Go Pro

Carvana (CVNA) Financials

Carvana logo
$74.14 +3.29 (+4.64%)
As of 08/10/2026 03:58 PM Eastern
Annual Income Statements for Carvana

Annual Income Statements for Carvana

This table shows Carvana's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-37 -93 -64 -61 -115 -171 -135 -1,587 450 210 1,407
Consolidated Net Income / (Loss)
-37 -93 -164 -255 -365 -462 -287 -2,894 150 404 1,895
Net Income / (Loss) Continuing Operations
-37 -93 -164 -255 -365 -462 -287 -2,894 150 404 1,895
Total Pre-Tax Income
-37 -93 -164 -255 -365 -462 -286 -2,893 175 400 -890
Total Operating Income
-35 -89 -155 -229 -280 -332 -104 -2,351 -80 990 1,881
Total Gross Profit
1.35 19 68 197 507 794 1,929 1,246 1,724 2,876 4,192
Total Revenue
130 365 859 1,955 3,940 5,587 12,814 13,604 10,771 13,673 20,322
Operating Revenue
130 365 859 1,955 3,940 5,587 12,814 13,604 10,771 13,673 20,322
Total Cost of Revenue
129 346 791 1,759 3,433 4,793 10,885 12,358 9,047 10,797 16,130
Operating Cost of Revenue
129 346 791 1,759 3,433 4,793 10,885 12,358 9,047 10,797 16,130
Total Operating Expenses
37 109 223 425 787 1,126 2,033 3,597 1,804 1,886 2,311
Selling, General & Admin Expense
37 109 223 425 787 1,126 2,033 2,736 1,796 1,874 2,308
Other Operating Expenses / (Income)
- - - - - - - 14 8.00 12 3.00
Total Other Income / (Expense), net
-1.45 -3.63 -9.01 -26 -85 -130 -182 -542 255 -590 -2,771
Interest Expense
1.41 3.59 7.66 25 81 131 176 486 -246 663 521
Other Income / (Expense), net
-0.04 -0.05 -1.35 -1.18 -4.00 1.00 -6.00 -56 9.00 73 -2,250
Income Tax Expense
0.00 0.00 0.00 0.00 0.00 0.00 1.00 1.00 25 -4.00 -2,785
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 -101 -199 -250 -291 -152 -1,307 -300 194 488
Basic Earnings per Share
($0.27) ($0.68) ($1.31) ($2.03) ($2.45) ($2.63) ($1.63) ($15.74) $4.12 $1.72 $10.22
Weighted Average Basic Shares Outstanding
- 15M 15.24M 30.04M 46.85M 64.98M 82.81M 100.83M 109.32M 122.34M 137.63M
Diluted Earnings per Share
($0.27) ($0.68) ($1.31) ($2.03) ($2.45) ($2.63) ($1.63) ($15.74) $0.75 $1.59 $8.45
Weighted Average Diluted Shares Outstanding
- 15M 15.24M 30.04M 46.85M 64.98M 82.81M 100.83M 200.58M 132.21M 224.28M
Weighted Average Basic & Diluted Shares Outstanding
- 15M 15.24M 30.04M 46.85M 64.98M 173.00M 188.97M 201.90M 213.17M 218.85M

Quarterly Income Statements for Carvana

This table shows Carvana's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-114 28 18 85 79 216 183 151 857 250 310
Consolidated Net Income / (Loss)
-200 49 48 148 159 373 308 263 951 405 513
Net Income / (Loss) Continuing Operations
-200 49 48 148 159 373 308 263 951 405 513
Total Pre-Tax Income
-202 48 49 147 156 375 308 259 -1,832 441 579
Total Operating Income
-38 134 259 337 260 394 511 552 424 581 680
Total Gross Profit
402 591 715 807 763 929 1,064 1,148 1,051 1,271 1,384
Total Revenue
2,424 3,061 3,410 3,655 3,547 4,232 4,840 5,647 5,603 6,432 7,376
Operating Revenue
2,424 3,061 3,410 3,655 3,547 4,232 4,840 5,647 5,603 6,432 7,376
Total Cost of Revenue
2,022 2,470 2,695 2,848 2,784 3,303 3,776 4,499 4,552 5,161 5,992
Operating Cost of Revenue
2,022 2,470 2,695 2,848 2,784 3,303 3,776 4,499 4,552 5,161 5,992
Total Operating Expenses
440 457 456 470 503 535 553 596 627 690 704
Selling, General & Admin Expense
439 456 455 469 494 535 551 595 627 690 704
Other Operating Expenses / (Income)
1.00 1.00 1.00 1.00 9.00 0.00 2.00 1.00 - 0.00 0.00
Total Other Income / (Expense), net
-164 -86 -210 -190 -104 -19 -203 -293 -2,256 -140 -101
Interest Expense
165 173 175 161 154 141 143 139 98 99 101
Other Income / (Expense), net
1.00 87 -35 -29 50 122 -60 -154 -2,158 -41 0.00
Income Tax Expense
-2.00 -1.00 1.00 -1.00 -3.00 2.00 0.00 -4.00 -2,783 36 66
Net Income / (Loss) Attributable to Noncontrolling Interest
-86 21 30 63 80 157 125 112 94 155 203
Basic Earnings per Share
($0.87) $0.24 $0.15 $0.69 $0.64 $1.61 $0.27 $1.08 $6.18 $1.75 $0.43
Weighted Average Basic Shares Outstanding
109.32M 116.30M 118.93M 123.88M 122.34M 134.06M 677.07M 139.21M 137.63M 142.75M 717.69M
Diluted Earnings per Share
($0.79) $0.23 $0.14 $0.64 $0.57 $1.51 $0.26 $1.03 $4.63 $1.69 $0.42
Weighted Average Diluted Shares Outstanding
200.58M 212.24M 128.47M 133.56M 132.21M 142.59M 716.15M 146.27M 224.28M 148.09M 739.96M
Weighted Average Basic & Diluted Shares Outstanding
201.90M 202.57M 206.94M 207.63M 213.17M 214.14M 215.20M 217.54M 218.85M 219.37M 1.10B

Annual Cash Flow Statements for Carvana

This table details how cash moves in and out of Carvana's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
36 66 138 -98 30 211 307 -8.00 -34 1,166 669
Net Cash From Operating Activities
-54 -240 -200 -414 -757 -608 -2,594 -1,324 803 918 1,036
Net Cash From Continuing Operating Activities
-54 -179 -200 -414 -757 -608 -2,594 -1,324 803 918 1,036
Net Income / (Loss) Continuing Operations
-37 -93 -164 -255 -365 -462 -287 -2,894 150 404 1,895
Consolidated Net Income / (Loss)
-37 -93 -164 -255 -365 -462 -287 -2,894 150 404 1,895
Depreciation Expense
2.80 4.66 12 24 41 74 105 261 352 305 275
Amortization Expense
0.00 0.00 1.65 2.31 6.00 8.00 11 27 24 15 10
Non-Cash Adjustments To Reconcile Net Income
0.08 40 -16 -39 -194 -28 -554 -90 -192 453 2,117
Changes in Operating Assets and Liabilities, net
-20 -130 -33 -147 -245 -200 -1,869 1,372 469 -259 -3,261
Net Cash From Investing Activities
-16 -40 -78 -150 -228 -346 -627 -2,583 31 -13 -230
Net Cash From Continuing Investing Activities
-16 -40 -78 -150 -228 -346 -627 -2,583 31 -13 -230
Purchase of Property, Plant & Equipment
-14 -40 -78 -144 -231 -360 -557 -512 -87 -91 -147
Acquisitions
- 0.00 0.00 -6.67 - 0.00 0.00 -2,196 -7.00 0.00 -160
Sale of Property, Plant & Equipment
- - - - - 0.00 0.00 44 72 11 2.00
Other Investing Activities, net
-2.12 - 0.00 0.00 3.00 14 56 81 53 67 75
Net Cash From Financing Activities
106 284 416 466 1,015 1,165 3,528 3,899 -868 261 -137
Net Cash From Continuing Financing Activities
106 284 416 466 1,015 1,165 3,528 3,899 -868 261 -137
Repayment of Debt
-100 -289 -870 -1,947 -4,246 -5,641 -12,684 -13,741 -8,147 -4,278 -4,863
Issuance of Debt
125 411 982 2,247 4,968 5,765 16,250 16,417 6,841 3,287 4,193
Issuance of Common Equity
0.00 0.08 206 172 299 1,064 2.00 1,231 453 1,271 584
Other Financing Activities, net
50 0.00 -0.66 -1.71 -6.00 -23 -40 -8.00 -15 -19 -51

Quarterly Cash Flow Statements for Carvana

This table details how cash moves in and out of Carvana's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-22 -267 280 325 828 144 26 291 208 83 231
Net Cash From Operating Activities
-239 101 354 403 60 232 29 345 430 107 238
Net Cash From Continuing Operating Activities
-239 101 354 403 60 232 29 345 430 107 238
Net Income / (Loss) Continuing Operations
-200 49 48 148 159 373 308 263 951 405 513
Consolidated Net Income / (Loss)
-200 49 48 148 159 373 308 263 951 405 513
Depreciation Expense
82 82 76 73 74 73 68 65 69 69 69
Amortization Expense
4.00 5.00 4.00 4.00 2.00 2.00 1.00 3.00 4.00 3.00 4.00
Non-Cash Adjustments To Reconcile Net Income
-14 -29 199 295 -79 -194 67 159 2,125 -163 20
Changes in Operating Assets and Liabilities, net
-111 -6.00 27 -117 -96 -22 -415 -145 -2,719 -207 -368
Net Cash From Investing Activities
9.00 7.00 2.00 -15 -7.00 -35 -19 -46 -130 -31 -52
Net Cash From Continuing Investing Activities
9.00 7.00 2.00 -15 -7.00 -35 -19 -46 -130 -31 -52
Purchase of Property, Plant & Equipment
-18 -18 -22 -27 -24 -27 -31 -38 -51 -51 -51
Acquisitions
- 0.00 - - - -24 - -27 -109 -11 -29
Sale of Property, Plant & Equipment
14 5.00 3.00 1.00 2.00 1.00 - 1.00 - 0.00 2.00
Other Investing Activities, net
13 20 21 11 15 15 12 18 30 31 26
Net Cash From Financing Activities
208 -375 -76 -63 775 -53 16 -8.00 -92 7.00 45
Net Cash From Continuing Financing Activities
208 -375 -76 -63 775 -53 16 -8.00 -92 7.00 45
Repayment of Debt
-764 -1,256 -1,392 -975 -655 -648 -1,592 -1,529 -1,094 -1,125 -1,258
Issuance of Debt
975 881 966 914 526 613 1,602 977 1,001 1,178 1,338
Issuance of Common Equity
- 0.00 - - 921 5.00 17 552 10 1.00 3.00
Other Financing Activities, net
-3.00 0.00 - -2.00 -17 -23 -11 -8.00 -9.00 -47 -38

Annual Balance Sheets for Carvana

This table presents Carvana's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
336 641 991 2,058 3,035 7,015 8,698 7,071 8,484 13,201
Total Current Assets
275 490 663 1,359 1,923 4,892 4,594 3,321 4,869 6,549
Cash & Equivalents
39 173 79 76 301 403 434 530 1,716 2,327
Restricted Cash
10 14 9.85 42 28 233 194 64 44 102
Short-Term Investments
- - - 99 131 382 321 366 464 486
Note & Lease Receivable
25 - 105 287 275 356 1,334 807 612 813
Accounts Receivable
5.69 14 33 40 79 206 253 266 303 245
Inventories, net
186 227 412 763 1,036 3,149 1,876 1,150 1,608 2,408
Other Current Assets
9.82 61 24 53 73 163 182 138 122 168
Plant, Property, & Equipment, net
61 149 297 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
0.00 2.74 31 698 1,112 2,123 4,104 3,750 3,615 6,652
Noncurrent Note & Lease Receivables
- - 0.00 123 - 369 536 455 440 443
Goodwill
- 0.00 9.35 9.35 9.00 9.00 - - 0.00 10
Intangible Assets
- 0.00 8.87 7.23 6.00 4.00 70 52 34 47
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - 3.00 3,064
Other Noncurrent Operating Assets
0.00 2.74 13 558 1,097 1,741 3,498 3,243 3,138 3,088
Total Liabilities & Shareholders' Equity
336 641 991 2,058 3,035 7,015 8,698 7,071 8,484 13,201
Total Liabilities
201 362 764 1,866 2,233 6,490 9,751 7,455 7,109 8,998
Total Current Liabilities
196 306 330 865 467 2,890 2,592 1,536 1,338 1,519
Short-Term Debt
166 254 208 618 105 2,205 1,735 857 376 285
Accounts Payable
30 52 121 234 342 656 777 596 856 1,100
Other Current Liabilities
- - 0.00 13 20 29 80 83 106 134
Total Noncurrent Liabilities
4.40 56 434 1,001 1,766 3,600 7,159 5,919 5,771 7,479
Long-Term Debt
4.40 48 425 883 1,617 3,208 6,574 5,416 5,256 4,830
Capital Lease Obligations
- - 0.00 - 148 - - - 414 406
Other Noncurrent Operating Liabilities
0.00 7.09 8.73 118 1.00 392 585 503 101 2,243
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-116 280 227 192 802 525 -1,053 -384 1,375 4,203
Total Preferred & Common Equity
-116 126 80 98 388 306 -518 243 1,260 3,441
Preferred Stock
- 97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-116 29 80 98 388 306 -518 243 1,260 3,441
Common Stock
- 42 148 281 742 795 1,558 1,869 2,676 3,450
Retained Earnings
- -13 -68 -183 -354 -489 -2,076 -1,626 -1,416 -9.00
Noncontrolling Interest
- 154 148 94 414 219 -535 -627 115 762

Quarterly Balance Sheets for Carvana

This table presents Carvana's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
8,646 7,849 7,025 6,983 7,170 7,368 8,878 9,366 9,853 13,771 14,552
Total Current Assets
4,616 3,912 3,186 3,232 3,477 3,765 5,137 5,673 6,265 7,197 8,006
Cash & Equivalents
488 541 544 252 542 871 1,858 1,857 2,142 2,410 2,630
Restricted Cash
206 136 72 75 65 61 46 73 79 102 113
Short-Term Investments
- 335 371 - 421 463 - 466 486 - 502
Note & Lease Receivable
- 1,098 - - - - - 767 724 - 921
Accounts Receivable
342 335 318 351 349 363 369 320 352 339 377
Inventories, net
1,485 1,302 1,085 1,162 1,221 1,305 1,503 2,023 2,316 2,664 3,263
Other Current Assets
2,095 165 796 1,392 879 702 1,361 167 166 1,682 200
Plant, Property, & Equipment, net
3,195 0.00 0.00 2,919 0.00 0.00 2,743 0.00 0.00 2,821 0.00
Total Noncurrent Assets
835 3,937 3,839 832 3,693 3,603 998 3,693 3,588 3,753 6,546
Noncurrent Note & Lease Receivables
519 - 473 447 466 452 430 430 438 431 425
Goodwill
- - - - - - 2.00 2.00 3.00 10 12
Intangible Assets
65 61 56 48 43 39 35 32 35 49 53
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - - 3,031 2,968
Other Noncurrent Operating Assets
251 3,876 3,310 337 3,184 3,112 531 3,229 3,112 232 3,088
Total Liabilities & Shareholders' Equity
8,646 7,849 7,025 6,983 7,170 7,368 8,878 9,366 9,853 13,771 14,552
Total Liabilities
9,968 9,255 7,227 7,294 7,055 7,082 7,105 7,249 6,902 9,139 9,414
Total Current Liabilities
2,850 2,179 1,395 1,274 1,118 1,159 1,347 1,417 1,548 1,761 2,039
Short-Term Debt
1,904 1,360 629 469 275 285 372 384 393 308 382
Accounts Payable
864 739 681 705 742 772 836 893 1,012 1,259 1,461
Other Current Liabilities
82 80 85 100 101 102 139 140 143 194 196
Total Noncurrent Liabilities
7,118 7,076 5,832 6,020 5,937 5,923 5,758 5,832 5,354 7,378 7,375
Long-Term Debt
6,553 6,542 5,305 5,544 5,428 5,431 5,269 5,323 4,810 4,846 4,854
Capital Lease Obligations
493 466 450 424 444 429 402 402 402 392 385
Other Noncurrent Operating Liabilities
72 68 77 52 65 63 87 107 142 2,140 2,136
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-1,322 -1,406 -202 -311 115 286 1,773 2,117 2,951 4,632 5,138
Total Preferred & Common Equity
-660 -697 339 289 526 611 1,504 1,730 2,279 3,720 4,028
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-660 -697 339 289 526 611 1,504 1,730 2,279 3,720 4,028
Common Stock
1,576 1,597 1,851 1,887 2,106 2,106 2,704 2,747 3,145 3,479 3,477
Retained Earnings
-2,236 -2,294 -1,512 -1,598 -1,580 -1,495 -1,200 -1,017 -866 241 551
Noncontrolling Interest
-662 -709 -541 -600 -411 -325 269 387 672 912 1,110

Annual Metrics And Ratios for Carvana

This table displays calculated financial ratios and metrics derived from Carvana's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 180.04% 135.21% 127.68% 101.49% 41.80% 129.35% 6.17% -20.82% 26.94% 48.63%
EBITDA Growth
0.00% -160.58% -69.02% -42.14% -16.24% -5.06% 102.41% -35,416.67% 114.39% 353.44% -106.07%
EBIT Growth
0.00% -153.12% -74.99% -46.64% -23.63% -16.55% 66.77% -2,088.18% 97.05% 1,597.18% -134.71%
NOPAT Growth
0.00% -153.25% -73.57% -47.16% -22.51% -18.57% 68.67% -2,160.58% 95.83% 1,558.19% 31.68%
Net Income Growth
0.00% -153.13% -76.49% -55.03% -43.28% -26.58% 37.88% -908.36% 105.18% 169.33% 369.06%
EPS Growth
0.00% -151.85% -92.65% -54.96% -20.69% -7.35% 38.02% -865.64% 104.76% 112.00% 431.45%
Operating Cash Flow Growth
0.00% -348.95% 16.78% -107.25% -82.70% 19.68% -326.64% 48.96% 160.65% 14.32% 12.85%
Free Cash Flow Firm Growth
0.00% 0.00% 22.50% -117.37% -67.34% -7.77% -186.96% -9.06% 143.18% -12.49% -140.35%
Invested Capital Growth
0.00% 0.00% 54.02% 95.58% 91.06% 49.93% 122.42% 28.19% -21.85% -2.96% 31.02%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 19.55% 15.17% 14.87% 17.69% -6.31% -3.69% 8.95% 11.26%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -14.19% -8.65% 6.44% -78.57% -109.80% 132.34% 32.22% -104.28%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -14.88% -10.21% 2.66% -44.74% -93.33% 94.63% 48.46% -122.03%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -14.88% -9.50% 0.24% -6.12% -103.55% 92.62% 33.32% -23.66%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -18.17% -12.20% -6.43% -10.81% -77.00% 113.75% 797.78% 71.80%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -25.38% -75.67% 111.92% 591.30% 92.05%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 5.46% -19.14% -29.37% 20.97% -63.87% 24.64% 165.02% 48.30% 55.56%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -10.15% -11.82% -34.71% 32.87% -12.44% 26.06% -132.39%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 19.83% 15.11% 15.49% 25.80% -17.23% -5.12% -5.02% 16.41%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
1.03% 5.26% 7.93% 10.06% 12.87% 14.21% 15.05% 9.16% 16.01% 21.03% 20.63%
EBITDA Margin
-24.98% -23.24% -16.70% -10.43% -6.02% -4.46% 0.05% -15.58% 2.83% 10.11% -0.41%
Operating Margin
-27.10% -24.50% -18.08% -11.69% -7.11% -5.94% -0.81% -17.28% -0.74% 7.24% 9.26%
EBIT Margin
-27.12% -24.52% -18.24% -11.75% -7.21% -5.92% -0.86% -17.69% -0.66% 7.77% -1.82%
Profit (Net Income) Margin
-28.21% -25.50% -19.13% -13.03% -9.26% -8.27% -2.24% -21.27% 1.39% 2.95% 9.32%
Tax Burden Percent
100.00% 99.99% 100.00% 100.00% 100.00% 100.00% 100.35% 100.03% 85.71% 101.00% -212.92%
Interest Burden Percent
103.99% 104.01% 104.89% 110.89% 128.52% 139.58% 260.00% 120.19% -246.48% 37.63% 241.19%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 14.29% -1.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -48.87% -33.39% -27.42% -17.44% -12.61% -2.04% -29.32% -1.22% 20.59% 21.93%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -99.09% -80.39% -56.13% -35.93% -29.65% -9.42% -50.56% 2.23% 6.93% 39.93%
Return on Net Nonoperating Assets (RNNOA)
0.00% -89.04% -45.88% -73.08% -156.63% -80.36% -41.21% 1,125.53% -19.66% 60.94% 46.01%
Return on Equity (ROE)
0.00% -137.91% -79.27% -100.50% -174.07% -92.96% -43.26% 1,096.21% -20.88% 81.53% 67.95%
Cash Return on Invested Capital (CROIC)
0.00% -248.87% -75.93% -92.09% -80.02% -52.56% -77.98% -54.03% 23.31% 23.60% -4.92%
Operating Return on Assets (OROA)
0.00% -26.66% -32.07% -28.15% -18.63% -13.00% -2.19% -30.64% -0.90% 13.67% -3.40%
Return on Assets (ROA)
0.00% -27.72% -33.64% -31.22% -23.94% -18.14% -5.71% -36.84% 1.90% 5.19% 17.48%
Return on Common Equity (ROCE)
0.00% 118.46% 16.70% -21.47% -73.80% -45.47% -22.62% 440.15% -4.00% 123.66% 57.26%
Return on Equity Simple (ROE_SIMPLE)
0.00% 80.29% -130.68% -319.69% -372.02% -119.07% -93.79% 558.69% 61.73% 32.06% 0.00%
Net Operating Profit after Tax (NOPAT)
-25 -63 -109 -160 -196 -232 -73 -1,646 -69 1,000 1,317
NOPAT Margin
-18.97% -17.15% -12.66% -8.18% -4.97% -4.16% -0.57% -12.10% -0.64% 7.31% 6.48%
Net Nonoperating Expense Percent (NNEP)
0.00% 50.22% 47.00% 28.72% 18.49% 17.05% 7.38% 21.24% -3.45% 13.67% -17.99%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -22.68% -1.16% 14.27% 13.54%
Cost of Revenue to Revenue
98.97% 94.74% 92.07% 89.94% 87.13% 85.79% 84.95% 90.84% 83.99% 78.97% 79.37%
SG&A Expenses to Revenue
28.13% 29.76% 26.01% 21.75% 19.97% 20.15% 15.87% 20.11% 16.67% 13.71% 11.36%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
28.13% 29.76% 26.01% 21.75% 19.97% 20.15% 15.87% 26.44% 16.75% 13.79% 11.37%
Earnings before Interest and Taxes (EBIT)
-35 -90 -157 -230 -284 -331 -110 -2,407 -71 1,063 -369
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-33 -85 -143 -204 -237 -249 6.00 -2,119 305 1,383 -84
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 10.63 15.95 94.99 43.57 64.83 0.00 24.84 20.74 17.34
Price to Tangible Book Value (P/TBV)
0.00 0.00 10.63 20.67 114.32 45.33 67.71 0.00 31.61 21.32 17.64
Price to Revenue (P/Rev)
0.00 0.00 0.35 0.65 2.37 3.03 1.55 0.04 0.56 1.91 2.94
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.42 124.45 42.42
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.45% 0.80% 2.36%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 1.70 2.54 7.25 8.47 4.97 1.16 2.18 6.20 9.26
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.78 1.00 2.72 3.35 1.91 0.54 1.00 2.17 3.10
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 4,075.38 0.00 35.16 21.44 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27.90 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 29.66 47.89
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.35 32.31 60.86
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.19 25.88 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 1.26 1.08 2.79 7.82 2.33 10.31 -7.89 -16.34 4.10 1.31
Long-Term Debt to Equity
0.00 0.03 0.17 1.87 4.60 2.20 6.11 -6.24 -14.10 3.82 1.25
Financial Leverage
0.00 0.90 0.57 1.30 4.36 2.71 4.37 -22.26 -8.82 8.80 1.15
Leverage Ratio
0.00 2.49 2.36 3.22 7.27 5.12 7.57 -29.76 -10.97 15.70 3.89
Compound Leverage Factor
0.00 2.59 2.47 3.57 9.34 7.15 19.69 -35.77 27.05 5.91 9.38
Debt to Total Capital
0.00% 55.85% 51.96% 73.58% 88.66% 69.99% 91.16% 114.51% 106.52% 80.38% 56.78%
Short-Term Debt to Total Capital
0.00% 54.41% 43.63% 24.17% 36.49% 3.93% 37.13% 23.91% 14.55% 5.37% 2.93%
Long-Term Debt to Total Capital
0.00% 1.44% 8.33% 49.41% 52.17% 66.06% 54.02% 90.60% 91.97% 75.01% 53.85%
Preferred Equity to Total Capital
0.00% 0.00% 16.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 82.07% 26.43% 17.16% 5.54% 15.49% 3.69% -7.37% -10.65% 1.64% 7.84%
Common Equity to Total Capital
0.00% -37.92% 4.92% 9.26% 5.80% 14.52% 5.15% -7.14% 4.13% 17.98% 35.39%
Debt to EBITDA
0.00 -2.01 -2.11 -3.11 -6.33 -7.51 902.17 -3.92 20.57 4.07 -65.73
Net Debt to EBITDA
0.00 -1.43 -0.80 -2.67 -5.42 -5.66 732.50 -3.47 17.42 2.46 -31.02
Long-Term Debt to EBITDA
0.00 -0.05 -0.34 -2.09 -3.73 -7.09 534.67 -3.10 17.76 3.80 -62.33
Debt to NOPAT
0.00 -2.73 -2.78 -3.96 -7.66 -8.05 -74.35 -5.05 -91.48 5.63 4.19
Net Debt to NOPAT
0.00 -1.94 -1.06 -3.40 -6.55 -6.07 -60.37 -4.47 -77.48 3.41 1.98
Long-Term Debt to NOPAT
0.00 -0.07 -0.45 -2.66 -4.51 -7.59 -44.07 -3.99 -78.98 5.26 3.98
Altman Z-Score
0.00 0.00 1.35 2.51 4.62 6.44 3.85 0.62 1.96 4.50 5.88
Noncontrolling Interest Sharing Ratio
0.00% 185.89% 121.07% 78.64% 57.60% 51.09% 47.70% 59.85% 80.86% -51.67% 15.72%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 1.40 1.60 2.01 1.57 4.12 1.69 1.77 2.16 3.64 4.31
Quick Ratio
0.00 0.35 0.61 0.66 0.58 1.68 0.47 0.90 1.28 2.31 2.55
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -319 -247 -537 -899 -969 -2,781 -3,033 1,309 1,146 -295
Operating Cash Flow to CapEx
-383.57% -607.56% -254.71% -288.40% -327.71% -168.89% -465.71% -282.91% 5,353.33% 1,147.50% 714.48%
Free Cash Flow to Firm to Interest Expense
0.00 -88.92 -32.28 -21.48 -11.10 -7.40 -15.80 -6.24 0.00 1.73 -0.57
Operating Cash Flow to Interest Expense
-37.90 -66.97 -26.10 -16.56 -9.35 -4.64 -14.74 -2.72 0.00 1.38 1.99
Operating Cash Flow Less CapEx to Interest Expense
-47.77 -77.99 -36.35 -22.30 -12.20 -7.39 -17.90 -3.69 0.00 1.26 1.71
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 1.09 1.76 2.40 2.58 2.19 2.55 1.73 1.37 1.76 1.87
Accounts Receivable Turnover
0.00 64.15 86.77 82.81 107.97 94.01 89.92 59.28 41.51 48.06 74.17
Inventory Turnover
0.00 1.86 3.83 5.50 5.84 5.33 5.20 4.92 5.98 7.83 8.03
Fixed Asset Turnover
0.00 6.03 8.21 8.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 11.51 19.25 20.27 19.29 16.63 21.81 17.25 13.18 14.87 16.49
Days Sales Outstanding (DSO)
0.00 5.69 4.21 4.41 3.38 3.88 4.06 6.16 8.79 7.59 4.92
Days Inventory Outstanding (DIO)
0.00 195.72 95.30 66.38 62.46 68.49 70.17 74.21 61.04 46.62 45.44
Days Payable Outstanding (DPO)
0.00 31.70 18.96 18.01 18.92 21.95 16.73 21.16 27.70 24.54 22.13
Cash Conversion Cycle (CCC)
0.00 169.71 80.55 52.78 46.92 50.42 57.49 59.20 42.14 29.67 28.23
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 256 395 772 1,475 2,212 4,920 6,307 4,929 4,783 6,809
Invested Capital Turnover
0.00 2.85 2.64 3.35 3.51 3.03 3.59 2.42 1.92 2.82 3.39
Increase / (Decrease) in Invested Capital
0.00 256 138 377 703 737 2,708 1,387 -1,378 -146 1,612
Enterprise Value (EV)
0.00 0.00 670 1,963 10,697 18,730 24,452 7,327 10,723 29,657 63,051
Market Capitalization
0.00 0.00 304 1,271 9,320 16,906 19,838 502 6,037 26,134 59,683
Book Value per Share
$0.00 ($7.73) $0.22 $0.55 $0.97 $2.26 $1.77 ($2.74) $1.22 $6.07 $15.82
Tangible Book Value per Share
$0.00 ($7.73) $0.22 $0.43 $0.81 $2.17 $1.70 ($3.11) $0.96 $5.90 $15.56
Total Capital
0.00 306 582 861 1,693 2,672 5,938 7,256 5,889 7,007 9,724
Total Debt
0.00 171 302 633 1,501 1,870 5,413 8,309 6,273 5,632 5,521
Total Long-Term Debt
0.00 4.40 48 425 883 1,765 3,208 6,574 5,416 5,256 5,236
Net Debt
0.00 121 115 545 1,283 1,410 4,395 7,360 5,313 3,408 2,606
Capital Expenditures (CapEx)
14 40 78 144 231 360 557 468 15 80 145
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 196 250 453 895 1,101 3,189 2,788 1,682 1,683 2,400
Debt-free Net Working Capital (DFNWC)
0.00 245 438 541 1,112 1,561 4,207 3,737 2,642 3,907 5,315
Net Working Capital (NWC)
0.00 79 184 333 495 1,456 2,002 2,002 1,785 3,531 5,030
Net Nonoperating Expense (NNE)
12 30 56 95 169 230 214 1,248 -219 596 -578
Net Nonoperating Obligations (NNO)
0.00 121 115 545 1,283 1,410 4,395 7,360 5,313 3,408 2,606
Total Depreciation and Amortization (D&A)
2.80 4.66 13 26 47 82 116 288 376 320 285
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 53.61% 29.16% 23.15% 22.71% 19.71% 24.89% 20.49% 15.62% 12.31% 11.81%
Debt-free Net Working Capital to Revenue
0.00% 67.15% 50.95% 27.69% 28.23% 27.94% 32.83% 27.47% 24.53% 28.57% 26.15%
Net Working Capital to Revenue
0.00% 21.59% 21.39% 17.05% 12.55% 26.06% 15.62% 14.72% 16.57% 25.82% 24.75%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.27) ($0.68) ($1.31) ($2.24) ($2.45) ($2.63) ($1.63) ($15.74) $4.12 $1.72 $10.22
Adjusted Weighted Average Basic Shares Outstanding
0.00 15M 132.75M 145.54M 151.76M 172.26M 82.81M 100.83M 109.32M 122.34M 137.63M
Adjusted Diluted Earnings per Share
($0.27) ($0.68) ($1.31) ($2.24) ($2.45) ($2.63) ($1.63) ($15.74) $0.75 $1.59 $8.45
Adjusted Weighted Average Diluted Shares Outstanding
0.00 15M 132.75M 145.54M 151.76M 172.26M 82.81M 100.83M 200.58M 132.21M 224.28M
Adjusted Basic & Diluted Earnings per Share
($0.27) ($0.68) ($1.31) ($2.24) ($2.45) ($2.63) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 15M 15.24M 30.04M 46.85M 64.98M 173.00M 188.97M 201.90M 213.17M 218.85M
Normalized Net Operating Profit after Tax (NOPAT)
-25 -63 -109 -160 -196 -232 -73 -1,053 -69 693 1,317
Normalized NOPAT Margin
-18.97% -17.15% -12.66% -8.18% -4.97% -4.16% -0.57% -7.74% -0.64% 5.07% 6.48%
Pre Tax Income Margin
-28.21% -25.50% -19.13% -13.03% -9.26% -8.27% -2.23% -21.27% 1.62% 2.93% -4.38%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-25.05 -24.96 -20.45 -9.18 -3.51 -2.53 -0.63 -4.95 0.00 1.60 -0.71
NOPAT to Interest Expense
-17.52 -17.46 -14.19 -6.39 -2.42 -1.77 -0.41 -3.39 0.00 1.51 2.53
EBIT Less CapEx to Interest Expense
-34.93 -35.98 -30.70 -14.93 -6.36 -5.27 -3.79 -5.92 0.00 1.48 -0.99
NOPAT Less CapEx to Interest Expense
-27.40 -28.48 -24.44 -12.14 -5.27 -4.52 -3.58 -4.35 0.00 1.39 2.25
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-91.17% 0.00% 0.00% -1.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-92.45% -0.86% 0.00% -1.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Carvana

This table displays calculated financial ratios and metrics derived from Carvana's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 218,845,668.00 219,367,148.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 218,845,668.00 1,096,835,740.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.14 0.28
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.56% 17.46% 14.89% 31.81% 46.33% 38.26% 41.94% 54.50% 57.96% 51.98% 52.40%
EBITDA Growth
104.09% 1,200.00% 108.22% 178.99% 687.76% 91.88% 71.05% 21.04% -530.31% 3.55% 44.81%
EBIT Growth
97.13% 271.32% 348.00% 584.44% 937.84% 133.48% 101.34% 29.22% -659.35% 4.65% 50.78%
NOPAT Growth
97.08% 248.04% 762.97% 634.52% 1,096.24% 186.49% 101.41% 65.20% 12.00% 36.15% 17.90%
Net Income Growth
86.12% 117.13% 145.71% -80.03% 179.50% 661.22% 541.67% 77.70% 498.11% 8.58% 66.56%
EPS Growth
89.91% 115.89% 125.45% -82.22% 172.15% 556.52% 814.29% 60.94% 698.28% 11.92% 61.54%
Operating Cash Flow Growth
67.66% 253.03% -30.45% -32.72% 125.10% 129.70% -91.81% -14.39% 616.67% -53.88% 720.69%
Free Cash Flow Firm Growth
158.83% 205.25% -49.50% -79.84% -69.59% -78.07% -108.77% -150.67% -43,740.00% -537.59% -1,172.37%
Invested Capital Growth
-21.85% -16.37% -12.03% -3.06% -2.96% 1.95% 11.39% 16.14% 31.02% 29.67% 28.89%
Revenue Q/Q Growth
-12.59% 26.28% 11.40% 7.18% -2.95% 19.31% 14.37% 16.67% -0.78% 14.80% 14.68%
EBITDA Q/Q Growth
-64.49% 528.57% -1.30% 26.64% 0.26% 53.11% -12.01% -10.38% -456.44% 136.85% 23.04%
EBIT Q/Q Growth
-182.22% 697.30% 1.36% 37.50% 0.65% 66.45% -12.60% -11.75% -535.68% 131.14% 25.93%
NOPAT Q/Q Growth
-157.59% 730.38% 85.48% 33.73% -21.90% 47.89% 30.39% 9.69% -47.05% 79.77% 12.92%
Net Income Q/Q Growth
-126.99% 124.50% -2.04% 208.33% 7.43% 134.59% -17.43% -14.61% 261.60% -57.41% 26.67%
EPS Q/Q Growth
-121.94% 105.66% -41.67% 357.14% -10.94% 164.91% -15.23% -19.53% 349.51% -63.50% -75.15%
Operating Cash Flow Q/Q Growth
-139.90% 142.26% 250.50% 13.84% -85.11% 286.67% -87.50% 1,089.66% 24.64% -75.12% 122.43%
Free Cash Flow Firm Q/Q Growth
-45.31% 37.74% -23.75% -48.61% -17.52% -32.14% -130.48% -197.03% -420.92% 7.21% 11.38%
Invested Capital Q/Q Growth
-5.12% 8.15% -9.74% -3.78% -5.02% 23.60% -1.39% 0.33% 16.41% 12.59% -1.98%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
16.58% 19.31% 20.97% 22.08% 21.51% 21.95% 21.98% 20.33% 18.76% 19.76% 18.76%
EBITDA Margin
2.02% 10.06% 8.92% 10.53% 10.88% 13.97% 10.74% 8.25% -29.64% 9.51% 10.21%
Operating Margin
-1.57% 4.38% 7.60% 9.22% 7.33% 9.31% 10.56% 9.78% 7.57% 9.03% 9.22%
EBIT Margin
-1.53% 7.22% 6.57% 8.43% 8.74% 12.19% 9.32% 7.05% -30.95% 8.40% 9.22%
Profit (Net Income) Margin
-8.25% 1.60% 1.41% 4.05% 4.48% 8.81% 6.36% 4.66% 16.97% 6.30% 6.96%
Tax Burden Percent
99.01% 102.08% 97.96% 100.68% 101.92% 99.47% 100.00% 101.54% -51.91% 91.84% 88.60%
Interest Burden Percent
545.95% 21.72% 21.88% 47.73% 50.32% 72.67% 68.29% 65.08% 105.65% 81.67% 85.15%
Effective Tax Rate
0.00% -2.08% 2.04% -0.68% -1.92% 0.53% 0.00% -1.54% 0.00% 8.16% 11.40%
Return on Invested Capital (ROIC)
-2.10% 7.88% 15.52% 22.77% 21.04% 23.48% 31.06% 33.31% 17.93% 27.52% 30.68%
ROIC Less NNEP Spread (ROIC-NNEP)
-4.84% 6.66% 12.23% 19.00% 18.61% 23.11% 26.46% 25.53% 38.29% 23.94% 27.74%
Return on Net Nonoperating Assets (RNNOA)
42.69% -58.57% -118.15% 2,295.61% 163.73% 161.98% 104.71% 60.33% 44.12% 26.81% 23.28%
Return on Equity (ROE)
40.58% -50.69% -102.62% 2,318.38% 184.77% 185.46% 135.77% 93.64% 62.05% 54.33% 53.96%
Cash Return on Invested Capital (CROIC)
23.31% 20.72% 19.86% 17.77% 23.60% 19.45% 16.43% 16.75% -4.92% -4.51% -1.77%
Operating Return on Assets (OROA)
-2.09% 10.37% 10.21% 14.70% 15.36% 22.82% 18.34% 14.95% -58.01% 16.70% 19.32%
Return on Assets (ROA)
-11.27% 2.30% 2.19% 7.06% 7.88% 16.50% 12.53% 9.88% 31.81% 12.52% 14.57%
Return on Common Equity (ROCE)
7.77% -11.52% -13.59% 26,219.79% 280.23% 227.45% 137.23% 83.60% 52.30% 44.31% 42.82%
Return on Equity Simple (ROE_SIMPLE)
0.00% 167.82% 121.29% 7.37% 0.00% 48.40% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-27 137 254 339 265 392 511 561 297 534 602
NOPAT Margin
-1.10% 4.47% 7.44% 9.28% 7.47% 9.26% 10.56% 9.93% 5.30% 8.30% 8.17%
Net Nonoperating Expense Percent (NNEP)
2.74% 1.22% 3.30% 3.77% 2.43% 0.37% 4.60% 7.78% -20.35% 3.58% 2.94%
Return On Investment Capital (ROIC_SIMPLE)
-0.45% - - - 3.78% 5.01% 6.21% 6.55% 3.05% 5.24% 5.60%
Cost of Revenue to Revenue
83.42% 80.69% 79.03% 77.92% 78.49% 78.05% 78.02% 79.67% 81.24% 80.24% 81.24%
SG&A Expenses to Revenue
18.11% 14.90% 13.34% 12.83% 13.93% 12.64% 11.38% 10.54% 11.19% 10.73% 9.54%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
18.15% 14.93% 13.37% 12.86% 14.18% 12.64% 11.43% 10.55% 11.19% 10.73% 9.54%
Earnings before Interest and Taxes (EBIT)
-37 221 224 308 310 516 451 398 -1,734 540 680
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
49 308 304 385 386 591 520 466 -1,661 612 753
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
24.84 34.69 28.62 35.28 20.74 18.63 26.30 22.86 17.34 12.06 2.34
Price to Tangible Book Value (P/TBV)
31.61 41.60 31.17 37.69 21.32 19.10 26.83 23.24 17.64 12.26 2.38
Price to Revenue (P/Rev)
0.56 0.89 1.29 1.72 1.91 1.89 2.80 2.85 2.94 1.99 0.38
Price to Earnings (P/E)
13.42 15.71 21.08 1,268.18 124.45 70.42 80.81 82.82 42.42 31.14 6.01
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.45% 6.36% 4.74% 0.08% 0.80% 1.42% 1.24% 1.21% 2.36% 3.21% 16.63%
Enterprise Value to Invested Capital (EV/IC)
2.18 2.68 3.78 5.16 6.20 5.49 8.51 9.52 9.26 6.37 1.72
Enterprise Value to Revenue (EV/Rev)
1.00 1.38 1.69 2.07 2.17 2.19 3.05 3.05 3.10 2.17 0.52
Enterprise Value to EBITDA (EV/EBITDA)
35.16 24.23 24.73 24.84 21.44 19.47 26.35 28.35 0.00 0.00 75.97
Enterprise Value to EBIT (EV/EBIT)
0.00 55.68 43.62 36.29 27.90 23.88 31.29 33.23 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 84.37 50.12 34.65 29.66 25.91 32.95 32.27 47.89 33.72 8.25
Enterprise Value to Operating Cash Flow (EV/OCF)
13.35 16.01 24.25 41.98 32.31 30.92 68.50 83.57 60.86 53.59 11.53
Enterprise Value to Free Cash Flow (EV/FCFF)
8.19 11.78 17.80 28.59 25.88 28.48 54.56 61.04 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-16.34 -20.70 53.45 21.49 4.10 3.41 2.89 1.90 1.31 1.20 1.09
Long-Term Debt to Equity
-14.10 -19.19 51.06 20.49 3.82 3.20 2.70 1.77 1.25 1.13 1.02
Financial Leverage
-8.82 -8.80 -9.66 120.80 8.80 7.01 3.96 2.36 1.15 1.12 0.84
Leverage Ratio
-10.97 -9.57 -11.63 171.35 15.70 10.85 7.41 5.32 3.89 3.54 3.30
Compound Leverage Factor
-59.91 -2.08 -2.54 81.78 7.90 7.88 5.06 3.46 4.11 2.89 2.81
Debt to Total Capital
106.52% 105.08% 98.16% 95.55% 80.38% 77.32% 74.26% 65.51% 56.78% 54.49% 52.24%
Short-Term Debt to Total Capital
14.55% 7.66% 4.39% 4.43% 5.37% 4.76% 4.67% 4.59% 2.93% 3.03% 3.55%
Long-Term Debt to Total Capital
91.97% 97.42% 93.77% 91.12% 75.01% 72.56% 69.60% 60.92% 53.85% 51.46% 48.69%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-10.65% -9.79% -6.56% -5.05% 1.64% 3.44% 4.70% 7.85% 7.84% 8.96% 10.32%
Common Equity to Total Capital
4.13% 4.72% 8.40% 9.50% 17.98% 19.24% 21.03% 26.64% 35.39% 36.55% 37.44%
Debt to EBITDA
20.57 10.04 7.69 5.87 4.07 3.63 3.25 2.86 -65.73 -88.03 33.06
Net Debt to EBITDA
17.42 9.53 6.41 4.54 2.46 2.48 1.97 1.48 -31.02 -48.16 13.98
Long-Term Debt to EBITDA
17.76 9.31 7.35 5.60 3.80 3.40 3.04 2.66 -62.33 -83.14 30.82
Debt to NOPAT
-91.48 34.96 15.59 8.19 5.63 4.83 4.06 3.25 4.19 3.83 3.59
Net Debt to NOPAT
-77.48 33.18 12.98 6.33 3.41 3.31 2.47 1.68 1.98 2.10 1.52
Long-Term Debt to NOPAT
-78.98 32.41 14.89 7.81 5.26 4.53 3.80 3.02 3.98 3.62 3.35
Altman Z-Score
1.97 2.55 3.10 3.81 4.20 4.55 6.06 6.97 5.54 5.21 3.02
Noncontrolling Interest Sharing Ratio
80.86% 77.28% 86.75% -1,030.95% -51.67% -22.64% -1.08% 10.72% 15.72% 18.44% 20.63%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.16 2.54 3.11 3.25 3.64 3.81 4.00 4.05 4.31 4.09 3.93
Quick Ratio
1.28 0.47 1.17 1.46 2.31 1.65 2.41 2.39 2.55 1.56 2.17
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,351 1,272 970 498 411 279 -85 -252 -1,315 -1,220 -1,082
Operating Cash Flow to CapEx
-5,975.00% 776.92% 1,863.16% 1,550.00% 272.73% 892.31% 93.55% 932.43% 843.14% 209.80% 485.71%
Free Cash Flow to Firm to Interest Expense
8.19 7.35 5.54 3.10 2.67 1.98 -0.59 -1.82 -13.42 -12.33 -10.71
Operating Cash Flow to Interest Expense
-1.45 0.58 2.02 2.50 0.39 1.65 0.20 2.48 4.39 1.08 2.36
Operating Cash Flow Less CapEx to Interest Expense
-1.47 0.51 1.91 2.34 0.25 1.46 -0.01 2.22 3.87 0.57 1.87
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.37 1.44 1.55 1.74 1.76 1.87 1.97 2.12 1.87 1.99 2.10
Accounts Receivable Turnover
41.51 32.40 34.12 36.86 48.06 41.23 48.65 51.09 74.17 63.62 71.90
Inventory Turnover
5.98 6.99 7.51 8.40 7.83 8.73 7.84 7.93 8.03 8.63 7.64
Fixed Asset Turnover
0.00 3.67 0.00 0.00 0.00 5.24 0.00 0.00 0.00 8.10 0.00
Accounts Payable Turnover
13.18 11.79 12.80 13.81 14.87 15.09 15.55 16.10 16.49 17.17 17.17
Days Sales Outstanding (DSO)
8.79 11.27 10.70 9.90 7.59 8.85 7.50 7.14 4.92 5.74 5.08
Days Inventory Outstanding (DIO)
61.04 52.21 48.58 43.47 46.62 41.82 46.58 46.01 45.44 42.28 47.75
Days Payable Outstanding (DPO)
27.70 30.95 28.52 26.42 24.54 24.18 23.47 22.67 22.13 21.26 21.26
Cash Conversion Cycle (CCC)
42.14 32.53 30.76 26.94 29.67 26.49 30.60 30.49 28.23 26.76 31.56
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4,929 5,799 5,234 5,036 4,783 5,912 5,830 5,849 6,809 7,666 7,514
Invested Capital Turnover
1.92 1.76 2.09 2.45 2.82 2.54 2.94 3.36 3.39 3.32 3.76
Increase / (Decrease) in Invested Capital
-1,378 -1,135 -716 -159 -146 113 596 813 1,612 1,754 1,684
Enterprise Value (EV)
10,723 15,534 19,761 25,984 29,657 32,435 49,597 55,661 63,051 48,819 12,915
Market Capitalization
6,037 10,024 15,053 21,559 26,134 28,027 45,497 52,091 59,683 44,873 9,429
Book Value per Share
$1.22 $2.49 $2.60 $2.95 $6.07 $7.06 $8.08 $10.59 $15.82 $17.00 $18.36
Tangible Book Value per Share
$0.96 $2.07 $2.38 $2.76 $5.90 $6.88 $7.92 $10.41 $15.56 $16.73 $18.07
Total Capital
5,889 6,126 6,262 6,431 7,007 7,816 8,226 8,556 9,724 10,178 10,759
Total Debt
6,273 6,437 6,147 6,145 5,632 6,043 6,109 5,605 5,521 5,546 5,621
Total Long-Term Debt
5,416 5,968 5,872 5,860 5,256 5,671 5,725 5,212 5,236 5,238 5,239
Net Debt
5,313 6,110 5,119 4,750 3,408 4,139 3,713 2,898 2,606 3,034 2,376
Capital Expenditures (CapEx)
4.00 13 19 26 22 26 31 37 51 51 49
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,682 2,100 1,606 1,496 1,683 2,258 2,244 2,403 2,400 3,232 3,104
Debt-free Net Working Capital (DFNWC)
2,642 2,427 2,634 2,891 3,907 4,162 4,640 5,110 5,315 5,744 6,349
Net Working Capital (NWC)
1,785 1,958 2,359 2,606 3,531 3,790 4,256 4,717 5,030 5,436 5,967
Net Nonoperating Expense (NNE)
173 88 206 191 106 19 203 298 -654 129 89
Net Nonoperating Obligations (NNO)
5,313 6,110 5,119 4,750 3,408 4,139 3,713 2,898 2,606 3,034 2,376
Total Depreciation and Amortization (D&A)
86 87 80 77 76 75 69 68 73 72 73
Debt-free, Cash-free Net Working Capital to Revenue
15.62% 18.71% 13.76% 11.92% 12.31% 15.21% 13.79% 13.16% 11.81% 14.35% 12.39%
Debt-free Net Working Capital to Revenue
24.53% 21.62% 22.57% 23.04% 28.57% 28.04% 28.51% 27.98% 26.15% 25.50% 25.34%
Net Working Capital to Revenue
16.57% 17.44% 20.22% 20.76% 25.82% 25.53% 26.15% 25.82% 24.75% 24.14% 23.81%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.87) $0.24 $0.15 $0.69 $0.64 $1.61 $1.35 $1.08 $6.18 $1.75 $0.43
Adjusted Weighted Average Basic Shares Outstanding
109.32M 116.30M 118.93M 123.88M 122.34M 134.06M 135.41M 139.21M 137.63M 142.75M 717.69M
Adjusted Diluted Earnings per Share
($0.79) $0.24 $0.14 $0.64 $0.57 $1.51 $1.28 $1.03 $4.63 $1.69 $0.42
Adjusted Weighted Average Diluted Shares Outstanding
200.58M 212.24M 128.47M 133.56M 132.21M 142.59M 143.23M 146.27M 224.28M 148.09M 739.96M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
201.90M 202.57M 206.94M 207.63M 213.17M 214.14M 215.20M 217.54M 218.85M 219.37M 1.10B
Normalized Net Operating Profit after Tax (NOPAT)
-27 94 254 236 182 392 358 386 297 534 602
Normalized NOPAT Margin
-1.10% 3.06% 7.44% 6.45% 5.13% 9.26% 7.39% 6.84% 5.30% 8.30% 8.17%
Pre Tax Income Margin
-8.33% 1.57% 1.44% 4.02% 4.40% 8.86% 6.36% 4.59% -32.70% 6.86% 7.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.22 1.28 1.28 1.91 2.01 3.66 3.15 2.86 -17.69 5.45 6.73
NOPAT to Interest Expense
-0.16 0.79 1.45 2.11 1.72 2.78 3.57 4.03 3.03 5.39 5.97
EBIT Less CapEx to Interest Expense
-0.25 1.20 1.17 1.75 1.87 3.48 2.94 2.60 -18.21 4.94 6.25
NOPAT Less CapEx to Interest Expense
-0.19 0.72 1.34 1.95 1.58 2.60 3.36 3.77 2.51 4.87 5.48
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Carvana’s latest quarter shows a business that has dramatically improved from the deep losses and liquidity stress seen in 2022 and early 2023, but it is now operating with a much heavier debt load and still meaningful volatility in cash flow and quarterly earnings.

In Q1 2026, Carvana posted $6.43 billion in revenue, up from $5.60 billion in Q4 2025 and $4.23 billion in Q1 2025. Gross profit also improved to $1.27 billion, while operating income rose to $581 million. Net income attributable to common shareholders was $250 million, or $1.69 diluted EPS. That is a big improvement versus the company’s loss-making periods in 2022 and early 2023.

At the same time, the balance sheet still reflects a leveraged company. Total debt remains high, with $308 million in short-term debt and $4.85 billion in long-term debt at the end of Q1 2026. Total liabilities of $9.14 billion remain well above common equity of $3.72 billion. Carvana does have a sizable cash position, with $2.41 billion in cash and equivalents and $102 million in restricted cash, which gives it more breathing room than it had two years ago.

Cash generation was positive in Q1 2026, but modest relative to earnings and debt. Operating cash flow was $107 million, while the company used $51 million for capex and $11 million for acquisitions. Financing activity was essentially flat overall, as debt repayment and new borrowing largely offset each other. The quarter added $83 million to cash and equivalents.

Looking at the multi-year trend, the turnaround is clear:

  • Revenue growth has accelerated, rising from $3.06 billion in Q1 2024 to $6.43 billion in Q1 2026.
  • Gross profit and operating income have expanded sharply, showing better unit economics and operating leverage.
  • The company is now consistently profitable on a quarterly basis in the most recent periods.
  • Cash and equivalents reached $2.41 billion, giving Carvana a much stronger liquidity position than in 2022.
  • Operating cash flow stayed positive in Q1 2026 at $107 million.
  • Noncontrolling interests remain large, which means a meaningful portion of earnings does not flow to common shareholders.
  • Carvana’s asset base is still heavily tied to inventory and receivables, which can create working-capital swings quarter to quarter.
  • Debt is still very high, with nearly $5.2 billion of short- and long-term debt combined.
  • Interest expense remains material, limiting how much of the company’s operating profit drops to the bottom line.
  • Quarterly cash flow can be lumpy, especially because changes in operating assets and liabilities have a big impact on operating cash flow.

Bottom line: Carvana’s financial statements show a real turnaround from its distressed 2022 profile. Revenue, profitability, and liquidity have all improved meaningfully. However, the stock still carries a high-risk balance sheet, and investors should watch debt reduction, sustained operating cash flow, and whether current profit levels can hold up if the used-car market softens.

08/11/26 12:16 AM ETAI Generated. May Contain Errors.

Carvana Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Carvana's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Carvana's net income appears to be on a downward trend, with a most recent value of $1.90 billion in 2025, falling from -$36.78 million in 2015. The previous period was $404 million in 2024. Check out Carvana's forecast to explore projected trends and price targets.

Carvana's total operating income in 2025 was $1.88 billion, based on the following breakdown:
  • Total Gross Profit: $4.19 billion
  • Total Operating Expenses: $2.31 billion

Over the last 10 years, Carvana's total revenue changed from $130.39 million in 2015 to $20.32 billion in 2025, a change of 15,485.3%.

Carvana's total liabilities were at $9.00 billion at the end of 2025, a 26.6% increase from 2024, and a 4,380.6% increase since 2016.

In the past 9 years, Carvana's cash and equivalents has ranged from $39.18 million in 2016 to $2.33 billion in 2025, and is currently $2.33 billion as of their latest financial filing in 2025.

Over the last 10 years, Carvana's book value per share changed from 0.00 in 2015 to 15.82 in 2025, a change of 1,581.8%.



Financial statements for NYSE:CVNA last updated on 2/22/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners