SEC Diver Rundown detail Page for TSLA

Welcome to Rundown reports! - journey of making an investment

We have 14 report results for ticker: TSLA - Tesla, Inc., also organized by 15 group tags below ...

IS_BUSINESS_GOOD [5 reports]
IS_STOCK_CHEAP [2 reports]
REVERSE_DCF_RAW [2 reports]
RAW [5 reports]
MARGIN [1 reports]
MARKET_BUSINESS_VALUE [1 reports]
YIELD [1 reports]
RETURNS [1 reports]
REVENUE_GROWTH [1 reports]
INCOME_GROWTH [1 reports]
SHARES_OUTSTANDING [1 reports]
VERTICAL_PER_SHARE_SUMMARY [1 reports]
VERTICAL_REVENUE_SUMMARY [1 reports]
VERTICAL_ASSETS_SUMMARY [1 reports]
VERTICAL_PPNENET_SUMMARY [1 reports]

1. Showing IS_BUSINESS_GOOD:MARGIN report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	margin_owner_earnings	13.52%	13.24%	9.90%	3.84%	5.13%	-12.26%	-11.25%	-19.57%	-9.04%	13.15%	-70.81%	-63.63%	-113.32%	-72.37%
TSLA	margin_cashflow::operating	18.07%	21.36%	18.85%	9.79%	9.78%	-0.52%	-1.77%	-12.96%	-1.79%	13.15%	-63.84%	-55.99%	-109.48%	-72.20%
TSLA	margin_income::operating	16.76%	12.12%	6.32%	-0.28%	-1.81%	-13.88%	-9.53%	-17.71%	-5.84%	-3.04%	-95.41%	-123.13%	-125.78%	-46.36%
TSLA	margin_cashflow::fcf	15.44%	17.18%	15.40%	7.50%	8.62%	-8.29%	-11.25%	-19.57%	-9.75%	11.23%	-74.70%	-63.63%	-113.32%	-72.37%
TSLA	margin_cashflow::realfcf	13.52%	13.24%	9.90%	3.84%	5.13%	-12.26%	-11.25%	-19.57%	-9.75%	11.23%	-74.70%	-63.63%	-113.32%	-72.37%
TSLA	margin_income::net	15.45%	10.49%	2.73%	-3.15%	-4.95%	-19.05%	-11.04%	-21.96%	-9.19%	-3.68%	-95.88%	-124.56%	-132.19%	-49.79%
TSLA	margin_income::gross	25.60%	25.28%	21.02%	16.56%	18.83%	18.90%	22.85%	22.82%	27.57%	22.66%	7.28%	30.16%	26.32%	8.52%

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

2. Showing IS_BUSINESS_GOOD:RETURNS report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	operating_leverage	58.00	156.46	-1027.31	-96.74	-158.74	76.57	-79.89	257.36	145.78	-471.69	-45.56	-3.68	178.65	0
TSLA	operating_leverage_status	1.00	1.00	0.0	0.0	0.0	1.00	0.0	1.00	1.00	0.0	0.0	0.0	1.00	0
TSLA	roce_cashflow::operating	0.0	0.0	0.0	0.0	39.77%	33.90%	29.66%	14.23%	14.52%	212.35%	0.0	0.0	0.0	0
TSLA	roic_cashflow::operating	77.97%	90.19%	51.67%	20.06%	20.14%	-0.91%	-3.15%	-23.50%	-6.96%	47.95%	-87.39%	-83.13%	-92.91%	inf
TSLA	roic_cashflow::operating_cash	76.55%	87.53%	51.12%	19.94%	20.01%	-0.90%	-3.13%	-23.11%	-6.82%	47.60%	-85.93%	-81.94%	-91.58%	inf
TSLA	roic_owner_earnings	58.34%	55.90%	27.14%	7.88%	10.56%	-21.55%	-20.02%	-35.48%	-35.11%	47.95%	-96.93%	-94.46%	-96.16%	inf
TSLA	roic_owner_earnings_cash	57.27%	54.25%	26.84%	7.84%	10.49%	-21.34%	-19.90%	-34.89%	-34.40%	47.60%	-95.32%	-93.11%	-94.79%	inf
TSLA	roiic_cashflow::operating_3	61.20%	48.30%	71.13%	19.22%	19.37%	-0.03%	-10.76%	-37.91%	12.40%	inf	-81.68%	0.0	0.0	0
TSLA	roiic_cashflow::operating_5	58.15%	38.51%	33.82%	15.17%	12.80%	1.79%	-0.27%	-56.29%	3.52%	0.0	0.0	0.0	0.0	0
TSLA	roiic_cashflow::operating_9	39.19%	34.91%	30.55%	15.18%	15.08%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0
TSLA	roiif_cashflow::operating_3	163.08%	345.62%	136.04%	31.90%	31.99%	-0.06%	-13.63%	-17.03%	9.14%	89.72%	-61.32%	0.0	0.0	0
TSLA	roiif_cashflow::operating_5	114.60%	124.37%	75.50%	23.25%	19.35%	3.57%	-0.29%	-23.14%	3.18%	0.0	0.0	0.0	0.0	0
TSLA	roiif_cashflow::operating_9	78.88%	94.48%	58.92%	22.58%	21.73%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0

Notes on the above Report:
Operating leverage is diff in YoY growth of operating income with Revenue, +ve number means business has leverage which is also marked by operating_leverage_status
Operating_leverage_status is business had operating leverage for year +ve else its 0
returns are calculated based on operating income as the numerator
assets: its the previous year assets, for year 2022 it wil be 2021 and so on
equity: its the previous year equity
roce: roce for the year is operating income divided by prev year (equity and debt)
roa: roa for the year is operating income divided by prev year assets
roe: roe for the year is operating income divided by prev year equity
roiic: its return on incremental invested capital(c) employed(previous year debt + previous year equity) in the last x years(starting from the year associated)
roiif: its return on incremental invested fixed(f) capital(previous year ppnenet) employed in the last x years(starting from the year associated)
roiic_income::operating_3: means Numerator is diff in operating income for periods for last 3 years divided by diff in capital for last 3 years
roiic_income::operating_5: means Numerator is diff in operating income for periods for last 5 years divided by diff in capital for last 5 years
_3, _5, _9 means 3 year diff, 5 year diff, 9 year diff to calculate these values
inf values in roiic and roiif means the business did not add any net new capital, diff in capital was negative for the two years compared against
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

3. Showing IS_BUSINESS_GOOD:REVENUE_GROWTH report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
TSLA	revenue_01_YoY	51.35%	70.67%	28.31%	14.52%	82.51%	67.98%	73.01%	26.50%	58.85%	387.23%	102.34%	74.95%	4.29%
TSLA	revenue_03_YoY	49.10%	35.86%	38.94%	51.99%	74.40%	54.34%	51.49%	113.93%	150.18%	158.37%	54.55%	0.0	0.0
TSLA	revenue_05_YoY	47.27%	50.37%	50.78%	50.36%	60.52%	95.36%	102.76%	103.22%	95.52%	0.0	0.0	0.0	0.0

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

4. Showing IS_BUSINESS_GOOD:INCOME_GROWTH report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
TSLA	cashflow::fcf_01_YoY	36.02%	90.44%	163.43%	-0.32%	-289.69%	23.76%	-0.53%	154.01%	-237.92%	-173.21%	137.55%	-1.77%	63.32%
TSLA	cashflow::fcf_03_YoY	89.67%	71.00%	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0
TSLA	cashflow::fcf_05_YoY	inf	inf	inf	inf	52.25%	inf	inf	inf	inf	0.0	0.0	0.0	0.0
TSLA	cashflow::realfcf_01_YoY	54.61%	128.29%	230.26%	-14.09%	-176.30%	83.06%	-0.53%	154.01%	-237.92%	-173.21%	137.55%	-1.77%	63.32%
TSLA	cashflow::realfcf_03_YoY	126.74%	86.41%	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0
TSLA	cashflow::realfcf_05_YoY	inf	inf	inf	inf	37.23%	inf	inf	inf	inf	0.0	0.0	0.0	0.0
TSLA	income::net_01_YoY	123.02%	554.76%	-211.23%	-27.09%	-52.56%	189.84%	-13.01%	202.23%	297.28%	-81.32%	55.74%	64.85%	176.87%
TSLA	income::net_03_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0
TSLA	income::net_05_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0	0.0
TSLA	income::operating_01_YoY	109.35%	227.13%	-999.00%	-82.22%	-76.23%	144.55%	-6.88%	283.86%	204.63%	-84.46%	56.78%	71.27%	182.94%
TSLA	income::operating_03_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0
TSLA	income::operating_05_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0	0.0

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

5. Showing IS_BUSINESS_GOOD:SHARES_OUTSTANDING report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	shares	3.13B	2.96B	2.80B	0.89B	0.85B	0.17B	0.14B	0.13B	0.12B	0.12B	0.11B	0.10B	0.05B	0.01B
TSLA	sbc	1.56B	2.12B	1.73B	0.90B	0.75B	0.47B	0	0	0	0	0	0	0	0

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

1. Showing IS_STOCK_CHEAP:MARKET_BUSINESS_VALUE report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010
TSLA	StockMarketPrice	123.18	352.26	235.22	27.89	22.19	20.76	14.25	16.00	14.83	10.03	2.26	1.90	1.78
TSLA	marketcap	385.55B	1042.34B	658.15B	78.04B	59.71B	55.86B	33.31B	33.25B	29.94B	19.42B	3.93B	3.09B	1.46B
TSLA	evToEbitda	17.61	83.56	97.99	20.10	19.92	38.24	29.96	269.94	101.13	-303.01	-11.08	-13.03	-10.86
TSLA	evToOperatingIncome	27.27	158.15	326.20	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf
TSLA	evToRevenue	4.57	19.17	20.63	3.47	3.17	5.33	5.25	8.58	8.76	9.22	9.03	13.89	11.68
TSLA	pe	30.63	184.68	763.51	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf
TSLA	pfcf	30.66	112.73	135.56	42.34	32.29	inf	inf	inf	inf	85.90	inf	inf	inf
TSLA	pocf	26.19	90.66	110.74	32.45	28.46	inf	inf	inf	inf	73.32	inf	inf	inf
TSLA	ps	4.73	19.37	20.87	3.18	2.78	4.75	4.76	8.22	9.36	9.64	9.52	15.14	12.53
TSLA	priceToRealfcf	35.00	146.29	210.88	82.58	54.28	inf	inf	inf	inf	85.90	inf	inf	inf

Notes on the above Report:
marketcap is derived by multipliying StockPrice times Shares, sometimes you may see 0, most likely we do not have shares count, please share using HELP link and we will get it fixed
realfcf: its fcf(freecashflow) - stockbasedcompensation(sbc)
fcf: its fcf(freecashflow) derived by doing cashflow::operating - capex
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

2. Showing IS_STOCK_CHEAP:YIELD report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	yield_owner_earnings	2.86%	0.68%	0.47%	1.21%	1.84%	-2.58%	-2.36%	-2.38%	-0.97%	1.36%	-7.44%	-4.20%	-9.04%	inf
TSLA	yield_owner_earnings_enterprise	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf
TSLA	yield_cashflow::operating	3.82%	1.10%	0.90%	3.08%	3.51%	-0.11%	-0.37%	-1.58%	-0.19%	1.36%	-6.71%	-3.70%	-8.73%	inf
TSLA	yield_cashflow::operating_enterprise	3.95%	1.11%	0.91%	2.82%	3.09%	-0.10%	-0.34%	-1.51%	-0.20%	1.43%	-7.07%	-4.03%	-9.37%	inf
TSLA	yield_income::operating	3.54%	0.63%	0.30%	-0.09%	-0.65%	-2.92%	-2.00%	-2.16%	-0.62%	-0.32%	-10.03%	-8.13%	-10.03%	inf
TSLA	yield_income::operating_enterprise	3.67%	0.63%	0.31%	-0.08%	-0.57%	-2.60%	-1.82%	-2.07%	-0.67%	-0.33%	-10.57%	-8.87%	-10.77%	inf
TSLA	yield_cashflow::fcf	3.26%	0.89%	0.74%	2.36%	3.10%	-1.75%	-2.36%	-2.38%	-1.04%	1.16%	-7.85%	-4.20%	-9.04%	inf
TSLA	yield_cashflow::fcf_enterprise	3.38%	0.90%	0.75%	2.16%	2.72%	-1.55%	-2.14%	-2.28%	-1.11%	1.22%	-8.27%	-4.58%	-9.70%	inf
TSLA	yield_cashflow::realfcf	2.86%	0.68%	0.47%	1.21%	1.84%	-2.58%	-2.36%	-2.38%	-1.04%	1.16%	-7.85%	-4.20%	-9.04%	inf
TSLA	yield_cashflow::realfcf_enterprise	2.96%	0.69%	0.48%	1.11%	1.62%	-2.30%	-2.14%	-2.28%	-1.11%	1.22%	-8.27%	-4.58%	-9.70%	inf
TSLA	yield_income::net	3.26%	0.54%	0.13%	-0.99%	-1.78%	-4.01%	-2.32%	-2.67%	-0.98%	-0.38%	-10.08%	-8.23%	-10.55%	inf
TSLA	yield_income::net_enterprise	3.38%	0.55%	0.13%	-0.91%	-1.56%	-3.57%	-2.10%	-2.56%	-1.05%	-0.40%	-10.62%	-8.97%	-11.32%	inf

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

1. (new beta feature) Reverse DCF based on fcf(free cash flow) for TSLA price: 244.14 as of date: 2023-11-29 Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	expectedGrowthRate_MarketIsPricing
TSLA	PE_YEAR_2032 = 7	34.72%
TSLA	PE_YEAR_2032 = 10	30.5%
TSLA	PE_YEAR_2032 = 15	25.7%
TSLA	PE_YEAR_2032 = 20	22.33%
TSLA	PE_YEAR_2032 = 25	19.75%
TSLA	PE_YEAR_2032 = 30	17.66%
TSLA	PE_YEAR_2032 = 40	14.41%
TSLA	input_data	{"marketcap": 764158200000.0, "fcf": 12576000000, "discount_rate": 0.1, "period": 10}
TSLA	input_data_url_param	input_data={"marketcap": 764158200000.0, "fcf": 12576000000, "discount_rate": 0.1, "period": 10}

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

2. Showing REVERSE_DCF_RAW report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	revenue	81.46B	53.82B	31.54B	24.58B	21.46B	11.76B	7.00B	4.05B	3.20B	2.01B	0.41B	0.20B	0.12B	0.11B
TSLA	owner_earnings	11.02B	7.12B	3.12B	0.94B	1.10B	-1.44B	-0.79B	-0.79B	-0.29B	0.26B	-0.29B	-0.13B	-0.13B	-0.08B
TSLA	cashflow::operating	14.72B	11.50B	5.94B	2.40B	2.10B	-0.06B	-0.12B	-0.52B	-0.06B	0.26B	-0.26B	-0.11B	-0.13B	-0.08B
TSLA	cashflow::fcf	12.58B	9.25B	4.86B	1.84B	1.85B	-0.97B	-0.79B	-0.79B	-0.31B	0.23B	-0.31B	-0.13B	-0.13B	-0.08B
TSLA	cashflow::realfcf	11.02B	7.12B	3.12B	0.94B	1.10B	-1.44B	-0.79B	-0.79B	-0.31B	0.23B	-0.31B	-0.13B	-0.13B	-0.08B
TSLA	netincome	12.59B	5.64B	0.86B	-0.78B	-1.06B	-2.24B	-0.77B	-0.89B	-0.29B	-0.07B	-0.40B	-0.25B	-0.15B	-0.06B
TSLA	operatingincome	13.66B	6.52B	1.99B	-0.07B	-0.39B	-1.63B	-0.67B	-0.72B	-0.19B	-0.06B	-0.39B	-0.25B	-0.15B	-0.05B
TSLA	marketcap	385.55B	1042.34B	658.15B	78.04B	59.71B	55.86B	33.31B	33.25B	29.94B	19.42B	3.93B	3.09B	1.46B	0
TSLA	shares	3.13B	2.96B	2.80B	0.89B	0.85B	0.17B	0.14B	0.13B	0.12B	0.12B	0.11B	0.10B	0.05B	0.01B

General notes:
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

1. Showing RAW report for TSLA Current Market Price: 244.14 as of 2023-11-29

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column

Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile

Ticker	Entry	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	StockMarketPrice	123.18	352.26	235.22	27.89	22.19	20.76	14.25	16.00	14.83	10.03	2.26	1.90	1.78
TSLA	revenue	81.46B	53.82B	31.54B	24.58B	21.46B	11.76B	7.00B	4.05B	3.20B	2.01B	0.41B	0.20B	0.12B	0.11B
TSLA	revenue::cost	60.61B	40.22B	24.91B	20.51B	17.42B	9.54B	5.40B	3.12B	2.32B	1.56B	0.38B	0.14B	0.09B	0.10B
TSLA	operating_expense	7.20B	7.08B	4.64B	4.14B	4.43B	3.85B	2.27B	1.64B	1.07B	0.52B	0.42B	0.31B	0.18B	0.06B
TSLA	assets	82.34B	62.13B	52.15B	34.31B	29.74B	28.66B	22.66B	8.09B	5.85B	2.42B	1.11B	0.71B	0.39B	0.0
TSLA	cash	16.25B	17.58B	19.38B	6.27B	3.69B	3.37B	3.39B	1.20B	1.91B	0.85B	0.20B	0.26B	0.10B	0.0
TSLA	ppnenet	23.55B	18.88B	12.75B	10.40B	11.33B	10.03B	5.98B	3.40B	1.83B	0.74B	0.55B	0.30B	0.11B	0.0
TSLA	workingCapital	-2.35B	-0.06B	1.10B	0.66B	0.39B	0.71B	0.53B	0.40B	0.09B	-0.01B	0.00B	0.02B	0.02B	0.0
TSLA	workingCapitalWithCash	0.35B	0.39B	1.23B	0.73B	0.46B	0.77B	0.55B	0.44B	0.10B	0.00B	0.01B	0.02B	0.02B	0.0
TSLA	owner_earnings	11.02B	7.12B	3.12B	0.94B	1.10B	-1.44B	-0.79B	-0.79B	-0.29B	0.26B	-0.29B	-0.13B	-0.13B	-0.08B
TSLA	cashflow::netincome	12.59B	5.64B	0.86B	-0.78B	-1.06B	-2.24B	-0.77B	-0.89B	-0.29B	-0.07B	-0.40B	-0.25B	-0.15B	-0.06B
TSLA	cashflow::operating	14.72B	11.50B	5.94B	2.40B	2.10B	-0.06B	-0.12B	-0.52B	-0.06B	0.26B	-0.26B	-0.11B	-0.13B	-0.08B
TSLA	cashflow::fcf	12.58B	9.25B	4.86B	1.84B	1.85B	-0.97B	-0.79B	-0.79B	-0.31B	0.23B	-0.31B	-0.13B	-0.13B	-0.08B
TSLA	cashflow::realfcf	11.02B	7.12B	3.12B	0.94B	1.10B	-1.44B	-0.79B	-0.79B	-0.31B	0.23B	-0.31B	-0.13B	-0.13B	-0.08B
TSLA	netincome	12.59B	5.64B	0.86B	-0.78B	-1.06B	-2.24B	-0.77B	-0.89B	-0.29B	-0.07B	-0.40B	-0.25B	-0.15B	-0.06B
TSLA	operatingincome	13.66B	6.52B	1.99B	-0.07B	-0.39B	-1.63B	-0.67B	-0.72B	-0.19B	-0.06B	-0.39B	-0.25B	-0.15B	-0.05B
TSLA	income::gross	20.85B	13.61B	6.63B	4.07B	4.04B	2.22B	1.60B	0.92B	0.88B	0.46B	0.03B	0.06B	0.03B	0.01B
TSLA	marketcap	385.55B	1042.34B	658.15B	78.04B	59.71B	55.86B	33.31B	33.25B	29.94B	19.42B	3.93B	3.09B	1.46B	0.0
TSLA	enterprise_value	372.40B	1031.60B	650.45B	85.19B	67.99B	62.71B	36.76B	34.70B	28.03B	18.57B	3.73B	2.84B	1.36B	0.0
TSLA	ebitda	21.15B	12.35B	6.64B	4.24B	3.41B	1.64B	1.23B	0.13B	0.28B	-0.06B	-0.34B	-0.22B	-0.13B	0.0
TSLA	equity	44.70B	30.19B	22.23B	6.62B	4.92B	4.24B	4.75B	1.09B	0.91B	0.67B	0.12B	0.22B	0.21B	0.0
TSLA	debt	3.10B	6.83B	11.69B	13.42B	11.97B	10.21B	6.84B	2.65B	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	debtToEquity	0.07	0.23	0.53	2.03	2.43	2.41	1.44	2.43	0.0	0.0	0.0	0.0	0.0	inf
TSLA	interest_expense	0.30B	0.12B	0.14B	0.09B	0.02B	0.02B	0.01B	0.00B	0.00B	0.00B	0.00B	0.00B	0.00B	0.00B
TSLA	interestRateCurrent	0.10	0.02	0.01	0.01	0.0	0.0	0.0	0.0	inf	inf	inf	inf	inf	inf
TSLA	owner_earningsToInterest	37.09	57.00	22.13	10.86	45.83	-73.24	-92.33	-525.09	-256.90	0.00B	-0.00B	-509.63	-512.79	-509.48
TSLA	cashflow::operatingToInterest	49.58	91.98	42.15	27.64	87.42	-3.08	-14.52	-347.81	-50.92	0.00B	-916.02	-448.49	-495.41	-508.33
TSLA	shares	3.13B	2.96B	2.80B	0.89B	0.85B	0.17B	0.14B	0.13B	0.12B	0.12B	0.11B	0.10B	0.05B	0.01B
TSLA	sbc	1.56B	2.12B	1.73B	0.90B	0.75B	0.47B	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	capex	-2.15B	-2.25B	-1.09B	-0.56B	-0.25B	-0.91B	-0.66B	-0.27B	-0.25B	-0.04B	-0.04B	-0.02B	-0.00B	-0.00B
TSLA	maintainence_capex	2.15B	2.25B	1.09B	0.56B	0.25B	0.91B	0.66B	0.27B	0.23B	0.0	0.03B	0.02B	0.00B	0.00B
TSLA	depreciation	3.75B	2.91B	2.32B	2.15B	1.90B	1.64B	0.95B	0.42B	0.23B	0.0	0.03B	0.02B	0.01B	0.01B
TSLA	capexToRevenue	2.64	4.18	3.45	2.29	1.16	7.77	9.48	6.61	7.95	1.93	10.86	7.63	3.84	0.16
TSLA	depreciationToRevenue	4.60	5.41	7.36	8.76	8.86	13.91	13.53	10.44	7.25	0.0	6.98	8.28	9.10	6.20
TSLA	sbcToRevenue	1.92	3.94	5.50	3.65	3.49	3.97	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	sbcToOperatingCashflow	10.59	18.45	29.18	37.34	35.70	-769.94	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	inventory	12.84B	5.76B	4.10B	3.55B	3.11B	2.26B	2.07B	1.28B	0.95B	0.34B	0.27B	0.05B	0.05B	0.0
TSLA	payables	15.26B	10.03B	6.05B	3.77B	3.40B	2.39B	1.86B	0.92B	0.78B	0.30B	0.30B	0.06B	0.03B	0.0
TSLA	receivables	2.95B	1.91B	1.89B	1.32B	0.95B	0.52B	0.50B	0.17B	0.23B	0.05B	0.03B	0.01B	0.01B	0.0
TSLA	inventoryTurnover	10.53	9.81	7.01	6.59	7.70	4.61	4.23	3.27	6.81	5.80	7.65	3.16	1.90	inf
TSLA	inventoryToRevenue	0.07	0.08	0.11	0.13	0.11	0.18	0.18	0.24	0.11	0.13	0.12	0.22	0.39	0.0
TSLA	payablesToRevenue	0.12	0.11	0.12	0.14	0.11	0.16	0.13	0.19	0.10	0.15	0.14	0.14	0.25	0.0
TSLA	receivablesToRevenue	0.02	0.04	0.04	0.04	0.02	0.04	0.02	0.06	0.02	0.01	0.02	0.03	0.06	0.0
TSLA	evToEbitda	17.61	83.56	97.99	20.10	19.92	38.24	29.96	269.94	101.13	-303.01	-11.08	-13.03	-10.86	0.0
TSLA	evToOperatingIncome	27.27	158.15	326.20	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0
TSLA	evToRevenue	4.57	19.17	20.63	3.47	3.17	5.33	5.25	8.58	8.76	9.22	9.03	13.89	11.68	0.0
TSLA	pe	30.63	184.68	763.51	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0
TSLA	pfcf	30.66	112.73	135.56	42.34	32.29	inf	inf	inf	inf	85.90	inf	inf	inf	0.0
TSLA	pocf	26.19	90.66	110.74	32.45	28.46	inf	inf	inf	inf	73.32	inf	inf	inf	0.0
TSLA	ps	4.73	19.37	20.87	3.18	2.78	4.75	4.76	8.22	9.36	9.64	9.52	15.14	12.53	0.0
TSLA	roa_cashflow::operating	0.0	0.0	0.0	0.0	23.70%	22.05%	17.32%	8.09%	7.32%	23.77%	0.0	0.0	0.0	0.0
TSLA	roe_cashflow::operating	0.0	0.0	0.0	0.0	48.77%	51.73%	89.80%	48.85%	49.51%	212.35%	0.0	0.0	0.0	0.0
TSLA	roic_income::operating	72.32%	51.17%	17.34%	-0.58%	-3.72%	-24.40%	-16.96%	-32.11%	-22.66%	-11.10%	-130.60%	-182.80%	-106.73%	inf
TSLA	roic_income::operating_cash	70.99%	49.66%	17.15%	-0.57%	-3.70%	-24.15%	-16.86%	-31.57%	-22.20%	-11.02%	-128.43%	-180.19%	-105.21%	inf
TSLA	roic_cashflow::fcf	66.60%	72.53%	42.21%	15.37%	17.75%	-14.57%	-20.02%	-35.48%	-37.83%	40.93%	-102.26%	-94.46%	-96.16%	inf
TSLA	roic_cashflow::fcf_cash	65.38%	70.39%	41.76%	15.28%	17.64%	-14.43%	-19.90%	-34.89%	-37.07%	40.63%	-100.56%	-93.11%	-94.79%	inf
TSLA	roic_cashflow::realfcf	58.34%	55.90%	27.14%	7.88%	10.56%	-21.55%	-20.02%	-35.48%	-37.83%	40.93%	-102.26%	-94.46%	-96.16%	inf
TSLA	roic_cashflow::realfcf_cash	57.27%	54.25%	26.84%	7.84%	10.49%	-21.34%	-19.90%	-34.89%	-37.07%	40.63%	-100.56%	-93.11%	-94.79%	inf
TSLA	roic_income::net	66.65%	44.28%	7.50%	-6.47%	-10.21%	-33.50%	-19.65%	-39.82%	-35.68%	-13.40%	-131.24%	-184.92%	-112.18%	inf
TSLA	roic_income::net_cash	65.44%	42.97%	7.41%	-6.43%	-10.14%	-33.16%	-19.53%	-39.15%	-34.97%	-13.31%	-129.06%	-182.28%	-110.58%	inf
TSLA	amortization	3.75B	2.91B	2.32B	2.15B	1.90B	1.64B	0.95B	0.42B	0.23B	0.0	0.03B	0.02B	0.01B	0.01B
TSLA	income_tax	1.13B	0.70B	0.29B	0.11B	0.06B	0.03B	0.03B	0.01B	0.01B	0.00B	0.00B	0.00B	0.00B	0.00B
TSLA	investedCapital	18.88B	12.75B	11.50B	11.99B	10.42B	6.69B	3.93B	2.23B	0.82B	0.55B	0.30B	0.14B	0.14B	0.0
TSLA	investedCapitalWith2PercentCash	19.24B	13.13B	11.63B	12.06B	10.48B	6.76B	3.96B	2.27B	0.84B	0.56B	0.31B	0.14B	0.14B	0.0
TSLA	priceToRealfcf	35.00	146.29	210.88	82.58	54.28	inf	inf	inf	inf	85.90	inf	inf	inf	0.0
TSLA	share_multiplier	1.00	1.00	3.15	1.00	5.14	1.00	1.00	1.00	1.00	1.00	1.00	1.00	7.22	1.00
TSLA	roiic_cashflow::fcf_3	53.32%	38.01%	69.07%	19.99%	19.50%	-6.07%	-28.05%	-70.26%	-39.51%	inf	-101.63%	0.0	0.0	0.0
TSLA	roiic_cashflow::fcf_5	53.30%	33.25%	29.53%	13.28%	11.33%	-5.86%	-18.63%	-93.60%	-34.58%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::fcf_9	33.47%	28.36%	25.14%	11.84%	13.35%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::realfcf_3	50.03%	30.96%	54.06%	13.17%	13.97%	-10.34%	-28.05%	-70.26%	-39.51%	inf	-101.63%	0.0	0.0	0.0
TSLA	roiic_cashflow::realfcf_5	49.00%	26.22%	20.46%	7.74%	6.10%	-9.96%	-18.63%	-93.60%	-34.58%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::realfcf_9	29.24%	22.07%	16.39%	6.46%	8.17%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::net_3	66.39%	34.46%	36.76%	-0.01%	-1.29%	-17.81%	-19.35%	-71.61%	-8.61%	inf	-151.97%	0.0	0.0	0.0
TSLA	roiic_income::net_5	58.32%	21.27%	9.15%	-2.96%	-6.90%	-16.22%	-14.69%	-104.21%	-35.72%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::net_9	34.31%	17.93%	5.63%	-3.72%	-6.97%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::operating_3	68.19%	35.51%	42.96%	4.55%	2.43%	-13.22%	-16.77%	-46.88%	14.08%	inf	-152.82%	0.0	0.0	0.0
TSLA	roiic_income::operating_5	60.13%	23.83%	14.17%	0.73%	-2.28%	-10.88%	-11.78%	-80.86%	-20.21%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::operating_9	37.18%	20.53%	11.32%	0.47%	-2.33%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::fcf_3	142.08%	272.00%	132.10%	33.19%	32.21%	-12.64%	-35.55%	-31.56%	-29.14%	81.88%	-76.30%	0.0	0.0	0.0
TSLA	roiif_cashflow::fcf_5	105.04%	107.38%	65.92%	20.34%	17.13%	-11.72%	-20.00%	-38.47%	-31.24%	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::fcf_9	67.37%	76.75%	48.49%	17.61%	19.25%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::realfcf_3	133.32%	221.55%	103.39%	21.86%	23.08%	-21.55%	-35.55%	-31.56%	-29.14%	81.88%	-76.30%	0.0	0.0	0.0
TSLA	roiif_cashflow::realfcf_5	96.56%	84.68%	45.67%	11.87%	9.22%	-19.93%	-20.00%	-38.47%	-31.24%	0.0	0.0	0.0