Frontierby eninvs

Language: EN · RU

← Company

US_TSLA 2023-12-31 FY — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Report published: 2024-01-29

Full financial report: Link

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue96 773
Operating profit8 891
D&A3 330Row: derived: same-row components · dashboard=3,330.000 mln — derived: same-row components
EBITDA12 221
Net profit14 997
Cash16 398
Debt short3 045
Debt long2 682
Net debt-23 367Components: short debt 3 045 + long debt 2 682 + other financial liab. 0 + NCI 0 − cash 16 398 = net debt -10 671.Row: derived: same-row components · dashboard=-23,367.000 mln — derived: same-row components
Operating CF13 256
Investing CF-15 584
Assets106 618
Equity62 634

Consistency checks · Failed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 43,984; known debt components fit within that envelope.
Net debt formulaStored net_debt (-23,367) ≠ derived from components (-10,671); diff -12,696 (54.3%).
EBITDA = OP + D&AEBITDA (12,221) ≈ OP (8,891) + D&A (3,330) = 12,221.
Net profit vs operating profitNet profit (14,997) > 1.5× operating profit (8,891) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported.
Cash ≤ total assetsCash (16,398) ≤ total assets (106,618).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues96 773
Cost of revenueCostOfRevenue79 113
Gross profitGrossProfit17 660
Operating expensesOperatingExpenses8 769
Research and developmentResearchAndDevelopmentExpense3 969
Selling, general and administrativeSellingGeneralAndAdministrativeExpense4 800
Operating income (loss)OperatingIncomeLoss8 891
Interest expenseInterestExpense156
Income tax expense (benefit)IncomeTaxExpenseBenefit-5 001
Net income (loss)NetIncomeLoss14 997

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets106 618
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue16 398
Receivables (net)AccountsReceivableNetCurrent3 508
Inventory (net)InventoryNet13 626
PP&E (net)PropertyPlantAndEquipmentNet29 725
GoodwillGoodwill253
Total liabilitiesLiabilities43 009
Long-term debtLongTermDebt2 682
Stockholders' equityStockholdersEquity62 634
Current / short-term debt (sum of tags)DebtCurrent+…3 045

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities13 256
Investing cash flowNetCashProvidedByUsedInInvestingActivities-15 584
Financing cash flowNetCashProvidedByUsedInFinancingActivities2 589
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment8 899

Source: data.sec.gov company facts. Quarterly cash-flow lines use the same incremental YTD logic as dashboard totals. Not all filers tag every line; tags are US-GAAP labels from the API.

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used