Debt Profile

(USD in Millions)

Amount

Date

Price

Maturity

Rate

Addl. data

Debt Profile

(USD in Millions)

Amount

Date

Price

Maturity

Rate

Addl. data

Secured

Tesla Auto

Lease Trust(TALT)

2024-B notes

900

Apr 22,2025

Tesla Auto

Lease Trust (TALT)

2024-A notes

203.75

Mar 04,2025

May 22,2026


5.37%

LTM Total

secured ABS

2,000

April 2025

Secured

Tesla Auto

Lease Trust(TALT)

2024-B notes

900

Apr 22,2025

Tesla Auto

Lease Trust (TALT)

2024-A notes

203.75

Mar 04,2025

May 22,2026


5.37%

LTM Total

secured ABS

2,000

April 2025

Unsecured

Revolving

Credit Facility

5,000.00

Apr 2025

Jan 20,2028

Tesla Sustainable

Energy Trust 2024-1

Class C notes

149.55

Apr 2025

Jun 21,2050

5.29

All Tesla Sustainable

Energy Trust 2024-1

(A,B & C)Notes

498.50

Apr 2025

varies

varies

Min Yield:

4.83%

Max Yield:

6.3%

Unsecured

Revolving

Credit Facility

5,000.00

Apr 2025

Jan 20,2028

Tesla Sustainable

Energy Trust 2024-1

Class C notes

149.55

Apr 2025

Jun 21,2050

5.29

All Tesla Sustainable

Energy Trust 2024-1

(A,B & C)Notes

498.50

Apr 2025

varies

varies

Min Yield:

4.83%

Max Yield:

6.3%

Operating metrics

Latest

Quarter Revenue

19,335

Apr 22,2025

LTM Revenue

23,330

Apr 22,2025

Latest

Quarter EBITDA

2,814

Apr 22,2025

LTM EBITDA:

3,774

Operating metrics

Latest

Quarter Revenue

19,335

Apr 22,2025

LTM Revenue

23,330

Apr 22,2025

Latest

Quarter EBITDA

2,814

Apr 22,2025

LTM EBITDA:

3,774

Credit and Valuation Metrics

Latest

EBITDA Margin

14.60%

Apr 22,2025

LTM

EBITDA Margin

16.06%

Apr 22,2025

Gross

Leverage

1.7x

Dec 31,2024

Credit and Valuation Metrics

Latest

EBITDA Margin

14.60%

Apr 22,2025

LTM

EBITDA Margin

16.06%

Apr 22,2025

Gross

Leverage

1.7x

Dec 31,2024

Liquidity

Free Cash

flow

664

Apr 22, 2025

Short-term

investments

20,424

Dec 2024

Cash, cash

equivalents

& Investments

36,996

Apr 22,2025

Liquidity

Free Cash

flow

664

Apr 22, 2025

Short-term

investments

20,424

Dec 2024

Cash, cash

equivalents

& Investments

36,996

Apr 22,2025

TESLA'S CAPITAL STRUCTURE


2025 Bingo Platforms. All Rights Reserved

2025 Bingo Platforms. All Rights Reserved

**Please switch to a larger screen for a better experience**

TESLA'S CAPITAL STRUCTURE


Debt Profile

(USD in Millions)

Amount

Date

Price

Maturity

Rate

Addl. data

Debt Profile

(USD in Millions)

Amount

Date

Price

Maturity

Rate

Addl. data

Secured

Tesla Auto

Lease Trust(TALT)

2024-B notes

900

Apr 22,2025

Tesla Auto

Lease Trust (TALT)

2024-A notes

203.75

Mar 04,2025

May 22,2026


5.37%

LTM Total

secured ABS

2,000

April 2025

Secured

Tesla Auto

Lease Trust(TALT)

2024-B notes

900

Apr 22,2025

Tesla Auto

Lease Trust (TALT)

2024-A notes

203.75

Mar 04,2025

May 22,2026


5.37%

LTM Total

secured ABS

2,000

April 2025

Unsecured

Revolving

Credit Facility

5,000.00

Apr 2025

Jan 20,2028

Tesla Sustainable

Energy Trust 2024-1

Class C notes

149.55

Apr 2025

Jun 21,2050

5.29

All Tesla Sustainable

Energy Trust 2024-1

(A,B & C)Notes

498.50

Apr 2025

varies

varies

Min Yield:

4.83%

Max Yield:

6.3%

Unsecured

Revolving

Credit Facility

5,000.00

Apr 2025

Jan 20,2028

Tesla Sustainable

Energy Trust 2024-1

Class C notes

149.55

Apr 2025

Jun 21,2050

5.29

All Tesla Sustainable

Energy Trust 2024-1

(A,B & C)Notes

498.50

Apr 2025

varies

varies

Min Yield:

4.83%

Max Yield:

6.3%

Operating metrics

Latest

Quarter Revenue

19,335

Apr 22,2025

LTM Revenue

23,330

Apr 22,2025

Latest

Quarter EBITDA

2,814

Apr 22,2025

LTM EBITDA:

3,774

Operating metrics

Latest

Quarter Revenue

19,335

Apr 22,2025

LTM Revenue

23,330

Apr 22,2025

Latest

Quarter EBITDA

2,814

Apr 22,2025

LTM EBITDA:

3,774

Credit and Valuation Metrics

Latest

EBITDA Margin

14.60%

Apr 22,2025

LTM

EBITDA Margin

16.06%

Apr 22,2025

Gross

Leverage

1.7x

Dec 31,2024

Credit and Valuation Metrics

Latest

EBITDA Margin

14.60%

Apr 22,2025

LTM

EBITDA Margin

16.06%

Apr 22,2025

Gross

Leverage

1.7x

Dec 31,2024

Liquidity

Free Cash

flow

664

Apr 22, 2025

Short-term

investments

20,424

Dec 2024

Cash, cash

equivalents

& Investments

36,996

Apr 22,2025

Liquidity

Free Cash

flow

664

Apr 22, 2025

Short-term

investments

20,424

Dec 2024

Cash, cash

equivalents

& Investments

36,996

Apr 22,2025

  • As of May 2025, Tesla's capital structure reflects a 60% equity composition,

  • while its operating income stands at $399M—a 66% year-over-year decrease—

  • resulting in an operating margin of 2.1%.

2025 Bingo Platforms. All Rights Reserved

2025 Bingo Platforms. All Rights Reserved

Debt Profile

(USD in Millions)

Amount

Date

Price

Maturity

Rate

Addl. data

Secured

Tesla Auto

Lease Trust(TALT)

2024-B notes

900

Apr 22,2025

Tesla Auto

Lease Trust (TALT)

2024-A notes

203.75

Mar 04,2025

May 22,2026


5.37%

LTM Total

secured ABS

2,000

April 2025

Unsecured

Revolving

Credit Facility

5,000.00

Apr 2025

Jan 20,2028

Tesla Sustainable

Energy Trust 2024-1

Class C notes

149.55

Apr 2025

Jun 21,2050

5.29

All Tesla Sustainable

Energy Trust 2024-1

(A,B & C)Notes

498.50

Apr 2025

varies

varies

Min Yield:

4.83%

Max Yield:

6.3%

Operating metrics

Latest

Quarter Revenue

19,335

Apr 22,2025

LTM Revenue

23,330

Apr 22,2025

Latest

Quarter EBITDA

2,814

Apr 22,2025

LTM EBITDA:

3,774

Credit and Valuation Metrics

Latest

EBITDA Margin

14.60%

Apr 22,2025

LTM

EBITDA Margin

16.06%

Apr 22,2025

Gross

Leverage

1.7x

Dec 31,2024

Liquidity

Free Cash

flow

664

Apr 22, 2025

Short-term

investments

20,424

Dec 2024

Cash, cash

equivalents

& Investments

36,996

Apr 22,2025

2025 Bingo Platforms. All Rights Reserved