Financhill
Sell
38

TSLA Quote, Financials, Valuation and Earnings

Last price:
$271.96
Seasonality move :
26.11%
Day range:
$266.51 - $284.90
52-week range:
$138.80 - $488.54
Dividend yield:
0%
P/E ratio:
133.36x
P/S ratio:
9.74x
P/B ratio:
12.00x
Volume:
156.3M
Avg. volume:
111M
1-year change:
53.13%
Market cap:
$875.1B
Revenue:
$97.7B
EPS (TTM):
$2.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.5B $53.8B $81.5B $96.8B $97.7B
Revenue Growth (YoY) 28.31% 70.67% 51.35% 18.8% 0.95%
 
Cost of Revenues $24.9B $40.2B $60.6B $79.1B $80.2B
Gross Profit $6.6B $13.6B $20.9B $17.7B $17.5B
Gross Profit Margin 21.02% 25.28% 25.6% 18.25% 17.86%
 
R&D Expenses $1.5B $2.6B $3.1B $4B $4.5B
Selling, General & Admin $3.1B $4.5B $3.9B $4.8B $5.2B
Other Inc / (Exp) -$122M $162M -$219M $172M $11M
Operating Expenses $4.6B $7.1B $7B $8.8B $9.7B
Operating Income $2B $6.5B $13.8B $8.9B $7.8B
 
Net Interest Expenses $718M $315M -- -- --
EBT. Incl. Unusual Items $1.2B $6.3B $13.7B $10B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $292M $699M $1.1B -$5B $1.8B
Net Income to Company $862M $5.6B $12.6B $15B $7.2B
 
Minority Interest in Earnings -$141M -$120M -$4M $25M -$23M
Net Income to Common Excl Extra Items $721M $5.5B $12.6B $15B $7.1B
 
Basic EPS (Cont. Ops) $0.25 $1.87 $4.02 $4.73 $2.23
Diluted EPS (Cont. Ops) $0.21 $1.63 $3.62 $4.30 $2.04
Weighted Average Basic Share $2.8B $3B $3.1B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.4B $3.5B $3.5B $3.5B
 
EBITDA $4.2B $9.6B $17.7B $14.8B $14.7B
EBIT $1.9B $6.7B $13.9B $10.1B $9.3B
 
Revenue (Reported) $31.5B $53.8B $81.5B $96.8B $97.7B
Operating Income (Reported) $2B $6.5B $13.8B $8.9B $7.8B
Operating Income (Adjusted) $1.9B $6.7B $13.9B $10.1B $9.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.7B $17.7B $24.3B $25.2B $25.7B
Revenue Growth (YoY) 45.5% 64.92% 37.24% 3.49% 2.15%
 
Cost of Revenues $8.7B $12.9B $18.5B $20.7B $21.5B
Gross Profit $2.1B $4.8B $5.8B $4.4B $4.2B
Gross Profit Margin 19.23% 27.36% 23.76% 17.63% 16.26%
 
R&D Expenses $522M $740M $810M $1.1B $1.3B
Selling, General & Admin $969M $1.5B $1B $1.3B $1.3B
Other Inc / (Exp) $44M $68M -$76M -$145M $830M
Operating Expenses $1.5B $2.2B $1.8B $2.4B $2.6B
Operating Income $575M $2.6B $3.9B $2.1B $1.6B
 
Net Interest Expenses $240M $46M -- -- --
EBT. Incl. Unusual Items $379M $2.6B $4B $2.2B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83M $292M $276M -$5.8B $434M
Net Income to Company $296M $2.3B $3.7B $7.9B $2.3B
 
Minority Interest in Earnings $5M -$17M $7M -$13M $24M
Net Income to Common Excl Extra Items $301M $2.3B $3.7B $7.9B $2.4B
 
Basic EPS (Cont. Ops) $0.09 $0.76 $1.18 $2.49 $0.72
Diluted EPS (Cont. Ops) $0.08 $0.68 $1.07 $2.27 $0.66
Weighted Average Basic Share $2.9B $3B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.5B $3.4B $3.5B $3.5B $3.5B
 
