Tesla, Inc.Financials
Period:
Currency:
Units:
'06
'10
'14
'18
'22
Income Statement | Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | Dec 16 |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 94,827 | 97,690 | 96,773 | 81,462 | 53,823 | 31,536 | 24,578 | 21,461.27 | 11,759 | 7,000.13 |
Revenue % Change | -2.93% | 0.95% | 18.80% | 51.35% | 70.67% | 28.31% | 14.52% | 82.51% | 67.98% | 73.01% |
Cost of Revenue | 77,733 | 80,240 | 79,113 | 60,609 | 40,217 | 24,906 | 20,509 | 17,419.25 | 9,536 | 5,400.88 |
Gross Profit | 17,094 | 17,450 | 17,660 | 20,853 | 13,606 | 6,630 | 4,069 | 4,042.02 | 2,223 | 1,599.26 |
Gross Profit % Change | -2.04% | -1.19% | -15.31% | 53.26% | 105.22% | 62.94% | 0.67% | 81.83% | 39.00% | 73.17% |
Gross Profit Margin | 18.03% | 17.86% | 18.25% | 25.60% | 25.28% | 21.02% | 16.56% | 18.83% | 18.90% | 22.85% |
R&D Expenses | 6,411 | 4,540 | 3,969 | 3,075 | 2,593 | 1,491 | 1,343 | 1,460.37 | 1,378 | 834.41 |
Selling, General, & Admin Expenses | 5,834 | 5,150 | 4,800 | 3,946 | 4,517 | 3,145 | 2,646 | 2,835 | 2,477 | 1,432.19 |
Other Expenses | 494 | 684 | 176 | 11 | 134.63 | |||||
Operating Income | 4,355 | 7,076 | 8,891 | 13,656 | 6,523 | 1,994 | -69 | -388 | -1,632 | -667.34 |
Operating Income % Change | -38.45% | -20.41% | -34.89% | 109.35% | 227.13% | -2989.86% | -82.22% | -76.23% | 144.55% | -6.88% |
Operating Income Margin | 4.59% | 7.24% | 9.19% | 16.76% | 12.12% | 6.32% | -0.28% | -1.81% | -13.88% | -9.53% |
Total Other Income/Expenses Net | 923 | 1,914 | 1,082 | 63 | -180 | -840 | -596 | -617 | -577 | -79.01 |
Income Before Tax | 5,278 | 8,990 | 9,973 | 13,719 | 6,343 | 1,154 | -665 | -1,005 | -2,209 | -746.35 |
Income Before Tax % Change | -41.29% | -9.86% | -27.31% | 116.29% | 449.65% | -273.53% | -33.83% | -54.50% | 195.97% | -14.76% |
Income Before Tax Margin | 5.57% | 9.20% | 10.31% | 16.84% | 11.78% | 3.66% | -2.71% | -4.68% | -18.79% | -10.66% |
Income Tax Expense | 1,423 | 1,837 | -5,001 | 1,132 | 699 | 292 | 110 | 58 | 32 | 26.7 |
Net Income | 3,794 | 7,130 | 14,999 | 12,583 | 5,524 | 721 | -862 | -976 | -1,962 | -674.91 |
Net Income % Change | -46.79% | -52.46% | 19.20% | 127.79% | 666.16% | -183.64% | -11.68% | -50.25% | 190.70% | -24.05% |
Net Income Margin | 4.00% | 7.30% | 15.50% | 15.45% | 10.26% | 2.29% | -3.51% | -4.55% | -16.69% | -9.64% |
Weighted Avg. Shares Out | 3,231 | 3,197 | 3,173.5 | 3,130 | 2,959 | 2,799 | 2,655 | 2,559 | 2,486.37 | 2,163.18 |
EPS | 1.18 | 2.23 | 4.73 | 4.02 | 1.87 | 0.25 | -0.33 | -0.38 | -0.79 | -0.31 |
EPS % Change | -47.09% | -52.85% | 17.66% | 114.97% | 648.00% | -175.76% | -13.16% | -51.90% | 154.84% | -32.61% |
Weighted Avg. Shares Out Dil | 3,539 | 3,498 | 3,482.75 | 3,475 | 3,386 | 3,249 | 2,655 | 2,559 | 2,486.37 | 2,163.18 |
EPS Diluted | 1.08 | 2.04 | 4.31 | 3.62 | 1.63 | 0.21 | -0.33 | -0.38 | -0.79 | -0.31 |
Diluted EPS % Change | -47.01% | -52.71% | 19.06% | 122.09% | 676.19% | -163.64% | -13.16% | -51.90% | 154.84% | -32.61% |
Net Income | 3,794 | 7,130 | 14,999 | 12,583 | 5,524 | 721 | -862 | -976 | -1,962 | -674.91 |
Income Tax Expense | 1,423 | 1,837 | -5,001 | 1,132 | 699 | 292 | 110 | 58 | 32 | 26.7 |
Interest Income | 1,680 | 1,569 | 1,066 | 297 | 56 | 30 | 44 | 24 | 19 | 8.53 |
Interest Expense | 338 | 350 | 156 | 191 | 371 | 748 | 685 | 663 | 471 | 198.81 |
EBIT | 6,620 | 10,209 | 10,883 | 13,825 | 6,028 | 436 | -1,306 | -1,644 | -2,661 | -936.63 |
EBIT % Change | -35.16% | -6.19% | -21.28% | 129.35% | 1282.57% | -133.38% | -20.56% | -38.22% | 184.10% | -5.67% |
EBIT Margin | 6.98% | 10.45% | 11.25% | 16.97% | 11.20% | 1.38% | -5.31% | -7.66% | -22.63% | -13.38% |
Depreciation & Amortization | 6,148 | 5,368 | 4,667 | 3,747 | 2,911 | 2,322 | 2,154 | 1,901 | 1,636 | 947.1 |
EBITDA | 12,768 | 15,577 | 15,550 | 17,572 | 8,939 | 2,758 | 848 | 257 | -1,025 | 10.47 |
EBITDA % Change | -18.03% | 0.17% | -11.51% | 96.58% | 224.11% | 225.24% | 229.96% | -125.07% | -9888.94% | -101.84% |
EBITDA Margin | 13.46% | 15.95% | 16.07% | 21.57% | 16.61% | 8.75% | 3.45% | 1.20% | -8.72% | 0.15% |