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

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


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, 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 = ×

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).


The financial data reveals several significant trends in key performance metrics over the analyzed quarterly periods.

Return on Assets (ROA)
The ROA shows a clear upward trajectory beginning in early 2020, starting from 1.38% and steadily increasing over subsequent quarters. It peaks around the fourth quarter of 2022 with a value of 15.25%, indicating improved efficiency in asset utilization for generating profit. However, following this peak, there is a noticeable decline through 2023 and into early 2025, dropping to 5.09% by the first quarter of 2025. This suggests diminishing effectiveness in asset productivity during the later stages of the period.
Financial Leverage
The financial leverage ratio declines consistently throughout the entire period analyzed. Beginning at 4.06 in the first quarter of 2020, it reduces to approximately 1.68 by the first quarter of 2025. This trend indicates a substantial deleveraging process, where the company progressively relies less on debt financing relative to equity. The steady decrease suggests a strategic move towards strengthening the balance sheet and reducing financial risk.
Return on Equity (ROE)
ROE follows a pattern somewhat parallel to ROA but demonstrates even more pronounced growth initially. From 3.24% in early 2020, ROE climbs significantly to peak beyond 28% in late 2022. This peak corresponds with the period of highest asset returns, likely amplified by the company’s leverage level. Post-peak, ROE decreases consistently but remains relatively strong compared to the start of the period, concluding at 8.53% by the first quarter of 2025. The decline mirrors the reduction in leverage and ROA, reflecting less aggressive use of debt and diminishing profitability growth.

In summary, the data indicates a phase of rapid improvement in profitability, asset utilization, and shareholder returns through to late 2022. Subsequently, these metrics exhibit a downward trend, coinciding with reduced financial leverage. The transition likely reflects a strategic shift toward de-risking the capital structure and managing profitability growth at a more conservative pace.


Three-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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 = × ×

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).


The analysis of the quarterly financial data reveals distinct trends and patterns across four key financial ratios: Net Profit Margin, Asset Turnover, Financial Leverage, and Return on Equity (ROE).

Net Profit Margin

The net profit margin shows a consistent upward trend starting from March 31, 2020, through the end of 2022, increasing from approximately 2.29% to a peak of around 15.5% in March 2024. This improvement indicates increasing profitability over this period. However, following the peak, the net profit margin experiences a decline, dropping to 6.66% by March 31, 2025. This downward movement in the later periods suggests either higher costs, competitive pressures, or other operational challenges impacting profitability.

Asset Turnover

The asset turnover ratio reveals a general upward trend from early 2020, starting at 0.6 and peaking just above 1.04 in September 2023. This indicates enhanced efficiency in utilizing assets to generate revenue over the time span. After reaching this peak, asset turnover declines steadily to 0.77 by the first quarter of 2025, implying a reduction in operational efficiency or structural changes in asset base or sales.

Financial Leverage

Financial leverage exhibits a steady decline from a high of 4.06 in March 2020 to roughly 1.68 in March 2025. This consistent decrease suggests a deliberate strategy toward reduced reliance on debt or increased equity financing over time, potentially lowering financial risk. The reduction in leverage aligns inversely with the rising asset turnover and ROE initially, which may indicate improved balance sheet strength and operational efficiency.

Return on Equity (ROE)

ROE trends mirror the patterns observed in profitability and asset utilization, beginning at modest levels in 2020, rising sharply to a peak of about 28% by the end of 2022 and early 2023. This strong performance is supported by improved net profit margin and asset turnover combined with declining financial leverage. Subsequent quarters show a declining ROE, reaching 8.53% by the first quarter of 2025, paralleling decreases in both net profit margin and asset turnover.

In summary, the financial data reflects a period of improving profitability, operational efficiency, and prudent leverage management up to early 2023. After this period, a reversal in these positive trends emerges, with profitability, efficiency, and returns declining, although leverage remains comparatively low. These dynamics suggest a shift in operational or market conditions that may require strategic attention.


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, 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 = × × × ×

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).


The analyzed financial data reveals distinct trends in key profitability, efficiency, and leverage metrics over the specified periods.

Tax Burden
Tax Burden shows an overall increasing trend from around 0.71 to above 0.9 between early 2020 and late 2023, indicating a rising proportion of income remaining after tax. However, after peaking, the ratio displays volatility, with a spike above 1.5 in early 2024 followed by a return closer to 0.8 by early 2025, implying fluctuations in tax efficiency or tax-related accounting treatments during this recent period.
Interest Burden
This metric steadily improves from about 0.58 in mid-2020 to approximately 0.99 by late 2023, reflecting a consistent decrease in interest expense relative to earnings before interest and taxes. Post-2023, it remains relatively stable around 0.96 to 0.98, indicating sustained control over interest costs or reduced debt service burden.
EBIT Margin
The EBIT Margin exhibits notable growth from approximately 5.6% in the first quarter of 2020 to a peak near 17% by end of 2021. Afterward, it experiences a downward correction, declining to around 8-9% by early 2025. This pattern suggests initial strong improvements in operating profitability followed by margin compression, possibly due to rising costs, competitive pressures, or investment in growth.
Asset Turnover
Asset Turnover increased steadily from 0.6 in early 2020 to slightly above 1.0 near the end of 2021, indicating enhanced efficiency in generating sales from assets. Since then, a gradual decline has occurred, falling to approximately 0.77 by early 2025, which may reflect slowed asset utilization or expansion in asset base outpacing sales growth.
Financial Leverage
Financial Leverage shows a consistent decrease from over 4.0 in early 2020 to below 1.7 by the end of the analyzed timeline, signifying a substantial reduction in reliance on debt financing. This reduction supports improved balance sheet strength and potentially lowers financial risk.
Return on Equity (ROE)
ROE demonstrates strong growth from a low base of around 3.2% in mid-2020, peaking above 28% near late 2022, evidencing significantly enhanced profitability relative to shareholders’ equity. However, a declining trend follows, dropping to below 9% by early 2025, indicating challenges in maintaining previous high returns, possibly related to margin pressures or changes in operational performance.

In summary, the company showed marked improvements in profitability and efficiency up to late 2021 and early 2022, accompanied by deleveraging efforts. Subsequent periods reveal a reversal in some profitability and efficiency metrics, alongside volatility in tax-related ratios. The combination of lower operating margins, declining asset turnover, and reduced ROE in recent quarters suggests emerging challenges affecting overall financial performance.


Two-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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 = ×

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 Profit Margin
The net profit margin exhibited a generally increasing trend from the earliest available data in early 2020 through the end of 2022. Starting from 2.29% in March 2020, it progressively improved and peaked at approximately 15.41% by the first quarter of 2023. Following this peak, a moderate decline is observed through 2024, with margins falling and stabilizing around the 6-7% range by March 2025. The data indicates strong profitability growth during the initial periods, followed by some volatility and a downward correction in recent quarters.
Asset Turnover
Asset turnover demonstrated a steady and consistent upward movement, beginning at 0.60 in March 2020 and reaching just above 1.04 by the third quarter of 2023. This suggests improved efficiency in using assets to generate sales or revenue over the majority of the timeframe. However, starting in late 2023 and into 2025, asset turnover shows a gradual reduction, decreasing from approximately 0.99 to 0.77 by March 2025. This decline may imply less effective utilization of assets during this more recent period.
Return on Assets (ROA)
The return on assets follows a trend similar to net profit margin, reflecting improved profitability relative to total assets from 1.38% in March 2020 to a peak exceeding 15% during late 2022 and early 2023. After this peak, ROA decreased noticeably, dropping to roughly 5% by March 2025. This pattern is indicative of strong operational performance and asset utilization initially, followed by a weakening of returns on the company’s asset base over the more recent periods.

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, 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 = × × ×

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).


The financial data reveals notable trends across multiple quarters regarding profitability, operational efficiency, and burden ratios.

