Loading...

Major Indexes

Financial Summary


Tesla Inc.

Tesla Inc. (TSLA)

$816.88
-10.72 (-1.30%)
Buy
A
Market Info
Financial Info
Financial Modelling
Symbol TSLA
Price 816.88$
Beta 0.58
Volume Avrg. 17.69M
Market Cap 151.43B
Shares (2019) 177,000.00K
Last Div 0
Dividend Yield -
DCF Unlevered -1,279.11 Strong Sell
DCF Levered 4,635.09 Strong Buy
ROE -13.03% Sell
ROA -2.51% Neutral
Operating Margin -0.28% Neutral
Debt / Equity 418.42% Strong Buy
P/E -131.58 Strong Sell
P/B 17.14 Strong Buy

Income Statement

Download TSLA income statement Download TSLA income statement Download TSLA income statement
Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Earnings Per Share Basic -7.94-3.04-2.53-3.69-0.62-2.36-6.93-4.68-11.83-5.72-4.92
Net Profit Margin -0.50-1.32-1.25-0.96-0.04-0.09-0.22-0.10-0.17-0.05-0.04
Earnings Per Share Diluted -7.94-3.04-2.53-3.69-0.62-2.36-6.93-4.68-11.83-5.72-4.92
Revenue 111.94116.74204.24413.262,013.503,198.364,046.037,000.1311,758.7521,461.2724,578.00
Weighted Average Shares Outstanding 93.2093.27100.39107.35119.42124.54128.20144.21165.76170.53177.00
Gross Profit 9.5430.7361.5930.07456.26881.67923.501,599.262,222.494,042.024,069.00
Weighted Average Shares Outstanding (Diluted) 7.0250.72100.39107.35119.42124.54128.20144.21165.76170.53177.00
Sales, General and Administrative Expense 42.1584.57104.10150.37285.57603.66922.231,432.192,476.502,834.492,646.00
Dividend per Share -----------
Operating Income -51.90-146.84-251.49-394.28-61.28-186.69-716.63-667.34-1,632.09-388.07-69.00
Gross Margin 0.090.260.300.070.230.280.230.230.190.190.17
Earnings before Tax -55.71-154.16-253.92-396.08-71.43-284.64-875.62-746.35-2,209.03-1,004.75-665.00
EBITDA Margin -0.41-1.22-1.15-0.880.030.04-0.050.050.010.080.09
Net Income -55.74-154.33-254.41-396.21-74.01-294.04-888.66-674.91-1,961.40-976.09-862.00
EBIT Margin -0.48-1.31-1.23-0.95-0.03-0.06-0.18-0.10-0.14-0.02-0.00
Net Income - Discounted ops -----------
Profit Margin -0.50-1.32-1.25-0.96-0.04-0.09-0.22-0.10-0.17-0.05-0.04
Preferred Dividends -----------
Free Cash Flow margin -0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.00-0.000.00
R&D Expenses 19.2893.00208.98273.98231.98464.70717.90834.411,378.071,460.371,343.00
Interest Expense 2.530.990.040.2532.93100.89118.85198.81471.26663.07685.00
Earnings Before Tax Margin -0.50-1.32-1.24-0.96-0.04-0.09-0.22-0.11-0.19-0.05-0.03
Consolidated Income -55.74-154.33-254.41-396.21-74.01-294.04-888.66-674.91-1,961.40-976.09-862.00
EBIT -53.18-153.16-251.49-394.28-61.28-186.69-716.63-667.34-1,632.09-388.07-69.00
EBITDA -46.24-142.54-234.46-365.5153.94114.98-221.98367.0594.951,671.712,273.00
Income Tax Expense 0.030.170.490.142.599.4013.0426.7031.5557.84110.00
Operating Expenses 61.43177.57313.08424.35517.541,068.361,640.132,266.603,854.574,430.094,138.00
Cost of Revenue 102.4186.01142.65383.191,557.232,316.683,122.525,400.889,536.2617,419.2520,509.00
Net Income Com -55.74-154.33-254.41-396.21-74.01-294.04-888.66-674.91-1,961.40-976.09-862.00
Net Income - Non-Controlling int -----------

Balance Sheet Statement

Download TSLA balance shet statement Download TSLA balance sheet statement Download TSLA balance sheet statement
Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Total current liabilities 57.4985.56191.34539.11675.162,107.172,816.275,827.017,674.679,992.1410,667.00
Other Liabilities 42.1156.348.8410.69822.422,340.331,335.793,480.873,706.99728.4110,999.00
Long-term debt 0.8072.32268.33401.50-12.272,040.385,860.059,415.709,403.67956.00
Cash and cash equivalents 73.21178.02255.27201.89845.891,905.711,196.913,393.223,367.913,685.626,268.00
Total debt 1.0972.60276.25452.347.7221.802,673.546,844.2610,212.2511,971.372,163.00
Cash and short-term investments 73.21178.02280.33201.89845.891,905.711,196.913,393.223,367.913,685.626,268.00
Deferred revenue 2.627.422.351.9191.88191.65423.96763.131,015.25630.291,163.00
Inventories 23.2245.1850.08268.50340.36953.671,277.842,067.452,263.543,113.453,552.00
Tax Liabilities ----------611.00
Goodwill and Intangible Assets -------376.14421.74350.65537.00
Deposit Liabilities 26.0530.75-----663.86853.92792.60726.00
Tax assets ----------1,454.00
Total non-current liabilities 7.2393.47289.23439.69252.23490.052,851.468,603.2913,036.4714,095.826,025.00
Total current assets 100.56235.89372.84524.771,265.943,198.662,791.576,259.806,570.528,306.3112,103.00
Total liabilities 64.72179.03489.40989.491,749.814,937.547,003.5217,911.1724,418.1324,816.3727,691.00
Payables 15.0928.9556.14303.38303.97777.95916.151,860.342,390.253,404.453,771.00
Other comprehensive income --893.341,190.191,806.622,345.273,414.697,773.739,178.0210,249.1212,737.00
Short-term investments --25.06--------
Retained earnings (deficit) -260.65-414.98-669.39-1,065.61-1,139.62-1,433.68-2,322.32-2,997.24-4,974.30-5,317.83-6,083.00
Property, Plant & Equipment Net 23.54122.60298.41552.23738.491,829.273,403.335,982.9610,027.5211,330.0810,396.00
Total non-current assets 29.86150.20340.61589.421,150.992,650.595,300.8916,404.2822,084.8521,433.3122,206.00
Other Assets 0.645.97---------
Net Debt -72.12-105.4220.98250.45-838.17-1,883.911,476.633,451.046,844.348,285.75-4,105.00
Investments --25.06----506.30456.65421.55393.00
Total shareholders equity -253.52207.05224.04124.70667.12911.711,088.944,752.914,237.244,923.246,618.00
Total assets 130.42386.08713.451,114.192,416.935,849.258,092.4622,664.0828,655.3729,739.6134,309.00
Long-term investments -------506.30456.65421.55393.00
Receivables 3.496.719.5426.8449.11226.60168.97499.14515.38949.021,324.00
Short-term debt 0.290.287.9250.847.729.53633.17984.21796.552,567.701,207.00

Cash Flow Statement

Download TSLA cash flow statement Download TSLA cash flow statement Download TSLA cash flow statement
Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Insurance (repayment) of debt -----------
Net Cash/Marketcap 0.000.00---------
Insurance (buybacks) of shares -----------
Depreciation & Amortization 6.9410.6217.0328.77115.23301.67494.651,034.381,727.042,059.782,342.00
Dividend payments -----------
Operating Cash Flow -80.83-127.82-114.36-266.08257.99-57.34-524.50-123.83-60.652,097.802,405.00
Acquisitions and disposals -------12.26213.52-114.52-17.91-45.00
Free Cash Flow -92.71-233.23-312.26-505.31-6.23-1,027.22-2,159.35-1,404.63-3,475.47-2.921,073.00
Net cash flow / Change in cash 60.3529.93155.71-53.38644.001,059.82-708.802,196.31-25.30311.432,506.00
Effect of forex changes on cash ------35.52-34.28-7.4139.45-22.708.00
Financing Cash Flow 155.42338.05446.00419.63635.422,143.131,523.523,743.984,414.86573.751,529.00
Investment purchases and sales ---24.9525.01--16.71-16.67---
Capital Expenditure -11.88-105.41197.90239.23264.22969.881,634.851,280.803,414.812,100.721,332.00
Stock-based compensation 1.4321.0829.4250.1580.74156.50198.00334.23466.76749.02898.00
Investing Cash Flow -----------

Retained Earning Schedule

Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Retained Earnings (Previous Year) --261-415-669-1,066-1,140-1,434-2,322-2,997-4,974-5,318
Net Income -56-154-254-396-74-294-889-675-1,961-976-862
Stock Dividends -205-0-0--00--1663397
Dividend Paid -----------
Retained Earnings -261-415-669-1,066-1,140-1,434-2,322-2,997-4,974-5,318-6,083

PPE Schedule

Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Gross PPE -241232985527381,8293,4035,98310,02811,330
Annual Depreciation 35204-2215-78121-611,299630-798-2,266
Capital Expenditure -12-1051982392649701,6351,2813,4152,1011,332
Net PPE 241232985527381,8293,4035,98310,02811,33010,396

Intangible and Goodwill Schedule

Year 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Intangible and Goodwill (Previous Year) --------376422351
New Purchases ---2525--17-17---
Intangible and Goodwill -------376422351537

About


Elon Musk
Consumer Cyclical
Autos
Nasdaq Global Select

Tesla Inc is a vertically integrated sustainable energy company. It designs, develops, manufactures and sells high-performance fully electric vehicles and electric vehicle powertrain components.