Financhill
Buy
88

TSLA Quote, Financials, Valuation and Earnings

Last price:
$462.70
Seasonality move :
5.86%
Day range:
$435.14 - $462.78
52-week range:
$138.80 - $488.54
Dividend yield:
0%
P/E ratio:
126.65x
P/S ratio:
16.61x
P/B ratio:
21.22x
Volume:
59.4M
Avg. volume:
93.4M
1-year change:
83.05%
Market cap:
$1.5T
Revenue:
$96.8B
EPS (TTM):
$3.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $24.6B $31.5B $53.8B $81.5B $96.8B
Revenue Growth (YoY) 14.52% 28.31% 70.67% 51.35% 18.8%
 
Cost of Revenues $20.5B $24.9B $40.2B $60.6B $79.1B
Gross Profit $4.1B $6.6B $13.6B $20.9B $17.7B
Gross Profit Margin 16.56% 21.02% 25.28% 25.6% 18.25%
 
R&D Expenses $1.3B $1.5B $2.6B $3.1B $4B
Selling, General & Admin $2.6B $3.1B $4.5B $3.9B $4.8B
Other Inc / (Exp) -$104M -$122M $162M -$219M $172M
Operating Expenses $4B $4.6B $7.1B $7B $8.8B
Operating Income $80M $2B $6.5B $13.8B $8.9B
 
Net Interest Expenses $641M $718M $315M -- --
EBT. Incl. Unusual Items -$665M $1.2B $6.3B $13.7B $10B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110M $292M $699M $1.1B -$5B
Net Income to Company -$775M $862M $5.6B $12.6B $15B
 
Minority Interest in Earnings -$87M -$141M -$120M -$4M $25M
Net Income to Common Excl Extra Items -$862M $721M $5.5B $12.6B $15B
 
Basic EPS (Cont. Ops) -$0.33 $0.25 $1.87 $4.02 $4.73
Diluted EPS (Cont. Ops) -$0.33 $0.21 $1.63 $3.62 $4.30
Weighted Average Basic Share $2.7B $2.8B $3B $3.1B $3.2B
Weighted Average Diluted Share $2.7B $3.2B $3.4B $3.5B $3.5B
 
EBITDA $2.2B $4.2B $9.6B $17.7B $14.8B
EBIT $20M $1.9B $6.7B $13.9B $10.1B
 
Revenue (Reported) $24.6B $31.5B $53.8B $81.5B $96.8B
Operating Income (Reported) $80M $2B $6.5B $13.8B $8.9B
Operating Income (Adjusted) $20M $1.9B $6.7B $13.9B $10.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.8B $13.8B $21.5B $23.4B $25.2B
Revenue Growth (YoY) 39.16% 56.85% 55.95% 8.84% 7.85%
 
Cost of Revenues $6.7B $10.1B $16.1B $19.2B $20.2B
Gross Profit $2.1B $3.7B $5.4B $4.2B $5B
Gross Profit Margin 23.52% 26.61% 25.09% 17.89% 19.84%
 
R&D Expenses $366M $611M $733M $1.2B $1B
Selling, General & Admin $888M $994M $961M $1.3B $1.2B
Other Inc / (Exp) -$97M -$57M -$85M $37M -$325M
Operating Expenses $1.3B $1.6B $1.7B $2.4B $2.2B
Operating Income $809M $2.1B $3.7B $1.8B $2.8B
 
Net Interest Expenses $157M $116M -- -- --
EBT. Incl. Unusual Items $555M $1.9B $3.6B $2B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $186M $223M $305M $167M $601M
Net Income to Company $369M $1.7B $3.3B $1.9B $2.2B
 
Minority Interest in Earnings -$69M -$41M -$39M -$25M -$16M
Net Income to Common Excl Extra Items $300M $1.6B $3.3B $1.9B $2.2B
 
Basic EPS (Cont. Ops) $0.11 $0.54 $1.05 $0.58 $0.68
Diluted EPS (Cont. Ops) $0.09 $0.48 $0.95 $0.53 $0.62
Weighted Average Basic Share $2.8B $3B $3.1B $3.2B $3.2B
Weighted Average Diluted Share $3.3B $3.4B $3.5B $3.5B $3.5B
 
