Stock Analysis on Net

Tesla Inc. (NASDAQ:TSLA)

$24.99

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Tesla Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Net income
Depreciation, amortization and impairment
Stock-based compensation
Inventory and purchase commitments write-downs
Foreign currency transaction net unrealized (gain) loss
Deferred income taxes
Non-cash interest and other operating activities
Digital assets (gain) loss, net
Accounts receivable
Inventory
Operating lease vehicles
Prepaid expenses and other assets
Accounts payable, accrued and other liabilities
Deferred revenue
Changes in operating assets and liabilities
Adjustments to reconcile net income to net cash provided by (used in) operating activities
Net cash provided by (used in) operating activities
Purchases of property and equipment excluding finance leases, net of sales
Purchases of solar energy systems, net of sales
Purchases of digital assets
Proceeds from sales of digital assets
Purchase of intangible assets
Purchases of investments
Proceeds from maturities of investments
Proceeds from sales of investments
Receipt of government grants
Business combinations, net of cash acquired
Net cash used in investing activities
Proceeds from issuances of common stock in public offerings, net of issuance costs
Proceeds from issuances of debt
Repayments of debt
Collateralized lease repayments
Proceeds from exercises of stock options and other stock issuances
Principal payments on finance leases
Proceeds received from directors in shareholder settlement
Payment of legal fees associated with shareholder settlement
Debt issuance costs
Proceeds from investments by noncontrolling interests in subsidiaries
Distributions paid to noncontrolling interests in subsidiaries
Payments for buy-outs of noncontrolling interests in subsidiaries
Net cash provided by (used in) financing activities
Effect of exchange rate changes on cash and cash equivalents and restricted cash
Net increase (decrease) in cash and cash equivalents and restricted cash

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).

Net Income
Net income demonstrates substantial volatility across the periods, initially showing steady growth from 68 million in March 2020 to a peak of 7,943 million in December 2023. However, following this peak, there is a marked decline towards March 2025, with values dropping sharply to 420 million. This cyclic pattern suggests a period of rapid expansion followed by contraction or operational challenges.
Depreciation, Amortization, and Impairment
This expense category steadily increases over the examined quarters, rising from 553 million in March 2020 to 1,447 million by March 2025. The consistent upward trend indicates growing capital expenditures and asset base, which may also reflect technological advancements or capacity expansion.
Stock-Based Compensation
Stock-based compensation generally fluctuates but maintains an upward trajectory from 211 million in March 2020 to 573 million by March 2025. Despite some variability, this increase suggests ongoing incentives granted to employees and possibly higher retention efforts coinciding with business growth phases.
Inventory and Purchase Commitments Write-downs
This item displays variability with notable spikes such as 167 million in June 2023 and consistent fluctuations afterwards. These irregular write-downs could be indicative of supply chain adjustments, inventory obsolescence, or shifts in demand forecast accuracy.
Foreign Currency Transaction Net Unrealized Gain/Loss
The data reveals considerable volatility, with gains and losses swinging widely quarter to quarter. For instance, there are large negative values such as -258 million in June 2023 and positive spikes like 287 million in September 2024, reflecting notable exposure to currency fluctuations possibly stemming from international operations.
Deferred Income Taxes
Recorded data for deferred income taxes remains sparse but shows sharp values notably a significant negative value of -6,033 million in December 2023. This indicates substantial tax-related adjustments or revaluations during certain quarters, which could impact net earnings and tax planning.
Non-Cash Interest and Other Operating Activities
This category fluctuates significantly without a clear trend, ranging from single digit negative figures to highs above 180 million. Such variation may reflect changes in non-cash financial expenses and other operating transaction effects over time.
Digital Assets (Gain) Loss, Net
Transaction data is intermittent with significant gains and losses recorded. For example, a substantial loss of -589 million occurs in September 2024, accompanied by positive outcomes in other periods. This irregular pattern suggests speculative or non-core asset involvement influencing overall results.
Working Capital Components (Accounts Receivable, Inventory, Operating Lease Vehicles, Prepaid Expenses and Other Assets, Accounts Payable and Other Liabilities)
Working capital items reflect high volatility and irregular patterns:
Accounts Receivable
Values alternate between positive and negative figures, indicating inconsistent collection cycles or revenue recognition timing.
Inventory
Inventory levels show wide swings from negative to positive figures, notably large negative adjustments in some quarters such as -2,697 million in March 2024, possibly due to changes in sourcing or production adjustments.
Operating Lease Vehicles
Generally negative figures with fluctuations imply ongoing changes in leased asset management or fleet composition.
Prepaid Expenses and Other Assets
Fluctuations with generally negative values may correspond to investments in prepayments and other current assets.
Accounts Payable, Accrued and Other Liabilities
Substantial variability, including large positive spikes reaching over 3,700 million (September 2022), likely reflecting payment timing, supplier credit management, or accrual adjustments.
Changes in Operating Assets and Liabilities
This aggregate metric displays sharp fluctuations from large positive values (e.g., 1,242 million in December 2020) to significant negatives (e.g., -2,661 million in March 2024), illustrating dynamic working capital changes influencing cash flows.
Adjustments to Reconcile Net Income to Net Cash from Operating Activities
Adjustments vary widely, ranging from large positive reconciliations (2,723 million in December 2020) to considerable negatives (-3,573 million in December 2023), indicating the impact of non-cash expenses and timing differences on operational cash flow.
Net Cash Provided by Operating Activities
Operating cash flow generally trends upward from 3019 million in December 2020 to a high of 6,255 million in September 2024, with some decreases towards the latest periods. This upward movement signals strengthening operational liquidity over time despite underlying volatility.
Purchases of Property and Equipment
Capital expenditures consistently increase, reaching a peak of 3,513 million in September 2024 before a decline to 1,492 million by March 2025. This pattern implies aggressive asset investment followed by a potential slowdown in capex spending.
Purchases and Proceeds from Digital Assets
Digital asset purchases occurred predominantly in early 2021, with proceeds from sales interspersed but limited. This activity suggests a concentrated but brief foray into digital assets, with likely strategic reallocation thereafter.
Purchases and Sales of Investments
Investment purchases show an expanding trend, peaking past -15,000 million in March 2025, while sales and maturities also increase substantially. This persistent net outflow reflects ongoing investment activities, possibly related to strategic reserves or financial asset management.
Net Cash Used in Investing Activities
Investing cash flows consistently represent outflows, with notable spikes such as -7,603 million in March 2025. These figures confirm heavy investment in fixed assets and financial instruments without significant divestitures to offset spending.
Financing Activities
Financing cash flows display considerable variation: early periods record strong positive inflows due to stock issuances and debt proceeds, followed by net outflows in middle periods attributable to debt repayments and reduced financing activity. The variability suggests active capital structure management responsive to operational needs and market conditions.
Effect of Exchange Rate Changes
Exchange rate impacts on cash fluctuate between negative and positive values with no consistent direction, indicating exposure to currency risks tied to international transactions.
Net Increase (Decrease) in Cash and Cash Equivalents and Restricted Cash
Cash balances show pronounced variability, with large positive spikes (e.g., 5,897 million in September 2020) counterbalanced by significant declines (e.g., -4,725 million in March 2024). This reflects the cumulative effects of operating, investing, and financing cash flows alongside currency and other adjustments.