Tesla, Inc.

Consumer Discretionary Automobile Manufacturers Austin, Texas Last filing Jan 29, 2026 · FY2025

                    Revenue
                    FY2025
                
$94.8B
                    3y CAGR +5.2%
                    
                    P51
                    
                    n/a
                    
                    Net income
                    FY2025
                
$3.8B
                    Net margin +4.0%
                    
                    P22
                    
                    n/a
                    
                    Total assets
                    FY2025
                
$137.8B
                    ROA +2.8%
                    
                    P22
                    
                    n/a
                    
                    Operating cash flow
                    FY2025
                
$14.7B
                    FCF margin +6.6%
                    
                    P23
                    
                    n/a

18 yrs · FY2008–FY2025 9 filed · 0 derived · 0 blank

1Y 3Y 5Y 10Y

Dollars % of revenue % of assets YoY % CAGR

Each cell as a share of that year’s revenue.

Balance Sheet

Assets, liabilities, and equity

36 accounts · 1 year

Total assets $137.8B

Total liabilities $54.9B

Shareholders equity $82.1B

Account	2025	Trend
Assets
Cash and Cash Equivalents	17.4%
Short Term Investments	29.0%
Accounts Receivable	4.8%
Inventory	13.1%
Prepaid Expenses	8.0%
Other Current Assets	8.0%
Total Current Assets	72.4%
Property,Plant and Equipment	42.9%
Operating Lease Assets	6.4%
Goodwill	0.0%
Intangible Assets	0.0%
Long Term Investments	29.0%
Deferred Tax Assets	7.3%
Other Noncurrent Assets	5.3%
Total Assets	145.3%
Liabilities
Accounts Payable	14.1%
Accrued Liabilities	12.8%
Deferred Revenue	3.6%
Current Portion of Long Term Debt	1.7%
Operating Lease Liabilities	1.0%
Other Current Liabilities	2.0%
Total Current Liabilities	33.4%
Long Term Debt	6.9%
Deferred Revenue Noncurrent	3.8%
Operating Lease Liabilities Noncurrent	5.7%
Deferred Tax Liabilities	0.0%
Other Noncurrent Liabilities	13.6%
Total Liabilities	57.9%
Equity
Preferred Stock	0.0%
Common Stock	0.0%
Additional Paid In Capital	45.1%
Retained Earnings	41.1%
Accumulated Other Comprehensive Income	0.4%
Noncontrolling Interest	0.7%
Total Stockholders Equity	86.6%
Total Liabilitiesand Equity	145.3%

Income Statement

Revenue, expense, and profitability

20 accounts · 1 year

Revenue $94.8B

Operating income $4.4B

Net income $3.8B

Account	2025	Trend
IncomeStatement
Revenues Total Revenue	100.0%
Expenses Cost of Revenue	82.0%
Expenses Research and Development	6.8%
Expenses Selling,General and Administrative	6.2%
Expenses Share Based Compensation	3.0%
Expenses Restructuring and Asset Impairment	0.4%
Expenses Operating Expenses	13.4%
Other Income Expense Gross Profit	18.0%
Other Income Expense Operating Income	4.6%
Other Income Expense Interest Income	1.8%
Other Income Expense Interest Expense	0.0%
Other Income Expense Other Income/expense	-0.4%
Other Income Expense Income Before Tax	5.6%
Income Tax Income Tax Expense	1.5%
net Income net Income	4.0%
net Income Comprehensive Income	5.1%
Earnings Per Share Basic Eps	0.0%
Earnings Per Share Diluted Eps	0.0%
Earnings Per Share Weighted Average Shares Basic	3.4%
Earnings Per Share Weighted Average Shares Diluted	3.7%

Cash Flow Statement

Operating, investing, and financing flows

18 accounts · 1 year

Operating cash flow $14.7B

Investing cash flow $-15.5B

Financing cash flow $1.1B

Account	2025	Trend
CashFlow
Operating Activities net Income	4.0%
Operating Activities Depreciation and Amortization	5.3%
Operating Activities Stock Based Compensation	3.0%
Operating Activities Deferred Income Taxes	0.1%
Operating Activities Changes In Operating Assets and Liabilities	4.7%
Operating Activities net Cash From Operating Activities	15.6%
Investing Activities Capital Expenditures	9.0%
Investing Activities Business Acquisitions	0.0%
Investing Activities Purchases of Investments	39.1%
Investing Activities net Cash From Investing Activities	-16.3%
Financing Activities Repayment of Debt	5.8%
Financing Activities Proceeds From Stock Issuance	1.3%
Financing Activities Other Financing Activities	0.0%
Financing Activities net Cash From Financing Activities	1.2%
Cash Reconciliation Effect of Exchange Rate On Cash	0.2%
Cash Reconciliation net Change In Cash	0.6%
Cash Reconciliation Cash At Beginning of Period	17.4%
Cash Reconciliation Cash At End of Period	17.4%

Key Ratios

Margins, returns, liquidity, leverage, efficiency

Computed at import · 1 year

Ratio	2025
Profitability
Gross margin	+18.0%
Operating margin	+4.6%
Net margin	+4.0%
FCF margin	+6.6%
Growth
Revenue CAGR (3y)	+5.2%
Returns
ROE	+4.6%
ROA	+2.8%
ROIC	+4.3%
Liquidity
Current ratio	2.16x
Quick ratio	0.66x
Leverage
D/E	0.67x
Interest coverage	362.92x
Efficiency
Asset turnover	0.69x
Cash conversion cycle	+13d

Valuation

Price against fundamentals

TSLA $422 · 2025-09-16 · 364d old · FY2025

Market cap $1.5T

P/E 392.06x

P/S 15.69x

P/B 18.11x

EV $1.5T

EV/EBITDA —

FCF yield +0.4%

Dividend yield —

Notes

Your annotations

Not watched