Tax Burden
The tax burden ratio starts at 0.71 and gradually increases, reaching above 0.9 in most quarters from March 2022 through December 2023, indicating a rising proportion of earnings retained after taxes. However, a sharp spike occurs in the quarters of March to December 2024, with values exceeding 1.5, which might suggest an anomaly or a change in accounting or tax treatment. It then decreases to approximately 0.79-0.80 by March 2025, closer to historical levels.
Interest Burden
This ratio improves steadily from 0.58 in March 2020, increasing to consistently near 0.96-0.99 from March 2022 onward. This trend suggests that the interest expense relative to earnings before interest and taxes has diminished, indicating better management of interest costs or reduced leverage impact on earnings over time.
EBIT Margin
The EBIT margin shows a positive trend from 5.58% in March 2020 to a peak of 17.04% in December 2021. After this peak, there is a general decline through to December 2023, reaching around 8.71% by March 2025. This pattern indicates an initial improvement in operating profitability, followed by some contraction, possibly due to rising costs or competitive pressures.
Asset Turnover
Asset turnover rises from 0.6 in early 2020 to over 1.0 between December 2021 and September 2023, which reflects increasing efficiency in utilizing assets to generate revenue. From late 2023 onward, this ratio declines gradually down to 0.77 by March 2025, suggesting a deterioration in asset utilization efficiency during the latest period.
Return on Assets (ROA)
ROA follows a strong upward trend from a low 1.38% in March 2020 to a peak of 15.25% in December 2022. Subsequently, it dips again to about 5.09% by March 2025, mirroring the patterns seen in EBIT margin and asset turnover. This indicates that the company’s overall efficiency in generating profit from its asset base improved significantly but encountered pressure in the latest periods.

In summary, the company saw progressive improvement in operating margins, asset efficiency, and profitability from 2020 through late 2022, supported by reduced interest burden and stable tax burden ratios. The period thereafter shows signs of weakening profitability and efficiency metrics. The unusual spike observed in the tax burden in 2024 warrants further investigation to clarify underlying causes or methodological changes. Overall, the financial trends reflect cycles of operational enhancements followed by periods of margin compression and declining asset productivity.


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, 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 = × ×

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).


The financial ratios over the observed periods indicate varying performance trends in profitability and burden measures.

Tax Burden Ratio
This ratio was initially observed at 0.71 and demonstrated a steady increase over the subsequent quarters, peaking around 1.63 in late 2024 before declining sharply to around 0.79 by early 2025. This pattern suggests fluctuations in the effective tax rate impact on earnings, with a notable spike followed by a rapid reduction.
Interest Burden Ratio
The interest burden ratio showed consistent improvement from approximately 0.58 to a stable high near 0.99 during 2021 and maintained a slightly declining trend toward 0.96 by early 2025. This indicates a decreasing interest expense relative to operating profit, reflecting improved financing conditions or reduced interest costs over time.
EBIT Margin
The EBIT margin displayed a positive upward trend from about 5.58% in early 2020, reaching a peak of roughly 17% by late 2021. However, post-2021, a gradual decline is apparent, with EBIT margins decreasing to below 9% in early 2025. This suggests that operating profitability strengthened significantly until late 2021 but faced pressures thereafter, possibly due to increased costs or margin compression.
Net Profit Margin
The net profit margin moved in a similar pattern, rising from just over 2% to a peak exceeding 15% between late 2021 and early 2023. Following this peak, margins declined somewhat but then showed an unusual sharp increase to approximately 15.5% by early 2024, before tapering off again to below 7% by early 2025. These fluctuations highlight variability in the bottom-line profitability possibly influenced by changes in tax burden, interest costs, or other non-operating items.

Overall, the data reflects a period of improving profitability and financial burden ratios until roughly 2021, followed by increased volatility and some decline in margins through early 2025. The sharp variations in tax burden and net profit margin toward the end of the period warrant further investigation to determine underlying causes such as tax policy changes, extraordinary items, or shifts in operational efficiency.