EBITDA $1.3B $2.8B $4.6B $3.3B $4.2B
EBIT $718M $2B $3.7B $2.1B $2.9B
 
Revenue (Reported) $8.8B $13.8B $21.5B $23.4B $25.2B
Operating Income (Reported) $809M $2.1B $3.7B $1.8B $2.8B
Operating Income (Adjusted) $718M $2B $3.7B $2.1B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $28.2B $46.8B $74.9B $95.9B $97.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $22.2B $36B $54.9B $76.9B $79.4B
Gross Profit $6B $10.8B $19.9B $19B $17.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3B $2.4B $3B $3.7B $4.4B
Selling, General & Admin $2.9B $4B $4.4B $4.6B $5.1B
Other Inc / (Exp) -$179M $138M -$75M $241M -$964M
Operating Expenses $4.2B $6.4B $7.4B $8.2B $9.5B
Operating Income $1.8B $4.5B $12.5B $10.8B $8.2B
 
Net Interest Expenses $638M $509M $64M -- --
EBT. Incl. Unusual Items $949M $4.1B $12.4B $11.8B $8.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $251M $490M $1.1B $1B -$4.3B
Net Income to Company $698M $3.6B $11.2B $10.7B $12.8B
 
Minority Interest in Earnings -$173M -$98M -$28M $45M -$60M
Net Income to Common Excl Extra Items $525M $3.5B $11.2B $10.8B $12.7B
 
Basic EPS (Cont. Ops) $0.19 $1.18 $3.61 $3.41 $4.00
Diluted EPS (Cont. Ops) $0.17 $1.03 $3.23 $3.11 $3.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.9B $7.3B $16.2B $16.3B $13.8B
EBIT $1.6B $4.6B $12.6B $11.9B $8.7B
 
Revenue (Reported) $28.2B $46.8B $74.9B $95.9B $97.2B
Operating Income (Reported) $1.8B $4.5B $12.5B $10.8B $8.2B
Operating Income (Adjusted) $1.6B $4.6B $12.6B $11.9B $8.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.8B $36.1B $57.1B $71.6B $72B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.2B $27.3B $42.1B $58.4B $58.7B
Gross Profit $4.6B $8.8B $15.1B $13.2B $13.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $969M $1.9B $2.3B $2.9B $3.3B
Selling, General & Admin $2.2B $3B $2.9B $3.5B $3.8B
Other Inc / (Exp) -$166M $94M -$143M $317M -$819M
Operating Expenses $3.1B $4.9B $5.2B $6.4B $7.1B
Operating Income $1.4B $3.9B $9.9B $6.8B $6.2B
 
Net Interest Expenses $478M $269M $51M -- --
EBT. Incl. Unusual Items $775M $3.7B $9.7B $7.8B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $209M $407M $856M $751M $1.4B
Net Income to Company $566M $3.3B $8.9B $7B $4.8B
 
Minority Interest in Earnings -$146M -$103M -$11M $38M -$47M
Net Income to Common Excl Extra Items $420M $3.2B $8.9B $7.1B $4.8B
 
Basic EPS (Cont. Ops) $0.15 $1.09 $2.85 $2.23 $1.51
Diluted EPS (Cont. Ops) $0.13 $0.95 $2.55 $2.04 $1.38
Weighted Average Basic Share $8.3B $8.8B $9.4B $9.5B $9.6B
Weighted Average Diluted Share $9.4B $10.1B $10.4B $10.4B $10.5B
 
EBITDA $3B $6.1B $12.7B $11.3B $10.4B
EBIT $1.3B $4B $9.9B $7.9B $6.5B
 
Revenue (Reported) $20.8B $36.1B $57.1B $71.6B $72B
Operating Income (Reported) $1.4B $3.9B $9.9B $6.8B $6.2B
Operating Income (Adjusted) $1.3B $4B $9.9B $7.9B $6.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.3B $19.4B $17.6B $16.3B $16.4B
Short Term Investments -- -- $131M $5.9B $12.7B
Accounts Receivable, Net $1.3B $1.9B $1.9B $3B $3.5B
Inventory $3.6B $4.1B $5.8B $12.8B $13.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $959M $1.3B $1.7B $2.9B $3.4B
Total Current Assets $12.1B $26.7B $27.1B $40.9B $49.6B
 
