Tesla, Inc.
TSLA
Current Price: $238.72
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
What Charlie Munger and Grandma Ruth taught this money ma...
At the start of 2023 and following a tough year, Christopher Tsai, president and chief investment...
Does the Cybertruck live up to the hype?
Hosted by Brian Sullivan, “Last Call” is a fast-paced, entertaining business show that explores t...
Tesla Cybertruck: Survey finds 67% would not buy: Canacco...
According to Canaccord Genuity's survey on Tesla's (TSLA) newly launched Cybertruck, two-thirds o...
Why Tesla Stock Bounced Higher on Tuesday
After a few days when its shares slumped, investors came back around to Tesla stock Tuesday. A ma...
Tesla strike spreads to Denmark, halting shipments to Sweden
Tesla (TSLA) labor disputes in Europe have now expanded to Denmark with Denmark's 3F labor union ...
Tesla Stock Is Soaring. It's China, and the Cybertruck 'H...
Upbeat data from China is lifting Tesla stock, and Google searches are surging with the launch of...
BYD: If You Don't Like Tesla, Consider China's Leading EV...
I follow BYD and Tesla closely as I believe both companies could shape the EV market moving forwa...
China's credit rating downgraded, here's what it means fo...
Moody's cuts its credit outlook for China's government over rising debt, slowing economic growth,...
Income Statement
Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $23.35b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 73.58% | 98.11% | 56.85% | 64.92% |
| 2022 | 80.54% | 41.61% | 55.95% | 37.24% |
| 2023 | 24.38% | 47.2% | 8.84% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 4.404b | 5.922b | 4.986b | 6.975b |
| 2022 | 8.367b | 4.976b | 7.697b | 6.599b |
| 2023 | 4.573b | 7.993b | 1.896b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -6.33% | - |
Cost Of Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $19.17b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 72.05% | 90.27% | 50.52% | 48.33% |
| 2022 | 62.66% | 39.96% | 59.18% | 44.04% |
| 2023 | 41.53% | 60.58% | 19.29% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 3.423b | 4.305b | 3.389b | 4.194b |
| 2022 | 5.122b | 3.626b | 5.975b | 5.669b |
| 2023 | 5.522b | 7.694b | 3.1b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -5.99% | - |
Gross Profit
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $4.178b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 79.5% | 127.62% | 77.41% | 134.61% |
| 2022 | 146.5% | 46.81% | 47.05% | 19.19% |
| 2023 | -17.38% | 7.06% | -22.37% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 981m | 1.617b | 1.597b | 2.781b |
| 2022 | 3.245b | 1.35b | 1.722b | 930m |
| 2023 | -949m | 299m | -1.204b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -7.83% | - |
Gross Profit Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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% | 17.89% | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 3.41% | 14.9% | 13.11% | 42.26% |
| 2022 | 36.54% | 3.67% | -5.71% | -13.16% |
| 2023 | -33.58% | -27.27% | -28.67% | - |
Research & Development Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $324m | $279m | $366m | $522m |
| 2021 | $666m | $576m | $611m | $740m |
| 2022 | $865m | $667m | $733m | $810m |
| 2023 | $771m | $943m | $1.161b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 105.56% | 106.45% | 66.94% | 41.76% |
| 2022 | 29.88% | 15.8% | 19.97% | 9.46% |
| 2023 | -10.87% | 41.38% | 58.39% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 342m | 297m | 245m | 218m |
| 2022 | 199m | 91m | 122m | 70m |
| 2023 | -94m | 276m | 428m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | 23.12% | - |
General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
Selling & Marketing Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | - | - | - | - |
| 2022 | - | - | - | - |
| 2023 | - | - | - | - |
Selling General & Administrative Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $627m | $661m | $888m | $969m |
| 2021 | $1.056b | $973m | $994m | $1.494b |
| 2022 | $992m | $961m | $961m | $1.032b |
| 2023 | $1.076b | $1.191b | $1.253b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 68.42% | 47.2% | 11.94% | 54.18% |
