Tesla, Inc. (TSLA)
Growth
Revenue 5Y42.24%
Revenue 3Y43.82%
EPS 5Y49.15%
EPS 3Y147.03%
Dividend 5Y-
Dividend 3Y-
Capital Efficiency
ROIC24.55%
ROE32.40%
ROA15.25%
ROTA15.32%
Capital Structure
Market Cap540.89B
EV527.74B
Cash16.25B
Current Ratio1.53
Debt/Equity0.45
Net Debt/EBITDA-0.75
TSLA
Income Statement
Select a metric from the list below to chart it
Dec '07
Dec '10
Dec '13
Dec '16
Dec '19
Dec '22
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,013.5 | 3,198.4 | 4,046.0 | 7,000.1 | 11,758.8 | 21,461.3 | 24,578.0 | 31,536.0 | 53,823.0 | 81,462.0 | |
| Revenue % Chg. | 387.2% | 58.8% | 26.5% | 73.0% | 68.0% | 82.5% | 14.5% | 28.3% | 70.7% | 51.4% | |
| Cost of Revenue | 1,557.2 | 2,316.7 | 3,122.5 | 5,400.9 | 9,536.3 | 17,419.2 | 20,509.0 | 24,906.0 | 40,217.0 | 60,609.0 | |
| Cost of Revenue % Chg. | 306.4% | 48.8% | 34.8% | 73.0% | 76.6% | 82.7% | 17.7% | 21.4% | 61.5% | 50.7% | |
| Gross Profit | 456.3 | 881.7 | 923.5 | 1,599.3 | 2,222.5 | 4,042.0 | 4,069.0 | 6,630.0 | 13,606.0 | 20,853.0 | |
| Gross Profit % Chg. | 1417.5% | 93.2% | 4.7% | 73.2% | 39.0% | 81.9% | 0.7% | 62.9% | 105.2% | 53.3% | |
| Gross Profit Margin | 22.7% | 27.6% | 22.8% | 22.8% | 18.9% | 18.8% | 16.6% | 21.0% | 25.3% | 25.6% | |
| Gross Profit Margin % Chg. | 211.5% | 21.7% | -17.2% | 0.1% | -17.3% | -0.4% | -12.1% | 27.0% | 20.2% | 1.3% | |
| R&D Expenses | 232.0 | 464.7 | 717.9 | 834.4 | 1,378.1 | 1,460.4 | 1,343.0 | 1,491.0 | 2,593.0 | 3,075.0 | |
| R&D Expenses % Chg. | -15.3% | 100.3% | 54.5% | 16.2% | 65.2% | 6.0% | -8.0% | 11.0% | 73.9% | 18.6% | |
| Selling, General, & Admin Expenses | 285.6 | 603.7 | 922.2 | 1,432.2 | 2,476.5 | 2,834.5 | 2,646.0 | 3,145.0 | 4,517.0 | 3,946.0 | |
| Selling, General, & Admin Expenses % Chg. | 89.9% | 111.4% | 52.8% | 55.3% | 72.9% | 14.5% | -6.6% | 18.9% | 43.6% | -12.6% | |
| Other Expenses | - | - | - | - | - | - | - | - | - | 176.0 | |
| Operating Income | -61.3 | -186.7 | -716.6 | -667.3 | -1,632.1 | -252.8 | 80.0 | 1,994.0 | 6,496.0 | 13,656.0 | |
| Operating Income % Chg. | 84.5% | 204.6% | 283.9% | 6.9% | 144.6% | 84.5% | - | 2392.5% | 225.8% | 110.2% | |
| Operating Income Margin | -3.0% | -5.8% | -17.7% | -9.5% | -13.9% | -1.2% | 0.3% | 6.3% | 12.1% | 16.8% | |
| Operating Income Margin % Chg. | 96.8% | 91.8% | 203.4% | 46.2% | 45.6% | 91.5% | - | 1842.6% | 90.9% | 38.9% | |
| Total Other Income/Expenses Net | -10.1 | -97.9 | -159.0 | -79.0 | -576.9 | -751.9 | -745.0 | -840.0 | -153.0 | 63.0 | |
| Total Other Income/Expenses Net % Chg. | 465.4% | 865.7% | 62.3% | 50.3% | 630.2% | 30.3% | 0.9% | 12.8% | 81.8% | - | |
| Income Before Tax | -71.4 | -284.6 | -875.6 | -746.3 | -2,209.0 | -1,004.7 | -665.0 | 1,154.0 | 6,343.0 | 13,719.0 | |
| Income Before Tax % Chg. | 82.0% | 298.5% | 207.6% | 14.8% | 196.0% | 54.5% | 33.8% | - | 449.7% | 116.3% | |
| Income Before Tax Margin | -3.5% | -8.9% | -21.6% | -10.7% | -18.8% | -4.7% | -2.7% | 3.7% | 11.8% | 16.8% | |
| Income Before Tax Margin % Chg. | 96.3% | 150.9% | 143.2% | 50.7% | 76.2% | 75.1% | 42.2% | - | 222.1% | 42.9% | |
| Income Tax Expense | 2.6 | 9.4 | 13.0 | 26.7 | 31.5 | 57.8 | 110.0 | 292.0 | 699.0 | 1,132.0 | |
| Income Tax Expense % Chg. | 1802.9% | 263.4% | 38.7% | 104.8% | 18.2% | 83.3% | 90.2% | 165.5% | 139.4% | 61.9% | |
| Net Income | -74.0 | -294.0 | -888.7 | -674.9 | -1,961.4 | -976.1 | -862.0 | 690.0 | 5,519.0 | 12,556.0 | |
| Net Income % Chg. | 81.3% | 297.3% | 202.2% | 24.1% | 190.6% | 50.2% | 11.7% | - | 699.9% | 127.5% | |
| Net Income Margin | -3.7% | -9.2% | -22.0% | -9.6% | -16.7% | -4.5% | -3.5% | 2.2% | 10.3% | 15.4% | |
| Net Income Margin % Chg. | 96.2% | 150.1% | 138.9% | 56.1% | 73.0% | 72.7% | 22.9% | - | 368.7% | 50.3% | |
| Weighted Avg. Shares Out | 1,791.3 | 1,868.6 | 1,923.0 | 2,163.2 | 2,486.4 | 2,557.9 | 2,655.0 | 2,880.0 | 2,958.0 | 2,958.0 | |
| Weighted Avg. Shares Out % Chg. | 11.2% | 4.3% | 2.9% | 12.5% | 14.9% | 2.9% | 3.8% | 8.5% | 2.7% | - | |
| EPS | -0.0 | -0.2 | -0.5 | -0.3 | -0.8 | -0.4 | -0.3 | 0.2 | 1.9 | 4.2 | |
| EPS % Chg. | 83.2% | 280.6% | 193.6% | 32.5% | 152.8% | 51.6% | 14.0% | - | 656.8% | 127.1% | |
| Weighted Avg. Shares Out Dil | 1,791.3 | 1,868.6 | 1,923.0 | 2,163.2 | 2,486.4 | 2,557.9 | 2,655.0 | 2,880.0 | 3,387.0 | 3,387.0 | |
| Weighted Avg. Shares Out Dil % Chg. | 11.2% | 4.3% | 2.9% | 12.5% | 14.9% | 2.9% | 3.8% | 8.5% | 17.6% | - | |
| EPS Diluted | -0.0 | -0.2 | -0.5 | -0.3 | -0.8 | -0.4 | -0.3 | 0.2 | 1.6 | 3.7 | |
| EPS Diluted % Chg. | 83.2% | 280.6% | 193.6% | 32.5% | 152.8% | 51.6% | 14.0% | - | 665.6% | 127.1% | |
| Interest Income | 0.2 | 1.1 | 1.5 | 8.5 | 19.7 | 24.5 | 44.0 | 30.0 | 56.0 | 297.0 | |
| Interest Income % Chg. | -34.4% | 495.8% | 33.9% | 465.6% | 130.8% | 24.6% | 79.4% | -31.8% | 86.7% | 430.4% | |
| Interest Expense | 32.9 | 100.9 | 118.9 | 198.8 | 471.3 | 663.1 | 685.0 | 748.0 | 371.0 | 191.0 | |
| Interest Expense % Chg. | 12866.1% | 206.3% | 17.8% | 67.3% | 137.0% | 40.7% | 3.3% | 9.2% | -50.4% | -48.5% | |
| EBIT | -104.2 | -384.4 | -993.0 | -936.6 | -2,660.6 | -1,643.3 | -1,306.0 | 436.0 | 6,028.0 | 13,825.0 | |
| EBIT % Chg. | 73.7% | 269.0% | 158.3% | 5.7% | 184.1% | 38.2% | 20.5% | - | 1282.6% | 129.3% | |
| EBIT Margin | -5.2% | -12.0% | -24.5% | -13.4% | -22.6% | -7.7% | -5.3% | 1.4% | 11.2% | 17.0% | |
| EBIT Margin % Chg. | 94.6% | 132.3% | 104.2% | 45.5% | 69.1% | 66.2% | 30.6% | - | 710.1% | 51.5% | |
| Depreciation & Amortization | 106.1 | 231.9 | 422.6 | 947.1 | 1,636.0 | 1,901.1 | 2,154.0 | 2,322.0 | 2,911.0 | 3,747.0 | |
| Depreciation & Amortization % Chg. | 268.0% | 118.6% | 82.2% | 124.1% | 72.7% | 16.2% | 13.3% | 7.8% | 25.4% | 28.7% | |
| EBITDA | 1.9 | -152.5 | -570.4 | 10.5 | -1,024.6 | 257.8 | 848.0 | 2,758.0 | 8,939.0 | 17,572.0 | |
| EBITDA % Chg. | - | - | 274.1% | - | - | - | 229.0% | 225.2% | 224.1% | 96.6% | |
| EBITDA Margin | 0.1% | -4.8% | -14.1% | 0.1% | -8.7% | 1.2% | 3.5% | 8.7% | 16.6% | 21.6% | |
| EBITDA Margin % Chg. | - | - | 195.7% | - | - | - | 187.3% | 153.5% | 89.9% | 29.9% |