Financhill
Buy
55

CVNA Quote, Financials, Valuation and Earnings

Last price:
$186.51
Seasonality move :
48.36%
Day range:
$178.55 - $189.59
52-week range:
$67.61 - $292.84
Dividend yield:
0%
P/E ratio:
118.79x
P/S ratio:
2.10x
P/B ratio:
19.84x
Volume:
3.3M
Avg. volume:
4.4M
1-year change:
134.36%
Market cap:
$25B
Revenue:
$13.7B
EPS (TTM):
$1.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $12.8B $13.6B $10.8B $13.7B
Revenue Growth (YoY) 41.8% 129.35% 6.17% -20.83% 26.94%
 
Cost of Revenues $4.8B $10.9B $12.4B $9B $10.8B
Gross Profit $794M $1.9B $1.2B $1.7B $2.9B
Gross Profit Margin 14.21% 15.05% 9.16% 16.01% 21.03%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $2B $2.7B $1.8B $1.9B
Other Inc / (Exp) $1M -$6M -$903M $887M $61M
Operating Expenses $1.1B $2B $2.8B $1.8B $1.9B
Operating Income -$332M -$104M -$1.5B -$80M $990M
 
Net Interest Expenses $131M $176M $486M $632M $651M
EBT. Incl. Unusual Items -$462M -$286M -$2.9B $175M $400M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1M $1M $25M -$4M
Net Income to Company -$462M -$287M -$2.9B $150M $404M
 
Minority Interest in Earnings $291M $152M $1.3B $300M -$194M
Net Income to Common Excl Extra Items -$171M -$135M -$1.6B $450M $210M
 
Basic EPS (Cont. Ops) -$2.63 -$1.63 -$15.74 $4.12 $1.72
Diluted EPS (Cont. Ops) -$2.63 -$1.63 -$15.74 $0.75 $1.59
Weighted Average Basic Share $65M $82.8M $100.8M $109.3M $122.3M
Weighted Average Diluted Share $65M $82.8M $100.8M $200.6M $132.2M
 
EBITDA -$257M -$5M -$2.1B $1.2B $1.4B
EBIT -$331M -$110M -$2.4B $807M $1.1B
 
Revenue (Reported) $5.6B $12.8B $13.6B $10.8B $13.7B
Operating Income (Reported) -$332M -$104M -$1.5B -$80M $990M
Operating Income (Adjusted) -$331M -$110M -$2.4B $807M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $3.8B $2.8B $2.4B $3.5B
Revenue Growth (YoY) 65.54% 105.42% -24.41% -14.56% 46.33%
 
Cost of Revenues $1.6B $3.2B $2.6B $2B $2.8B
Gross Profit $244M $516M $193M $402M $763M
Gross Profit Margin 13.36% 13.75% 6.8% 16.58% 21.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $342M $620M $632M $439M $494M
Other Inc / (Exp) $6M -$22M -$835M $1M $44M
Operating Expenses $342M $620M $646M $440M $503M
Operating Income -$98M -$104M -$453M -$38M $260M
 
Net Interest Expenses $62M $55M $153M $165M $148M
EBT. Incl. Unusual Items -$154M -$181M -$1.4B -$202M $156M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1M -- -$2M -$3M
Net Income to Company -$154M -$182M -$1.4B -$200M $159M
 
Minority Interest in Earnings $91M $93M $635M $86M -$80M
Net Income to Common Excl Extra Items -$63M -$89M -$806M -$114M $79M
 
Basic EPS (Cont. Ops) -$0.87 -$1.02 -$7.61 -$1.12 $0.61
Diluted EPS (Cont. Ops) -$0.87 -$1.02 -$7.61 -$1.12 $0.56
Weighted Average Basic Share $73.2M $86.9M $105.9M $114.2M $130.2M
Weighted Average Diluted Share $73.2M $86.9M $105.9M $210.9M $141.1M
 
EBITDA -$70M -$93M -$1.2B $45M $378M
EBIT -$92M -$126M -$1.3B -$37M $304M
 
Revenue (Reported) $1.8B $3.8B $2.8B $2.4B $3.5B
Operating Income (Reported) -$98M -$104M -$453M -$38M $260M
Operating Income (Adjusted) -$92M -$126M -$1.3B -$37M $304M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $12.8B $13.6B $10.8B $13.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $10.9B $12.4B $9B $10.8B
Gross Profit $794M $1.9B $1.2B $1.7B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $2B $2.7B $1.8B $1.9B
Other Inc / (Exp) $1M -$6M -$903M $887M $61M
Operating Expenses $1.1B $2B $2.8B $1.8B $1.9B
Operating Income -$332M -$104M -$1.5B -$80M $990M
 
Net Interest Expenses $131M $176M $486M $632M $651M
EBT. Incl. Unusual Items -$462M -$286M -$2.9B $175M $400M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1M $1M $25M -$4M
Net Income to Company -$462M -$287M -$2.9B $150M $404M
 
Minority Interest in Earnings $291M $152M $1.3B $300M -$194M
Net Income to Common Excl Extra Items -$171M -$135M -$1.6B $450M $210M
 
Basic EPS (Cont. Ops) -$2.78 -$1.59 -$15.52 $3.87 $1.69
Diluted EPS (Cont. Ops) -$2.78 -$1.60 -$15.52 $0.42 $1.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$257M -$5M -$2.1B $1.2B $1.4B
EBIT -$331M -$110M -$2.4B $807M $1.1B
 
Revenue (Reported) $5.6B $12.8B $13.6B $10.8B $13.7B
Operating Income (Reported) -$332M -$104M -$1.5B -$80M $990M
Operating Income (Adjusted) -$331M -$110M -$2.4B $807M $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.8B $13.6B $10.8B $13.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.9B $12.4B $9B $10.8B --
Gross Profit $1.9B $1.2B $1.7B $2.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.7B $1.8B $1.9B --
Other Inc / (Exp) -$6M -$903M $887M $61M --
Operating Expenses $2B $2.8B $1.8B $1.9B --
Operating Income -$104M -$1.5B -$80M $990M --
 
Net Interest Expenses $176M $486M $632M $651M --
EBT. Incl. Unusual Items -$286M -$2.9B $175M $400M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1M $1M $25M -$4M --
Net Income to Company -$287M -$2.9B $150M $404M --
 
Minority Interest in Earnings $152M $1.3B $300M -$194M --
Net Income to Common Excl Extra Items -$135M -$1.6B $450M $210M --
 
Basic EPS (Cont. Ops) -$1.59 -$15.52 $3.87 $1.69 --
Diluted EPS (Cont. Ops) -$1.60 -$15.52 $0.42 $1.57 --
Weighted Average Basic Share $331.2M $403.3M $437.3M $489.3M --
Weighted Average Diluted Share $425.8M $403.3M $629.1M $615.3M --
 
EBITDA -$5M -$2.1B $1.2B $1.4B --
EBIT -$110M -$2.4B $807M $1.1B --
 
Revenue (Reported) $12.8B $13.6B $10.8B $13.7B --
Operating Income (Reported) -$104M -$1.5B -$80M $990M --
Operating Income (Adjusted) -$110M -$2.4B $807M $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $301M $403M $434M $530M $1.7B
Short Term Investments -- -- $321M $366M $464M
Accounts Receivable, Net $79M $206M $253M $266M $303M
Inventory $1B $3.1B $1.9B $1.2B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $204M $545M $182M $138M $122M
Total Current Assets $1.9B $4.9B $4.6B $3.3B $4.9B
 
Property Plant And Equipment $1.1B $1.9B $3.8B $3.4B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $9M $9M -- -- --
Other Intangibles $6M $4M $70M $52M $34M
Other Long-Term Assets $32M $181M $254M $261M $368M
Total Assets $3B $7B $8.7B $7.1B $8.5B
 
Accounts Payable $67M $114M $216M $231M $236M
Accrued Expenses $128M $290M $321M $157M $303M
Current Portion Of Long-Term Debt $65M $152M $201M $189M $309M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $20M $29M $80M $83M $106M
Total Current Liabilities $467M $2.9B $2.6B $1.5B $1.3B
 
Long-Term Debt $1.6B $3.2B $6.6B $5.4B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $6.5B $9.8B $7.5B $7.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $388M $306M -$518M $243M $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $414M $219M -$535M -$627M $115M
Total Equity $802M $525M -$1.1B -$384M $1.4B
 
Total Liabilities and Equity $3B $7B $8.7B $7.1B $8.5B
Cash and Short Terms $301M $403M $755M $896M $2.2B
Total Debt $1.7B $5.4B $8.3B $6.3B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $301M $403M $434M $530M $1.7B
Short Term Investments -- -- $321M $366M $464M
Accounts Receivable, Net $79M $206M $253M $266M $303M
Inventory $1B $3.1B $1.9B $1.2B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $204M $545M $182M $138M $122M
Total Current Assets $1.9B $4.9B $4.6B $3.3B $4.9B
 
Property Plant And Equipment $1.1B $1.9B $3.8B $3.4B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $9M $9M -- -- --
Other Intangibles $6M $4M $70M $52M $34M
Other Long-Term Assets $32M $181M $254M $261M $368M
Total Assets $3B $7B $8.7B $7.1B $8.5B
 
Accounts Payable $67M $114M $216M $231M $236M
Accrued Expenses $128M $290M $321M $157M $303M
Current Portion Of Long-Term Debt $65M $152M $201M $189M $309M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $20M $29M $80M $83M $106M
Total Current Liabilities $467M $2.9B $2.6B $1.5B $1.3B
 
Long-Term Debt $1.6B $3.2B $6.6B $5.4B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $6.5B $9.8B $7.5B $7.1B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $414M $219M -$535M -$627M $115M
Total Equity $802M $525M -$1.1B -$384M $1.4B
 
Total Liabilities and Equity $3B $7B $8.7B $7.1B $8.5B
Cash and Short Terms $301M $403M $755M $896M $2.2B
Total Debt $1.7B $5.4B $8.3B $6.3B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$462M -$287M -$2.9B $150M $404M
Depreciation & Amoritzation $74M $105M $261M $352M $305M
Stock-Based Compensation $25M $39M $69M $73M $91M
Change in Accounts Receivable -$43M -$148M $145M -$22M -$47M
Change in Inventories -$263M -$2.1B $1.4B $711M -$455M
Cash From Operations -$608M -$2.6B -$1.3B $803M $918M
 
Capital Expenditures $360M $557M $512M $87M $91M
Cash Acquisitions -- -- -$2.2B -$7M --
Cash From Investing -$346M -$627M -$2.6B $31M -$13M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.8B $16.3B $16.4B $6.8B $3.3B
Long-Term Debt Repaid -$5.6B -$12.7B -$13.7B -$8.1B -$4.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52M -$64M -$83M -$84M -$23M
Cash From Financing $1.2B $3.5B $3.9B -$868M $261M
 
Beginning Cash (CF) $118M $329M $636M $628M $594M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211M $307M -$8M -$34M $1.2B
Ending Cash (CF) $329M $636M $628M $594M $1.8B
 
Levered Free Cash Flow -$968M -$3.2B -$1.8B $716M $827M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$154M -$182M -$1.4B -$200M $159M
Depreciation & Amoritzation $22M $33M $82M $82M $74M
Stock-Based Compensation $7M $11M $12M $21M $22M
Change in Accounts Receivable $3M -$37M $105M $51M $58M
Change in Inventories -$65M -$856M $716M -$66M -$301M
Cash From Operations -$161M -$1.2B -$739M -$239M $60M
 
Capital Expenditures $90M $167M $61M $18M $24M
Cash Acquisitions -- -- -$7M -- --
Cash From Investing -$85M -$275M -$15M $9M -$7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $6B $2.4B $975M $526M
Long-Term Debt Repaid -$1.7B -$4.3B -$1.5B -$747M -$654M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$31M -$18M -- -$20M -$18M
Cash From Financing $379M $1.7B $905M $208M $775M
 
Beginning Cash (CF) $196M $404M $477M $616M $932M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $133M $232M $151M -$22M $828M
Ending Cash (CF) $329M $636M $628M $594M $1.8B
 
Levered Free Cash Flow -$251M -$1.3B -$800M -$257M $36M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$462M -$287M -$2.9B $150M $404M
Depreciation & Amoritzation $74M $105M $261M $352M $305M
Stock-Based Compensation $25M $39M $69M $73M $91M
Change in Accounts Receivable -$43M -$148M $145M -$22M -$47M
Change in Inventories -$263M -$2.1B $1.4B $711M -$455M
Cash From Operations -$608M -$2.6B -$1.3B $803M $918M
 
Capital Expenditures $360M $557M $512M $87M $91M
Cash Acquisitions -- -- -$2.2B -$7M --
Cash From Investing -$346M -$627M -$2.6B $31M -$13M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.8B $16.3B $16.4B $6.8B $3.3B
Long-Term Debt Repaid -$5.6B -$12.7B -$13.7B -$8.1B -$4.3B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$52M -$64M -$83M -- -$23M
Cash From Financing $1.2B $3.5B $3.9B -$868M $261M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $211M $307M -$8M -$34M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$968M -$3.2B -$1.8B $716M $827M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$287M -$2.9B $150M $404M --
Depreciation & Amoritzation $105M $261M $352M $305M --
Stock-Based Compensation $39M $69M $73M $91M --
Change in Accounts Receivable -$148M $145M -$22M -$47M --
Change in Inventories -$2.1B $1.4B $711M -$455M --
Cash From Operations -$2.6B -$1.3B $803M $918M --
 
Capital Expenditures $557M $512M $87M $91M --
Cash Acquisitions -- -$2.2B -$7M -- --
Cash From Investing -$627M -$2.6B $31M -$13M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.3B $16.4B $6.8B $3.3B --
Long-Term Debt Repaid -$12.7B -$13.7B -$8.1B -$4.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$64M -$83M -$84M -$23M --
Cash From Financing $3.5B $3.9B -$868M $261M --
 
Beginning Cash (CF) $1.5B $2.9B $2.6B $2.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $307M -$8M -$34M $1.2B --
Ending Cash (CF) $1.8B $2.8B $2.6B $3.6B --
 
Levered Free Cash Flow -$3.2B -$1.8B $716M $827M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is the Market Going to Go Lower?
Is the Market Going to Go Lower?

The last month has been extremely difficult for the stock…

2 Dividend Stocks to Buy in a Recession
2 Dividend Stocks to Buy in a Recession

While many economists and investors initially expected 2025 to be…

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
48
SMTC alert for Mar 18

Semtech [SMTC] is down 0.49% over the past day.

Buy
67
PLPC alert for Mar 18

Preformed Line Products [PLPC] is up 3.8% over the past day.

Buy
58
NUTX alert for Mar 18

Nutex Health [NUTX] is up 4.82% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock