Financhill
Sell
49

TSLA Quote, Financials, Valuation and Earnings

Last price:
$298.18
Seasonality move :
24.17%
Day range:
$290.00 - $307.04
52-week range:
$167.41 - $488.54
Dividend yield:
0%
P/E ratio:
163.88x
P/S ratio:
10.92x
P/B ratio:
12.87x
Volume:
132.4M
Avg. volume:
130.1M
1-year change:
73.44%
Market cap:
$960.7B
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

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock