Financhill
Sell
44

TSLA Quote, Financials, Valuation and Earnings

Last price:
$322.18
Seasonality move :
4.29%
Day range:
$312.62 - $323.50
52-week range:
$182.00 - $488.54
Dividend yield:
0%
P/E ratio:
176.74x
P/S ratio:
11.78x
P/B ratio:
13.88x
Volume:
97.3M
Avg. volume:
114M
1-year change:
25.38%
Market cap:
$1T
Revenue:
$97.7B
EPS (TTM):
$1.82
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.4B $18.8B $23.3B $21.3B $19.3B
Revenue Growth (YoY) 73.58% 80.54% 24.38% -8.69% -9.23%
 
Cost of Revenues $8.2B $13.3B $18.8B $17.6B $16.2B
Gross Profit $2.2B $5.5B $4.5B $3.7B $3.2B
Gross Profit Margin 21.32% 29.11% 19.34% 17.35% 16.31%
 
R&D Expenses $666M $865M $771M $1.2B $1.4B
Selling, General & Admin $1.1B $992M $1.1B $1.4B $1.3B
Other Inc / (Exp) $129M $56M -$48M $443M -$213M
Operating Expenses $1.7B $1.9B $1.8B $2.5B $2.7B
Operating Income $493M $3.6B $2.7B $1.2B $493M
 
Net Interest Expenses $89M $33M -- -- --
EBT. Incl. Unusual Items $533M $3.6B $2.8B $1.9B $589M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M $346M $261M $483M $169M
Net Income to Company $464M $3.3B $2.5B $1.4B $420M
 
Minority Interest in Earnings -$26M $38M -$26M -$15M -$11M
Net Income to Common Excl Extra Items $438M $3.3B $2.5B $1.4B $409M
 
Basic EPS (Cont. Ops) $0.15 $1.07 $0.80 $0.45 $0.13
Diluted EPS (Cont. Ops) $0.13 $0.95 $0.73 $0.41 $0.12
Weighted Average Basic Share $2.9B $3.1B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.4B $3.5B $3.5B $3.5B $3.5B
 
EBITDA $1.3B $4.6B $3.9B $3.2B $2.1B
EBIT $632M $3.7B $2.8B $2B $680M
 
Revenue (Reported) $10.4B $18.8B $23.3B $21.3B $19.3B
Operating Income (Reported) $493M $3.6B $2.7B $1.2B $493M
Operating Income (Adjusted) $632M $3.7B $2.8B $2B $680M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $35.9B $62.2B $86B $94.7B $95.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.3B $45.3B $66.1B $77.9B $78.8B
Gross Profit $7.6B $16.9B $19.9B $16.8B $16.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.8B $2.8B $3B $4.3B $4.8B
Selling, General & Admin $3.6B $4.5B $4B $5.1B $5B
Other Inc / (Exp) $61M $89M -$323M $663M -$310M
Operating Expenses $5.4B $7.2B $7B $9.4B $9.8B
Operating Income $2.2B $9.6B $12.9B $7.4B $7.1B
 
Net Interest Expenses $648M $259M -- -- --
EBT. Incl. Unusual Items $1.6B $9.4B $12.9B $9.1B $8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $359M $976M $1B -$4.8B $1.6B
Net Income to Company $1.3B $8.5B $11.8B $13.8B $6.2B
 
Minority Interest in Earnings -$115M -$56M -$68M $36M -$19M
Net Income to Common Excl Extra Items $1.1B $8.4B $11.8B $13.9B $6.4B
 
Basic EPS (Cont. Ops) $0.39 $2.77 $3.76 $4.37 $1.99
Diluted EPS (Cont. Ops) $0.33 $2.45 $3.40 $3.99 $1.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.7B $12.9B $17B $14.1B $14B
EBIT $2.3B $9.8B $13.1B $9.3B $8.4B
 
Revenue (Reported) $35.9B $62.2B $86B $94.7B $95.7B
Operating Income (Reported) $2.2B $9.6B $12.9B $7.4B $7.1B
Operating Income (Adjusted) $2.3B $9.8B $13.1B $9.3B $8.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $10.4B $18.8B $23.3B $21.3B $19.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.2B $13.3B $18.8B $17.6B $16.2B
Gross Profit $2.2B $5.5B $4.5B $3.7B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $666M $865M $771M $1.2B $1.4B
Selling, General & Admin $1.1B $992M $1.1B $1.4B $1.3B
Other Inc / (Exp) $129M $56M -$48M $443M -$213M
Operating Expenses $1.7B $1.9B $1.8B $2.5B $2.7B
Operating Income $493M $3.6B $2.7B $1.2B $493M
 
Net Interest Expenses $89M $33M -- -- --
EBT. Incl. Unusual Items $533M $3.6B $2.8B $1.9B $589M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69M $346M $261M $483M $169M
Net Income to Company $464M $3.3B $2.5B $1.4B $420M
 
Minority Interest in Earnings -$26M $38M -$26M -$15M -$11M
Net Income to Common Excl Extra Items $438M $3.3B $2.5B $1.4B $409M
 
Basic EPS (Cont. Ops) $0.15 $1.07 $0.80 $0.45 $0.13
Diluted EPS (Cont. Ops) $0.13 $0.95 $0.73 $0.41 $0.12
Weighted Average Basic Share $2.9B $3.1B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.4B $3.5B $3.5B $3.5B $3.5B
 