EBITDA $1.2B $3.6B $5B $3.5B $4.4B
EBIT $625M $2.7B $4B $2.3B $2.9B
 
Revenue (Reported) $10.7B $17.7B $24.3B $25.2B $25.7B
Operating Income (Reported) $575M $2.6B $3.9B $2.1B $1.6B
Operating Income (Adjusted) $625M $2.7B $4B $2.3B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.5B $53.8B $81.5B $96.8B $97.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.9B $40.2B $60.6B $79.1B $80.2B
Gross Profit $6.6B $13.6B $20.9B $17.7B $17.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $2.6B $3.1B $4B $4.5B
Selling, General & Admin $3.1B $4.5B $3.9B $4.8B $5.2B
Other Inc / (Exp) -$122M $162M -$219M $172M $11M
Operating Expenses $4.6B $7.1B $7B $8.8B $9.7B
Operating Income $2B $6.5B $13.8B $8.9B $7.8B
 
Net Interest Expenses $718M $315M -- -- --
EBT. Incl. Unusual Items $1.2B $6.3B $13.7B $10B $9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $292M $699M $1.1B -$5B $1.8B
Net Income to Company $862M $5.6B $12.6B $15B $7.2B
 
Minority Interest in Earnings -$141M -$120M -$4M $25M -$23M
Net Income to Common Excl Extra Items $721M $5.5B $12.6B $15B $7.1B
 
Basic EPS (Cont. Ops) $0.24 $1.85 $4.03 $4.72 $2.23
Diluted EPS (Cont. Ops) $0.21 $1.63 $3.62 $4.31 $2.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $9.6B $17.7B $14.8B $14.7B
EBIT $1.9B $6.7B $13.9B $10.1B $9.3B
 
Revenue (Reported) $31.5B $53.8B $81.5B $96.8B $97.7B
Operating Income (Reported) $2B $6.5B $13.8B $8.9B $7.8B
Operating Income (Adjusted) $1.9B $6.7B $13.9B $10.1B $9.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $53.8B $81.5B $96.8B $97.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.2B $60.6B $79.1B $80.2B --
Gross Profit $13.6B $20.9B $17.7B $17.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.6B $3.1B $4B $4.5B --
Selling, General & Admin $4.5B $3.9B $4.8B $5.2B --
Other Inc / (Exp) $162M -$219M $172M $11M --
Operating Expenses $7.1B $7B $8.8B $9.7B --
Operating Income $6.5B $13.8B $8.9B $7.8B --
 
Net Interest Expenses $315M $51M -- -- --
EBT. Incl. Unusual Items $6.3B $13.7B $10B $9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $699M $1.1B -$5B $1.8B --
Net Income to Company $5.6B $12.6B $15B $7.2B --
 
Minority Interest in Earnings -$120M -$4M $25M -$23M --
Net Income to Common Excl Extra Items $5.5B $12.6B $15B $7.1B --
 
Basic EPS (Cont. Ops) $1.85 $4.03 $4.72 $2.23 --
Diluted EPS (Cont. Ops) $1.63 $3.62 $4.31 $2.04 --
Weighted Average Basic Share $11.8B $12.5B $12.7B $12.8B --
Weighted Average Diluted Share $13.5B $13.9B $13.9B $14B --
 
EBITDA $9.6B $17.7B $14.8B $14.7B --
EBIT $6.7B $13.9B $10.1B $9.3B --
 
Revenue (Reported) $53.8B $81.5B $96.8B $97.7B --
Operating Income (Reported) $6.5B $13.8B $8.9B $7.8B --
Operating Income (Adjusted) $6.7B $13.9B $10.1B $9.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.4B $17.6B $16.3B $16.4B $16.1B
Short Term Investments -- $131M $5.9B $12.7B $20.4B
Accounts Receivable, Net $1.9B $1.9B $3B $3.5B $4.4B
Inventory $4.1B $5.8B $12.8B $13.6B $12B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.7B $2.9B $3.4B $5.4B
Total Current Assets $26.7B $27.1B $40.9B $49.6B $58.4B
 
Property Plant And Equipment $23.4B $31.2B $36.6B $45.1B $51.5B
Long-Term Investments -- -- -- -- --
Goodwill $207M $200M $194M $253M $244M
Other Intangibles $313M $1.5B $399M $362M $1.2B
Other Long-Term Assets $1.5B $2.1B $3.9B $4.5B $4.2B
Total Assets $52.1B $62.1B $82.3B $106.6B $122.1B
 
Accounts Payable $6.1B $10B $15.3B $14.4B $12.5B
Accrued Expenses $1.6B $3B $3.8B $4B $3.8B
Current Portion Of Long-Term Debt $1.8B $1.1B $1B $2B $2.3B
Current Portion Of Capital Lease Obligations $660M $869M $971M $1.1B $920M
Other Current Liabilities $264M $310M $354M $517M $1.5B
Total Current Liabilities $14.2B $19.7B $26.7B $28.7B $28.8B
 
Long-Term Debt $8.5B $4.3B $1B $2.7B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $28.5B $30.5B $36.4B $43B $48.4B
 
Common Stock $1M $3M $3M $3M $3M
Other Common Equity Adj $363M $54M -$361M -$143M -$670M
Common Equity $22.2B $30.2B $44.7B $62.6B $72.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $1.2B $975M $767M
Total Equity $23.7B $31.6B $45.9B $63.6B $73.7B
 
Total Liabilities and Equity $52.1B $62.1B $82.3B $106.6B $122.1B
Cash and Short Terms $19.4B $17.7B $22.2B $29.1B $36.6B
Total Debt $10.3B $5.3B $2B $4.7B $7.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.4B $17.6B $16.3B $16.4B $16.1B
Short Term Investments -- $131M $5.9B $12.7B $20.4B
Accounts Receivable, Net $1.9B $1.9B $3B $3.5B $4.4B
Inventory $4.1B $5.8B $12.8B $13.6B $12B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.7B $2.9B $3.4B $5.4B
Total Current Assets $26.7B $27.1B $40.9B $49.6B $58.4B
 
Property Plant And Equipment $23.4B $31.2B $36.6B $45.1B $51.5B
Long-Term Investments -- -- -- -- --
Goodwill $207M $200M $194M $253M $244M
Other Intangibles $313M $1.5B $399M $362M $1.2B
Other Long-Term Assets $1.5B $2.1B $3.9B $4.5B $4.2B
Total Assets $52.1B $62.1B $82.3B $106.6B $122.1B
 
Accounts Payable $6.1B $10B $15.3B $14.4B $12.5B
Accrued Expenses $1.6B $3B $3.8B $4B $3.8B
Current Portion Of Long-Term Debt $1.8B $1.1B $1B $2B $2.3B
Current Portion Of Capital Lease Obligations $660M $869M $971M $1.1B $920M
Other Current Liabilities $264M $310M $354M $517M $1.5B
Total Current Liabilities $14.2B $19.7B $26.7B $28.7B $28.8B
 
Long-Term Debt $8.5B $4.3B $1B $2.7B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $28.5B $30.5B $36.4B $43B $48.4B
 
Common Stock $1M $3M $3M $3M $3M
Other Common Equity Adj $363M $54M -$361M -$143M -$670M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $1.2B $975M $767M
Total Equity $23.7B $31.6B $45.9B $63.6B $73.7B
 
Total Liabilities and Equity $52.1B $62.1B $82.3B $106.6B $122.1B
Cash and Short Terms $19.4B $17.7B $22.2B $29.1B $36.6B
Total Debt $10.3B $5.3B $2B $4.7B $7.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $862M $5.6B $12.6B $15B $7.2B
Depreciation & Amoritzation $2.3B $2.9B $3.7B $4.7B $5.4B
Stock-Based Compensation $1.7B $2.1B $1.6B $1.8B $2B
Change in Accounts Receivable -$652M -$130M -$1.1B -$586M -$1.1B
Change in Inventories -$422M -$1.7B -$6.5B -$1.2B $937M
Cash From Operations $5.9B $11.5B $14.7B $13.3B $14.9B
 
Capital Expenditures $3.2B $8B $7.2B $8.9B $11.3B
Cash Acquisitions -$13M -- -- -$64M --
Cash From Investing -$3.1B -$7.9B -$12B -$15.6B -$18.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.7B $8.9B -- $3.9B $5.7B
Long-Term Debt Repaid -$12.2B -$14.6B -$3.9B -$1.8B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$225M -$178M -$202M -$227M -$251M
Cash From Financing $10B -$5.2B -$3.5B $2.6B $3.9B
 
Beginning Cash (CF) $6.8B $19.9B $18.1B $16.9B $17.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.8B -$1.6B -$776M $261M -$11M
Ending Cash (CF) $19.9B $18.1B $16.9B $17.2B $17B
 