| 2022 | -6.06% | -1.23% | -3.32% | -30.92% |
| 2023 | 8.47% | 23.93% | 30.39% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 429m | 312m | 106m | 525m |
| 2022 | -64m | -12m | -33m | -462m |
| 2023 | 84m | 230m | 292m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | 5.21% | - |
Other Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-54m | $-15m | $-97m | $44m |
| 2021 | $28m | $45m | $-6m | $68m |
| 2022 | $56m | $28m | $-85m | $-42m |
| 2023 | $-48m | $328m | $37m | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -151.85% | -400.0% | -93.81% | 54.55% |
| 2022 | 100.0% | -37.78% | 1316.67% | -161.76% |
| 2023 | -185.71% | 1071.43% | -143.53% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 82m | 60m | 91m | 24m |
| 2022 | 28m | -17m | -79m | -110m |
| 2023 | -104m | 300m | 122m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | -88.72% | - |
Operating Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $2.414b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 81.07% | 64.79% | 27.99% | 49.83% |
| 2022 | 7.84% | 5.1% | 5.55% | -17.55% |
| 2023 | -0.54% | 31.08% | 42.5% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 771m | 609m | 351m | 743m |
| 2022 | 135m | 79m | 89m | -392m |
| 2023 | -10m | 506m | 720m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | 13.12% | - |
Cost & Expenses
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $21.59b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 73.55% | 86.07% | 46.97% | 48.55% |
| 2022 | 53.12% | 34.88% | 51.82% | 34.93% |
| 2023 | 36.38% | 57.23% | 21.5% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 4.194b | 4.914b | 3.74b | 4.937b |
| 2022 | 5.257b | 3.705b | 6.064b | 5.277b |
| 2023 | 5.512b | 8.2b | 3.82b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -4.18% | - |
Interest Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $169m | $170m | $163m | $246m |
| 2021 | $99m | $75m | $126m | $71m |
| 2022 | $61m | $44m | $53m | $33m |
| 2023 | $29m | $28m | $38m | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -41.42% | -55.88% | -22.7% | -71.14% |
| 2022 | -38.38% | -41.33% | -57.94% | -53.52% |
| 2023 | -52.46% | -36.36% | -28.3% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -70m | -95m | -37m | -175m |
| 2022 | -38m | -31m | -73m | -38m |
| 2023 | -32m | -16m | -15m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | 35.71% | - |
Depreciation & Amortization
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $553m | $567m | $584m | $618m |
| 2021 | $621m | $681m | $761m | $848m |
| 2022 | $964m | $1.118b | $957m | $1.138b |
| 2023 | $1.211b | $1.72b | $1.235b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 12.3% | 20.11% | 30.31% | 37.22% |
| 2022 | 55.23% | 64.17% | 25.76% | 34.2% |
| 2023 | 25.62% | 53.85% | 29.05% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 68m | 114m | 177m | 230m |
| 2022 | 343m | 437m | 196m | 290m |
| 2023 | 247m | 602m | 278m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -28.2% | - |
Ebitda
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $3.318b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 45.45% | 133.6% | 116.59% | 185.92% |
| 2022 | 296.44% | 72.88% | 64.72% | 41.78% |
| 2023 | -15.15% | 14.99% | -28.57% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 360m | 1.185b | 1.518b | 2.311b |
| 2022 | 3.415b | 1.51b | 1.825b | 1.485b |
| 2023 | -692m | 537m | -1.327b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -19.45% | - |
Operating Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $1.764b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 109.89% | 301.22% | 147.71% | 354.43% |
| 2022 | 506.57% | 87.8% | 84.03% | 49.29% |
| 2023 | -26.06% | -2.64% | -52.17% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 311m | 985m | 1.195b | 2.038b |
| 2022 | 3.009b | 1.152b | 1.684b | 1.288b |
| 2023 | -939m | -65m | -1.924b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -26.47% | - |
Operating Income Ratio
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $0.07555 | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 20.92% | 102.52% | 57.93% | 175.55% |
