Carvana Co. (CVNA) Balance Sheet Annual - Discounting Cash Flows
CVNA
Carvana Co.
CVNA (NYSE)
Period Ending: 2025
12-31
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
Report Filing: 2026-02-18 2025-02-19 2024-02-22 2023-02-23 2022-02-24 2021-02-25 2020-02-26 2019-02-27 2018-03-06 2016-12-31 2015-12-31 2014-12-31
Total Current Assets 6,549 4,869 3,321 4,594 4,892 1,923 1,359 662.9 489.7 275.2 119.2 34.78
Cash and Short Term Investments 2,327 2,180 896 755 785 432 174.8 78.86 172.7 39.18 43.13 6.93
Cash & Equivalents 2,327 1,716 530 434 403 301 76.02 78.86 172.7 39.18 43.13 6.93
Short Term Investments 0 464 366 321 382 131 98.78 0 0 0 0 0
Receivables 245 303 266 253 206 79 39.86 33.12 14.11 5.69 4.39 0.45
Inventory 2,408 1,608 1,150 1,876 3,149 1,036 762.7 412.2 227.4 185.5 68.04 26.37
Other Current Assets 1,569 778 1,009 1,710 752 376 382.1 138.6 75.49 44.86 3.65 1.03
Total Assets 13,201 8,484 7,071 8,698 7,015 3,035 2,058 991 641.1 335.8 136 40.1
Total Non-Current Assets 6,652 3,615 3,750 4,104 2,123 1,112 698.3 328.2 151.4 60.59 16.79 5.32
Property, Plant and Equipment 3,257 3,213 3,437 3,780 1,929 1,065 666.9 296.8 148.7 60.59 16.79 5.32
Goodwill and Intangible Assets 57 34 52 70 13 15 16.59 18.22 0 0 0 0
Goodwill 10 0 0 0 9 9 9.35 9.35 0 0 0 0
Intangible Assets 47 34 52 70 4 6 7.23 8.87 0 0 0 0
Long Term Investments 0 0 0 0 8 0 6.34 1.9 0 0 0 0
Deferred Tax Assets 3,064 0 0 0 0 0 0 0 0 0 0 0
Other Long Term Assets 274 368 261 254 173 32 8.51 11.2 2.74 0 0 0
Total Current Liabilities 1,519 1,338 1,536 2,592 2,890 467.1 864.9 329.5 306 196.4 70.81 19.61
Accounts Payable 0 236 231 216 114 67 54.03 29.14 10.55 6.21 0.341 2.24
Notes Payable/Short Term Debt 227 376 857 1,735 2,205 105 617.6 208.1 253.9 166.4 42.3 17.37
Tax Payables 0 87 80 76 102 71.5 45.81 27.65 9.03 4.26 1.38 0
Deferred Revenue 0 63 30 23 34 17 6.38 2.89 0 0 0 0
Other Current Liabilities 1,292 576 338 542 435 206.6 141.1 61.73 32.53 19.57 26.78 0
Total Liabilities 8,998 7,109 7,455 9,751 6,490 2,233 1,866 763.6 361.6 200.8 70.81 19.61
Total Non-Current Liabilities 7,479 5,771 5,919 7,159 3,600 1,766 1,001 434.1 55.56 4.4 68.03 0
Total Long Term Debt 406 5,670 5,849 7,081 3,569 1,765 999.1 425.3 48.47 4.4 0 0
Deferred Tax Liabilities Non-Current 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue Non-Current 0 0 0 0 0 0 0 0 0 0 0 0
Capital Lease Obligations 0 414 433 507 361 148 116.1 0 0 0 0 0
Other Long Term Liabilities 7,073 -313 -363 -429 -330 -147.1 -114.3 8.72 7.09 0 68.03 0
Total Equity 4,203 1,375 -384 -1,053 525 801.5 191.9 227.4 279.5 135 65.2 20.5
Non-Controlling Interest 762 115 -627 -535 219 413.9 93.83 154 153.8 0 0 0
Total Stockholders' Equity 3,441 1,260 243 -518 306 387.6 98.11 73.41 125.7 135 65.2 20.5
Retained Earnings -9 -1,416 -1,626 -2,076 -489 -354.2 -183 -74.65 -12.9 -175.6 -62.48 0
Accumulated Other Earnings 0 0 0 0 0 0 0 0 -97.13 -251 0 0
Common Stock 0 0 0 0 0 0.173 0.152 0.145 0.133 59.65 59.65 20.5
Preferred Stock 0 0 0 0 0 0 0 0 97.13 251 68.03 0
Additional Paid in Capital 3,450 2,676 1,869 1,558 795 741.6 281 147.9 138.5 251 0 0
Total Liabilities & Total Equity 13,201 8,484 7,071 8,698 7,015 3,035 2,058 991 641.1 335.8 136 40.1
Total Liabilities & Shareholders' Equity 13,201 8,484 7,071 8,698 7,015 3,035 2,058 991 641.1 335.8 136 40.1
Total Investments 0 464 366 321 390 131 105.1 1.9 0 0 0 0
Total Debt 633 6,046 6,706 8,816 5,774 1,870 1,617 633.4 302.4 170.8 42.3 17.37
Net Debt -1,694 4,330 6,176 8,382 5,371 1,569 1,541 554.6 129.7 131.6 -0.832 10.44
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program