vetical analysis for tesla 2019/2020 compare the two and write your observations extensively
VERTICAL ANALYSIS OF FINANCIAL STATEMENT VERCAL ANALYSIS OF INCOME SE DETAILS 25 EN REWING AUTOMATIESE LUTARIO TOT AIDATIVEVILLE TER GENERATION AND STORAGE SERVICES AND OTHER TOLVEN COST OF REVUE AUTOMATITE SALES AUTOMATEN TOTAL AUTOMATIVE REVENUES TERGENERATION AND STORAGE SEVICES AND OTHER TOTAL COST OF REVERLIES GROSSPORT OPERINGENES REWARDIBEVELOPMENT WING GENERAL ADMINISTRATI RETRANGLER TOLORATING DONES COME FROM OPERATIONS INTERESTINCOME INTERESTEPENSE ON ENCONE INCOME INCOME POON OR INCOME MIT INCOME NEINCOME ROSSARTASETONON CONTROLING PETREST NET INCOMENTARIO COMMONS TE IN 14 VERTICAL ATUALANCE TAS UN TI CURRENT AUTE SASEANCASHIGIENTS ALLACE VENTO PRASANDORINTA TORE CURRENT ASSES GUERATING LAM VER SOLAR INRGYM TRANSOLO OPERATING AGA NANOBASE au GREENON GRENTASSETS TORULUI LABLES BERRIES ACCOUNT ACCIDIOSANDORICE GREED BEVE CUSTOMER DEPOSIT CURRENT RORONOSTANTES TOTAL CENTRES DENT AND RINASTANITECORINTRONTON BREDREVENETOSCRIPORTON See TORALL COMMENT AND CONTINEN DIARIO CONTRI CONVERTIMONES SOTY STOCHONDRIO DOCE COMO ADOUTORALA CARTA ACCULADOR COMPREENIVE INCOME ACCUWEATED DEPOT TORREMOLIN NON CONTROLLINGERIE TOLLY ON A 15 > VERTICAL ANALYSIS OF FINANCIAL STATEMENT VERTICAL ANALYSIS OF INCOME STATEMENT DETAILS 2020 2019 2020 2019 26184 83% 39 1052 27236 1994 2306 19952 869 20821 1531 2226 24578 86% 6% 7% 100% 81% 4% 85% 6% 9% 31536 100% 19696 563 20259 1976 REVENUE AUTOMATIVE SALES AUTOMATIVE LEASING TOTAL AUTOMATIVE REVENUES ENERGY GENERATION AND STORAGE SERVICES AND OTHER TOTAL REVENUES COST OF REVENUE AUTOMATIVE SALES AUTOMATIVE LEASING TOTAL AUTOMATIVE REVENUES ENERGY GENERATION AND STORAGE SERVICES AND OTHER TOTAL COST OF REVENUES GROSS PROFIT OPERATING EXPENSES RESEARCH & DEVELOPMENT SELLING, GENERAL & ADMINISTRATIVE RESTRUCTURING & OTHER TOTAL OPERATING EXPNSES INCOME (LOSS) FROM OPERATIONS INTEREST INCOME INTEREST EXPENSE OTHER INCOME INCOME (LOSS) BEFORE INCOME TAXES PROVISION FOR INCOME TAXES NET INCOME (LOSS) NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTEREST NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STAKEHOLDERS 15939 459 16398 1341 2770 20509 4069 62% 2% 64% 6% 8% 79% 21% 65% 2% 67% 5% 11% 83% 17% 2671 24906 6630 1491 3145 5% 11% 1% 1343 2646 149 4138 -69 44 17% 4636 1994 30 -748 -685 5% 10% 0% 15% 6% 0% -2% 0% 4% 1% 3% 0% 2% -122 45 1154 -665 110 0% 0% -3% 0% -3% 0% -3% 0% -4% 292 862 141 721 -775 87 -862 VERTICAL ANALYSIS OF BALANCE SHEET DETAILS 2020 2019 2020 20191 6268 1324 3552 19384 1886 4101 1346 26717 3091 5979 12747 1558 313 207 1536 52148 959 12103 2447 6138 10396 1218 339 198 1470 34309 37% 4% 8% 3% 51% 6% 11% 24% 39 19 0% 3% 100% 18% 4% 10% 3% 35% 7% 18% 30% 4% 1% 29 4% 100% 12% ASSETS CURRENT ASSETS CASH AND CASH EQUIVALENTS ACCOUNTS RECEIVABLE INVENTORY PREPAID EXPENSES AND OTHER CURRENT ASSETS TOTAL CURRENT ASSETS OPERATING LEASE VEHICLES SOLAR ENERGY SYSTEM PROPERTY PLANT & EQUIPMENT OPERATING LEASE RIGHT OF USE ASSETS INTANGIBLE ASSETS GOODWILL OTHER NON CURRENT ASSETS TOTAL ASSETS LIABILITIES CURRENT LIABILITIES ACCOUNTS PAYABLE ACCRUED LIABILITIES AND OTHER DEFERRED REVENUE CUSTOMER DEPOSITS CURRENT PORTION OF DEBT AND FINANCE LEASE TOTAL CURRENT LIABILITIES DEBT AND FINANCE LEASE NET OF CURRENT PORTION DEFERRED REVENUE NET OF CURRENT PORTION OTHER LONG TERM LIABILITIES TOTAL LIABILITIES COMMITMENT AND CONTINGENCIES REDEEMABLE NON-CONTROLLING INTEREST CONVERTIBLE SENIOR NOTES EQUITY STOCKHOLDER EQUITY PREFERRED STOCK COMMON STOCK ADDITONAL PAID UP CAPITAL ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) ACCUMULATED DEFICIT TOTAL STOCKHOLDERS EQUITY NON-CONTROLLLING INTEREST IN SUBSIDIARIES TOTAL LIABILITIES AND EQUITY 3% 19 496 11% 9% 3% 25 5% 6051 3855 1458 752 2132 14248 9556 1284 3330 28418 3771 3222 1163 726 1785 10667 11634 1207 2691 26199 27% 315 18% 296 349 496 8% 76% 6% 54% | 643 1% 604 51 25 09 0% 1 1 27260 363 -5399 22225 850 52148 12736 -36 -6083 6618 849 34309 096 52% 1% -10% 43% 2% 100% 0% 37% 0% -18% 19% 2% 100% VERTICAL ANALYSIS OF FINANCIAL STATEMENT VERCAL ANALYSIS OF INCOME SE DETAILS 25 EN REWING AUTOMATIESE LUTARIO TOT AIDATIVEVILLE TER GENERATION AND STORAGE SERVICES AND OTHER TOLVEN COST OF REVUE AUTOMATITE SALES AUTOMATEN TOTAL AUTOMATIVE REVENUES TERGENERATION AND STORAGE SEVICES AND OTHER TOTAL COST OF REVERLIES GROSSPORT OPERINGENES REWARDIBEVELOPMENT WING GENERAL ADMINISTRATI RETRANGLER TOLORATING DONES COME FROM OPERATIONS INTERESTINCOME INTERESTEPENSE ON ENCONE INCOME INCOME POON OR INCOME MIT INCOME NEINCOME ROSSARTASETONON CONTROLING PETREST NET INCOMENTARIO COMMONS TE IN 14 VERTICAL ATUALANCE TAS UN TI CURRENT AUTE SASEANCASHIGIENTS ALLACE VENTO PRASANDORINTA TORE CURRENT ASSES GUERATING LAM VER SOLAR INRGYM TRANSOLO OPERATING AGA NANOBASE au GREENON GRENTASSETS TORULUI LABLES BERRIES ACCOUNT ACCIDIOSANDORICE GREED BEVE CUSTOMER DEPOSIT CURRENT RORONOSTANTES TOTAL CENTRES DENT AND RINASTANITECORINTRONTON BREDREVENETOSCRIPORTON See TORALL COMMENT AND CONTINEN DIARIO CONTRI CONVERTIMONES SOTY STOCHONDRIO DOCE COMO ADOUTORALA CARTA ACCULADOR COMPREENIVE INCOME ACCUWEATED DEPOT TORREMOLIN NON CONTROLLINGERIE TOLLY ON A 15 > VERTICAL ANALYSIS OF FINANCIAL STATEMENT VERTICAL ANALYSIS OF INCOME STATEMENT DETAILS 2020 2019 2020 2019 26184 83% 39 1052 27236 1994 2306 19952 869 20821 1531 2226 24578 86% 6% 7% 100% 81% 4% 85% 6% 9% 31536 100% 19696 563 20259 1976 REVENUE AUTOMATIVE SALES AUTOMATIVE LEASING TOTAL AUTOMATIVE REVENUES ENERGY GENERATION AND STORAGE SERVICES AND OTHER TOTAL REVENUES COST OF REVENUE AUTOMATIVE SALES AUTOMATIVE LEASING TOTAL AUTOMATIVE REVENUES ENERGY GENERATION AND STORAGE SERVICES AND OTHER TOTAL COST OF REVENUES GROSS PROFIT OPERATING EXPENSES RESEARCH & DEVELOPMENT SELLING, GENERAL & ADMINISTRATIVE RESTRUCTURING & OTHER TOTAL OPERATING EXPNSES INCOME (LOSS) FROM OPERATIONS INTEREST INCOME INTEREST EXPENSE OTHER INCOME INCOME (LOSS) BEFORE INCOME TAXES PROVISION FOR INCOME TAXES NET INCOME (LOSS) NET INCOME (LOSS) ATTRIBUTABLE TO NON-CONTROLLING INTEREST NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STAKEHOLDERS 15939 459 16398 1341 2770 20509 4069 62% 2% 64% 6% 8% 79% 21% 65% 2% 67% 5% 11% 83% 17% 2671 24906 6630 1491 3145 5% 11% 1% 1343 2646 149 4138 -69 44 17% 4636 1994 30 -748 -685 5% 10% 0% 15% 6% 0% -2% 0% 4% 1% 3% 0% 2% -122 45 1154 -665 110 0% 0% -3% 0% -3% 0% -3% 0% -4% 292 862 141 721 -775 87 -862 VERTICAL ANALYSIS OF BALANCE SHEET DETAILS 2020 2019 2020 20191 6268 1324 3552 19384 1886 4101 1346 26717 3091 5979 12747 1558 313 207 1536 52148 959 12103 2447 6138 10396 1218 339 198 1470 34309 37% 4% 8% 3% 51% 6% 11% 24% 39 19 0% 3% 100% 18% 4% 10% 3% 35% 7% 18% 30% 4% 1% 29 4% 100% 12% ASSETS CURRENT ASSETS CASH AND CASH EQUIVALENTS ACCOUNTS RECEIVABLE INVENTORY PREPAID EXPENSES AND OTHER CURRENT ASSETS TOTAL CURRENT ASSETS OPERATING LEASE VEHICLES SOLAR ENERGY SYSTEM PROPERTY PLANT & EQUIPMENT OPERATING LEASE RIGHT OF USE ASSETS INTANGIBLE ASSETS GOODWILL OTHER NON CURRENT ASSETS TOTAL ASSETS LIABILITIES CURRENT LIABILITIES ACCOUNTS PAYABLE ACCRUED LIABILITIES AND OTHER DEFERRED REVENUE CUSTOMER DEPOSITS CURRENT PORTION OF DEBT AND FINANCE LEASE TOTAL CURRENT LIABILITIES DEBT AND FINANCE LEASE NET OF CURRENT PORTION DEFERRED REVENUE NET OF CURRENT PORTION OTHER LONG TERM LIABILITIES TOTAL LIABILITIES COMMITMENT AND CONTINGENCIES REDEEMABLE NON-CONTROLLING INTEREST CONVERTIBLE SENIOR NOTES EQUITY STOCKHOLDER EQUITY PREFERRED STOCK COMMON STOCK ADDITONAL PAID UP CAPITAL ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) ACCUMULATED DEFICIT TOTAL STOCKHOLDERS EQUITY NON-CONTROLLLING INTEREST IN SUBSIDIARIES TOTAL LIABILITIES AND EQUITY 3% 19 496 11% 9% 3% 25 5% 6051 3855 1458 752 2132 14248 9556 1284 3330 28418 3771 3222 1163 726 1785 10667 11634 1207 2691 26199 27% 315 18% 296 349 496 8% 76% 6% 54% | 643 1% 604 51 25 09 0% 1 1 27260 363 -5399 22225 850 52148 12736 -36 -6083 6618 849 34309 096 52% 1% -10% 43% 2% 100% 0% 37% 0% -18% 19% 2% 100%