| 2022 | 235.98% | 32.62% | 18.01% | 8.78% |
| 2023 | -40.56% | -33.86% | -56.05% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 0.009891 | 0.05554 | 0.05344 | 0.09395 |
| 2022 | 0.1349 | 0.03579 | 0.02623 | 0.01295 |
| 2023 | -0.07791 | -0.04927 | -0.09636 | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -21.5% | - |
Total Other Income Expenses Net
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $-54m | $-15m | $-97m | $44m |
| 2021 | $129m | $22m | $-57m | $68m |
| 2022 | $23m | $10m | $-52m | $82m |
| 2023 | $136m | $538m | $37m | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -338.89% | -246.67% | -41.24% | 54.55% |
| 2022 | -82.17% | -54.55% | -8.77% | 20.59% |
| 2023 | 491.3% | 5280.0% | -171.15% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 183m | 37m | 40m | 24m |
| 2022 | -106m | -12m | 5m | 14m |
| 2023 | 113m | 528m | 89m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | -93.12% | - |
Income Before Tax
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $2.045b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 661.43% | 762.0% | 239.1% | 595.25% |
| 2022 | 580.3% | 91.34% | 93.2% | 51.16% |
| 2023 | -22.78% | 18.71% | -43.76% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 463m | 1.143b | 1.327b | 2.256b |
| 2022 | 3.093b | 1.181b | 1.754b | 1.348b |
| 2023 | -826m | 463m | -1.591b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -30.37% | - |
Income Tax Expense
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | $2m | $21m | $186m | $83m |
| 2021 | $69m | $115m | $223m | $292m |
| 2022 | $346m | $205m | $305m | $276m |
| 2023 | $261m | $323m | $167m | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 3350.0% | 447.62% | 19.89% | 251.81% |
| 2022 | 401.45% | 78.26% | 36.77% | -5.48% |
| 2023 | -24.57% | 57.56% | -45.25% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 67m | 94m | 37m | 209m |
| 2022 | 277m | 90m | 82m | -16m |
| 2023 | -85m | 118m | -138m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -48.3% | - |
Net Income
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $1.853b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 2637.5% | 998.08% | 388.82% | 759.63% |
| 2022 | 657.53% | 97.81% | 103.46% | 58.85% |
| 2023 | -24.26% | 19.65% | -43.71% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 422m | 1.038b | 1.287b | 2.051b |
| 2022 | 2.88b | 1.117b | 1.674b | 1.366b |
| 2023 | -805m | 444m | -1.439b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | 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% | -31.45% | - |
Balance Sheet
Deferred Revenue
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $3.1b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 18.39% | 35.92% | 33.88% | 7.33% |
| 2022 | 16.35% | 21.36% | 14.4% | 18.47% |
| 2023 | 3.24% | 5.33% | 2.96% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 363m | 662m | 666m | 162m |
| 2022 | 382m | 535m | 379m | 438m |
| 2023 | 88m | 162m | 89m | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | -3.19% | - |
Cash Flow
Operating Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $3.308b | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -472.95% | 120.33% | 31.13% | 51.87% |
| 2022 | 143.45% | 10.69% | 62.06% | -28.51% |
| 2023 | -37.1% | 30.37% | -35.14% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 2.081b | 1.16b | 747m | 1.566b |
| 2022 | 2.354b | 227m | 1.953b | -1.307b |
| 2023 | -1.482b | 714m | -1.792b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | 7.93% | - |
Free Cash Flow
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 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 | $848m | - |
YoY % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | 32.36% | 53.02% | -3.78% | 49.78% |
| 2022 | -281.62% | 1.97% | 149.39% | -48.75% |
| 2023 | -80.13% | 61.84% | -74.28% | - |
YoY Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | - | - | - |
| 2021 | -298m | 211m | -52m | 921m |
| 2022 | 3.433b | 12m | 1.975b | -1.351b |
| 2023 | -1.774b | 384m | -2.449b | - |
QoQ % Change
| Year | Q1 | Q2 | Q3 | Q4 |
|---|---|---|---|---|
| 2020 | - | -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% | -15.62% | - |