Property Plant And Equipment $20.2B $23.4B $31.2B $36.6B $45.1B
Long-Term Investments -- -- -- -- --
Goodwill $198M $207M $200M $194M $253M
Other Intangibles $339M $313M $1.5B $399M $362M
Other Long-Term Assets $1.5B $1.5B $2.1B $3.9B $4.5B
Total Assets $34.3B $52.1B $62.1B $82.3B $106.6B
 
Accounts Payable $3.8B $6.1B $10B $15.3B $14.4B
Accrued Expenses $1.9B $1.6B $3B $3.8B $4B
Current Portion Of Long-Term Debt $1.4B $1.8B $1.1B $1B $2B
Current Portion Of Capital Lease Obligations $614M $660M $869M $971M $1.1B
Other Current Liabilities $260M $264M $310M $354M $517M
Total Current Liabilities $10.7B $14.2B $19.7B $26.7B $28.7B
 
Long-Term Debt $10.4B $8.5B $4.3B $1B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $26.2B $28.5B $30.5B $36.4B $43B
 
Common Stock $1M $1M $3M $3M $3M
Other Common Equity Adj -$36M $363M $54M -$361M -$143M
Common Equity $6.6B $22.2B $30.2B $44.7B $62.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.5B $1.4B $1.2B $975M
Total Equity $8.1B $23.7B $31.6B $45.9B $63.6B
 
Total Liabilities and Equity $34.3B $52.1B $62.1B $82.3B $106.6B
Cash and Short Terms $6.3B $19.4B $17.7B $22.2B $29.1B
Total Debt $11.8B $10.3B $5.3B $2B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $14.5B $16.1B $19.5B $15.9B $18.1B
Short Term Investments -- $30M $1.6B $10.1B $15.5B
Accounts Receivable, Net $1.8B $2B $2.2B $2.5B $3.3B
Inventory $4.2B $5.2B $10.3B $13.7B $14.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.2B $1.7B $2.4B $2.7B $4.9B
Total Current Assets $21.7B $25B $36B $45B $56.4B
 
Property Plant And Equipment $22B $29.2B $34.6B $42.8B $51.4B
Long-Term Investments -- $1.3B -- -- $184M
Goodwill $203M $201M $191M $250M $253M
Other Intangibles $318M $269M $446M $375M $158M
Other Long-Term Assets $1.4B $1.9B $3.2B $5.5B $5B
Total Assets $45.7B $57.8B $74.4B $93.9B $119.9B
 
Accounts Payable $5B $8.3B $13.9B $13.9B $14.7B
Accrued Expenses $1.3B $2.7B $3.3B $3.9B $3.9B
Current Portion Of Long-Term Debt $2.8B $1.2B $979M $1.6B $2.1B
Current Portion Of Capital Lease Obligations $659M $852M $904M $1B $973M
Other Current Liabilities $173M $301M $342M $434M $1.5B
Total Current Liabilities $13.3B $18.1B $24.6B $26.6B $30.6B
 
Long-Term Debt $9.5B $5.4B $1.4B $2.2B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $28.2B $29.3B $33.3B $39.4B $49.1B
 
Common Stock $1M $1M $3M $3M $3M
Other Common Equity Adj $125M $120M -$942M -$692M -$14M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $1.3B $1B $779M
Total Equity $17.5B $28.5B $41.1B $54.5B $70.7B
 
Total Liabilities and Equity $45.7B $57.8B $74.4B $93.9B $119.9B
Cash and Short Terms $14.5B $16.1B $21.1B $26.1B $33.6B
Total Debt $12.2B $6.6B $2.4B $3.7B $7.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$775M $862M $5.6B $12.6B $15B
Depreciation & Amoritzation $2.2B $2.3B $2.9B $3.7B $4.7B
Stock-Based Compensation $898M $1.7B $2.1B $1.6B $1.8B
Change in Accounts Receivable -$367M -$652M -$130M -$1.1B -$586M
Change in Inventories -$429M -$422M -$1.7B -$6.5B -$1.2B
Cash From Operations $2.4B $5.9B $11.5B $14.7B $13.3B
 
Capital Expenditures $1.4B $3.2B $8B $7.2B $8.9B
Cash Acquisitions -$45M -$13M -- -- -$64M
Cash From Investing -$1.4B -$3.1B -$7.9B -$12B -$15.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10.7B $9.7B $8.9B -- $3.9B
Long-Term Debt Repaid -$9.9B -$12.2B -$14.6B -$3.9B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$554M -$225M -$178M -$202M -$227M
Cash From Financing $1.5B $10B -$5.2B -$3.5B $2.6B
 
Beginning Cash (CF) $4.3B $6.8B $19.9B $18.1B $16.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $12.8B -$1.6B -$776M $261M
Ending Cash (CF) $6.8B $19.9B $18.1B $16.9B $17.2B
 
Levered Free Cash Flow $968M $2.7B $3.5B $7.6B $4.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $369M $1.7B $3.3B $1.9B $2.2B
Depreciation & Amoritzation $584M $761M $956M $1.2B $1.3B
Stock-Based Compensation $543M $475M $362M $465M $457M
Change in Accounts Receivable -$314M $135M -$193M $881M $429M
Change in Inventories -$67M -$488M -$2.3B $163M -$193M
Cash From Operations $2.4B $3.1B $5.1B $3.3B $6.3B
 
Capital Expenditures $1B $1.8B $1.8B $2.5B $3.5B
Cash Acquisitions -$13M -- -- $12M --
Cash From Investing -$1B -$1.9B -$2.8B -$4.8B -$2.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $2.8B -- $2.5B $465M
Long-Term Debt Repaid -$3.5B -$4.3B -$899M -$462M -$646M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$86M -$47M -$42M -$55M -$27M
Cash From Financing $4.5B -$1.4B -$712M $2.3B $132M
 
Beginning Cash (CF) $9.1B $16.8B $18.9B $15.9B $15.4B
Foreign Exchange Rate Adjustment $86M -$42M -$335M -$98M $108M
Additions / Reductions $5.8B -$89M $1.6B $809M $3.5B
Ending Cash (CF) $15B $16.7B $20.1B $16.6B $19B
 
Levered Free Cash Flow $1.4B $1.3B $3.3B $849M $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $698M $3.6B $11.2B $10.7B $12.8B
Depreciation & Amoritzation $2.3B $2.7B $3.6B $4.4B $5.1B
Stock-Based Compensation $1.4B $2.2B $1.7B $1.7B $1.9B
Change in Accounts Receivable -$767M -$250M -$408M -$321M -$819M
Change in Inventories -$546M -$995M -$5B -$3.9B -$349M
Cash From Operations $4.3B $9.9B $16B $12.2B $14.5B
 
Capital Expenditures $2.5B $7.4B $7.1B $8.5B $10.9B
Cash Acquisitions -$13M -- -- -$64M --
Cash From Investing -$2.5B -$7B -$7.8B -$16.9B -$16B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11.4B $9.5B -- $2.5B $5.8B
Long-Term Debt Repaid -$11.8B -$16.1B -$6.1B -$1.7B -$2.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$159M -$161M -$200M -$210M -$288M
Cash From Financing $7.2B -$1.3B -$4.3B $1.2B $3.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.1B $1.7B $4B -$3.5B $2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.6B $8.9B $3.7B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $566M $3.3B $8.9B $7B $4.8B
Depreciation & Amoritzation $1.7B $2.1B $2.8B $3.4B $3.9B
Stock-Based Compensation $1.1B $1.6B $1.1B $1.3B $1.4B
Change in Accounts Receivable -$550M -$148M -$426M $377M $144M
Change in Inventories -$602M -$1.2B -$4.5B -$2B -$1.1B
Cash From Operations $2.9B $6.9B $11.4B $8.9B $10.1B
 
Capital Expenditures $2.1B $6.2B $5.3B $6.6B $8.6B
Cash Acquisitions -$13M -- -- -$64M --
Cash From Investing -$2.1B -$6B -$5.8B -$10.8B -$11.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.8B $7.6B -- $2.5B $4.4B
Long-Term Debt Repaid -$8B -$11.9B -$3.4B -$1.2B -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$179M -$115M -$137M -$145M -$206M
Cash From Financing $7.3B -$3.9B -$3B $1.7B $2.9B
 
Beginning Cash (CF) $24.4B $54.4B $55.1B $49.6B $45B
Foreign Exchange Rate Adjustment $100M -$221M -$567M -$142M -$8M
Additions / Reductions $8.1B -$3B $2.6B -$192M $1.8B
Ending Cash (CF) $32.7B $51.2B $57.1B $49.2B $46.8B
 
Levered Free Cash Flow $851M $712M $6.1B $2.3B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock