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

Two-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
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: 2026-03-31), 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).


An analysis of the two-component DuPont disaggregation reveals a significant long-term deterioration in Return on Equity (ROE). While the period began with an upward trajectory peaking in late 2022, a sustained contraction followed, characterized by a sharp acceleration in decline starting in the fourth quarter of 2024 and continuing through the first quarter of 2026.

Return on Assets (ROA)
ROA served as the primary driver for the overall volatility in equity returns. After reaching a peak of 15.25% in December 2022, ROA entered a period of gradual decline, followed by a severe contraction in late 2024. The value dropped from 10.76% in September 2024 to 5.81% in December 2024, eventually reaching a low of 2.69% by March 2026. This trend indicates a substantial reduction in operational efficiency and the ability of the asset base to generate net earnings.
Financial Leverage
The financial leverage ratio remained remarkably stable across the observed timeframe, fluctuating within a narrow band between 1.66 and 1.94. A slight downward trend was observed from 1.94 in March 2022 to a low of 1.66 in June 2025, before stabilizing at 1.71 in March 2026. The lack of significant volatility in this component suggests that the company did not utilize increased debt to offset falling asset returns or to artificially inflate equity performance.
Return on Equity (ROE) Synthesis
ROE mirrored the movement of ROA almost exactly due to the consistency of the leverage ratio. The peak ROE of 28.09% in December 2022 was the result of the highest recorded ROA combined with moderate leverage. The subsequent collapse to 4.59% by March 2026 is attributable almost entirely to the erosion of asset profitability. Because the leverage ratio stayed relatively constant, the decline in ROE is confirmed to be a result of diminishing fundamental profitability rather than changes in the capital structure.

Three-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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: 2026-03-31), 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 contraction, transitioning from a peak of 28.09% in December 2022 to 4.59% by March 2026. This deterioration is characterized by a period of relative stability and moderate decline between 2022 and 2023, followed by a sharp acceleration in the downward trend starting in late 2023 and continuing through early 2026.

Net Profit Margin
Profitability demonstrates a severe downward trajectory. After maintaining a range between 11.21% and 15.50% from March 2022 through December 2023, a steep decline began in 2024. The margin fell from 14.64% in March 2024 to 3.95% by March 2026, indicating a substantial erosion of bottom-line efficiency per unit of revenue.
Asset Turnover
Asset utilization efficiency has steadily declined. A peak ratio of 1.04 was observed in June 2023, after which the ratio entered a consistent decline, reaching 0.68 by March 2026. This suggests a decreasing ability to generate sales from the existing asset base, contributing significantly to the overall reduction in ROE.
Financial Leverage
The leverage ratio remained the most stable component of the DuPont analysis. It shifted slightly from 1.94 in March 2022 to a low of 1.66 in June 2025, before settling at 1.71 in March 2026. The lack of significant volatility in this metric indicates that the collapse in ROE was not driven by changes in the capital structure or a reduction in debt usage.

The primary drivers of the ROE collapse are the simultaneous compression of net profit margins and the decline in asset turnover. While financial leverage remained relatively constant, the compounding effect of diminishing profitability and reduced asset efficiency led to the precipitous drop in equity returns observed between December 2023 and March 2026.


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
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: 2026-03-31), 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 downward trajectory over the analyzed period from March 2022 to March 2026. After reaching a peak of 28.09% in December 2022, the ROE declined steadily, falling to 4.59% by the final quarter of the series. This contraction in shareholder returns is primarily driven by a simultaneous erosion of operating profitability and asset efficiency.

EBIT Margin
A consistent and substantial decline in operating profitability is evident. The EBIT margin peaked at 17.04% in December 2022 but entered a period of sustained contraction, ending at 5.84% in March 2026. This compression represents a major contributing factor to the decline in overall ROE, indicating increased operating costs or pricing pressures relative to revenue.
Asset Turnover
Asset utilization efficiency has weakened over the observed timeframe. While the ratio reached a high of 1.04 in June 2023, it subsequently trended downward to 0.68 by March 2026. This suggests a decreasing capacity to generate sales from the existing asset base, further compounding the negative pressure on the return profile.
Tax Burden
The tax burden ratio displayed significant volatility. A sharp increase occurred between December 2023 and June 2024, where the ratio peaked at 1.60, suggesting that tax credits or other fiscal benefits temporarily inflated net income. Following this peak, the ratio reverted and stabilized at lower levels, ranging between 0.72 and 0.80 from December 2024 through March 2026.
Financial Leverage and Interest Burden
Financial leverage remained relatively stable with a slight overall decrease, moving from 1.94 in March 2022 to 1.71 in March 2026, indicating a marginal reduction in the use of debt to amplify equity returns. The interest burden remained consistently high, fluctuating minimally between 0.94 and 0.99, which indicates that interest expenses had a negligible impact on the ROE trend compared to the operational declines in margin and turnover.

Two-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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: 2026-03-31), 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 significant long-term decline, characterized by an initial period of stability and growth followed by a sustained erosion in both profitability and asset utilization efficiency.

Net Profit Margin Analysis
Profitability remained relatively resilient between March 2022 and December 2023, fluctuating within a range of 11.21% to 15.50%. A critical inflection point occurred in late 2024, where the margin dropped sharply from 13.27% in September to 7.26% in December. This downward trajectory persisted through March 2026, reaching a period low of 3.95%, indicating a substantial compression in bottom-line efficiency.
Asset Turnover Trends
Asset efficiency peaked in June 2023 with a ratio of 1.04. Following this peak, a consistent and linear decline is observed, with the ratio falling to 0.68 by March 2026. This trend suggests a diminishing capacity to generate revenue from the existing asset base, reflecting a decline in operational productivity over the analyzed timeframe.
ROA Disaggregation and Correlation
The decline in ROA is the result of a simultaneous contraction in both components of the DuPont disaggregation. While ROA peaked at 15.25% in December 2022, the combined impact of falling margins and decreasing asset turnover led to a precipitous drop starting in the fourth quarter of 2024. The ROA fell from 10.76% in September 2024 to 5.81% in December 2024, eventually stabilizing at a low of 2.69% by March 2026.

Four-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
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: 2026-03-31), 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 significant deterioration in the Return on Assets (ROA) is observed over the analyzed period, transitioning from a peak of 15.25% in December 2022 to a low of 2.69% by March 2026. This decline is primarily driven by a simultaneous erosion of operating profitability and asset efficiency, which was only temporarily offset by fluctuations in the tax burden.

EBIT Margin
A persistent downward trend in operating profitability is evident. After reaching a maximum of 17.04% in December 2022, the EBIT margin declined steadily, falling below 10% by March 2024 and continuing a downward trajectory to 5.84% by March 2026. This contraction represents the most significant contributor to the overall decline in ROA.
Asset Turnover
Asset productivity exhibits a clear decline. Following a peak of 1.04 in June 2023, the ratio decreased consistently, reaching 0.68 by March 2026. This trend indicates a diminishing ability to generate revenue from the existing asset base, compounding the negative impact of shrinking margins.
Tax Burden
The tax burden ratio shows high volatility. A notable spike occurred between December 2023 and June 2024, where the ratio climbed from 1.50 to 1.60, suggesting a period where tax benefits or credits artificially bolstered net income. However, this effect reversed sharply in late 2024, with the ratio declining to 0.72 by March 2026, further depressing the final ROA.
Interest Burden
The interest burden remained remarkably stable throughout the entire period, fluctuating narrowly between 0.94 and 0.99. This stability indicates that financing costs and interest expenses had a negligible influence on the volatility of the company's return on assets.

In summary, the collapse in ROA is the result of a compounding effect where falling operating margins and reduced asset turnover created a fundamental decline in earnings power. While temporary tax advantages provided a short-term buffer in 2023 and early 2024, the long-term trajectory is characterized by a substantial reduction in both operational efficiency and profitability.


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
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: 2026-03-31), 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 net profit margin has experienced a significant overall contraction over the analyzed period, primarily driven by a sustained decline in operating profitability, despite intermittent volatility in tax-related impacts.

Operating Profitability (EBIT Margin)
A clear downward trend is observed in the EBIT margin. After reaching a peak of 17.04% in December 2022, the margin entered a period of steady decline, falling to 5.84% by March 2026. This consistent erosion suggests a significant compression in operating efficiency or increased cost pressures over the timeframe.
Tax Burden Volatility
The tax burden exhibited substantial fluctuations. A period of significant divergence occurred between December 2023 and June 2024, where the ratio spiked to a peak of 1.60, indicating tax benefits or credits that artificially inflated net income relative to pre-tax earnings. Following this period, the ratio declined and stabilized between 0.72 and 0.80 from December 2024 through March 2026.
Interest Burden Stability
The interest burden remained remarkably stable throughout the entire period, fluctuating narrowly between 0.94 and 0.99. This indicates that interest expenses have had a negligible impact on the volatility of the net profit margin compared to operating and tax factors.
Net Profit Margin Synthesis
The net profit margin followed a non-linear path, peaking at 15.50% in December 2023 due to the offsetting effect of a high tax burden ratio. However, once the tax benefits normalized, the net profit margin aligned with the declining EBIT trend, falling sharply to 3.95% by March 2026. The long-term trajectory demonstrates that the decline in operating margins was the primary driver of the overall reduction in bottom-line profitability.