CVNA

Carvana
D

CVNA

Arincen54/100B

Carvana cash flow statement 2014–2026

Carvana's free cash flow over the last twelve months was 1.11B USD: operating cash flow of 1.33B USD less 217.00M USD of capital spending. That is 4.1% of its revenue and 1.33 a share.

Operating cash flow Free cash flow

Click a line's chart icon in the table to add it to the chart; hover over it for a quick look.

Fiscal year
TTM
30 Sept 2026
FY2025
31 Dec 2025
FY2024
31 Dec 2024
FY2023
31 Dec 2023
FY2022
31 Dec 2022
FY2021
31 Dec 2021
FY2020
31 Dec 2020
FY2019
31 Dec 2019
FY2018
31 Dec 2018
FY2017
31 Dec 2017
FY2016
31 Dec 2016
Net income
2.26B1.90B404.00M150.00M-2.89B-287.00M-462.22M-364.64M-254.75M-164.32M-93.11M
Depreciation and amortization
271.00M275.00M305.00M352.00M261.00M105.00M73.79M41.27M23.54M11.57M4.66M
Stock-based compensation
—96.00M91.00M73.00M69.00M39.00M25.00M33.06M24.10M5.61M555.00K
Change in working capital
-676.00M-480.00M-177.00M564.00M1.39B-2.08B-232.94M-291.46M-146.83M-33.18M-129.75M
Change in receivables
23.00M49.00M-47.00M-22.00M145.00M-148.00M-43.00M-9.74M-19.21M-8.72M-3.49M
Change in inventory
-1.08B-734.00M-455.00M711.00M1.35B-2.09B-263.32M-344.86M-183.07M-40.84M-117.47M
Change in payables
557.00M235.00M260.00M-166.00M-46.00M247.00M67.37M97.91M68.55M16.90M-1.63M
Change in other working capital
-173.00M-30.00M65.00M41.00M-60.00M-95.00M6.01M-34.77M-13.10M-531.00K-7.16M
Other non-cash items
2.03B2.03B295.00M-336.00M-153.00M-415.00M-72.82M-189.96M-62.89M-21.94M-36.94M
Operating cash flow
1.33B1.04B918.00M803.00M-1.32B-2.59B-608.41M-757.13M-414.34M-199.92M-240.23M
Operating cash flow growth
+99.70%+12.85%+14.32%————————
Capital expenditure
-217.00M-147.00M-91.00M-87.00M-512.00M-557.00M-360.00M-230.54M-143.67M-78.49M-39.54M
Acquisitions
—-160.00M11.00M-7.00M-2.20B-56.00M0.000.00-6.67M0.000.00
Purchases of investments
—0.000.000.00-81.00M-126.00M0.000.000.000.000.00
Sales and maturities of investments
105.00M0.0067.00M0.0081.00M56.00M13.88M0.000.000.000.00
Other investing
—77.00M0.00125.00M125.00M56.00M199.00K2.80M0.00-4.18M-8.15M
Investing cash flow
-259.00M-230.00M-13.00M31.00M-2.58B-627.00M-345.93M-227.74M-150.34M-82.67M-47.69M
Debt issued (repaid)
-85.00M-670.00M-987.00M-1.24B2.75B3.59B153.00M733.00M311.71M113.92M122.73M
Shares issued
15.00M584.00M1.26B453.00M1.23B0.001.06B297.00M172.29M206.20M0.00
Share buybacks
—0.000.000.000.00-40.00M0.000.000.000.00-398.00K
Dividends paid
—0.000.000.000.000.000.000.00-4.62M0.000.00
Other financing
-14.00M-51.00M-16.00M-84.00M-79.00M-22.00M-47.01M-15.38M-13.10M-2.71M-810.00K
Financing cash flow
-120.00M-137.00M261.00M-868.00M3.90B3.53B1.16B1.01B466.26M416.09M283.97M
Net change in cash
951.00M669.00M1.17B-34.00M-8.00M307.00M210.65M29.75M-98.41M133.50M-3.95M
Free cash flow
1.11B889.00M827.00M716.00M-1.84B-3.15B-968.41M-987.67M-558.01M-278.41M-279.76M
Free cash flow growth
+103.85%+7.50%+15.50%————————
Free cash flow margin
4.05%4.37%6.05%6.65%-13.50%-24.59%-17.33%-25.07%-28.54%-32.42%-76.62%
Free cash flow per share
1.330.791.250.71-3.64-7.61-2.98-4.22-3.71-3.65-3.73
Free cash flow per share growth
+74.12%-36.63%+75.24%————————
Owner earnings (estimate)
3.09B2.32B1.50B68.32M-1.68B-1.97B-679.41M-662.40M-385.17M-196.58M—
Interest paid
——115.00M538.00M423.00M152.00M—————
Income taxes paid
—0.005.00M28.00M3.00M2.00M0.000.000.000.000.00

Figures in USD. Free cash flow is operating cash flow less capital expenditure; owner earnings take off only the spending that keeps the business as it is, not the spending to grow it (an estimate by Financial Modeling Prep). Quarterly growth is on the same quarter a year before; TTM is the last four quarters.

Common questions about Carvana's cash flow

Source: Financial Modeling PrepVerified against SEC filings