Stock Analysis on Net

Tesla Inc. (NASDAQ:TSLA)

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.

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

US$ in millions

Microsoft Excel
3 months ended: 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 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021
Net income 856 1,389 1,190 420 2,143 2,189 1,416 1,405 7,943 1,878 2,614 2,539 3,707 3,331 2,269 3,280 2,343 1,659 1,178 464
Depreciation, amortization and impairment 1,643 1,625 1,433 1,447 1,496 1,348 1,278 1,246 1,232 1,235 1,154 1,046 989 956 922 880 848 761 681 621
Stock-based compensation 954 663 635 573 579 457 439 524 484 465 445 418 419 362 361 418 558 475 474 614
Inventory and purchase commitments write-downs 49 65 136 112 88 101 78 68 102 144 167 50 59 60 25 33 12 40 39 49
Foreign currency transaction net unrealized (gain) loss 292 106 24 30 (270) 287 (27) (63) 173 (34) (258) (25) 80 53 (22) (30) (63) 9 1 (2)
Deferred income taxes (111) 225 52 (43) 6 286 122 63 (6,033) (113) (148) (55)
Non-cash interest and other operating activities 37 162 27 46 89 20 68 (5) (13) 35 44 15 181 107 36 16 32 153 52 8
Digital assets (gain) loss, net 307 (80) (284) 125 (347) (7) 100 (335) 34 106 51 23 (101)
Accounts receivable 45 (907) (29) 630 (1,227) 429 137 (422) (963) 881 (472) (32) (698) (193) 176 (409) 18 135 (259) (24)
Inventory (214) 1,991 (703) (1,704) 2,044 (193) 1,783 (2,697) 758 163 (576) (1,540) (1,973) (2,300) (1,559) (633) (534) (488) (581) (106)
Operating lease vehicles (79) (11) 141 (76) (508) (33) (37) (12) (94) (471) (712) (675) (434) (341) (333) (462) (588) (610) (490) (426)
Prepaid expenses and other assets (901) (1,143) (718) (419) (634) (1,009) (658) (972) (660) (361) (894) (737) (1,523) (870) (675) (900) (531) (611) (109) (311)
Accounts payable, accrued and other liabilities 1,397 1,646 627 706 1,084 2,255 (998) 1,247 683 (627) 1,146 1,403 2,162 3,727 684 1,515 2,149 1,400 998 693
Deferred revenue (462) 507 9 309 271 125 (89) 195 758 113 555 106 275 208 361 287 341 173 117 162
Changes in operating assets and liabilities (214) 2,083 (673) (554) 1,030 1,574 138 (2,661) 482 (302) (953) (1,475) (2,191) 231 (1,346) (602) 855 (1) (324) (12)
Adjustments to reconcile net income to net cash provided by operating activities 2,957 4,849 1,350 1,736 2,671 4,066 2,196 (1,163) (3,573) 1,430 451 (26) (429) 1,769 82 715 2,242 1,488 946 1,177
Net cash provided by operating activities 3,813 6,238 2,540 2,156 4,814 6,255 3,612 242 4,370 3,308 3,065 2,513 3,278 5,100 2,351 3,995 4,585 3,147 2,124 1,641
Purchases of property and equipment excluding finance leases, net of sales (2,393) (2,248) (2,394) (1,492) (2,780) (3,513) (2,272) (2,777) (2,307) (2,459) (2,060) (2,073) (1,858) (1,803) (1,730) (1,772) (1,814) (1,825) (1,515) (1,360)
Purchases of digital assets (1,500)
Proceeds from sales of digital assets 936 272
Purchase of intangible assets (9)
Purchases of investments (12,207) (11,402) (7,485) (6,015) (15,158) (6,032) (8,143) (6,622) (5,891) (6,131) (5,075) (2,015) (4,368) (991) (90) (386) (102) (30)
Proceeds from maturities of investments 8,072 9,295 6,935 5,856 10,335 6,670 6,990 4,315 3,394 3,816 3,539 1,604 19 3
Proceeds from sales of investments 200 138
Receipt of government grants 76 6
Business combinations, net of cash acquired 12 (76)
Net cash used in investing activities (6,528) (4,355) (2,944) (1,651) (7,603) (2,875) (3,225) (5,084) (4,804) (4,762) (3,534) (2,484) (6,131) (2,791) (884) (2,167) (1,916) (1,855) (1,515) (2,582)
Proceeds from issuances of debt 1,354 1,182 2,425 625 1,384 465 3,119 776 1,405 2,526 1,250 2,771 1,879 2,983
Repayments of debt (748) (669) (2,828) (1,301) (717) (561) (631) (591) (464) (344) (241) (302) (364) (781) (274) (1,945) (2,578) (4,181) (3,370) (4,038)
Collateralized lease repayments (1) (2) (6)
Proceeds from exercises of stock options and other stock issuances 146 512 215 313 453 340 197 251 152 254 63 231 67 229 43 202 262 192 70 183
Principal payments on finance leases (19) (18) (19) (48) (90) (85) (100) (106) (124) (118) (116) (106) (133) (118) (128) (123) (128) (115) (95) (101)
Proceeds received from directors in shareholder settlement 277
Payment of legal fees associated with shareholder settlement (176)
Debt issuance costs (1) (4) (1) (8) (1) (2) (3) (6) (10) (13) (4) (5)
Proceeds from investments by noncontrolling interests in subsidiaries 2
Distributions paid to noncontrolling interests in subsidiaries (22) (20) (14) (22) (28) (26) (20) (30) (39) (38) (31) (36) (39) (42) (34) (42) (53) (43) (33) (32)
Payments for buy-outs of noncontrolling interests in subsidiaries (9) (23) (101) (37) (7) (3) (7) (26) (13) (6) (10)
Net cash provided by (used in) financing activities 710 983 (222) (332) 985 132 2,540 196 887 2,263 (328) (233) (495) (712) (406) (1,914) (1,257) (1,381) (1,549) (1,016)
Effect of exchange rate changes on cash and cash equivalents and restricted cash 37 (17) 111 40 (133) 108 (37) (79) 146 (98) (94) 50 123 (335) (214) (18) 38 (42) 42 (221)
Net increase (decrease) in cash and cash equivalents and restricted cash (1,968) 2,849 (515) 213 (1,937) 3,620 2,890 (4,725) 599 711 (891) (154) (3,225) 1,262 847 (104) 1,450 (131) (898) (2,178)

Based on: 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), 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 company’s cash flow statement reveals a volatile pattern over the observed period, spanning from March 2021 to December 2025. While operating activities generally provide a net cash inflow, significant fluctuations are evident, particularly in later periods. Investing and financing activities demonstrate substantial cash outflows, with notable shifts occurring throughout the timeframe. Overall cash and cash equivalents exhibit considerable variability.

Net Income & Operating Activities
Net income initially increased significantly from $464 million in March 2021 to $2,343 million in December 2021. However, it experienced a decline in the first half of 2022 before rising again to $3,707 million in December 2022. A substantial drop occurred in early 2023, followed by a peak of $7,943 million in December 2023, and then a sharp decrease to $856 million by December 2025. Net cash provided by operating activities generally mirrored this trend, starting at $1,641 million in March 2021, peaking at $6,255 million in September 2024, and declining to $3,813 million by December 2025. Adjustments to reconcile net income to net cash from operations were consistently positive, though the magnitude varied considerably, with a large negative adjustment in December 2023 (-$3,573 million).
Investing Activities
Net cash used in investing activities was consistently negative throughout the period, indicating ongoing investments. The largest outflows occurred in December 2022 (-$6,131 million) and December 2025 (-$6,528 million). Significant purchases of investments were observed, particularly in 2022 and 2023, partially offset by proceeds from maturities and sales of investments. A notable purchase of digital assets occurred in March 2021 (-$1,500 million), with subsequent gains and losses recorded in later periods. Purchases of property and equipment remained consistently high, ranging from approximately $1.36 billion to $3.51 billion per quarter.
Financing Activities
Financing activities exhibited substantial fluctuations. Net cash provided by financing activities was positive in several quarters, notably in September 2023 ($2,263 million) and March 2024 ($887 million), driven by proceeds from issuances of debt and stock issuances. However, significant net cash outflows were also recorded, particularly in March 2021 (-$1,016 million) and June 2021 (-$1,549 million), primarily due to repayments of debt. Distributions to noncontrolling interests also contributed to cash outflows. The company experienced a large inflow from proceeds received from directors in shareholder settlement in March 2025 ($277 million) offset by a payment of legal fees associated with the same settlement (-$176 million).
Key Non-Cash Items
Depreciation, amortization, and impairment consistently contributed a significant positive adjustment to operating cash flow, ranging from $621 million to $1,625 million per quarter. Stock-based compensation also represented a substantial non-cash expense, fluctuating between $361 million and $954 million. Inventory and purchase commitment write-downs, while smaller in magnitude, were present in most quarters. Foreign currency transaction gains and losses introduced volatility, with significant gains in some quarters and substantial losses in others. Deferred income taxes also had a notable impact, particularly a large negative adjustment in December 2023 (-$6,033 million).
Cash Position
The effect of exchange rate changes on cash and cash equivalents varied, introducing additional fluctuations. The net increase or decrease in cash and cash equivalents was highly volatile, with significant decreases in several quarters, most notably in March 2021 (-$2,178 million) and March 2024 (-$4,725 million), and substantial increases in September 2024 ($3,620 million). This indicates a dynamic cash management strategy and sensitivity to various financial factors.