- 米国企業
- Tesla, Inc.
Tesla, Inc.TSLA
時価総額
$5651.7億
PER
37.5倍
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
| Automotive Revenues | 149 | 386 | 1,998 | 3,193 | 3,741 | 6,351 | 9,641 | 18,515 | 20,821 | 27,236 | 47,232 | 71,462 | 82,419 |
| Automotive sales | - | - | - | - | - | - | - | 17,632 | 19,952 | 26,184 | 44,125 | 67,210 | 78,509 |
| Automotive regulatory credits | - | - | - | - | - | - | - | 419 | 594 | 1,580 | 1,465 | 1,776 | 1,790 |
| Automotive leasing | - | - | - | - | - | 762 | 1,107 | 883 | 869 | 1,052 | 1,642 | 2,476 | 2,120 |
| Energy generation and storage | - | - | - | - | - | 181 | 1,116 | 1,555 | 1,531 | 1,994 | 2,789 | 3,909 | 6,035 |
| Services and other | 56 | 28 | 16 | 6 | 305 | 468 | 1,001 | 1,391 | 2,226 | 2,306 | 3,802 | 6,091 | 8,319 |
| Revenues | 204 | 413 | 2,013 | 3,198 | 4,046 | 7,000 | 11,759 | 21,461 | 24,578 | 31,536 | 53,823 | 81,462 | 96,773 |
| Automotive Revenues | 115 | 372 | 1,544 | 2,310 | 2,823 | 4,750 | 7,433 | 14,174 | 16,398 | 20,259 | 33,393 | 51,108 | 66,389 |
| Automotive sales | - | - | - | - | - | - | - | 13,686 | 15,939 | 19,696 | 32,415 | 49,599 | 65,121 |
| Automotive leasing | - | - | - | - | - | 482 | 708 | 488 | 459 | 563 | 978 | 1,509 | 1,268 |
| Energy generation and storage | - | - | - | - | - | 178 | 875 | 1,365 | 1,341 | 1,976 | 2,918 | 3,621 | 4,894 |
| Services and other | 27 | 12 | 13 | 7 | 299 | 472 | 1,229 | 1,880 | 2,770 | 2,671 | 3,906 | 5,880 | 7,830 |
| Cost of Revenue | 143 | 383 | 1,557 | 2,317 | 3,123 | 5,401 | 9,536 | 17,419 | 20,509 | 24,906 | 40,217 | 60,609 | 79,113 |
| Gross profit | 62 | 30 | 456 | 882 | 924 | 1,599 | 2,222 | 4,042 | 4,069 | 6,630 | 13,606 | 20,853 | 17,660 |
| Research and development | 209 | 274 | 232 | 465 | 718 | 834 | 1,378 | 1,460 | 1,343 | 1,491 | 2,593 | 3,075 | 3,969 |
| Selling, general and administrative | 104 | 150 | 286 | 604 | 922 | 1,432 | 2,477 | 2,834 | 2,646 | 3,145 | 4,517 | 3,946 | 4,800 |
| Restructuring and other | - | - | - | - | - | - | - | 135 | 149 | - | -27 | 176 | - |
| Total operating expenses | 313 | 424 | 518 | 1,068 | 1,640 | 2,267 | 3,855 | 4,430 | 4,138 | 4,636 | 7,083 | 7,197 | 8,769 |
| Income from operations | -251 | -394 | -61 | -187 | -717 | -667 | -1,632 | -388 | -69 | 1,994 | 6,523 | 13,656 | 8,891 |
| Interest income | 0 | 0 | 0 | 1 | 2 | 9 | 20 | 25 | 44 | 30 | 56 | 297 | 1,066 |
| Interest expense | 0 | 0 | 33 | 101 | 119 | 199 | 471 | 663 | 685 | 748 | 371 | 191 | 156 |
| Other income (expense), net | -3 | -2 | 23 | 2 | -42 | 111 | -125 | 22 | 45 | -122 | 135 | -43 | 172 |
| Income before income taxes | -254 | -396 | -71 | -285 | -876 | -746 | -2,209 | -1,005 | -665 | 1,154 | 6,343 | 13,719 | 9,973 |
| Income Tax Expense (Benefit) | 0 | 0 | 3 | 9 | 13 | 27 | 32 | 58 | 110 | 292 | 699 | 1,132 | -5,001 |
| Net income | - | - | - | - | - | -773 | -2,241 | -1,063 | -775 | 862 | 5,644 | 12,587 | 14,974 |
| Net Income (Loss) Attributable to Noncontrolling Interest | - | - | - | - | - | -98 | -279 | -86 | 87 | 141 | 125 | 31 | -23 |
| Net income attributable to common stockholders | -254 | -396 | -74 | -294 | -889 | -675 | -1,961 | -976 | -775 | 862 | 5,644 | 12,587 | 14,997 |
| Earnings Per Share, Basic | -2.53 | -3.69 | -0.62 | -2.36 | -6.93 | -4.68 | -11.83 | -5.72 | -4.92 | 0.74 | 5.6 | 4.02 | 4.73 |
| Earnings Per Share, Diluted | - | - | - | - | - | - | -11.83 | -5.72 | -4.92 | 0.64 | 4.9 | 3.62 | 4.3 |