Tesla, Inc.
TSLANASDAQ
$370.79
Last price · USD
- Market cap
- $1.31T
- P/E
- 343.3x
- EV / EBITDA
- 110.5x
- P/S
- 13.8x
- FCF yield
- 0.5%
- Div. yield
- 0.00%
Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.
Tesla, Inc. income statement
Annual · USD millions except per-share data · 29 lines
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 | CAGR | |
|---|---|---|---|---|---|---|---|
| Revenue & gross profit | |||||||
| Revenue | 94,827 | 97,690 | 96,773 | 81,462 | 53,823 | +15.2% | |
| Cost of revenue | 77,733 | 80,240 | 79,113 | 60,609 | 40,217 | +17.9% | |
| Gross profit | 17,094 | 17,450 | 17,660 | 20,853 | 13,606 | +5.9% | |
| Operating expenses & income | |||||||
| Research & development | 6,411 | 4,540 | 3,969 | 3,075 | 2,593 | +25.4% | |
| General & administrative | 5,834 | 5,150 | 4,800 | 3,946 | 4,517 | +6.6% | |
| SG&A (combined) | 5,834 | 5,150 | 4,800 | 3,946 | 4,517 | +6.6% | |
| Total operating expenses | 12,739 | 10,374 | 8,769 | 7,197 | 7,110 | +15.7% | |
| Cost and expenses | 90,472 | 90,614 | 87,882 | 67,806 | 47,327 | +17.6% | |
| Operating income | 4,355 | 7,076 | 8,891 | 13,656 | 6,523 | -9.6% | |
| Non-operating & other | |||||||
| Interest income | 1,680 | 1,569 | 1,066 | 297 | 56 | +134.0% | |
| Interest expense | 338 | 350 | 156 | 191 | 371 | -2.3% | |
| Net interest income | 1,342 | 1,219 | 910 | 106 | (315) | — | |
| Non-operating income (excl. interest) | (1,261) | (2,264) | (1,238) | (254) | (191) | — | |
| Other expenses | 494 | 684 | 0 | 176 | 0 | — | |
| Other adjustments to net income | 0 | 0 | 2 | 27 | 5 | — | |
| Total other income (expenses), net | 923 | 1,914 | 1,082 | 63 | (180) | — | |
| Profitability | |||||||
| Depreciation & amortization | 6,148 | 5,368 | 4,667 | 3,747 | 2,911 | +20.6% | |
| Income before tax | 5,278 | 8,990 | 9,973 | 13,719 | 6,343 | -4.5% | |
| Income tax expense | 1,423 | 1,837 | (5,001) | 1,132 | 699 | +19.4% | |
| Net income from continuing operations | 3,855 | 7,153 | 14,974 | 12,587 | 5,644 | -9.1% | |
| Net income deductions | 0 | 0 | 0 | (1) | (4) | — | |
| Net income | 3,794 | 7,130 | 14,999 | 12,583 | 5,524 | -9.0% | |
| Bottom line net income | 3,794 | 7,130 | 14,999 | 12,584 | 5,533 | -9.0% | |
| Additional fields | |||||||
| Ebit | 5,616 | 9,340 | 10,129 | 13,910 | 6,714 | -4.4% | |
| Ebitda | 11,764 | 14,708 | 14,796 | 17,657 | 9,625 | +5.1% | |
| Eps | $1.18 | $2.23 | $4.73 | $4.02 | $1.87 | -10.9% | |
| Eps Diluted | $1.08 | $2.04 | $4.31 | $3.62 | $1.63 | -9.8% | |
| Weighted Average Shs Out | 3,225 | 3,197 | 3,174 | 3,130 | 2,959 | +2.2% | |
| Weighted Average Shs Out Dil | 3,528 | 3,498 | 3,483 | 3,475 | 3,386 | +1.0% | |