Tesla, Inc.
Tesla, Inc.
TSLA
Valuace
30
Růst
100
Zdraví
71
Cena
$ 371.75
Dnes
-1.05 (-0.24%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues94.8394.8397.6996.7781.4653.8231.5424.5821.4611.767.004.053.202.010.410.200.12
Cost of Revenues77.7377.7380.2479.1160.6140.2224.9120.5117.429.545.403.122.321.560.380.140.09
Gross Profit17.0917.0917.4517.6620.8513.616.634.074.042.221.600.920.880.460.030.060.03
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues24.9028.1022.5019.3425.7125.1825.5021.3025.1723.35
Cost of Revenues19.8923.0418.6216.1821.5320.1920.9217.6120.7319.17
Gross Profit5.015.053.883.154.185.004.583.704.444.18
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.003.973.082.591.491.341.461.380.830.720.460.230.270.210.09
Selling General & Admin Expenses0.000.000.004.803.954.523.152.652.832.481.430.920.600.290.150.100.08
Depreciation & Amortization6.156.155.374.674.182.912.232.151.901.640.950.420.230.110.030.020.01
Total Operating Expenses12.7412.7410.378.777.027.114.643.994.293.852.271.641.070.520.420.310.18
Operating Income4.364.367.088.8913.666.691.990.17-0.39-1.63-0.67-0.72-0.19-0.06-0.39-0.25-0.15
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.001.091.16
Selling General & Admin Expenses0.000.000.000.000.000.000.000.001.281.25
Depreciation & Amortization1.641.631.431.451.501.351.281.251.231.24
Total Operating Expenses3.603.432.962.752.602.282.972.532.372.41
Operating Income1.411.620.920.401.582.721.611.172.061.76
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income1.681.681.571.070.300.060.030.040.020.020.010.000.000.000.000.000.00
Interest Expense0.340.340.350.160.190.370.750.690.660.470.200.120.100.030.000.000.00
Other Expense0.920.921.911.080.06-0.34-0.84-0.83-0.11-0.130.11-0.040.000.020.000.00-0.01
IBT5.285.288.999.9713.726.341.15-0.67-1.00-2.21-0.75-0.88-0.28-0.07-0.40-0.25-0.15
Income Tax Expense1.421.421.84-5.001.130.700.290.110.060.030.030.010.010.000.000.000.00
Net Income3.793.797.1315.0012.585.520.69-0.78-0.98-1.96-0.67-0.89-0.29-0.07-0.40-0.25-0.15
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.450.440.390.400.440.430.350.350.330.28
Interest Expense0.090.080.090.090.100.090.090.080.060.04
Other Expense-0.230.340.630.191.180.070.180.720.130.28
IBT1.181.961.550.592.772.781.791.892.192.05
Income Tax Expense0.330.570.360.170.430.600.370.48-5.750.17
Net Income0.841.371.170.412.312.171.401.397.931.85
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$4.73$4.02$1.87$0.25$-0.29$-0.38$-0.79$-0.31$-0.46$-0.16$-0.04$-0.25$-0.17$-0.20
EPS Diluted$0.00$0.00$0.00$4.30$3.62$1.63$0.21$-0.29$-0.38$-0.79$-0.31$-0.46$-0.16$-0.04$-0.25$-0.17$-0.20
Shares Outstanding3.233.233.203.173.132.962.802.662.562.492.161.921.871.791.611.510.76
Diluted Shares Outstanding3.543.533.503.493.483.393.252.662.562.492.161.921.871.791.611.510.76
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.49$0.58
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$2.27$0.53
Shares Outstanding3.233.233.223.223.213.203.193.193.183.18
Diluted Shares Outstanding3.543.533.523.523.523.503.483.483.493.49
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents15.0116.1416.4016.2517.5819.386.273.693.373.391.171.890.850.200.260.10
Short Term Investments16.0920.4212.705.930.130.000.000.000.000.000.020.020.000.000.030.00
Total Cash & ST Investments31.0936.5629.0922.1917.7119.386.273.693.373.391.201.910.850.200.280.10
Accounts Receivable3.744.423.512.951.911.891.320.950.520.500.170.230.050.030.010.01
Inventory14.2012.0213.6312.845.764.103.553.112.262.071.280.950.340.270.050.05
Other Current Assets3.955.363.392.941.721.350.960.560.420.300.150.110.030.030.030.08
Total Current Assets52.9858.3649.6240.9227.1026.7212.108.316.576.262.793.201.270.520.370.24
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents18.8815.5916.3516.1418.1114.6411.8116.4015.9315.30
Short Term Investments23.3621.2020.6420.4215.5416.0915.0612.7010.157.78
Total Cash & ST Investments42.2436.7837.0036.5633.6530.7226.8629.0926.0823.08
Accounts Receivable4.703.843.784.423.313.743.893.512.523.45
Inventory12.2814.5713.7112.0214.5314.2016.0313.6313.7214.36
Other Current Assets5.445.944.915.364.894.333.753.392.713.00
Total Current Assets64.6561.1359.3958.3656.3852.9850.5449.6245.0343.88
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment48.1151.5145.1236.6431.1823.3820.2019.6920.4915.045.192.601.120.560.310.12
Goodwill0.250.240.250.190.200.210.200.070.060.000.000.000.000.000.000.00
Intangible Assets0.161.230.360.591.720.310.340.280.360.380.000.000.010.010.000.00
Long-Term Investments0.600.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Long-Term Assets4.044.224.534.192.141.541.471.391.170.990.110.050.020.010.030.03
Total Long-Term Assets59.8663.7257.0041.4235.0325.4322.2121.4322.0816.405.302.651.150.590.340.15
Total Assets112.83122.07106.6282.3462.1352.1534.3129.7428.6622.668.095.852.421.110.710.39
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment54.8854.2352.7551.5151.4048.1146.7045.1242.7941.05
Goodwill0.260.260.250.240.250.250.250.250.250.26
Intangible Assets0.130.140.141.230.160.160.170.360.380.39
Long-Term Investments0.001.240.950.000.180.180.180.000.000.00
Other Long-Term Assets7.184.864.944.224.994.464.624.535.505.03
Total Long-Term Assets69.0867.4365.7263.7263.4759.8658.6957.0048.9246.72
Total Assets133.74128.57125.11122.07119.85112.83109.23106.6293.9490.59
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable13.0612.4714.4315.2610.036.053.773.402.391.861.341.050.410.340.060.03
Short-Term Debt3.013.263.051.501.592.131.792.570.861.150.630.630.010.060.010.00
Other Current Liabilities8.877.566.337.145.723.863.222.602.521.39-0.63-0.63-0.01-0.200.120.05
Current Liabilities27.7328.8228.7526.7119.7114.2510.679.997.645.831.621.300.580.340.190.09
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable12.8213.2113.4712.4714.6513.0614.7314.4313.9415.27
Short-Term Debt2.852.933.083.263.093.013.173.052.582.01
Other Current Liabilities11.879.227.777.567.556.826.476.335.935.87
Current Liabilities31.2930.0129.7528.8230.5827.7329.4528.7526.6427.59
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt5.3410.366.531.605.259.6111.639.409.465.982.722.490.610.470.270.07
Capital Leases4.175.754.923.703.533.012.903.191.801.460.030.020.020.010.000.00
Def. Tax Liability4.170.000.000.080.020.150.00-4.570.000.000.000.000.010.010.020.01
Total Liabilities45.5748.3943.0136.4430.5528.4726.2023.4323.0216.767.004.941.750.990.490.18
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt10.9410.2010.0510.369.709.506.756.535.613.80
Capital Leases0.006.185.885.755.395.155.044.924.484.29
Def. Tax Liability0.000.000.000.000.000.000.000.000.000.00
Total Liabilities53.0250.5049.6948.3949.1445.5744.0543.0139.4538.41
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings30.4935.2127.8812.890.33-5.40-6.08-5.32-4.97-3.00-2.32-1.43-1.14-1.07-0.67-0.41
Comprehensive Income-0.47-0.67-0.14-0.360.050.36-0.04-0.010.03-0.020.000.000.000.000.00-0.39
Total Common Equity66.4772.9162.6344.7030.1922.236.624.924.244.751.090.910.670.120.220.21
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings38.1636.7935.6235.2132.6630.4929.0127.8819.9518.10
Comprehensive Income0.210.16-0.42-0.67-0.01-0.47-0.40-0.14-0.69-0.41
Total Common Equity79.9777.3174.6572.9169.9366.4764.3862.6353.4751.13
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt12.5213.629.573.106.8311.7413.4211.9710.317.132.722.490.610.470.280.07
Book Value67.2673.6863.6145.9031.5823.688.116.315.635.911.090.910.670.120.220.21
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.750.760.770.770.780.800.800.981.031.05
Book Value79.9777.3174.6572.9169.9366.4764.3862.6353.4751.13
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income12.433.867.1514.9712.595.640.86-0.78-1.06-2.24-0.77-0.89-0.29-0.07-0.40-0.25-0.15
Depreciation & Amortization4.996.155.374.673.752.912.322.151.901.640.950.420.230.110.030.020.01
Stock-Based Compensation1.912.832.001.811.562.121.730.900.750.470.330.200.160.080.050.030.02
Change Working Capital-1.680.640.08-2.25-3.910.520.18-0.350.06-0.50-0.69-0.49-0.260.120.040.09-0.01
Change In Accounts Receivable-0.37-0.26-1.08-0.59-1.12-0.13-0.65-0.37-0.50-0.02-0.220.05-0.18-0.02-0.020.000.00
Change In Accounts Payable-0.614.383.592.616.031.380.93-0.301.720.390.750.680.250.000.190.030.00
Change In Inventories0.01-0.630.94-1.20-6.47-1.71-0.42-0.43-1.02-0.18-2.47-1.57-1.05-0.46-0.19-0.01-0.02
Other Non-cash Items2.501.15-0.160.400.740.250.410.480.450.570.060.100.080.010.000.000.01
Cash from Operations11.530.000.0013.2614.7211.505.942.412.10-0.06-0.12-0.52-0.060.26-0.23-0.11-0.13
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.841.371.170.412.332.171.481.137.911.85
Depreciation & Amortization1.641.631.431.451.501.351.281.251.231.24
Stock-Based Compensation0.950.660.640.570.580.460.440.520.480.47
Change Working Capital-0.212.08-0.67-0.551.031.570.14-2.66-0.21-0.42
Change In Accounts Receivable0.05-0.91-0.030.63-1.230.430.14-0.42-0.960.88
Change In Accounts Payable1.401.650.630.711.082.26-1.001.250.000.00
Change In Inventories-0.211.99-0.70-1.702.04-0.191.78-2.700.760.16
Other Non-cash Items0.690.25-0.080.32-0.680.420.280.02-4.770.17
Cash from Operations0.000.000.000.000.000.000.000.004.373.31
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-9.82-8.53-11.34-8.90-7.17-8.01-3.24-1.44-2.32-4.08-1.44-1.63-0.97-0.26-0.24-0.20-0.04
Acquisitions2.390.000.00-0.060.000.00-0.01-0.05-0.02-0.110.21-0.010.000.00-0.030.000.00
Investments-26.79-37.11-35.96-19.11-5.84-0.130.000.000.000.00-1.300.00-0.210.00-0.01-0.060.00
Sales of Investment18.7230.1628.5112.490.020.000.000.000.000.000.020.000.190.000.040.040.00
Other Investing Activities-8.070.000.000.001.010.280.120.050.00-0.221.09-0.030.000.010.010.05-0.14
Cash from Investing-18.000.000.00-15.58-11.97-7.87-3.13-1.44-2.34-4.42-1.42-1.67-0.99-0.25-0.24-0.18-0.18
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-2.39-2.25-2.39-1.49-2.78-3.51-2.27-2.78-2.31-2.46
Acquisitions0.000.000.000.000.000.00-0.02-0.10-0.040.01
Investments-12.21-11.40-7.49-6.02-15.16-6.03-8.14-6.62-5.89-6.13
Sales of Investment8.079.306.945.8610.346.677.194.323.393.82
Other Investing Activities0.000.000.000.000.000.000.000.000.040.00
Cash from Investing0.000.000.000.000.000.000.000.00-4.80-4.76
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-3.510.000.002.12-3.87-14.62-12.20-0.39-6.09-4.26-1.90-0.20-0.01-0.46-0.020.000.00
Debt Issued13.7013.624.058.590.139.7110.521.847.747.456.320.431.890.600.200.210.07
Issuance of Common Stock0.850.000.000.000.540.0012.270.85-0.010.401.700.75-0.040.420.220.230.27
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Financing Activities3.740.000.000.47-0.209.419.911.076.688.283.950.982.190.680.210.210.07
Cash from Financing6.010.000.002.59-3.53-5.209.971.530.574.413.741.522.140.640.420.450.34
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.822.06
Debt Issued13.790.650.01-0.500.840.272.600.342.204.44
Issuance of Common Stock0.000.000.000.000.000.000.000.00-2.372.78
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.000.070.20
Cash from Financing0.000.000.000.000.000.000.000.000.892.26
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.620.58-0.150.27-1.22-1.7613.122.510.31-0.032.20-0.711.060.64-0.050.160.03
Closing Cash Balance15.0117.6217.0417.1916.9218.1419.906.784.283.373.391.201.910.850.200.260.10
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-1.972.85-0.520.21-1.943.622.89-4.730.600.71
Closing Cash Balance17.6219.5816.7417.2517.0418.9715.3512.4617.1916.59
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.726.223.584.367.553.482.700.97-0.22-4.14-1.56-2.16-1.03-0.01-0.47-0.31-0.17
Real Free Cash Flow-0.203.401.582.555.991.360.970.07-0.97-4.61-1.90-2.36-1.18-0.09-0.52-0.34-0.19
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.423.990.150.662.032.741.34-2.542.060.85
Real Free Cash Flow0.473.33-0.490.091.462.290.90-3.061.580.38
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader