | 10.0% | 2.0% | 30%→29%→28%→28%→28% | 20.0% | 2.0% | 51.27 |",
    "line_number": 224,
    "category": "assumption_consistency",
    "expected_unrounded": "20.00",
    "fetched_value": 20.0,
    "fetched_source": "valuation-assumptions.json",
    "method_note": "仅核对假设转录一致；不把预测当外部事实，现金路径抽取器只识别第一个数，全路径另由模型复算。"
  },
  {
    "id": 109,
    "label": "基准 · 前五年现金率逐年路径",
    "reported_value": 42.0,
    "unit": "%",
    "raw_text": "| 基准 | 25.0% | 6.0% | 42%→43%→44%→43%→42% | 32.0% | 3.0% | 170.24 |",
    "line_number": 225,
    "category": "assumption_consistency",
    "expected_unrounded": "42.00",
    "fetched_value": 42.0,
    "fetched_source": "valuation-assumptions.json",
    "method_note": "仅核对假设转录一致；不把预测当外部事实，现金路径抽取器只识别第一个数，全路径另由模型复算。"
  },
  {
    "id": 108,
    "label": "基准 · 后五年收入CAGR",
    "reported_value": 6.0,
    "unit": "%",
    "raw_text": "| 基准 | 25.0% | 6.0% | 42%→43%→44%→43%→42% | 32.0% | 3.0% | 170.24 |",
    "line_number": 225,
    "category": "assumption_consistency",
    "expected_unrounded": "6.00",
    "fetched_value": 6.0,
    "fetched_source": "valuation-assumptions.json",
    "method_note": "仅核对假设转录一致；不把预测当外部事实，现金路径抽取器只识别第一个数，全路径另由模型复算。"
  },
  {
    "id": 115,
    "label": "乐观 · 前五年现金率逐年路径",
    "reported_value": 44.0,
    "unit": "%",
    "raw_text": "| 乐观 | 32.0% | 8.0% | 44%→46%→48%→47%→46% | 38.0% | 3.0% | 269.30 |",
    "line_number": 226,
    "category": "assumption_consistency",
    "expected_unrounded": "44.00",
    "fetched_value": 44.0,
    "fetched_source": "valuation-assumptions.json",
    "method_note": "仅核对假设转录一致；不把预测当外部事实，现金路径抽取器只识别第一个数，全路径另由模型复算。"
  },
  {
    "id": 130,
    "label": "中性 · 第五年条件价格USD",
    "reported_value": 390.18,
    "unit": "",
    "raw_text": "| 中性 | 22.0% | 22 | 390.18 | 12.8% |",
    "line_number": 268,
    "category": "arithmetic",
    "expected_unrounded": "390.176478267002662028409326210295275",
    "fetched_value": 390.18,
    "fetched_source": "(TTM营业利润×80%×增长因子×退出倍数+净金融资产)/情景股份",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  },
  {
    "id": 140,
    "label": "简单平均 · 评分/5",
    "reported_value": 3.98,
    "unit": "",
    "raw_text": "| 简单平均 | 3.98 |",
    "line_number": 292,
    "category": "assumption_consistency",
    "expected_unrounded": "3.975",
    "fetched_value": 3.98,
    "fetched_source": "四项主观评分简单平均",
    "method_note": "按报告已声明显示精度四舍五入后核对，原始未舍入值另存。"
  }
]