Tesla Inc
NASDAQ:TSLA

Watchlist Manager
Tesla Inc Logo
Tesla Inc
NASDAQ:TSLA
Watchlist
Price: 448.83 USD 2.1%
Market Cap: 1.5T USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+28%
5Y
+239%
10Y
+2 424%
Operating Income
+
3Y
-61%
5Y
+176%
10Y
-
Net Income
+
3Y
-53%
5Y
+903%
10Y
-

Earnings Waterfall
Tesla Inc

Revenue
95.6B USD
Cost of Revenue
-79.4B USD
Gross Profit
16.3B USD
Operating Expenses
-11.4B USD
Operating Income
4.9B USD
Other Expenses
400m USD
Net Income
5.3B USD

Income Statement
Tesla Inc

Rotate your device to view
Income Statement
Currency: USD
Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
4
3
1
1
1
1
0
0
0
0
0
0
0
0
0
20
27
33
45
56
78
101
116
109
109
119
133
155
172
199
258
320
390
471
521
577
635
663
671
679
690
685
697
695
672
748
678
583
546
371
322
291
205
167
146
130
128
156
203
261
315
350
365
365
349
Revenue
108
N/A
112
+4%
112
0%
113
+1%
99
-13%
117
+18%
145
+24%
175
+21%
201
+15%
204
+2%
185
-9%
154
-17%
146
-5%
413
+182%
945
+129%
1 323
+40%
1 705
+29%
2 013
+18%
2 072
+3%
2 436
+18%
2 857
+17%
3 198
+12%
3 518
+10%
3 703
+5%
3 788
+2%
4 046
+7%
4 253
+5%
4 568
+7%
5 930
+30%
7 000
+18%
8 549
+22%
10 069
+18%
10 755
+7%
11 759
+9%
12 471
+6%
13 684
+10%
17 524
+28%
21 461
+22%
22 594
+5%
24 941
+10%
24 420
-2%
24 578
+1%
26 022
+6%
25 708
-1%
28 176
+10%
31 536
+12%
35 940
+14%
41 862
+16%
46 848
+12%
53 823
+15%
62 190
+16%
67 166
+8%
74 863
+11%
81 462
+9%
86 035
+6%
94 028
+9%
95 924
+2%
96 773
+1%
94 745
-2%
95 318
+1%
97 150
+2%
97 690
+1%
95 724
-2%
92 720
-3%
95 633
+3%
Gross Profit
Cost of Revenue
(105)
(102)
(96)
(94)
(78)
(86)
(100)
(118)
(136)
(143)
(132)
(114)
(132)
(383)
(829)
(1 111)
(1 381)
(1 557)
(1 557)
(1 809)
(2 080)
(2 317)
(2 531)
(2 716)
(2 822)
(3 123)
(3 337)
(3 591)
(4 547)
(5 401)
(6 535)
(7 662)
(8 536)
(9 536)
(10 460)
(11 721)
(14 486)
(17 419)
(18 443)
(20 488)
(20 299)
(20 509)
(21 284)
(20 625)
(22 221)
(24 906)
(28 329)
(32 634)
(36 023)
(40 217)
(45 339)
(48 965)
(54 940)
(60 609)
(66 131)
(73 825)
(76 925)
(79 113)
(77 900)
(78 428)
(79 441)
(80 240)
(78 817)
(76 513)
(79 369)
Gross Profit
2
N/A
10
+305%
15
+62%
20
+27%
21
+8%
31
+45%
45
+46%
57
+27%
65
+14%
62
-5%
54
-13%
40
-26%
14
-65%
30
+114%
116
+286%
212
+82%
324
+53%
456
+41%
515
+13%
628
+22%
777
+24%
882
+14%
987
+12%
987
+0%
967
-2%
924
-4%
916
-1%
977
+7%
1 383
+41%
1 599
+16%
2 015
+26%
2 407
+19%
2 219
