Loading...

Operating Data

Tesla Inc.

Tesla Inc. (TSLA)

Consumer Cyclical

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 2,013.503,198.444,046.027,000.0311,758.6521,460.7034,716.9856,161.6690,852.72146,972.44237,757.32
Revenue (%)
EBITDA 53.96114.82-222.13366.8095.251,671.79847.091,370.342,216.813,586.135,801.28
EBITDA (%)
EBIT -61.21-186.79-716.96-667.80-1,632.10-388.44-2,996.08-4,846.75-7,840.59-12,683.72-20,518.46
EBIT (%)
Depreciation 115.17301.61494.831,034.601,727.352,060.233,843.176,217.1010,057.4016,269.8526,319.74
Depreciation (%)




EBIT (Operating profit)(Operating income)(Operating earning) = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT)
EBIT = (1*) (2*) -> operating process (leverage -> interest -> EBT -> tax -> net Income)
EBITDA = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT) + Depreciation + amortization
EBITA = (1*) (2*) (3*) (4*) company's CURRENT operating profitability (i.e., how much profit it makes with its present assets and its operations on the products it produces and sells, as well as providing a proxy for cash flow) -> performance of a company
(1*) discounting the effects of interest payments from different forms of financing (by ignoring interest payments),
(2*) political jurisdictions (by ignoring tax), collections of assets (by ignoring depreciation of assets), and different takeover histories (by ignoring amortization often stemming from goodwill)
(3*) collections of assets (by ignoring depreciation of assets)
(4*) different takeover histories (by ignoring amortization often stemming from goodwill)