Stock Analysis on Net
Stock Analysis on Net

Tesla Inc. (NASDAQ:TSLA)

$24.99

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
Quarterly Data

Microsoft Excel

Paying user area


We accept:

Visa Mastercard Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check

Two-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2026 = ×
Mar 31, 2026 = ×
Dec 31, 2025 = ×
Sep 30, 2025 = ×
Jun 30, 2025 = ×
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 = ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 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).


The financial performance over the analyzed period is characterized by a significant and sustained erosion of profitability and asset efficiency, leading to a substantial contraction in shareholder returns. The primary driver of this decline is the collapse in operational efficiency rather than shifts in the capital structure.

Return on Assets (ROA)
ROA exhibited an initial upward trajectory, peaking at 15.25% in December 2022. Following this peak, a long-term downward trend emerged. A critical inflection point is observed starting in December 2024, where ROA dropped to 5.81%, continuing a steep decline to 2.56% by June 2026. This represents a severe deterioration in the company's ability to generate earnings from its asset base.
Financial Leverage
The financial leverage ratio remained relatively stable throughout the period, showing minimal volatility. After a slight decrease from 1.94 in March 2022, the ratio stabilized within a narrow range between 1.66 and 1.71 from March 2023 through June 2026. This indicates that the company maintained a consistent debt-to-equity profile and did not utilize increased leverage to offset falling operational returns.
Return on Equity (ROE)
ROE followed a path nearly identical to ROA, peaking at 28.09% in December 2022 before entering a period of steady decline. The most pronounced contraction occurred between September 2024 (18.43%) and December 2024 (9.73%), eventually reaching a low of 4.38% by June 2026. Because the financial leverage ratio remained nearly constant, the decline in ROE is almost exclusively attributable to the degradation of the Return on Assets.

In summary, the two-component DuPont disaggregation reveals that the collapse in Return on Equity was not caused by a reduction in financial gearing, but by a fundamental decline in the productivity of the company's assets. The stability of the leverage ratio suggests that the downward pressure on shareholder returns was driven entirely by operational factors.



Three-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 = × ×
Mar 31, 2026 = × ×
Dec 31, 2025 = × ×
Sep 30, 2025 = × ×
Jun 30, 2025 = × ×
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 = × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 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).


The Return on Equity (ROE) exhibits a severe long-term contraction, falling from a peak of 28.09% in December 2022 to 4.38% by June 2026. This decline is characterized by a precipitous drop beginning in 2024, reflecting a significant erosion in the company's ability to generate returns for shareholders.

Net Profit Margin
Profitability demonstrates a strong downward trajectory. After maintaining levels between 13% and 15% from early 2022 through late 2023, the margin collapsed to 7.26% by December 2024. This downward trend persisted through June 2026, reaching a low of 3.67%, indicating a substantial compression in net earnings relative to revenue.
Asset Turnover
Asset efficiency experienced a gradual but consistent decline following a peak of 1.04 in June 2023. The ratio fell to 0.70 by June 2026, suggesting a diminishing capacity to generate sales from the total asset base and a general decline in operational efficiency.
Financial Leverage
The leverage ratio remained the most stable of the three components. It shifted from a high of 1.94 in March 2022 to a stabilized range between 1.66 and 1.71 from late 2024 through June 2026. The relative stability of this ratio indicates that the decline in ROE was not mitigated by increasing debt to amplify returns.

The disaggregation of ROE reveals that the primary driver of the performance decline is the collapse of the Net Profit Margin, compounded by a secondary decay in Asset Turnover. Because Financial Leverage remained relatively flat, it provided no offset to the deteriorating operational and profitability metrics, leading to the observed systemic decline in shareholder returns.



Five-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 = × × × ×
Mar 31, 2026 = × × × ×
Dec 31, 2025 = × × × ×
Sep 30, 2025 = × × × ×
Jun 30, 2025 = × × × ×
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 = × × × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 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).


The Return on Equity (ROE) exhibits a significant long-term downward trajectory, peaking at 28.09% in December 2022 before declining to 4.38% by June 2026. This erosion in shareholder returns is primarily driven by a deterioration in operating profitability and asset efficiency, which outweighed temporary fluctuations in tax burdens and stable leverage levels.

Operating Profitability (EBIT Margin)
A consistent and severe contraction in the EBIT margin serves as the primary driver of the ROE decline. After reaching a peak of 17.04% in December 2022, the margin entered a period of steady decline, falling to 5.30% by June 2026. This trend indicates a significant reduction in operational efficiency or pricing power over the analyzed period.
Asset Efficiency (Asset Turnover)
Asset turnover demonstrates a gradual deterioration, moving from a peak of 1.04 in June 2023 to 0.70 by June 2026. The declining ratio suggests that the company is generating progressively less revenue for every unit of asset employed, reflecting a decrease in the productivity of the asset base.
Tax and Interest Burdens
The tax burden experienced a period of notable volatility, spiking between December 2023 and June 2024 with values reaching as high as 1.60, before settling into a lower range between 0.72 and 0.80 in the final quarters. Conversely, the interest burden remained remarkably stable, fluctuating marginally between 0.97 and 0.94, indicating that interest expenses had a negligible impact on the overall ROE trend.
Financial Leverage
Financial leverage remained relatively constant with a slight downward bias, decreasing from 1.94 in March 2022 to 1.71 by June 2026. The absence of a significant increase in leverage indicates that the company did not utilize increased debt to offset the decline in operating margins.


Two-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2026 = ×
Mar 31, 2026 = ×
Dec 31, 2025 = ×
Sep 30, 2025 = ×
Jun 30, 2025 = ×
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 = ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 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).


The Return on Assets (ROA) exhibits a cyclical trajectory characterized by an initial growth phase followed by a sustained and accelerating decline. After reaching a peak in late 2022, the overall profitability of assets entered a period of volatility before contracting significantly between late 2024 and mid-2026.

Net Profit Margin
Profitability per unit of revenue showed early strength, climbing from 13.51% in March 2022 to a peak of 15.41% by December 2022. While margins remained relatively stable throughout 2023, a severe downward trend emerged starting in December 2024 at 7.26%, eventually contracting to 3.67% by June 2026. This represents a substantial compression in operational profitability over the latter half of the analyzed period.
Asset Turnover
Asset efficiency peaked in June 2023 at 1.04, suggesting a period of optimal asset utilization. However, a consistent decline in turnover followed, dropping below 0.90 in early 2024 and reaching a low of 0.68 by March 2026. This trend indicates that the organization is generating progressively less revenue for every unit of assets employed, signaling a decrease in sales velocity or an increase in underutilized capacity.
ROA Synthesis and Integration
The degradation of ROA is the result of a compounding negative effect from both components of the DuPont disaggregation. In the initial phase (2022), ROA grew as both margin and turnover improved. In the final phase (2024-2026), the simultaneous erosion of profit margins and asset turnover accelerated the decay of ROA, which plummeted from 14.07% in December 2023 to 2.56% by June 2026. The precipitous drop in the net profit margin served as the primary catalyst for the decline in overall asset profitability, further exacerbated by the gradual loss in asset efficiency.


Four-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jun 30, 2026 = × × ×
Mar 31, 2026 = × × ×
Dec 31, 2025 = × × ×
Sep 30, 2025 = × × ×
Jun 30, 2025 = × × ×
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 = × × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 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).


A comprehensive analysis of the four-component DuPont disaggregation reveals a significant long-term contraction in the Return on Assets (ROA). After reaching a peak of 15.25% in December 2022, the ROA entered a sustained downward trajectory, falling to 2.56% by June 2026. This decline is primarily driven by a simultaneous deterioration in operating profitability and asset utilization efficiency.

EBIT Margin
Operating profitability shows a consistent and severe decline. The EBIT margin peaked at 17.04% in December 2022 before trending downward for nearly four consecutive years. By June 2026, the margin had compressed to 5.30%, representing a substantial erosion of the company's ability to convert revenue into operating profit.
Asset Turnover
Asset efficiency has experienced a steady decline following a peak of 1.04 in June 2023. The ratio decreased to 0.70 by June 2026, indicating that the company is generating progressively less revenue per unit of asset employed. This suggests a decoupling between asset growth and revenue generation over the analyzed period.
Tax Burden
The tax burden remained relatively stable near 0.91 until December 2023, when a significant anomaly occurred. Between December 2023 and June 2024, the ratio spiked to between 1.50 and 1.60, suggesting substantial tax credits or benefits that temporarily bolstered net income. Following this period, the ratio reverted and trended lower, reaching 0.74 by June 2026, which indicates an increasing tax drag on the final ROA.
Interest Burden
The interest burden has remained the most stable component of the ROA calculation. Starting at 0.97 in early 2022 and ending at 0.94 in June 2026, the minimal variance suggests that interest expenses have not been a primary driver of the overall decline in profitability.

The synthesis of these components indicates that the collapse in ROA is a result of fundamental operational challenges. The synergistic effect of a shrinking EBIT margin and a declining asset turnover ratio created a compounded negative impact on returns, which was further exacerbated in the final periods by a deteriorating tax burden.



Disaggregation of Net Profit Margin

Tesla Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jun 30, 2026 = × ×
Mar 31, 2026 = × ×
Dec 31, 2025 = × ×
Sep 30, 2025 = × ×
Jun 30, 2025 = × ×
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 = × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 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).


The analysis of the disaggregated net profit margin reveals a significant long-term compression in profitability, primarily driven by a steady erosion of operational margins, partially offset by periodic tax anomalies.

EBIT Margin
A clear and consistent downward trend in operational profitability is observed. After peaking at 17.04% in December 2022, the EBIT margin declined systematically to 5.30% by June 2026. This sustained contraction indicates a deterioration in operating efficiency or a reduction in pricing power over the period.
Tax Burden
The tax burden ratio exhibited substantial volatility. Following a period of stability near 0.90, the ratio spiked significantly between December 2023 and June 2024, peaking at 1.60. This indicates a period where tax benefits substantially boosted net income relative to pre-tax earnings. Subsequently, the ratio declined to a range between 0.72 and 0.80 from March 2025 through June 2026, reflecting a higher effective tax burden on earnings.
Interest Burden
The interest burden remained the most stable component of the margin disaggregation. The ratio moved marginally from 0.97 in March 2022 to 0.94 by June 2026. The lack of significant volatility suggests that interest expenses have not been a primary driver of the fluctuations in net profitability.
Net Profit Margin
The net profit margin generally mirrored the decline of the EBIT margin, falling from 13.51% in March 2022 to 3.67% in June 2026. A notable divergence occurred in December 2023, where the net profit margin rose to 15.50% despite a continuing drop in the EBIT margin to 10.49%. This anomaly is directly attributable to the spike in the tax burden ratio, demonstrating that bottom-line performance during that period was supported by tax-related gains rather than operational strength.