Carvana Co. (CVNA) financial statements (2022 and earlier)
Company profile
| Business Address |
1930 W. RIO SALADO PARKWAY TEMPE, AZ 85281 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| SIC | 55 - Automotive Dealers And Gasoline Service Stations (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance sheet (Statement of financial position) ($ in millions)
| 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|
| ASSETS | |||||||
| Current Assets | |||||||
| Cash, cash equivalents, and short-term investments | 403 | 301 | 76 | 79 | 173 | ||
| Cash and cash equivalents | 403 | 301 | 76 | 79 | 173 | ||
| Restricted cash and investments | 233 | 28 | 42 | 10 | 14 | ||
| Receivables | 185 | 62 | 33 | 31 | 13 | ||
| Inventory, net of allowances, customer advances and progress billings | 3,149 | 1,036 | 763 | 412 | 227 | ||
| Inventory | 3,149 | 1,036 | 763 | 412 | 227 | ||
| Assets held-for-sale, not part of disposal group | 287 | 105 | 46 | ||||
| Other current assets | 163 | 73 | 53 | 24 | 15 | ||
| Other undisclosed current assets | 759 | 423 | 106 | 2 | 1 | ||
| Total current assets: | 4,892 | 1,923 | 1,359 | 663 | 490 | ||
| Noncurrent Assets | |||||||
| Operating lease, right-of-use asset | 369 | 155 | 123 | ✕ | ✕ | ||
| Property, plant and equipment | 297 | 149 | |||||
| Intangible assets, net (including goodwill) | 13 | 15 | 17 | 18 | |||
| Goodwill | 9 | 9 | 9 | 9 | |||
| Intangible assets, net (excluding goodwill) | 4 | 6 | 7 | 9 | |||
| Other noncurrent assets | 181 | 32 | 15 | 13 | 3 | ||
| Other undisclosed noncurrent assets | 1,560 | 909 | 543 | ||||
| Total noncurrent assets: | 2,123 | 1,111 | 698 | 328 | 151 | ||
| TOTAL ASSETS: | 7,015 | 3,035 | 2,058 | 991 | 641 | ||
| LIABILITIES AND EQUITY | |||||||
| Liabilities | |||||||
| Current Liabilities | |||||||
| Accounts payable and accrued liabilities, including: | 656 | 342 | 234 | 118 | 50 | ||
| Accounts payable | 141 | 67 | 64 | 29 | 11 | ||
| Accrued liabilities | 163 | 75 | 38 | 19 | 16 | ||
| Employee-related liabilities | 45 | 35 | 22 | 13 | 5 | ||
| Taxes payable | 102 | 72 | 46 | 28 | 9 | ||
| Interest and dividends payable | 42 | 20 | 16 | 9 | |||
| Other undisclosed accounts payable and accrued liabilities | 163 | 76 | 50 | 19 | 10 | ||
| Debt | 2,154 | 79 | 610 | 208 | 254 | ||
| Due to related parties | 4 | 2 | |||||
| Other liabilities | 29 | 20 | 13 | ||||
| Other undisclosed current liabilities | 51 | 26 | 8 | ||||
| Total current liabilities: | 2,890 | 467 | 865 | 330 | 306 | ||
| Noncurrent Liabilities | |||||||
| Long-term debt and lease obligation, including: | 3,569 | 1,764 | 999 | 425 | 48 | ||
| Long-term debt, excluding current maturities | 3,208 | 1,617 | 883 | 425 | |||
| Operating lease, liability | 361 | 147 | 116 | ✕ | ✕ | ||
| Other undisclosed long-term debt and lease obligation | 48 | ||||||
| Liabilities, other than long-term debt | 31 | 1 | 2 | 9 | 7 | ||
| Other liabilities | 31 | 1 | 2 | 9 | 7 | ||
| Total noncurrent liabilities: | 3,600 | 1,766 | 1,001 | 434 | 56 | ||
| Total liabilities: | 6,490 | 2,233 | 1,866 | 764 | 362 | ||
| Stockholders' equity | |||||||
| Stockholders' equity attributable to parent, including: | 306 | 388 | 98 | 73 | 126 | ||
| Additional paid in capital | 795 | 742 | 281 | 148 | 41 | ||
| Accumulated deficit | (489) | (354) | (183) | (75) | (13) | ||
| Other undisclosed stockholders' equity attributable to parent | 0 | 0 | 0 | 97 | |||
| Stockholders' equity attributable to noncontrolling interest | 219 | 414 | 94 | 154 | 154 | ||
| Total stockholders' equity: | 525 | 802 | 192 | 227 | 280 | ||
| TOTAL LIABILITIES AND EQUITY: | 7,015 | 3,035 | 2,058 | 991 | 641 | ||
Income statement (P&L) ($ in millions)
| 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|
| Revenues | 12,814 | 5,587 | 3,940 | 1,955 | 859 | |
| Revenue, net | ✕ | ✕ | ✕ | 1,955 | 859 | |
| Cost of revenue (Cost of Goods and Services Sold) | (10,885) | (4,793) | (3,433) | (1,759) | (791) | |
| Gross profit: | 1,929 | 794 | 506 | 197 | 68 | |
| Operating expenses | (2,102) | (1,172) | (787) | (425) | (223) | |
| Operating loss: | (173) | (379) | (280) | (229) | (155) | |
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | (6) | 1 | (4) | (1) | (1) | |
| Interest and debt expense | (176) | (165) | (81) | (25) | (8) | |
| Loss from continuing operations before income taxes: | (355) | (542) | (365) | (255) | (164) | |
| Income tax expense (benefit) | (1) | 0 | ||||
| Loss before gain (loss) on sale of properties: | (356) | (542) | (365) | (255) | (164) | |
| Other undisclosed net income | 69 | 80 | ||||
| Net loss: | (287) | (462) | (365) | (255) | (164) | |
| Net income attributable to noncontrolling interest | 152 | 291 | 250 | 193 | 101 | |
| Net loss attributable to parent: | (135) | (171) | (115) | (62) | (63) | |
| Preferred stock dividends and other adjustments | (4) | (0) | ||||
| Other undisclosed net loss available to common stockholders, basic | (1) | (1) | ||||
| Net loss available to common stockholders, diluted: | (135) | (171) | (115) | (67) | (64) | |
Comprehensive Income ($ in millions)
| 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|
| Net loss: | (287) | (462) | (365) | (255) | (164) | |
| Comprehensive loss: | (287) | (462) | (365) | (255) | (164) | |
| Comprehensive income, net of tax, attributable to noncontrolling interest | 152 | 291 | 250 | 193 | 101 | |
| Comprehensive loss, net of tax, attributable to parent: | (135) | (171) | (115) | (62) | (63) | |
Statements sources
The financial statements are based on the company's filings with the The U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.