Carvana Co. (CVNA)
NYSE: CVNA · Real-Time Price · USD
279.62
+11.50 (4.29%)
At close: May 12, 2025, 4:00 PM
277.70
-1.92 (-0.69%)
After-hours: May 12, 2025, 7:59 PM EDT
Carvana Co. Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 398 | 210 | 450 | -1,587 | -135 | -171 | Upgrade
|
| Depreciation & Amortization | 296 | 305 | 352 | 261 | 105 | 74 | Upgrade
|
| Other Amortization | 12 | 15 | 24 | 27 | 11 | 8 | Upgrade
|
| Loss (Gain) From Sale of Assets | -872 | -743 | -426 | -397 | -716 | -212 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | 847 | - | - | Upgrade
|
| Stock-Based Compensation | 92 | 91 | 73 | 69 | 39 | 25 | Upgrade
|
| Provision & Write-off of Bad Debts | 24 | 27 | 38 | 23 | 28 | 21 | Upgrade
|
| Other Operating Activities | 511 | 526 | -1,011 | -1,233 | -135 | -266 | Upgrade
|
| Change in Accounts Receivable | -28 | -47 | -22 | 145 | -148 | -43 | Upgrade
|
| Change in Inventory | -327 | -455 | 711 | 1,354 | -2,086 | -263 | Upgrade
|
| Change in Accounts Payable | 131 | 260 | -166 | -46 | 247 | 94 | Upgrade
|
| Change in Other Net Operating Assets | 73 | 65 | 41 | -60 | -95 | -20 | Upgrade
|
| Operating Cash Flow | 1,049 | 918 | 803 | -1,324 | -2,594 | -608 | Upgrade
|
| Operating Cash Flow Growth | 8.14% | 14.32% | - | - | - | - | Upgrade
|
| Capital Expenditures | -100 | -91 | -87 | -512 | -557 | -360 | Upgrade
|
| Sale of Property, Plant & Equipment | 7 | 11 | 72 | 44 | - | - | Upgrade
|
| Cash Acquisitions | -24 | - | -7 | -2,196 | - | - | Upgrade
|
| Investment in Securities | - | - | - | - | -126 | - | Upgrade
|
| Investing Cash Flow | -55 | -13 | 31 | -2,583 | -627 | -346 | Upgrade
|
| Short-Term Debt Issued | - | 3,096 | 6,709 | 12,982 | 14,600 | 4,429 | Upgrade
|
| Long-Term Debt Issued | - | 191 | 132 | 3,435 | 1,650 | 1,336 | Upgrade
|
| Total Debt Issued | 3,019 | 3,287 | 6,841 | 16,417 | 16,250 | 5,765 | Upgrade
|
| Short-Term Debt Repaid | - | -3,697 | -7,575 | -13,501 | -12,587 | -4,958 | Upgrade
|
| Long-Term Debt Repaid | - | -577 | -503 | -165 | -73 | -654 | Upgrade
|
| Total Debt Repaid | -3,666 | -4,274 | -8,078 | -13,666 | -12,660 | -5,612 | Upgrade
|
| Net Debt Issued (Repaid) | -647 | -987 | -1,237 | 2,751 | 3,590 | 153 | Upgrade
|
| Issuance of Common Stock | 1,276 | 1,271 | 453 | 1,231 | 2 | 1,064 | Upgrade
|
| Repurchase of Common Stock | -23 | -19 | -15 | -8 | -40 | -23 | Upgrade
|
| Other Financing Activities | -23 | -4 | -69 | -75 | -24 | -29 | Upgrade
|
| Financing Cash Flow | 583 | 261 | -868 | 3,899 | 3,528 | 1,165 | Upgrade
|
| Net Cash Flow | 1,577 | 1,166 | -34 | -8 | 307 | 211 | Upgrade
|
| Free Cash Flow | 949 | 827 | 716 | -1,836 | -3,151 | -968 | Upgrade
|
| Free Cash Flow Growth | 5.80% | 15.50% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 6.39% | 6.05% | 6.65% | -13.50% | -24.59% | -17.33% | Upgrade
|
| Free Cash Flow Per Share | 7.49 | 6.25 | 3.57 | -18.21 | -38.05 | -14.90 | Upgrade
|
| Cash Interest Paid | 226 | 115 | 538 | 423 | 152 | 95 | Upgrade
|
| Cash Income Tax Paid | 6 | 5 | 28 | 3 | 2 | - | Upgrade
|
| Levered Free Cash Flow | 643 | 491.88 | 1,154 | -911.13 | -2,850 | -741.19 | Upgrade
|
| Unlevered Free Cash Flow | 1,017 | 883.75 | 1,525 | -634.38 | -2,751 | -667.32 | Upgrade
|
| Change in Net Working Capital | 54 | 41 | -1,233 | -436 | 2,273 | 198.82 | Upgrade
|
Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.