ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Tesla Network (projected)
2
3
Number of deployed vehicles:10,000,000
4
5
Revenue (annual)Notes
6
 Tesla Network$224,700,000,000
7
 Services and other$18,400,000,000
8
 Total revenue$243,100,000,000
9
Cost of revenue
10
 Tesla Network$149,080,000,000
11
 Services and other$18,400,000,000Gross margin of 0%.
12
 Total cost of revenue$167,480,000,000
13
 Gross profit$75,620,000,000
14
Operating expenses
15
 Research and development$2,830,000,000
16
Selling, general, and administrative
$5,217,000,000
17
 Total operating expenses$8,047,000,000
18
 Operating profit$67,573,000,000
19
Interest and other expenses
20
 Non-Tesla Network interest$3,100,000,000
21
 Tesla Network interest$10,500,000,000
22
 Other expenses$600,000,000Roughly quadruple from Q1 2018.
23
Total interest and other expenses
$14,200,000,000
24
 Profit before tax$53,373,000,000
25
Net profit (annual)
26
 Income tax$12,275,790,000Assuming a 23% effective tax rate, the same as the S&P 500 average.
27
 Annual net profit$41,097,210,000
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100