-8%
2 222
+0%
2 011
-10%
1 963
-2%
3 038
+55%
4 042
+33%
4 151
+3%
4 453
+7%
4 121
-7%
4 069
-1%
4 737
+16%
5 083
+7%
5 955
+17%
6 630
+11%
7 611
+15%
9 228
+21%
10 825
+17%
13 606
+26%
16 851
+24%
18 201
+8%
19 923
+9%
20 853
+5%
19 904
-5%
20 203
+2%
18 999
-6%
17 660
-7%
16 845
-5%
16 890
+0%
17 709
+5%
17 450
-1%
16 907
-3%
16 207
-4%
16 264
+0%
Operating Income
Operating Expenses
(55)
(61)
(77)
(104)
(139)
(178)
(213)
(250)
(287)
(313)
(347)
(380)
(398)
(424)
(427)
(429)
(462)
(518)
(615)
(744)
(902)
(1 068)
(1 232)
(1 374)
(1 498)
(1 640)
(1 778)
(1 908)
(2 044)
(2 267)
(2 691)
(3 086)
(3 520)
(3 855)
(3 983)
(4 212)
(4 308)
(4 295)
(4 285)
(4 120)
(3 969)
(3 989)
(3 896)
(3 865)
(4 189)
(4 636)
(5 407)
(5 888)
(6 239)
(7 110)
(7 245)
(7 324)
(7 349)
(7 021)
(7 200)
(7 517)
(8 237)
(8 769)
(9 447)
(9 664)
(9 475)
(9 690)
(9 825)
(10 429)
(11 396)
Selling, General & Administrative
(35)
(42)
(52)
(66)
(76)
(85)
(92)
(92)
(99)
(104)
(108)
(122)
(132)
(150)
(167)
(191)
(230)
(286)
(356)
(430)
(508)
(604)
(681)
(749)
(831)
(922)
(1 045)
(1 164)
(1 265)
(1 432)
(1 717)
(1 934)
(2 250)
(2 477)
(2 559)
(2 772)
(2 849)
(2 834)
(2 852)
(2 749)
(2 614)
(2 646)
(2 569)
(2 583)
(2 875)
(3 145)
(3 574)
(3 886)
(3 992)
(4 517)
(4 453)
(4 441)
(4 408)
(3 946)
(4 030)
(4 260)
(4 552)
(4 800)
(5 098)
(5 184)
(5 117)
(5 150)
(5 027)
(5 116)
(5 492)
Research & Development
(19)
(19)
(25)
(38)
(64)
(93)
(121)
(158)
(185)
(209)
(236)
(259)
(266)
(274)
(260)
(238)
(232)
(232)
(259)
(314)
(394)
(465)
(550)
(624)
(667)
(718)
(733)
(743)
(779)
(834)
(974)
(1 152)
(1 269)
(1 378)
(1 423)
(1 439)
(1 459)
(1 460)
(1 433)
(1 371)
(1 354)
(1 343)
(1 327)
(1 282)
(1 314)
(1 491)
(1 833)
(2 130)
(2 375)
(2 593)
(2 792)
(2 883)
(3 005)
(3 075)
(2 981)
(3 257)
(3 685)
(3 969)
(4 349)
(4 480)
(4 358)
(4 540)
(4 798)
(5 313)
(5 904)
Other Operating Expenses
0
0
0
0
0
0
0
0
(2)
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
128
128
0
0
0
64
0
(189)
0
0
0
0
0
0
0
0
0
0
Operating Income
(52)
N/A
(52)
+1%
(61)
-18%
(85)
-38%
(118)
-40%
(147)
-24%
(168)
-15%
(193)
-15%
(222)
-15%
(251)
-13%
(293)
-16%
(340)
-16%
(384)
-13%
(394)
-3%
(311)
+21%
(217)
+30%
(139)
+36%
(61)
+56%
(100)
-63%
(117)
-17%
(125)
-7%
(187)
-49%
(245)
-31%
(387)
-58%
(531)
-37%
(717)
-35%
(862)
-20%
(930)
-8%
(661)
+29%
(667)
-1%
(677)
-1%
(680)
0%
(1 301)
-91%
(1 632)
-25%
(1 972)
-21%
(2 249)
-14%
(1 270)
+44%
(253)
+80%
(134)
+47%
334
N/A
152
-54%
80
-47%
841
+952%
1 218
+45%
1 766
+45%
1 994
+13%
2 204
+11%
3 340
+52%
4 586
+37%
6 496
+42%
9 606
+48%
10 877
+13%
12 574
+16%
13 832
+10%
12 704
-8%
12 686
0%
10 762
-15%
8 891
-17%
7 398
-17%
7 226
-2%
8 234
+14%
7 760
-6%
7 082
-9%
5 778
-18%
4 868
-16%
Pre-Tax Income
Interest Income Expense
(3)
(2)
(1)
(1)
(1)
(1)
(1)
(0)
0
0
0
0
0
0
(0)
(20)
(27)
(33)
(44)
(55)
(75)
(100)
(112)
(105)
(108)
(117)
(130)
(150)
(165)
(164)
(230)
(314)
(388)
(399)
(490)
(479)
(542)
(637)
(567)
(640)
(538)
(593)
(623)
(576)
(548)
(832)
(651)
(651)
(724)
(90)
(153)
(92)
14
105
336
564
762
1 032
1 000
1 052
1 145
1 276
1 254
1 298
1 324
Non-Reccuring Items
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(103)
(130)
(135)
(179)
(193)
(167)
(149)
(106)
12
12
0
(27)
(50)
(101)
(101)
(85)
(268)
(230)
(264)
0
(47)
(34)
0
0
(622)
(677)
(684)
(778)
(156)
(339)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(125)
(162)
(82)
Total Other Income
(2)
(1)
(7)
(12)
(8)
(7)
(5)
2
(2)
(3)
(2)
(1)
(3)
(2)
16
17
19
23
12
9
4
2
(30)
(15)
(25)
(42)
(10)
(31)
(27)
85
67
57
51
(178)
(155)
(128)
(75)
20
9
(12)
(54)
(3)
(63)
(84)
(281)
(8)
91
121
326
38
68
100
13
46
(147)
153
275
50
663
255
(52)
638
493
930
1 092
Pre-Tax Income
(57)
N/A
(56)
+3%
(69)
-24%
(97)
-40%
(127)
-31%
(154)
-22%
(174)
-13%
(194)
-12%
(224)
-16%
(254)
-13%
(295)
-16%
(342)
-16%
(387)
-13%
(396)
-2%
(295)
+26%
(220)
+26%
(147)
+33%
(71)
+51%
(132)
-85%
(162)
-23%
(196)
-20%
(285)
-45%
(387)
-36%
(507)
-31%
(664)
-31%
(876)
-32%
(1 003)
-15%
(1 111)
-11%
(853)
+23%
(746)
+13%
(840)
-13%
(936)
-11%
(1 638)
-75%
(2 209)
-35%
(2 616)
-18%
(2 959)
-13%
(2 017)
+32%
(1 005)
+50%
(870)
+13%
(511)
+41%
(607)
-19%
(665)
-10%
50
N/A
570
+1 044%
949
+67%
1 154
+22%
1 617
+40%
2 760
+71%
4 087
+48%
6 343
+55%
9 436
+49%
10 617
+13%
12 371
+17%
13 719
+11%
12 893
-6%
13 356
+4%
11 765
-12%
9 973
-15%
9 061
-9%
7 911
-13%
8 650
+9%
8 990
+4%
7 926
-12%
7 688
-3%
6 863
-11%
Net Income
Tax Provision
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(3)
(3)
(4)
(7)
(9)
(12)
(14)
(12)
(13)
(14)
(14)
(21)
(27)
(48)
(60)
(52)
(754)
(735)
(733)
(750)
(58)
(75)
(81)
(90)
(110)
(89)
(91)
(251)
(292)
(359)
(453)
(490)
(699)
(976)
(1 066)
(1 148)
(1 132)
(1 047)
(1 165)
(1 027)
5 001
4 779
4 731
4 297
(1 837)
(1 575)
(1 563)
(1 532)
Income from Continuing Operations
(57)
(56)
(69)
(97)
(127)
(154)
(174)
(194)
(224)
(254)
(295)
(342)
(388)
(396)
(295)
(220)
(148)
(74)
(135)
(166)
(203)
(294)
(398)
(521)
(676)
(889)
(1 017)
(1 126)
(874)
(773)
(888)
(996)
(1 689)
(2 963)
(3 351)
(3 692)
(2 766)
(1 063)
(946)
(592)
(697)
(775)
(39)
479
698
862
1 258
2 307
3 597
5 644
8 460
9 551
11 223
12 587
11 846
12 191
10 738
14 974
13 840
12 642
12 947
7 153
6 351
6 125
5 331
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
98
165
230
282
279
287
247
253
86
(23)
(67)
(139)
(95)
(113)
(118)
(173)
(172)
(146)
(157)
(129)
(120)
(61)
(38)
(36)
(4)
(58)
44
56
25
73
(32)
(21)
(23)
(61)
(63)
(63)
Net Income (Common)
(57)
N/A
(56)
+2%
(69)
-24%
(97)
-40%
(127)
-31%
(154)
-21%
(174)
-13%
(194)
-12%
(224)
-16%
(254)
-13%
(295)
-16%
(342)
-16%
(388)
-13%
(396)
-2%
(295)
+26%
(220)
+25%
(148)
+33%
(74)
+50%
(135)
-82%
(166)
-23%
(203)
-22%
(294)
-45%
(398)
-35%
(521)
-31%
(676)
-30%
(889)
-31%
(1 017)
-14%
(1 126)
-11%
(874)
+22%
(675)
+23%
(723)
-7%
(766)
-6%
(1 407)
-84%
(1 961)
-39%
(2 341)
-19%
(2 722)
-16%
(1 791)
+34%
(976)
+45%
(969)
+1%
(659)
+32%
(836)
-27%
(870)
-4%
(152)
+83%
360
N/A
525
+46%
690
+31%
1 112
+61%
2 150
+93%
3 468
+61%
5 524
+59%
8 399
+52%
9 513
+13%
11 187
+18%
12 583
+12%
11 788
-6%
12 235
+4%
10 794
-12%
14 999
+39%
13 913
-7%
12 610
-9%
12 926
+3%
7 130
-45%
6 290
-12%
6 062
-4%
5 268
-13%
EPS (Diluted)
-0.55
N/A
-0.53
+4%
-0.64
-21%
-0.84
-31%
-0.09
+89%
-0.2
-122%
-0.12
+40%
-0.14
-17%
-0.15
-7%
-0.17
-13%
-0.19
-12%
-0.22
-16%
-0.25
-14%
-0.25
N/A
-0.15
+40%
-0.13
+13%
-0.08
+38%
-0.04
+50%
-0.08
-100%
-0.09
-13%
-0.11
-22%
-0.16
-45%
-0.21
-31%
-0.28
-33%
-0.36
-29%
-0.46
-28%
-0.52
-13%
-0.53
-2%
-0.37
+30%
-0.31
+16%
-0.29
+6%
-0.32
-10%
-0.58
-81%
-0.78
-34%
-0.92
-18%
-1.06
-15%
-0.67
+37%
-0.38
+43%
-0.38
N/A
-0.25
+34%
-0.31
-24%
-0.33
-6%
-0.04
+88%
0.11
N/A
0.17
+55%
0.21
+24%
0.33
+57%
0.64
+94%
1.03
+61%
1.63
+58%
2.41
+48%
2.74
+14%
3.24
+18%
3.62
+12%
3.4
-6%
3.53
+4%
3.11
-12%
4.3
+38%
3.99
-7%
3.61
-10%
3.7
+2%
2.04
-45%
1.8
-12%
1.73
-4%
1.5
-13%

See Also

Summary
TSLA intrinsic value, competitors valuation, and company profile.
DCF Valuation
TSLA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TSLA stock valuation using valuation multiples.
Wall Street Estimates
TSLA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TSLA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.