Tesla, Inc.
TSLA
Current Price: $244.88
IPO: 2010-06-29
Tesla, Inc. designs, develops, manufactures, leases, and sells electric vehicles, and energy generation and storage systems in the United States, China, and internationally. It operates in two segments, Automotive, and Energy Generation and Storage. The Automotive segment offers electric vehicles, as well as sells automotive regulatory credits; and non-warranty after-sales vehicle, used vehicles, retail merchandise, and vehicle insurance services. This segment also provides sedans and sport utility vehicles through direct and used vehicle sales, a network of Tesla Superchargers, and in-app upgrades; purchase financing and leasing services; services for electric vehicles through its company-owned service locations and Tesla mobile service technicians; and vehicle limited warranties and extended service plans. The Energy Generation and Storage segment engages in the design, manufacture, installation, sale, and leasing of solar energy generation and energy storage products, and related services to residential, commercial, and industrial customers and utilities through its website, stores, and galleries, as well as through a network of channel partners; and provision of service and repairs to its energy product customers, including under warranty, as well as various financing options to its solar customers. The company was formerly known as Tesla Motors, Inc. and changed its name to Tesla, Inc. in February 2017. Tesla, Inc. was incorporated in 2003 and is headquartered in Austin, Texas.
WebsiteLatest News
Will Tesla's Booming Energy Storage Business Help Its Stock?
The renewable energy sector is poised to see demand surge in the coming years, driven by governme...
Down 11% In 1 Week, Is It Time to Buy Tesla Stock?
The electric-car maker's stock was hit hard as investors fret over high interest rates' impact on...
Bad News for Tesla Stock Investors
Here's everything you need to know about the electric vehicle maker's week.
2 Cathie Wood Stocks to Buy Hand Over Fist Right Now
Cathie Wood is a visionary investor with an eye toward disruptive new technology. Tesla and Crisp...
Thailand expects Tesla, Google, Microsoft to invest $5 bi...
Thailand's Prime Minister Srettha Thavisin said on Sunday the country expected to receive investm...
Beware! 3 Momentum Stocks Waving Massive Red Flags Right Now
Many stocks that are flying high right now are flashing warning signs that some investors ignore ...
Tesla (TSLA) Stock is Off Limits For Now
Tesla's stock trades on market sentiment more than any other stock, so until things become more p...
Going beyond Tesla: ETF bets solely on electric vehicle m...
Defiance ETFs is trying to change up the EV ETF market with an all-electric carmaker fund.
Income Statement
Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $7.384b |
| 2020 | $5.985b | $6.036b | $8.771b | $10.74b |
| 2021 | $10.39b | $11.96b | $13.76b | $17.72b |
| 2022 | $18.76b | $16.93b | $21.45b | $24.32b |
| 2023 | $23.33b | $24.93b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 45.5% |
| 2021 | 73.58% | 98.11% | 56.85% | 64.92% |
| 2022 | 80.54% | 41.61% | 55.95% | 37.24% |
| 2023 | 24.38% | 47.2% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 5.985b | 6.036b | 8.771b | 3.36b |
| 2021 | 4.404b | 5.922b | 4.986b | 6.975b |
| 2022 | 8.367b | 4.976b | 7.697b | 6.599b |
| 2023 | 4.573b | 7.993b | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -18.95% | 0.85% | 45.31% | 22.49% |
| 2021 | -3.3% | 15.1% | 15.04% | 28.8% |
| 2022 | 5.85% | -9.71% | 26.69% | 13.35% |
| 2023 | -4.07% | 6.85% | - | - |
Cost Of Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $5.993b |
| 2020 | $4.751b | $4.769b | $6.708b | $8.678b |
| 2021 | $8.174b | $9.074b | $10.1b | $12.87b |
| 2022 | $13.3b | $12.7b | $16.07b | $18.54b |
| 2023 | $18.82b | $20.39b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 44.8% |
| 2021 | 72.05% | 90.27% | 50.52% | 48.33% |
| 2022 | 62.66% | 39.96% | 59.18% | 44.04% |
| 2023 | 41.53% | 60.58% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 4.751b | 4.769b | 6.708b | 2.685b |
| 2021 | 3.423b | 4.305b | 3.389b | 4.194b |
| 2022 | 5.122b | 3.626b | 5.975b | 5.669b |
| 2023 | 5.522b | 7.694b | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -20.72% | 0.38% | 40.66% | 29.37% |
| 2021 | -5.81% | 11.01% | 11.27% | 27.48% |
| 2022 | 3.29% | -4.48% | 26.55% | 15.36% |
| 2023 | 1.49% | 8.37% | - | - |
Gross Profit
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $1.391b |
| 2020 | $1.234b | $1.267b | $2.063b | $2.066b |
| 2021 | $2.215b | $2.884b | $3.66b | $4.847b |
| 2022 | $5.46b | $4.234b | $5.382b | $5.777b |
| 2023 | $4.511b | $4.533b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 48.53% |
| 2021 | 79.5% | 127.62% | 77.41% | 134.61% |
| 2022 | 146.5% | 46.81% | 47.05% | 19.19% |
| 2023 | -17.38% | 7.06% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 1.234b | 1.267b | 2.063b | 675m |
| 2021 | 981m | 1.617b | 1.597b | 2.781b |
| 2022 | 3.245b | 1.35b | 1.722b | 930m |
| 2023 | -949m | 299m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -11.29% | 2.67% | 62.83% | 0.15% |
| 2021 | 7.21% | 30.2% | 26.91% | 32.43% |
| 2022 | 12.65% | -22.45% | 27.11% | 7.34% |
| 2023 | -21.91% | 0.49% | - | - |
Gross Profit Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | 18.84% |
| 2020 | 20.62% | 20.99% | 23.52% | 19.23% |
| 2021 | 21.32% | 24.12% | 26.60% | 27.35% |
| 2022 | 29.11% | 25.00% | 25.09% | 23.76% |
| 2023 | 19.34% | 18.19% | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 2.08% |
| 2021 | 3.41% | 14.9% | 13.11% | 42.26% |
| 2022 | 36.54% | 3.67% | -5.71% | -13.16% |
| 2023 | -33.58% | -27.27% | - | - |
Research & Development Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $345m |
| 2020 | $324m | $279m | $366m | $522m |
| 2021 | $666m | $576m | $611m | $740m |
| 2022 | $865m | $667m | $733m | $810m |
| 2023 | $771m | $943m | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 51.3% |
| 2021 | 105.56% | 106.45% | 66.94% | 41.76% |
| 2022 | 29.88% | 15.8% | 19.97% | 9.46% |
| 2023 | -10.87% | 41.38% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 324m | 279m | 366m | 177m |
| 2021 | 342m | 297m | 245m | 218m |
| 2022 | 199m | 91m | 122m | 70m |
| 2023 | -94m | 276m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -6.09% | -13.89% | 31.18% | 42.62% |
| 2021 | 27.59% | -13.51% | 6.08% | 21.11% |
| 2022 | 16.89% | -22.89% | 9.9% | 10.5% |
| 2023 | -4.81% | 22.31% | - | - |
General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
Selling & Marketing Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
Selling General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $699m |
| 2020 | $627m | $661m | $888m | $969m |
| 2021 | $1.056b | $973m | $994m | $1.494b |
| 2022 | $992m | $961m | $961m | $1.032b |
| 2023 | $1.076b | $1.191b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 38.63% |
| 2021 | 68.42% | 47.2% | 11.94% | 54.18% |
| 2022 | -6.06% | -1.23% | -3.32% | -30.92% |
| 2023 | 8.47% | 23.93% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 627m | 661m | 888m | 270m |
| 2021 | 429m | 312m | 106m | 525m |
| 2022 | -64m | -12m | -33m | -462m |
| 2023 | 84m | 230m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -10.3% | 5.42% | 34.34% | 9.12% |
| 2021 | 8.98% | -7.86% | 2.16% | 50.3% |
| 2022 | -33.6% | -3.13% | - | 7.39% |
| 2023 | 4.26% | 10.69% | - | - |
Other Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $-25m |
| 2020 | $-54m | $-15m | $-97m | $44m |
| 2021 | $28m | $45m | $-6m | $68m |
| 2022 | $56m | $28m | $-85m | $-42m |
| 2023 | $-48m | $328m | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -Infinity% | -Infinity% | -Infinity% | -276.0% |
| 2021 | -151.85% | -400.0% | -93.81% | 54.55% |
| 2022 | 100.0% | -37.78% | 1316.67% | -161.76% |
| 2023 | -185.71% | 1071.43% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -54m | -15m | -97m | 69m |
| 2021 | 82m | 60m | 91m | 24m |
| 2022 | 28m | -17m | -79m | -110m |
| 2023 | -104m | 300m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | -Infinity% |
| 2020 | 116.0% | -72.22% | 546.67% | -145.36% |
| 2021 | -36.36% | 60.71% | -113.33% | -1233.33% |
| 2022 | -17.65% | -50.0% | -403.57% | -50.59% |
| 2023 | 14.29% | -783.33% | - | - |
Operating Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $1.044b |
| 2020 | $951m | $940m | $1.254b | $1.491b |
| 2021 | $1.722b | $1.549b | $1.605b | $2.234b |
| 2022 | $1.857b | $1.628b | $1.694b | $1.842b |
| 2023 | $1.847b | $2.134b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 42.82% |
| 2021 | 81.07% | 64.79% | 27.99% | 49.83% |
| 2022 | 7.84% | 5.1% | 5.55% | -17.55% |
| 2023 | -0.54% | 31.08% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 951m | 940m | 1.254b | 447m |
| 2021 | 771m | 609m | 351m | 743m |
| 2022 | 135m | 79m | 89m | -392m |
| 2023 | -10m | 506m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -8.91% | -1.16% | 33.4% | 18.9% |
| 2021 | 15.49% | -10.05% | 3.62% | 39.19% |
| 2022 | -16.88% | -12.33% | 4.05% | 8.74% |
| 2023 | 0.27% | 15.54% | - | - |
Cost & Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $7.037b |
| 2020 | $5.702b | $5.709b | $7.962b | $10.17b |
| 2021 | $9.896b | $10.62b | $11.7b | $15.11b |
| 2022 | $15.15b | $14.33b | $17.77b | $20.38b |
| 2023 | $20.67b | $22.53b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 44.51% |
| 2021 | 73.55% | 86.07% | 46.97% | 48.55% |
| 2022 | 53.12% | 34.88% | 51.82% | 34.93% |
| 2023 | 36.38% | 57.23% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 5.702b | 5.709b | 7.962b | 3.132b |
| 2021 | 4.194b | 4.914b | 3.74b | 4.937b |
| 2022 | 5.257b | 3.705b | 6.064b | 5.277b |
| 2023 | 5.512b | 8.2b | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -18.97% | 0.12% | 39.46% | 27.72% |
| 2021 | -2.68% | 7.35% | 10.16% | 29.09% |
| 2022 | 0.31% | -5.44% | 23.99% | 14.73% |
| 2023 | 1.38% | 9.02% | - | - |
Interest Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $170m |
| 2020 | $169m | $170m | $163m | $246m |
| 2021 | $99m | $75m | $126m | $71m |
| 2022 | $61m | $44m | $53m | $33m |
| 2023 | $29m | $28m | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 44.71% |
| 2021 | -41.42% | -55.88% | -22.7% | -71.14% |
| 2022 | -38.38% | -41.33% | -57.94% | -53.52% |
| 2023 | -52.46% | -36.36% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 169m | 170m | 163m | 76m |
| 2021 | -70m | -95m | -37m | -175m |
| 2022 | -38m | -31m | -73m | -38m |
| 2023 | -32m | -16m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -0.59% | 0.59% | -4.12% | 50.92% |
| 2021 | -59.76% | -24.24% | 68.0% | -43.65% |
| 2022 | -14.08% | -27.87% | 20.45% | -37.74% |
| 2023 | -12.12% | -3.45% | - | - |
Depreciation & Amortization
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $577m |
| 2020 | $553m | $567m | $584m | $618m |
| 2021 | $621m | $681m | $761m | $848m |
| 2022 | $964m | $1.118b | $957m | $1.138b |
| 2023 | $1.211b | $1.72b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 7.11% |
| 2021 | 12.3% | 20.11% | 30.31% | 37.22% |
| 2022 | 55.23% | 64.17% | 25.76% | 34.2% |
| 2023 | 25.62% | 53.85% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 553m | 567m | 584m | 41m |
| 2021 | 68m | 114m | 177m | 230m |
| 2022 | 343m | 437m | 196m | 290m |
| 2023 | 247m | 602m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -4.16% | 2.53% | 3.0% | 5.82% |
| 2021 | 0.49% | 9.66% | 11.75% | 11.43% |
| 2022 | 13.68% | 15.98% | -14.4% | 18.91% |
| 2023 | 6.41% | 42.03% | - | - |
Ebitda
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $909m |
| 2020 | $792m | $887m | $1.302b | $1.243b |
| 2021 | $1.152b | $2.072b | $2.82b | $3.554b |
| 2022 | $4.567b | $3.582b | $4.645b | $5.039b |
| 2023 | $3.875b | $4.119b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 36.74% |
| 2021 | 45.45% | 133.6% | 116.59% | 185.92% |
| 2022 | 296.44% | 72.88% | 64.72% | 41.78% |
| 2023 | -15.15% | 14.99% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 792m | 887m | 1.302b | 334m |
| 2021 | 360m | 1.185b | 1.518b | 2.311b |
| 2022 | 3.415b | 1.51b | 1.825b | 1.485b |
| 2023 | -692m | 537m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -12.87% | 11.99% | 46.79% | -4.53% |
| 2021 | -7.32% | 79.86% | 36.1% | 26.03% |
| 2022 | 28.5% | -21.57% | 29.68% | 8.48% |
| 2023 | -23.1% | 6.3% | - | - |
Operating Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $359m |
| 2020 | $283m | $327m | $809m | $575m |
| 2021 | $594m | $1.312b | $2.004b | $2.613b |
| 2022 | $3.603b | $2.464b | $3.688b | $3.901b |
| 2023 | $2.664b | $2.399b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 60.17% |
| 2021 | 109.89% | 301.22% | 147.71% | 354.43% |
| 2022 | 506.57% | 87.8% | 84.03% | 49.29% |
| 2023 | -26.06% | -2.64% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 283m | 327m | 809m | 216m |
| 2021 | 311m | 985m | 1.195b | 2.038b |
| 2022 | 3.009b | 1.152b | 1.684b | 1.288b |
| 2023 | -939m | -65m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -21.17% | 15.55% | 147.4% | -28.92% |
| 2021 | 3.3% | 120.88% | 52.74% | 30.39% |
| 2022 | 37.89% | -31.61% | 49.68% | 5.78% |
| 2023 | -31.71% | -9.95% | - | - |
Operating Income Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $0.04862 |
| 2020 | $0.04728 | $0.05417 | $0.09224 | $0.05352 |
| 2021 | $0.05718 | $0.1097 | $0.1457 | $0.1475 |
| 2022 | $0.1921 | $0.1455 | $0.1719 | $0.1604 |
| 2023 | $0.1142 | $0.09624 | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 10.08% |
| 2021 | 20.92% | 102.52% | 57.93% | 175.55% |
| 2022 | 235.98% | 32.62% | 18.01% | 8.78% |
| 2023 | -40.56% | -33.86% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 0.04728 | 0.05417 | 0.09224 | 0.0049 |
| 2021 | 0.009891 | 0.05554 | 0.05344 | 0.09395 |
| 2022 | 0.1349 | 0.03579 | 0.02623 | 0.01295 |
| 2023 | -0.07791 | -0.04927 | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -2.74% | 14.57% | 70.26% | -41.98% |
| 2021 | 6.83% | 91.89% | 32.77% | 1.23% |
| 2022 | 30.26% | -24.25% | 18.14% | -6.68% |
| 2023 | -28.81% | -15.72% | - | - |
Total Other Income Expenses Net
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $-13m |
| 2020 | $-54m | $-15m | $-97m | $44m |
| 2021 | $129m | $22m | $-57m | $68m |
| 2022 | $23m | $10m | $-52m | $82m |
| 2023 | $136m | $538m | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -Infinity% | -Infinity% | -Infinity% | -438.46% |
| 2021 | -338.89% | -246.67% | -41.24% | 54.55% |
| 2022 | -82.17% | -54.55% | -8.77% | 20.59% |
| 2023 | 491.3% | 5280.0% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -54m | -15m | -97m | 57m |
| 2021 | 183m | 37m | 40m | 24m |
| 2022 | -106m | -12m | 5m | 14m |
| 2023 | 113m | 528m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | -Infinity% |
| 2020 | 315.38% | -72.22% | 546.67% | -145.36% |
| 2021 | 193.18% | -82.95% | -359.09% | -219.3% |
| 2022 | -66.18% | -56.52% | -620.0% | -257.69% |
| 2023 | 65.85% | 295.59% | - | - |
Income Before Tax
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $174m |
| 2020 | $70m | $150m | $555m | $379m |
| 2021 | $533m | $1.293b | $1.882b | $2.635b |
| 2022 | $3.626b | $2.474b | $3.636b | $3.983b |
| 2023 | $2.8b | $2.937b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 117.82% |
| 2021 | 661.43% | 762.0% | 239.1% | 595.25% |
| 2022 | 580.3% | 91.34% | 93.2% | 51.16% |
| 2023 | -22.78% | 18.71% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 70m | 150m | 555m | 205m |
| 2021 | 463m | 1.143b | 1.327b | 2.256b |
| 2022 | 3.093b | 1.181b | 1.754b | 1.348b |
| 2023 | -826m | 463m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -59.77% | 114.29% | 270.0% | -31.71% |
| 2021 | 40.63% | 142.59% | 45.55% | 40.01% |
| 2022 | 37.61% | -31.77% | 46.97% | 9.54% |
| 2023 | -29.7% | 4.89% | - | - |
Income Tax Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $42m |
| 2020 | $2m | $21m | $186m | $83m |
| 2021 | $69m | $115m | $223m | $292m |
| 2022 | $346m | $205m | $305m | $276m |
| 2023 | $261m | $323m | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 97.62% |
| 2021 | 3350.0% | 447.62% | 19.89% | 251.81% |
| 2022 | 401.45% | 78.26% | 36.77% | -5.48% |
| 2023 | -24.57% | 57.56% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 2m | 21m | 186m | 41m |
| 2021 | 67m | 94m | 37m | 209m |
| 2022 | 277m | 90m | 82m | -16m |
| 2023 | -85m | 118m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -95.24% | 950.0% | 785.71% | -55.38% |
| 2021 | -16.87% | 66.67% | 93.91% | 30.94% |
| 2022 | 18.49% | -40.75% | 48.78% | -9.51% |
| 2023 | -5.43% | 23.75% | - | - |
Net Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $105m |
| 2020 | $16m | $104m | $331m | $270m |
| 2021 | $438m | $1.142b | $1.618b | $2.321b |
| 2022 | $3.318b | $2.259b | $3.292b | $3.687b |
| 2023 | $2.513b | $2.703b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 157.14% |
| 2021 | 2637.5% | 998.08% | 388.82% | 759.63% |
| 2022 | 657.53% | 97.81% | 103.46% | 58.85% |
| 2023 | -24.26% | 19.65% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 16m | 104m | 331m | 165m |
| 2021 | 422m | 1.038b | 1.287b | 2.051b |
| 2022 | 2.88b | 1.117b | 1.674b | 1.366b |
| 2023 | -805m | 444m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -84.76% | 550.0% | 218.27% | -18.43% |
| 2021 | 62.22% | 160.73% | 41.68% | 43.45% |
| 2022 | 42.96% | -31.92% | 45.73% | 12.0% |
| 2023 | -31.84% | 7.56% | - | - |
Balance Sheet
Deferred Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $1.889b |
| 2020 | $1.974b | $1.843b | $1.966b | $2.21b |
| 2021 | $2.337b | $2.505b | $2.632b | $2.372b |
| 2022 | $2.719b | $3.04b | $3.011b | $2.81b |
| 2023 | $2.807b | $3.202b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | - | - | - | 16.99% |
| 2021 | 18.39% | 35.92% | 33.88% | 7.33% |
| 2022 | 16.35% | 21.36% | 14.4% | 18.47% |
| 2023 | 3.24% | 5.33% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 1.974b | 1.843b | 1.966b | 321m |
| 2021 | 363m | 662m | 666m | 162m |
| 2022 | 382m | 535m | 379m | 438m |
| 2023 | 88m | 162m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | 4.5% | -6.64% | 6.67% | 12.41% |
| 2021 | 5.75% | 7.19% | 5.07% | -9.88% |
| 2022 | 14.63% | 11.81% | -0.95% | -6.68% |
| 2023 | -0.11% | 14.07% | - | - |
Cash Flow
Operating Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $1.425b |
| 2020 | $-440m | $964m | $2.4b | $3.019b |
| 2021 | $1.641b | $2.124b | $3.147b | $4.585b |
| 2022 | $3.995b | $2.351b | $5.1b | $3.278b |
| 2023 | $2.513b | $3.065b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -Infinity% | - | - | 111.86% |
| 2021 | -472.95% | 120.33% | 31.13% | 51.87% |
| 2022 | 143.45% | 10.69% | 62.06% | -28.51% |
| 2023 | -37.1% | 30.37% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -440m | 964m | 2.4b | 1.594b |
| 2021 | 2.081b | 1.16b | 747m | 1.566b |
| 2022 | 2.354b | 227m | 1.953b | -1.307b |
| 2023 | -1.482b | 714m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -130.88% | -319.09% | 148.96% | 25.79% |
| 2021 | -45.64% | 29.43% | 48.16% | 45.69% |
| 2022 | -12.87% | -41.15% | 116.93% | -35.73% |
| 2023 | -23.34% | 21.97% | - | - |
Free Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | $976m |
| 2020 | $-921m | $398m | $1.374b | $1.85b |
| 2021 | $-1.219b | $609m | $1.322b | $2.771b |
| 2022 | $2.214b | $621m | $3.297b | $1.42b |
| 2023 | $440m | $1.005b | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -Infinity% | - | - | 89.55% |
| 2021 | 32.36% | 53.02% | -3.78% | 49.78% |
| 2022 | -281.62% | 1.97% | 149.39% | -48.75% |
| 2023 | -80.13% | 61.84% | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -921m | 398m | 1.374b | 874m |
| 2021 | -298m | 211m | -52m | 921m |
| 2022 | 3.433b | 12m | 1.975b | -1.351b |
| 2023 | -1.774b | 384m | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2019 | - | - | - | - |
| 2020 | -194.36% | -143.21% | 245.23% | 34.64% |
| 2021 | -165.89% | -149.96% | 117.08% | 109.61% |
| 2022 | -20.1% | -71.95% | 430.92% | -56.93% |
| 2023 | -69.01% | 128.41% | - | - |