Detailed worksheet of vehicle sales/costs by country
Automotive Regulatory CreditsReg Credits
$433.0M
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$521.0M $282.0M $554.0M $433.0M
$449.5M
Automotive LeasingLeasing
$500.0M
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$564.0M $567.0M $489.0M $500.0M
$462.5M
Total Automotive RevenuesTotal Auto Rev
$21.563B
Energy Generation & StorageEnergy Rev
$1.438B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$1.529B $1.509B $1.559B $1.438B
$1.453B
Services & OtherServices
$2.166B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$1.837B $2.150B $2.166B $2.166B
$2.330B
Total RevenuesTotal revenues
$25.167B
COST OF REVENUES
Automotive SalesAuto Sales
$17.202B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$15.422B $16.841B $15.656B $17.202B
$17.319B
Vehicle Worksheet Method
Detailed worksheet of vehicle sales/costs by country
Automotive LeasingLeasing
$296.0M
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$333.0M $338.0M $301.0M $296.0M
$280.0M
Total Automotive Cost of RevenuesTotal Auto Cost
$17.498B
Energy Generation & StorageEnergy
$1.124B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$1.361B $1.231B $1.178B $1.124B
$1.200B
Services & OtherServices
$2.107B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$1.702B $1.984B $2.037B $2.107B
$2.275B
Total Cost of RevenuesTotal Cost of Rev
$20.729B
Gross ProfitGross Profit
$4.438B
OPERATING EXPENSES
Research & DevelopmentR&D
$1.094B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$771.0M $943.0M $1.161B $1.094B
$1.289B
Selling, General & AdministrativeS, G&A
$1.280B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$1.076B $1.191B $1.253B $1.280B
$1.369B
Restructuring & OtherRestructuring
—
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
— — — —
—
Total Operating ExpensesTotal Opex
$2.374B
INCOME FROM OPERATIONSINCOME FROM OPS
$2.064B
Interest IncomeInterest Inc
$333.0M
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$213.0M $238.0M $282.0M $333.0M
$367.5M
Interest ExpenseInterest Exp
($61.0M)
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
($29.0M) ($28.0M) ($38.0M) ($61.0M)
($65.5M)
Other Income (Expense)Other Inc (Exp)
($145.0M)
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
($48.0M) $328.0M $37.0M ($145.0M)
—
INCOME BEFORE INCOME TAXESINC BEF. TAXES
$2.191B
Provision for Income TaxesProv. Inc. Tax
($5.752B)
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$261.0M $323.0M $167.0M ($5.752B)
$109.3M
NET INCOMENET INC.
$7.943B
Net Income (loss) Attributable to Noncontrolling InterestsInc to noncont...
$15.0M
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$26.0M ($89.0M) $25.0M $15.0M
$14.5M
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERSNET INC. TO SHAREHOLDERS
$7.928B
less: Buy-out of noncontrolling interestless: buy-out of noncont...
—
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
— — — —
—
NET INCOME USED IN COMPUTING PER SHARE OF COMMON STOCKNET INC. TO CALC PER SHARE
$7.928B
BasicBasic
$2.49
Diluted (GAAP Earnings)Diluted
$2.27
Weighted Average Shares
BasicBasic
3.181B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
3.166B 3.171B 3.176B 3.181B
3.186B
DilutedDiluted
3.492B
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
3.468B 3.478B 3.493B 3.492B
3.505B
Stock-based Compensation ExpenseStock Comp Exp
$484.0M
Linear Forecast Method
Q1 2023: Q2 2023: Q3 2023: Q4 2023:
Projection:
$418.0M $445.0M $465.0M $484.0M
$507.5M
per shareper share
$0.14
Non-GAAP Earnings Per ShareNon-GAAP EPS
$0.71
Tesla Earnings Model Tool
FOR ENTERTAINMENT PURPOSES ONLY
With the Tesla Survey Earnings Model Tool you can enter your predictions for the current financial quarter and see how close you can get to what Tesla ultimately reports.
The tool will offer some Linear Forecasting for some entries based on the previous results. These are offered where no better insight is available.
If you are a paid subscriber, you will also have access to the Tesla Survey Insights, and the Vehicle Worksheet help calculate the Auto Sales Revenue and Cost.
These insights are derived from the results of the Tesla Survey and are updated automatically as new data is available.
The Tesla Survey Earnings Model Tool requires a minimum of a free account registration to be able to store your model between visits.
Tesla Earnings Model Tool
The Tesla Survey Earnings Model Tool requires a minimum of a free account registration to be able to store and calculate your model between visits.
Subscriber Feature
The Tesla Survey Insights are a subscriber only feature
WARNING! Clearing the Earnings Model cannot be undone!
Are you sure you want to clear all inputs from the Earnings Model Tool?
WARNING! About to overwrite fields in your Earnings Model!
This will overwrite many fields with values Tesla Survey insights. This action can not be undone.