Adjustments to Total Assets
Adjustments to Current Liabilities
Adjustments to Total Liabilities
Adjustments to Stockholders’ Equity
Adjustments to Capitalization Table
Adjustments to Revenues
Adjustments to Reported Income

Tesla Inc., adjusted total assets

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Total assets	122,070)	106,618)	82,338)	62,131)	52,148)
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Less: Deferred tax assets²	6,524)	6,733)	328)	89)	67)
After Adjustment
Adjusted total assets	115,546)	99,885)	82,010)	62,042)	52,081)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

² Deferred tax assets. See details »

Download chart

Tesla Inc., adjusted current liabilities

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Current liabilities	28,821)	28,748)	26,709)	19,705)	14,248)
Adjustments
Less: Deferred revenue, current portion	3,168)	2,864)	1,747)	1,447)	1,458)
Less: Accrued warranty reserve, current portion	1,917)	1,546)	1,025)	703)	479)
After Adjustment
Adjusted current liabilities	23,736)	24,338)	23,937)	17,555)	12,311)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Download chart

Tesla Inc., adjusted total liabilities

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Total liabilities	48,390)	43,009)	36,440)	30,548)	28,418)
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Less: Deferred tax liabilities²	102)	81)	82)	24)	151)
Less: Deferred revenue	6,485)	6,115)	4,551)	3,499)	2,742)
Less: Accrued warranty reserve	6,716)	5,152)	3,505)	2,101)	1,468)
After Adjustment
Adjusted total liabilities	35,087)	31,661)	28,302)	24,924)	24,057)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Deferred tax liabilities. See details »

Download chart

Tesla Inc., adjusted stockholders’ equity

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Stockholders’ equity	72,913)	62,634)	44,704)	30,189)	22,225)
Adjustments
Less: Deferred tax assets (liabilities), net of valuation allowance¹	6,422)	6,652)	247)	65)	(84)
Add: Deferred revenue	6,485)	6,115)	4,551)	3,499)	2,742)
Add: Accrued warranty reserve	6,716)	5,152)	3,505)	2,101)	1,468)
Add: Redeemable noncontrolling interests in subsidiaries	63)	242)	409)	568)	604)
Add: Noncontrolling interests in subsidiaries	704)	733)	785)	826)	850)
After Adjustment
Adjusted total equity	80,459)	68,224)	53,707)	37,118)	27,973)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Deferred tax assets (liabilities), net of valuation allowance. See details »

Download chart

Tesla Inc., adjusted capitalization table

US$ in millions

	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Current portion of debt and finance leases	2,456)	2,373)	1,502)	1,589)	2,132)
Debt and finance leases, net of current portion	5,757)	2,857)	1,597)	5,245)	9,556)
Total reported debt	8,213)	5,230)	3,099)	6,834)	11,688)
Stockholders’ equity	72,913)	62,634)	44,704)	30,189)	22,225)
Total reported capital	81,126)	67,864)	47,803)	37,023)	33,913)
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	—)	—)
Add: Operating lease liabilities, current portion²	807)	672)	485)	368)	286)
Add: Operating lease liabilities, net of current portion³	4,603)	3,671)	2,164)	1,671)	1,254)
Adjusted total debt	13,623)	9,573)	5,748)	8,873)	13,228)
Adjustments to Equity
Less: Deferred tax assets (liabilities), net of valuation allowance⁴	6,422)	6,652)	247)	65)	(84)
Add: Deferred revenue	6,485)	6,115)	4,551)	3,499)	2,742)
Add: Accrued warranty reserve	6,716)	5,152)	3,505)	2,101)	1,468)
Add: Redeemable noncontrolling interests in subsidiaries	63)	242)	409)	568)	604)
Add: Noncontrolling interests in subsidiaries	704)	733)	785)	826)	850)
Adjusted total equity	80,459)	68,224)	53,707)	37,118)	27,973)
After Adjustment
Adjusted total capital	94,082)	77,797)	59,455)	45,991)	41,201)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Operating lease liability (before adoption of FASB Topic 842). See details »

² Operating lease liabilities, current portion. See details »

³ Operating lease liabilities, net of current portion. See details »

⁴ Deferred tax assets (liabilities), net of valuation allowance. See details »

Download chart

Tesla Inc., adjusted revenues

US$ in millions

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Revenues	97,690)	96,773)	81,462)	53,823)	31,536)
Adjustment
Add: Increase (decrease) in deferred revenue	370)	1,564)	1,052)	757)	372)
After Adjustment
Adjusted revenues	98,060)	98,337)	82,514)	54,580)	31,908)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

Download chart

Tesla Inc., adjusted net income attributable to common stockholders

US$ in millions

12 months ended:	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
As Reported
Net income attributable to common stockholders	7,091)	14,997)	12,556)	5,519)	721)
Adjustments
Add: Deferred income tax expense (benefit)¹	477)	(6,349)	(196)	(149)	40)
Add: Increase (decrease) in deferred revenue	370)	1,564)	1,052)	757)	372)
Add: Increase (decrease) in accrued warranty reserve	1,564)	1,647)	1,404)	633)	379)
Add: Other comprehensive income (loss)	(527)	218)	(415)	(309)	399)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest	62)	(23)	31)	125)	141)
After Adjustment
Adjusted net income	9,037)	12,054)	14,432)	6,576)	2,052)

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

¹ Deferred income tax expense (benefit). See details »

Download chart

Tesla Inc. (NASDAQ:TSLA)

Adjustments to Financial Statements

Adjustments to Total Assets

Adjustments to Current Liabilities

Adjustments to Total Liabilities

Adjustments to Stockholders’ Equity

Adjustments to Capitalization Table

Adjustments to Revenues

Adjustments to Reported Income