EBITDA $1.3B $4.6B $3.9B $3.2B $2.1B
EBIT $632M $3.7B $2.8B $2B $680M
 
Revenue (Reported) $10.4B $18.8B $23.3B $21.3B $19.3B
Operating Income (Reported) $493M $3.6B $2.7B $1.2B $493M
Operating Income (Adjusted) $632M $3.7B $2.8B $2B $680M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $17.1B $17.5B $16B $11.8B $16.4B
Short Term Investments -- $508M $6.4B $15.1B $20.6B
Accounts Receivable, Net $1.9B $2.3B $3B $3.9B $3.8B
Inventory $4.1B $6.7B $14.4B $16B $13.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.5B $2B $2.7B $3.8B $4.9B
Total Current Assets $24.7B $29.1B $43B $50.5B $59.4B
 
Property Plant And Equipment $24.8B $32.6B $38.7B $46.7B $52.8B
Long-Term Investments $1.3B -- -- $184M $951M
Goodwill $206M $200M $195M $250M $248M
Other Intangibles $299M $1.5B $388M $171M $144M
Other Long-Term Assets $1.6B $2.6B $4.6B $4.6B $4.9B
Total Assets $53B $66B $86.8B $109.2B $125.1B
 
Accounts Payable $6.6B $11.2B $15.9B $14.7B $13.5B
Accrued Expenses $1.7B $2.9B $3.7B $4.1B $4B
Current Portion Of Long-Term Debt $1.4B $1.2B $935M $2.1B $2.2B
Current Portion Of Capital Lease Obligations $713M $890M $978M $1B $915M
Other Current Liabilities $273M $309M $347M $566M $1.4B
Total Current Liabilities $14.9B $21.5B $27.4B $29.5B $29.8B
 
Long-Term Debt $8B $2.3B $817M $2.7B $5.1B
Capital Leases -- -- -- -- --
Total Liabilities $28.5B $30.6B $37.6B $44B $49.7B
 
Common Stock $1M $1M $3M $3M $3M
Other Common Equity Adj $143M -$50M -$225M -$399M -$424M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.3B $1.2B $802M $765M
Total Equity $24.5B $35.4B $49.2B $65.2B $75.4B
 
Total Liabilities and Equity $53B $66B $86.8B $109.2B $125.1B
Cash and Short Terms $17.1B $18B $22.4B $26.9B $37B
Total Debt $9.4B $3.4B $1.8B $4.9B $7.2B
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) $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $464M $3.3B $2.5B $1.4B $420M
Depreciation & Amoritzation $621M $880M $1B $1.2B $1.4B
Stock-Based Compensation $614M $418M $418M $524M $573M
Change in Accounts Receivable -$24M -$409M -$32M -$422M $630M
Change in Inventories -$106M -$633M -$1.5B -$2.7B -$1.7B
Cash From Operations $1.6B $4B $2.5B $242M $2.2B
 
Capital Expenditures $2.9B $1.8B $2.1B $2.8B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$2.2B -$2.5B -$5.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- $776M $625M
Long-Term Debt Repaid -$4.1B -$2.1B -$408M -$697M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37M -$48M -$56M -$134M $79M
Cash From Financing -$1B -$1.9B -$233M $196M -$332M
 
Beginning Cash (CF) $19.9B $18.1B $16.9B $17.2B $17B
Foreign Exchange Rate Adjustment -$221M -$18M $50M -$79M $40M
Additions / Reductions -$2B -$86M -$204M -$4.6B $173M
Ending Cash (CF) $17.7B $18B $16.8B $12.5B $17.3B
 
Levered Free Cash Flow -$1.2B $2.2B $440M -$2.5B $664M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $8.5B $11.8B $13.8B $6.2B
Depreciation & Amoritzation $2.4B $3.2B $3.9B $4.9B $5.6B
Stock-Based Compensation $2.1B $1.9B $1.6B $1.9B $2B
Change in Accounts Receivable -$662M -$515M -$747M -$976M -$31M
Change in Inventories $453M -$2.2B -$7.4B -$2.4B $1.9B
Cash From Operations $8B $13.9B $13.2B $11B $16.8B
 
Capital Expenditures $5.6B $6.9B $7.5B $9.6B $10.1B
Cash Acquisitions -$13M -- -- -$64M --
Cash From Investing -$5.2B -$7.5B -$12.3B -$18.2B -$15.4B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.9B -- -- $4.7B $5.6B
Long-Term Debt Repaid -$13.8B -$12.5B -$2.2B -$2.1B -$3.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$214M -$189M -$210M -$305M -$38M
Cash From Financing $6.2B -$6.1B -$1.8B $3B $3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9B $297M -$894M -$4.2B $4.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.4B $6.9B $5.8B $1.4B $6.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $464M $3.3B $2.5B $1.4B $420M
Depreciation & Amoritzation $621M $880M $1B $1.2B $1.4B
Stock-Based Compensation $614M $418M $418M $524M $573M
Change in Accounts Receivable -$24M -$409M -$32M -$422M $630M
Change in Inventories -$106M -$633M -$1.5B -$2.7B -$1.7B
Cash From Operations $1.6B $4B $2.5B $242M $2.2B
 
Capital Expenditures $2.9B $1.8B $2.1B $2.8B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$2.2B -$2.5B -$5.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- $776M $625M
Long-Term Debt Repaid -$4.1B -$2.1B -$408M -$697M -$1.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$37M -$48M -$56M -$134M $79M
Cash From Financing -$1B -$1.9B -$233M $196M -$332M
 
Beginning Cash (CF) $19.9B $18.1B $16.9B $17.2B $17B
Foreign Exchange Rate Adjustment -$221M -$18M $50M -$79M $40M
Additions / Reductions -$2B -$86M -$204M -$4.6B $173M
Ending Cash (CF) $17.7B $18B $16.8B $12.5B $17.3B
 
Levered Free Cash Flow -$1.2B $2.2B $440M -$2.5B $664M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 5.43% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 0.79% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 210.05% over the past day.

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

Show me the best stock