XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) - USD ($)
shares in Thousands, $ in Millions
Total
Carvana Group
Additional Paid-in Capital
Additional Paid-in Capital
Carvana Group
Accumulated Deficit
Non-controlling Interests
Class A Common Stock
Class A Common Stock
Common Stock
Class A Common Stock
Additional Paid-in Capital
Class B Common Stock
Class B Common Stock
Common Stock
Beginning balance (in shares) at Dec. 31, 2023               114,239     85,619
Beginning balance at Dec. 31, 2023 $ (384)   $ 1,869   $ (1,626) $ (627)   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 49       28 21          
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises (in shares)               29      
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises 0   (6)     6          
Establishment of deferred tax assets related to increases in tax basis in Carvana Group   $ 1   $ 1              
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group   (1)   (1)              
Contribution of Class A common stock from related party (in shares)               (1)      
Issuance of Class A common stock to settle vested RSUs (in shares)               2,272      
Options exercised (in shares)               19      
Equity-based compensation 24   24                
Ending balance (in shares) at Mar. 31, 2024               116,558     85,619
Ending balance at Mar. 31, 2024 (311)   1,887   (1,598) (600)   $ 0     $ 0
Beginning balance (in shares) at Dec. 31, 2023               114,239     85,619
Beginning balance at Dec. 31, 2023 (384)   1,869   (1,626) (627)   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 245                    
Ending balance (in shares) at Sep. 30, 2024               126,444     80,935
Ending balance at Sep. 30, 2024 286   2,106   (1,495) (325)   $ 0     $ 0
Beginning balance (in shares) at Mar. 31, 2024               116,558     85,619
Beginning balance at Mar. 31, 2024 (311)   1,887   (1,598) (600)   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 48       18 30          
Issuance of Class A common stock, net of underwriters' discounts and commissions and offering expenses (in shares)               3,047      
Issuance of Class A common stock, net of underwriters' discounts and commissions and offering expenses 347   347                
Adjustments to the non-controlling interests related to equity offering 0   (155)     155          
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises (in shares)               73      
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises 0   (4)     4          
Establishment of deferred tax assets related to increases in tax basis in Carvana Group   25   25              
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group   (25)   (25)              
Issuance of Class A common stock to settle vested RSUs (in shares)               1,172      
Issuance of Class A common stock under ESPP (in shares)               6      
Issuance of Class A common stock under ESPP 1   1                
Options exercised (in shares)               198      
Options exercised 3   3                
Equity-based compensation 27   27                
Ending balance (in shares) at Jun. 30, 2024               121,054     85,619
Ending balance at Jun. 30, 2024 115   2,106   (1,580) (411)   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 148       85 63          
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises (in shares)               4,718     (4,684)
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises 0   (23)     23          
Establishment of deferred tax assets related to increases in tax basis in Carvana Group   168   168              
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group   (168)   (168)              
Issuance of Class A common stock to settle vested RSUs (in shares)               617      
RSUs surrendered in lieu of withholding taxes (4)   (4)                
Options exercised (in shares)               55      
Equity-based compensation 27   27                
Ending balance (in shares) at Sep. 30, 2024               126,444     80,935
Ending balance at Sep. 30, 2024 286   2,106   (1,495) (325)   $ 0     $ 0
Beginning balance (in shares) at Dec. 31, 2024             133,271 133,271   79,119 79,119
Beginning balance at Dec. 31, 2024 1,375   2,676   (1,416) 115   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 373       216 157          
Tax payments made on behalf of non-controlling members (2)         (2)          
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises (in shares)               55      
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises 0   1     (1)          
Establishment of deferred tax assets related to increases in tax basis in Carvana Group   3   3              
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group   (3)   (3)              
Issuance of Class A common stock to settle vested RSUs (in shares)               926      
RSUs surrendered in lieu of withholding taxes (4)   (4)                
Options exercised (in shares)               147      
Options exercised 5   5                
Equity-based compensation 26   26                
Ending balance (in shares) at Mar. 31, 2025               134,399     79,119
Ending balance at Mar. 31, 2025 1,773   2,704   (1,200) 269   $ 0     $ 0
Beginning balance (in shares) at Dec. 31, 2024             133,271 133,271   79,119 79,119
Beginning balance at Dec. 31, 2024 1,375   2,676   (1,416) 115   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 944                    
Ending balance (in shares) at Sep. 30, 2025             141,178 141,178   76,119 76,119
Ending balance at Sep. 30, 2025 2,951   3,145   (866) 672   $ 0     $ 0
Beginning balance (in shares) at Mar. 31, 2025               134,399     79,119
Beginning balance at Mar. 31, 2025 1,773   2,704   (1,200) 269   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 308       183 125          
Tax payments made on behalf of non-controlling members (2)         (2)          
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises (in shares)               816     (654)
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises 0   5     (5)          
Establishment of deferred tax assets related to increases in tax basis in Carvana Group   64   64              
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group   (64)   (64)              
Issuance of Class A common stock to settle vested RSUs (in shares)               695      
Issuance of Class A common stock under ESPP (in shares)               3      
Issuance of Class A common stock under ESPP 1   1                
RSUs surrendered in lieu of withholding taxes (9)   (9)                
Options exercised (in shares)               585      
Options exercised 16   16                
Equity-based compensation 30   30                
Ending balance (in shares) at Jun. 30, 2025               136,498     78,465
Ending balance at Jun. 30, 2025 2,117   2,747   (1,017) 387   $ 0     $ 0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income 263       151 112          
Issuance of Class A common stock, net of underwriters' discounts and commissions and offering expenses (in shares)               1,476      
Issuance of Class A common stock, net of underwriters' discounts and commissions and offering expenses             $ 536   $ 536    
Adjustments to the non-controlling interests related to equity offering 0   (187)     187          
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises (in shares)               2,369     (2,346)
Exchanges of LLC Units and adjustments to non-controlling interests related to RSU vesting and NQSO exercises 0   14     (14)          
Establishment of deferred tax assets related to increases in tax basis in Carvana Group   209   209              
Establishment of valuation allowance related to deferred tax assets associated with increases in tax basis in Carvana Group   $ (209)   $ (209)              
Issuance of Class A common stock to settle vested RSUs (in shares)               634      
RSUs surrendered in lieu of withholding taxes (8)   (8)                
Options exercised (in shares)               201      
Options exercised 16   16                
Equity-based compensation 27   27                
Ending balance (in shares) at Sep. 30, 2025             141,178 141,178   76,119 76,119
Ending balance at Sep. 30, 2025 $ 2,951   $ 3,145   $ (866) $ 672   $ 0     $ 0