Here is my in depth analysis through 2016
Let me know if I have any errors
Average price on Model S is 92,000
4,750 Q1 - 432,250,000 , 69,160,000
6,500 Q2 - 601,250,000 , 120,000,000
7,540 Q3 - 701,220,000 , 175,305,000
8,450 Q4 - 785,850,000 , 220,038,000
27,240 2013 - 2,520,570,000 , 584,503,000
2014
41,600 Model S - 3,827,200,000 , 1,071,616,000
3,250 Model X - 322,000,000 (1000 at 106k 2250 at 96k, 15% profit) 48,300,000
2015
41,600 Model S- 3,827,200,000 , 1,071,616,000 28% profit margin
20,800 Model X- 1,996,800,000 , 559,104,000 28% profit margin
83,200 Gen 3 - 3,328,000,000 , 832,000,000 (25% margin, 40,000 each, see below)
2016
41,600 Model S- 3,827,200,000 , 1,071,616,000 28% profit margin
20,800 Model X- 1,996,800,000 , 559,104,000 28% profit margin
375,000 Gen 3 - 15,750,000,000 , 4,410,000,000 28% profit margin
Vehicle emission credits:
Q1- 9,500 , 45,125,000
Q2- 7,000 , 45,500,000
Q3- 5,000 , 37,700,000
Q4- 5,000 , 42,250,000
2013- 170,575,000
no emission credits expected in 2014+
Capital Expenditures in thousands
2013
Q1- 110,000 , 45,000 in Sales & Marketing , 65,000 in R&D
Q2- 118,000 , 49,000 in Sales & Marketing , 69,000 in R&D
Q3- 128,000 , 54,000 In Sales & Marketing , 74,000 in R&D
Q4- 138,000 , 59,000 In Sales & Marketing , 79,000 in R&D
2014
Q1- 150,000 , 65,000 In Sales & Marketing , 85,000 in R&D Model S Ramp up
Q2- 156,000 , 68,000 In Sales & Marketing , 88,000 in R&D
Q3- 162,000 , 71,000 In Sales & Marketing , 91,000 in R&D
Q4- 171,000 , 74,000 In Sales & Marketing , 97,000 in R&D Model X ramp up
2015- 715 million in expenses 12% gain
2016- 800 million in expenses 12% gain
2013
Q1 EPS - .035 115 million shares
Q2 EPS - .40 118 million shares
Q3 EPS - .69 122 million shares
Q4 EPS - .98 126 million shares
2013 EPS - 2.105
2013 P/E of 40 , share price 84.2
2014
135 million shares
Profit- 488,916,000
EPS - 3.62
P/E of 35 , share price of 126.7
2015
150 million shares (IPO of 10 million shares, generate about 1,267,000,000)
Profit- 1,747,720,000
EPS - 11.65
P/E of 30 , share price of 349.5
2016
155 million shares
Profit- 5,240,720,000
EPS - 33.81
P/E of 25 , share price of 845.27