Levered Free Cash Flow $2.7B $3.5B $7.6B $4.4B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $296M $2.3B $3.7B $7.9B $2.3B
Depreciation & Amoritzation $618M $848M $989M $1.2B $1.5B
Stock-Based Compensation $633M $558M $419M $484M $579M
Change in Accounts Receivable -$102M $18M -$698M -$963M -$1.2B
Change in Inventories $180M -$534M -$2B $758M $2B
Cash From Operations $3B $4.6B $3.3B $4.4B $4.8B
 
Capital Expenditures $1.2B $1.8B $1.9B $2.3B $2.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$1.9B -$6.1B -$4.8B -$7.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.3B -- $1.4B $1.4B
Long-Term Debt Repaid -$4.2B -$2.7B -$497M -$588M -$807M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$46M -$63M -$65M -$82M -$45M
Cash From Financing $2.7B -$1.3B -$495M $887M $985M
 
Beginning Cash (CF) $15B $16.7B $20.1B $16.6B $19B
Foreign Exchange Rate Adjustment $234M $38M $123M $146M -$133M
Additions / Reductions $4.7B $1.4B -$3.3B $453M -$1.8B
Ending Cash (CF) $19.9B $18.1B $16.9B $17.2B $17B
 
Levered Free Cash Flow $1.9B $2.8B $1.4B $2.1B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $862M $5.6B $12.6B $15B $7.2B
Depreciation & Amoritzation $2.3B $2.9B $3.7B $4.7B $5.4B
Stock-Based Compensation $1.7B $2.1B $1.6B $1.8B $2B
Change in Accounts Receivable -$652M -$130M -$1.1B -$586M -$1.1B
Change in Inventories -$422M -$1.7B -$6.5B -$1.2B $937M
Cash From Operations $5.9B $11.5B $14.7B $13.3B $14.9B
 
Capital Expenditures $3.2B $8B $7.2B $8.9B $11.3B
Cash Acquisitions -$13M -- -- -$64M --
Cash From Investing -$3.1B -$7.9B -$12B -$15.6B -$18.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.7B $8.9B -- $3.9B $5.7B
Long-Term Debt Repaid -$12.2B -$14.6B -$3.9B -$1.8B -$2.9B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$225M -$178M -$202M -$227M -$251M
Cash From Financing $10B -$5.2B -$3.5B $2.6B $3.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.8B -$1.6B -$776M $261M -$11M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.7B $3.5B $7.6B $4.4B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.6B $12.6B $15B $7.2B --
Depreciation & Amoritzation $2.9B $3.7B $4.7B $5.4B --
Stock-Based Compensation $2.1B $1.6B $1.8B $2B --
Change in Accounts Receivable -$130M -$1.1B -$586M -$1.1B --
Change in Inventories -$1.7B -$6.5B -$1.2B $937M --
Cash From Operations $11.5B $14.7B $13.3B $14.9B --
 
Capital Expenditures $8B $7.2B $8.9B $11.3B --
Cash Acquisitions -- -- -$64M -- --
Cash From Investing -$7.9B -$12B -$15.6B -$18.8B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.9B -- $3.9B $5.7B --
Long-Term Debt Repaid -$14.6B -$3.9B -$1.8B -$2.9B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$178M -$202M -$227M -$251M --
Cash From Financing -$5.2B -$3.5B $2.6B $3.9B --
 
Beginning Cash (CF) $71.1B $75.2B $66.2B $64B --
Foreign Exchange Rate Adjustment -$183M -$444M $4M -$141M --
Additions / Reductions -$1.6B -$776M $261M -$11M --
Ending Cash (CF) $69.4B $74B $66.4B $63.8B --
 
Levered Free Cash Flow $3.5B $7.6B $4.4B $3.6B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did Super Micro Stock Fall So Much?
Why Did Super Micro Stock Fall So Much?

Super Micro Computer (NASDAQ:SMCI) was once a highly popular stock…

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
46
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
68
WOR alert for Mar 27

Worthington Enterprises [WOR] is down 0.8% over the past day.

Sell
42
COCO alert for Mar 27

The Vita Coco [COCO] is down 1.97% over the past day.

Sell
14
VRT alert for Mar 27

Vertiv Holdings [VRT] is down 3.39% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock