Carvana Co.
Consumer CyclicalNYSE:CVNA · New York Stock Exchange
-$2.36 today
Vol 5.14M · Avg 12.61M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.9B +369.1% | $404.0M +169.3% | $150.0M +105.2% | -$2.9B -908.4% | -$287.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $275.0M -9.8% | $305.0M -13.4% | $352.0M +34.9% | $261.0M +148.6% | $105.0M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$2.8B | $0 | $0 | $0 -100.0% | $46.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $96.0M +5.5% | $91.0M +24.7% | $73.0M +5.8% | $69.0M +76.9% | $39.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$480.0M -171.2% | -$177.0M -131.4% | $564.0M -59.5% | $1.4B +166.9% | -$2.1B | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $49.0M +204.3% | -$47.0M -113.6% | -$22.0M -115.2% | $145.0M +198.0% | -$148.0M | $592.6M | $1.3B | $626.2M |
| Inventory | -$734.0M -61.3% | -$455.0M -164.0% | $711.0M -47.5% | $1.4B +164.9% | -$2.1B | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $235.0M -9.6% | $260.0M +256.6% | -$166.0M -260.9% | -$46.0M -118.6% | $247.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$30.0M -146.2% | $65.0M +58.5% | $41.0M +168.3% | -$60.0M +36.8% | -$95.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.0B +589.5% | $295.0M +187.8% | -$336.0M -119.6% | -$153.0M +63.1% | -$415.0M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.0B +12.9% | $918.0M +14.3% | $803.0M +160.6% | -$1.3B +49.0% | -$2.6B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$147.0M -61.5% | -$91.0M -4.6% | -$87.0M +83.0% | -$512.0M +8.1% | -$557.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$160.0M | $0 +100.0% | -$7.0M +99.7% | -$2.2B -3821.4% | -$56.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$81.0M +35.7% | -$126.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 -100.0% | $81.0M +44.6% | $56.0M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $77.0M -1.3% | $78.0M -37.6% | $125.0M +0.0% | $125.0M +123.2% | $56.0M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$230.0M -1669.2% | -$13.0M -141.9% | $31.0M +101.2% | -$2.6B -312.0% | -$627.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$670.0M +32.1% | -$987.0M +20.2% | -$1.2B -145.0% | $2.8B -23.4% | $3.6B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $584.0M -53.8% | $1.3B +179.0% | $453.0M -63.1% | $1.2B | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 +100.0% | -$40.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$51.0M -218.8% | -$16.0M +81.0% | -$84.0M -6.3% | -$79.0M -259.1% | -$22.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$137.0M -152.5% | $261.0M +130.1% | -$868.0M -122.3% | $3.9B +10.5% | $3.5B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $669.0M -42.6% | $1.2B +3529.4% | -$34.0M -325.0% | -$8.0M -102.6% | $307.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $889.0M +7.5% | $827.0M +15.5% | $716.0M +139.0% | -$1.8B +41.7% | -$3.2B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Marriott International, Inc.
NASDAQ:MAR
$105.57B
Hilton Worldwide Holdings Inc.
NYSE:HLT
$78.70B
Royal Caribbean Cruises Ltd.
NYSE:RCL
$78.65B
Airbnb, Inc.
NASDAQ:ABNB
$78.00B
O'Reilly Automotive, Inc.
NASDAQ:ORLY
$74.85B
General Motors Company
NYSE:GM
$73.40B
Ferrari N.V.
NYSE:RACE
$62.73B
Sea Limited
NYSE:SE
$51.31B
JD.com, Inc.
NASDAQ:JD
$38.65B
Coupang, Inc.
NYSE:CPNG
$30.48B
SEC Filings
Recent regulatory filings
No filings found.
Does CVNA generate free cash flow?
Carvana Co. (CVNA) generated $889.00M of free cash flow in fiscal 2025.
How much operating cash flow does CVNA produce?
Operating cash flow was $1.04B, before capital expenditures of $147.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.