Saturday 17 October 2026
Export CVNA’s income statement to Excel — free account
Carvana Co.
CVNA Consumer Cyclical Auto & Truck Dealerships
Carvana Co.’s revenue for fiscal 2025 (year ended December 2025) was $20.3 billion, up 48.6% from fiscal 2024. In the quarter to June 2026, revenue grew 52.4%, EPS grew 59.3%, free cash flow grew 9,550.0% and total debt fell 8.25%, each against the same quarter a year earlier. Member of the S&P 500; operating cash flow growth for three consecutive years; insiders bought in the last twelve months.
58.55
2.07
−3.41%
Follow CVNA
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
— | 4 | 4 | 2 | 3 | 3 | 2 | 7 | 7 | 6 |
P/E ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12.24 | 120.33 | 41.82 |
Altman Z-Score |
— | 1.34 | 2.29 | 3.02 | 6.07 | 3.80 | 0.64 | 1.93 | 4.36 | 6.34 |
P/S ratio |
0.37 | 0.32 | 0.50 | 1.09 | 2.79 | 1.50 | 0.03 | 0.50 | 1.82 | 2.86 |
Altman Z″-Score (non-manufacturers) |
(1.65) | 1.00 | 0.74 | 0.48 | 2.41 | 1.63 | (1.20) | 0.78 | 3.17 | 3.95 |
P/FCF ratio |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.78 | 29.69 | 65.19 |
Beneish M-Score |
2.17 | (1.31) | 1.81 | (0.10) | (2.14) | (0.05) | (1.51) | (3.22) | (2.88) | (0.99) |
P/Operating CF |
(3.15) | (3.32) | (6.53) | (13.38) | (96.68) | (16.38) | (0.63) | (22.34) | 414.64 | 135.07 |
P/B ratio |
0.00 | 1.53 | 4.32 | 22.47 | 19.41 | 36.56 | 0.00 | 0.00 | 18.09 | 13.82 |
Price to Tangible BV |
0.00 | 1.53 | 4.70 | 24.59 | 19.78 | 37.49 | 0.00 | 0.00 | 18.55 | 14.01 |
EV/Sales |
0.81 | 0.46 | 0.78 | 1.45 | 3.04 | 1.87 | 0.60 | 1.02 | 2.10 | 2.99 |
EV/EBITDA |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,997.60 | 0.00 | 37.23 | 21.95 | 28.06 |
EV/Operating CF |
(1.55) | (1.97) | (3.69) | (7.52) | (27.89) | (9.24) | (6.16) | 13.72 | 31.32 | 58.66 |
EV/FCF |
(1.27) | (1.42) | (2.74) | (5.76) | (17.52) | (7.61) | (4.55) | 13.98 | 34.31 | 68.20 |
Quick Ratio |
0.41 | 0.81 | 0.69 | 0.51 | 1.46 | 0.41 | 0.85 | 1.09 | 2.00 | 2.30 |
Current Ratio |
1.40 | 1.60 | 2.01 | 1.57 | 4.12 | 1.69 | 1.77 | 2.16 | 3.64 | 4.31 |
Net Debt/EBITDA |
(1.43) | (0.81) | (2.69) | (5.93) | (5.57) | 398.08 | (6.32) | 19.19 | 2.96 | 1.24 |
Debt/Assets |
50.85% | 47.16% | 63.92% | 72.93% | 56.74% | 77.16% | 95.53% | 88.71% | 66.38% | 38.75% |
Debt/Equity |
(1.47) | 1.08 | 2.79 | 7.82 | 2.15 | 10.31 | (7.89) | (16.34) | 4.10 | 1.22 |
Asset Turnover |
1.55 | 1.76 | 2.40 | 2.58 | 2.19 | 2.55 | 1.73 | 1.37 | 1.76 | 1.87 |
Operating CF/Net income |
2.58 | 3.10 | 6.79 | 6.58 | 3.56 | 19.21 | 0.83 | 1.78 | 4.37 | 0.74 |
Capex/Depreciation |
(8.49) | (5.94) | (5.56) | (4.91) | (4.39) | (4.80) | (0.41) | (0.04) | (0.25) | (0.51) |
Interest Coverage |
(24.95) | (20.28) | (9.14) | (3.46) | (2.53) | (0.59) | (4.84) | (0.13) | 1.52 | 3.72 |
| 156.78% | (194.09%) | (29.80%) | (54.84%) | (34.41%) | (20.35%) | 601.14% | (62.63%) | 42.38% | 50.45% | |
| (39.47%) | (13.20%) | (7.48%) | (7.54%) | (6.72%) | (2.69%) | (20.20%) | 5.71% | 2.70% | 12.98% | |
ROIC |
(1,042.78%) | (24.59%) | (18.50%) | (11.12%) | (9.45%) | (1.23%) | (22.17%) | (0.94%) | 11.79% | 17.07% |
Return on Tangible Assets |
(66.79%) | (19.40%) | (9.69%) | (11.08%) | (7.23%) | (3.79%) | (30.25%) | 9.44% | 3.33% | 17.94% |
Average Days of Receivables |
30.45 | 25.36 | 25.82 | 30.28 | 23.13 | 16.01 | 42.58 | 36.36 | 24.43 | 19.00 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
29.76% | 26.01% | 21.75% | 19.97% | 20.15% | 15.87% | 20.11% | 16.67% | 13.71% | 11.36% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.02 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
0.15% | 0.65% | 1.23% | 0.84% | 0.45% | 0.30% | 0.51% | 0.68% | 0.67% | 0.47% |
Graham Net Nets |
(1.47) | 0.46 | (0.10) | (0.12) | (0.02) | (0.08) | (11.00) | (0.77) | (0.09) | (0.04) |
Graham Number |
6.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 12.08 | 0.00 | 4.13 | 16.65 |
Earnings Yield |
(77.50%) | (19.08%) | (6.67%) | (3.12%) | (1.16%) | (0.69%) | (333.76%) | 8.17% | 0.83% | 2.39% |
Free Cash Flow Yield |
(171.77%) | (99.82%) | (56.80%) | (22.91%) | (6.22%) | (16.42%) | (382.21%) | 14.76% | 3.37% | 1.53% |
Revenue per Share |
4.87 | 11.27 | 13.02 | 16.82 | 17.20 | 30.95 | 26.98 | 19.70 | 22.35 | 29.53 |
Operating CF per Share |
(3.20) | (2.62) | (2.76) | (3.23) | (1.87) | (6.27) | (2.63) | 1.47 | 1.50 | 1.51 |
Capex per Share |
(0.53) | (1.03) | (0.96) | (0.99) | (1.11) | (1.35) | (0.93) | (0.03) | (0.13) | (0.21) |
Free Cash Flow per Share |
(3.73) | (3.65) | (3.71) | (4.22) | (2.98) | (7.61) | (3.55) | 1.44 | 1.37 | 1.29 |
Cash per Share |
0.66 | 2.46 | 0.59 | 0.51 | 1.01 | 1.54 | 1.25 | 1.09 | 2.88 | 3.53 |
Shareholders Equity per Share |
(1.55) | 3.67 | 1.51 | 0.82 | 2.47 | 1.27 | (2.09) | (0.70) | 2.25 | 6.11 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
(1.55) | 3.67 | 1.51 | 0.82 | 2.47 | 1.27 | (2.09) | (0.70) | 2.25 | 6.11 |
Free Cash Flow |
(279.76) | (278.41) | (558.01) | (988.00) | (968.00) | (3,151.00) | (1,792.00) | 788.00 | 838.00 | 891.00 |
Working Capital |
78.82 | 183.69 | 333.34 | 494.55 | 1,456.00 | 2,002.00 | 2,002.00 | 1,785.00 | 3,531.00 | 5,030.00 |
Capital Expenditures |
(39.54) | (78.49) | (143.67) | (231.00) | (360.00) | (557.00) | (468.00) | (15.00) | (80.00) | (145.00) |
Net Current Asset Value |
(176.55) | 128.13 | (100.73) | (506.39) | (310.00) | (1,598.00) | (5,157.00) | (4,134.00) | (2,240.00) | (2,449.00) |
EV/EBIT |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 29.04 | 32.31 |
Capex to Sales |
0.11 | 0.09 | 0.07 | 0.06 | 0.06 | 0.04 | 0.03 | 0.00 | 0.01 | 0.01 |
Price to Operating Income |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25.13 | 30.88 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.08 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.35 | 0.13 | 0.12 | 0.10 |
Cash ROIC |
(268.33%) | (36.20%) | (58.76%) | (54.55%) | (33.93%) | (47.93%) | (22.73%) | 12.15% | 9.56% | 7.58% |
Accounts Receivable Turnover |
20.95 | 19.06 | 19.75 | 16.94 | 16.41 | 27.98 | 12.66 | 8.10 | 13.76 | 20.60 |
Accounts Payable Turnover |
11.82 | 19.25 | 20.27 | 19.29 | 16.63 | 21.81 | 17.25 | 13.18 | 14.87 | 16.49 |
Inventory Turnover |
2.73 | 3.83 | 5.50 | 5.84 | 5.33 | 5.20 | 4.92 | 5.98 | 7.83 | 8.03 |
Average Days of Payables |
31.70 | 24.05 | 25.20 | 24.93 | 26.04 | 22.00 | 22.95 | 24.05 | 28.94 | 24.89 |
Days of Inventory on Hand |
195.72 | 104.98 | 85.55 | 81.09 | 78.89 | 105.59 | 55.41 | 46.40 | 54.36 | 54.49 |
Average Receivables |
17.43 | 45.07 | 98.99 | 232.58 | 340.42 | 458.00 | 1,074.50 | 1,330.00 | 994.00 | 986.50 |
Average Payables |
29.28 | 41.08 | 86.76 | 177.93 | 288.22 | 499.00 | 716.50 | 686.50 | 726.00 | 978.00 |
Average Inventory |
126.77 | 206.48 | 319.84 | 587.47 | 899.35 | 2,092.50 | 2,512.50 | 1,513.00 | 1,379.00 | 2,008.00 |
Average Assets |
235.92 | 488.49 | 816.08 | 1,524.38 | 2,546.37 | 5,025.00 | 7,856.50 | 7,884.50 | 7,777.50 | 10,842.50 |
Average Common Equity |
(59.39) | 33.23 | 204.92 | 209.68 | 496.97 | 663.50 | (264.00) | (718.50) | 495.50 | 2,789.00 |
Columns are period end dates