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
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 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×

Based on: 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), 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).


The analysis of quarterly financial performance reveals several important trends in key profitability and leverage metrics over the period examined.

Return on Assets (ROA)
The ROA demonstrates a consistent upward trajectory from the beginning of the timeframe until late 2022, increasing from 2.16% to a peak of 15.25%. This sharp improvement indicates enhanced efficiency in asset utilization to generate earnings. Following the peak, the ROA shows a declining trend through to the end of the projected period, decreasing to 3.8% by the last quarter of 2025. This decline suggests a reduction in asset profitability, which could be driven by various operational or market factors.
Financial Leverage
Financial leverage steadily declines over the entire period, starting at a ratio of 2.3 and reducing to approximately 1.67 towards the end. This gradual reduction in leverage implies a deliberate move towards lower reliance on debt financing, potentially indicating a strengthening of the company’s balance sheet and a more conservative capital structure.
Return on Equity (ROE)
ROE follows a trend similar to ROA, with considerable growth from 4.97% initially to a high of around 28.09% by the end of 2022. This substantial increase reflects strong profitability relative to shareholder equity. However, subsequent quarters show a marked decrease, with ROE dropping to 6.35% by the final period observed. The decline, although still above initial levels, signals diminishing returns to equity holders which may warrant further examination into the factors influencing shareholder profitability.

Overall, the data highlights a period of significant growth in profitability and efficiency through 2022, accompanied by a cautious reduction in leverage. Post-2022, the declining trends in ROA and ROE suggest challenges in maintaining high returns, despite sustained lower financial leverage. This pattern could indicate changing market conditions or internal operational issues affecting profitability metrics.


Three-Component Disaggregation of ROE

Tesla Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
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 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×

Based on: 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), 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).


The analysis of the quarterly financial metrics reveals several observable trends across the examined periods.

Net Profit Margin
The net profit margin demonstrated a consistent upward trend from the beginning through to the end of 2022, increasing from 3.18% to a peak of 15.5%. Following this peak, the margin showed volatility with a general downward trajectory into 2025, declining to 5.31%. This suggests an initial improvement in profitability, later challenged by pressures that reduced profit relative to sales.
Asset Turnover
Asset turnover improved steadily from 0.68 at the start to a peak of 1.04 in mid-2023, indicating enhanced efficiency in utilizing assets to generate revenue. However, subsequent quarters showed a gradual decline stabilizing around 0.72 by late 2025, signaling reduced operational efficiency or increased asset base relative to sales during this later period.
Financial Leverage
Financial leverage consistently declined over the analyzed timeframe, moving from 2.3 to approximately 1.67. This steady decrease implies a reduction in reliance on debt financing or an increase in equity base, suggesting a shift towards a more conservative capital structure with potentially lower financial risk.
Return on Equity (ROE)
ROE moved in a pattern similar to net profit margin, initially increasing sharply to a peak of 28.09% by the end of 2022. This reflects strong profitability combined with efficient use of equity. Afterward, ROE declined steadily, reaching 6.35% by the latter part of 2025, indicating diminishing returns on shareholders’ investment, possibly due to weaker profit margins and asset utilization.

Overall, the financial indicators illustrate a period of growth in profitability and efficiency through 2022, followed by a phase of decline and moderation in key performance metrics through to 2025. The decreasing leverage ratio suggests a strategic reduction in financial risk during this period. The combined trends hint at challenges affecting operational efficiency and profitability after the peak periods.


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
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 = × × × ×
Dec 31, 2021 = × × × ×
Sep 30, 2021 = × × × ×
Jun 30, 2021 = × × × ×
Mar 31, 2021 = × × × ×

Based on: 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), 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).


The analysis of the financial ratios over the quarterly periods reveals several notable trends and shifts in the company's profitability, efficiency, and capital structure.

Tax Burden
The tax burden ratio generally increased from approximately 0.76 at the start of the period in early 2021, rising steadily to a peak of around 1.6 in late 2024, before returning closer to the initial levels by early 2025, around 0.77 to 0.80. This pattern indicates considerable fluctuation, with a period of heightened tax impact followed by normalization.
Interest Burden
The interest burden ratio showed consistent improvement over time. Beginning at 0.69 in the first quarter of 2021, it steadily increased to about 0.99 through 2022 and early 2023, maintaining a high level near 0.95 towards mid-2025. This trend suggests a reduction in interest expense impact on earnings, reflecting improved debt servicing capability or lower interest costs.
EBIT Margin
The EBIT margin exhibited a strong upward trajectory during 2021 and 2022, rising from about 6.07% to a peak of 17.04% at the end of 2022, indicating significant improvements in operating profitability. However, from 2023 onwards, there was a consistent decline, ending near 7.23% by the first quarter of 2025, marking a reversal of earlier growth in profitability.
Asset Turnover
Asset turnover increased from 0.68 in early 2021 to a peak just above 1.04 in mid-2023, signifying improving efficiency in using assets to generate revenue. Yet, after this peak, a gradual decline is evident, falling to 0.72 by early 2025, which may imply diminishing operational efficiency or increased asset base without proportional revenue growth.
Financial Leverage
The financial leverage ratio consistently decreased over the observed period, from 2.30 in Q1 2021 down to approximately 1.66-1.68 by mid-2025. This steady decline suggests a deliberate deleveraging strategy or repayment of debt, leading to a more conservative capital structure with lower dependency on borrowed funds.
Return on Equity (ROE)
ROE demonstrated strong growth in the initial periods, rising from 4.97% to nearly 28% by late 2022, reflecting enhanced profitability and effective equity utilization during this timeframe. However, after this peak, a downward trend is evident, with ROE dropping significantly to around 6.35% by early 2025, correlating with the declines in EBIT margin and asset turnover, indicating reduced returns to shareholders in recent quarters.

Overall, the data highlight an initial phase of improving profitability and efficiency paired with deleveraging, followed by a period of declining operating margins, asset efficiency, and returns. The shifts in tax burden and sustained low interest burden also suggest changing tax environments and favorable debt servicing conditions. The trends imply that while the company optimized its operations and capital structure effectively through 2022, challenges in maintaining profitability and asset utilization emerged in subsequent periods.


Two-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
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 = ×
Dec 31, 2021 = ×
Sep 30, 2021 = ×
Jun 30, 2021 = ×
Mar 31, 2021 = ×

Based on: 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), 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).


The financial data reveals notable trends in several key performance indicators over the periods analyzed.

Net Profit Margin (%)
The net profit margin shows a clear upward trend from the initial periods, starting at 3.18% and reaching a peak around 15.5% late in the timeline. This indicates improving profitability efficiency in the earlier phases. However, after this peak, there is a noticeable decline, dropping to levels near 5.31% in the latest period. This suggests some challenges in maintaining profit margins over time.
Asset Turnover (ratio)
Asset turnover generally increased from 0.68 to a high of approximately 1.04, indicating enhanced efficiency in using assets to generate revenue initially. Following this improvement, a downward trend is observed, decreasing gradually to 0.72 by the final period. This decline may reflect changes in asset utilization or business growth pace impacting revenue generation capacity.
Return on Assets (ROA) (%)
ROA experienced significant growth during the early periods, rising from 2.16% to a peak exceeding 15%, which aligns with the improvement in profit margins and asset turnover, showing increased overall efficiency in generating returns from assets. Subsequently, a consistent downward trend is evident, falling back to below 4%, which may indicate reduced asset profitability or operational challenges over the later periods.

In summary, the data outlines an initial phase characterized by strengthening profitability, efficient asset use, and solid returns on assets. However, in the latter sections, these performance indicators demonstrate a clear regression, suggesting emerging issues that could be related to market conditions, operational efficiency, or cost management impacting the company’s financial performance negatively.


Four-Component Disaggregation of ROA

Tesla Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
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 = × × ×
Dec 31, 2021 = × × ×
Sep 30, 2021 = × × ×
Jun 30, 2021 = × × ×
Mar 31, 2021 = × × ×

Based on: 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), 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).


The financial analysis reflects several evolving trends in the company’s operational efficiency and profitability over the quarters under review.

Tax Burden

The tax burden ratio remained relatively stable around 0.76 to 0.92 from March 2021 to December 2023, indicating consistent effective tax rates. However, there is a notable spike in December 2023, reaching 1.5 and maintaining a higher range through September 2024 before returning to approximately 0.77 by September 2025. This fluctuation could suggest an anomalous tax event or accounting adjustment during this period that temporarily increased the tax expense beyond taxable income, followed by normalization.

Interest Burden

This ratio showed a progressive improvement from 0.69 in March 2021 to a high 0.99 level between September 2021 and December 2023, indicating a steady decrease in interest expenses relative to EBIT. From December 2023 through September 2025, the ratio slightly declined but stabilized around 0.95, still reflecting relatively low interest expenses and sustainable debt servicing costs.

EBIT Margin

The EBIT margin demonstrated a strong upward trend from 6.07% in March 2021 to a peak of 17.04% in December 2021, reflecting improving operational profitability. Following this peak, there is a gradual decline to 7.23% by September 2025, suggesting increasing operational costs or pressure on prices impacting earnings before interest and taxes. Despite this decline, the margin remains higher than the initial levels in early 2021.

Asset Turnover

Asset turnover improved consistently from 0.68 in March 2021 to a peak of 1.04 in June 2023, indicating better utilization of assets to generate sales. After mid-2023, a downward trend is observed with the ratio dropping to 0.72 by September 2025, which could be signaling less efficient use of assets or a scaling up of the asset base not yet matched by proportional revenue increases.

Return on Assets (ROA)

ROA increased markedly from 2.16% in March 2021 to 15.25% in December 2021, closely following the combined trends of improving EBIT margin and asset turnover. However, after December 2021, ROA displays volatility, with a secondary peak of 14.07% in December 2023 before a sharp decline to 3.8% by September 2025. This pattern suggests that, despite some periods of strong returns, overall asset profitability weakened significantly towards the end of the observed period.

In summary, the company experienced significant improvements in tax and interest burden efficiency, operational profitability, and asset utilization through late 2021 and early 2023. However, from late 2023 onward, multiple indicators including EBIT margin, asset turnover, and ROA declined, indicating challenges in maintaining profitability and asset efficiency in recent periods. The spike and subsequent normalization in tax burden also highlight a potential extraordinary tax-related event impacting financial performance temporarily.


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
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 = × ×
Dec 31, 2021 = × ×
Sep 30, 2021 = × ×
Jun 30, 2021 = × ×
Mar 31, 2021 = × ×

Based on: 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), 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).


Tax Burden Analysis
The tax burden ratio demonstrated a generally increasing trend from the beginning of the period, rising steadily from 0.76 to a peak of around 1.6 by the end of 2023. Subsequently, this ratio declined notably in 2025, dropping back to a level closer to 0.77. This fluctuation suggests initial growth in the effective tax impact on the company's earnings followed by a reduction, possibly reflecting changes in tax strategies or regulations during the latter part of the timeline.
Interest Burden Analysis
The interest burden ratio improved markedly from 0.69 to nearly 0.99 during the first three years, indicating a significant reduction in interest expenses relative to operating income. Post-2023, the ratio stabilized just below 1.0, maintaining a high level of efficiency in managing interest costs through to the end of the period. This stability suggests effective control over debt servicing costs over the recent quarters.
EBIT Margin Trends
EBIT margin showed an overall upward trend from 6.07% at the start to a peak near 17% in late 2022. This peak was followed by a gradual decline to around 7.23% by the final quarters of 2025. The initial growth phase indicates improving operational profitability, while the subsequent decline might be indicative of increasing costs, competitive pressures, or investment in growth affecting operating earnings.
Net Profit Margin Movements
The net profit margin increased substantially from 3.18% to approximately 15.5% by the end of 2023, reflecting strong bottom-line growth aligned with the improvements in EBIT margin and effective cost management. However, starting in 2024, the margin saw fluctuations before declining to around 5.31% by the last observed quarter. This downward trend could reflect increased expenses, tax changes, or other non-operating factors impacting net profitability.
Overall Financial Performance Summary
The analysis reveals an initial phase of strong improvement across profitability and expense ratios, particularly between 2021 and 2023. Efficiency in controlling interest expenses was maintained at a high level throughout. Nonetheless, notable declines in EBIT and net profit margins from 2024 onward, coupled with a reduction in tax burden, indicate a changing financial environment for the company that may include higher operational costs or strategic reinvestments affecting net income. Continued monitoring of these trends would be essential to assess ongoing financial health and profitability sustainability.