Tesla Inc. logo

Tesla Inc.

TSLA | NASDAQ
Chart Builder DCF Calculator
$375.29
+$11.02 (+3.03%)
Sep 21, 2026, 2:47 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
3.83B 3.88B 3.79B 5.27B 6.07B 6.3B 7.03B 12.64B 12.32B 13.63B 15B 10.76B 12.2B 11.75B 12.52B 11.17B 9.5B 8.38B 5.57B 3.52B 2.2B 1.16B
Depreciation & Amortization
6.48B 6.29B 6.15B 6B 5.72B 5.57B 5.37B 5.1B 4.99B 4.87B 4.67B 4.42B 4.15B 3.91B 3.75B 3.61B 3.41B 3.17B 2.91B 2.68B 2.5B 2.39B
Stock-Based Compensation
3.8B 3.28B 2.83B 2.45B 2.24B 2.05B 2B 1.9B 1.91B 1.92B 1.81B 1.75B 1.64B 1.56B 1.56B 1.7B 1.81B 1.93B 2.12B 2.2B 2.26B 2.14B
Other Working Capital
-2.6B -2.51B -2.84B -2.27B -2.54B -2.76B -3.36B -4.12B -4.54B -3.95B -3.92B -3.18B -2.36B -2.55B -2.35B -2.42B -2.71B -2.59B -2.59B -1.99B -1.05B -1.02B
Other Non-Cash Items
1.32B 1.97B 1.18B -184M -18M 280M -118M -5.24B -5.6B -5.81B -5.62B 566M 766M 912M 810M 935M 970M 963M 898M 813M 857M 898M
Deferred Income Tax
-187M 30M 123M 293M 353M 423M 529M 191M -94M -364M -482M -203M -203M -55M n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
3.41B 1.05B 642M 1.89B 1.38B 2.19B 81M -151M -2.03B -3.27B -2.14B -5.12B -4.59B -4.84B -3.91B -1.38B -1.61B -590M n/a 721M 1.36B 1.44B
Operating Cash Flow
18.69B 16.53B 14.75B 15.75B 15.77B 16.84B 14.92B 14.48B 11.53B 10.99B 13.26B 12.16B 13.96B 13.24B 14.72B 16.03B 14.08B 13.85B 11.5B 9.93B 9.18B 8.02B
Capital Expenditures
-12.92B -9.53B -8.53B -8.91B -10.18B -10.06B -11.34B -10.87B -9.82B -9.6B -8.9B -8.45B -7.79B -7.46B -7.17B -7.13B -7.15B -6.94B -8.01B -7.37B -6.57B -5.62B
Cash Acquisitions
2B n/a n/a n/a n/a -23M -124M -161M -149M -205M -104M -67M -79M n/a -6M -6M -6M -6M n/a n/a -13M -13M
Purchase of Investments
-43.89B -41.41B -37.11B -40.06B -34.69B -35.35B -35.96B -26.69B -26.79B -23.72B -19.11B -17.59B -12.45B -7.46B -5.84B -1.57B -608M -518M -132M -30M n/a n/a
Sales Maturities Of Investments
32.99B 32.09B 30.16B 32.42B 29.8B 30.05B 28.51B 21.57B 18.72B 15.2B 12.49B 9.12B 5.3B 1.63B 22M 3M n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-7M n/a n/a n/a n/a 23M 124M 161M 161M 141M 40M 79M 79M 1.01B 1.01B 933M 933M -3M -1.22B -1.11B -1.11B -1.11B
Investing Cash Flow
-21.83B -18.85B -15.48B -16.55B -15.07B -15.35B -18.79B -15.99B -17.88B -18.18B -15.58B -16.91B -14.94B -12.29B -11.97B -7.76B -6.82B -7.45B -7.87B -7B -6.18B -5.23B
Debt Repayment
-1.26B -1.65B -3.16B -56M -750M 2.06B 2.86B 3.1B 5.35B 2.6B 2.12B 802M -2.16B -2.21B -3.87B -4.83B -5.45B -6.64B -5.73B -6.58B -5.64B -3.94B
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
70M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
3.93B 4.02B 4.08B -23M -8M -38M -251M -288M -316M -305M -227M -210M -197M -210M -202M -200M -205M -189M -178M -105M n/a -14M
Financial Cash Flow
2.9B 2.64B 1.14B 1.41B 563M 3.33B 3.85B 3.76B 5.89B 3.02B 2.59B 1.21B -1.77B -1.85B -3.53B -4.29B -4.96B -6.1B -5.2B -1.25B 4.58B 6.25B
Net Cash Flow
-310M 405M 579M 610M 1.38B 4.79B -152M 2.38B -525M -4.31B 265M -3.56B -3.01B -1.27B -1.22B 3.46B 2.06B 317M -1.76B 1.69B 7.72B 9.18B
Free Cash Flow
5.76B 7B 6.22B 6.83B 5.59B 6.78B 3.58B 3.61B 1.72B 1.38B 4.36B 3.71B 6.16B 5.78B 7.55B 8.9B 6.93B 6.92B 3.48B 2.56B 2.61B 2.4B
Adj. Free Cash Flow
1.96B 3.72B 3.4B 4.38B 3.34B 4.73B 1.58B 1.71B -195M -536M 2.55B 1.97B 4.52B 4.22B 5.99B 7.2B 5.12B 4.99B 1.36B 366M 350M 266M
Maintenance CapEx
-6.34B -7.12B -7.02B -7.11B -8.85B -8.41B -9.7B -9B -7.81B -5.86B -3.09B -1.3B n/a n/a n/a n/a n/a n/a n/a n/a n/a -566M
Growth CapEx
-6.58B -2.41B -1.51B -1.81B -1.33B -1.65B -1.65B -1.86B -2B -3.74B -5.81B -7.15B -7.79B -7.46B -7.17B -7.13B -7.15B -6.94B -8.01B -7.37B -6.57B -5.06B
Owner Earnings
12.34B 9.41B 7.73B 8.64B 6.91B 8.43B 5.23B 5.47B 3.72B 5.12B 10.17B 10.87B 13.96B 13.24B 14.72B 16.03B 14.08B 13.85B 11.5B 9.93B 9.18B 7.46B

© 2026 bestshares.com. All rights reserved.