Company logo

ARVL - Arrival

NASDAQ -> Consumer Cyclical -> Auto Manufacturers
Howald, Luxembourg
Type: Equity

ARVL price evolution
ARVL
(in millions $) 30 Oct 2022 30 Jun 2022 1 May 2022 31 Dec 2021
Current assets
Cash $512.62 $795.86
Short term investments
Net receivables $95.11 $76.18
Inventory $30.69 $20.3
Total current assets $656.87 $898.71
Long term investments
Property, plant & equipment $312.86 $240.02
Goodwill & intangible assets $473.96 $366.45
Total noncurrent assets $846.07 $665.21
Total investments
Total assets $1502.94 $1563.92
Current liabilities
Accounts payable $67.34 $59.18
Deferred revenue
Short long term debt $17.22 $12.6
Total current liabilities $87.18 $72.1
Long term debt $364.55 $399.01
Total noncurrent liabilities $371.96 $408.8
Total debt $381.77 $411.61
Total liabilities $459.13 $480.9
Shareholders' equity
Retained earnings -$1697.01 -$1362.33
Other shareholder equity
Total shareholder equity $1043.8 $1083.02
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Jan 2019
Current assets
Cash $795.86 $67.08 $1.9
Short term investments $4.24
Net receivables $76.18 $62.21 $8.5
Inventory $20.3 $11.82 $5.7
Total current assets $898.71 $153.52 $1.59
Long term investments
Property, plant & equipment $240.02 $112.72 $34.9
Goodwill & intangible assets $366.45 $171.73
Total noncurrent assets $665.21 $296.37 $258.89
Total investments $4.24 $310.67
Total assets $1563.92 $449.89 $312.57
Current liabilities
Accounts payable $59.18 $34.16 $0.11
Deferred revenue
Short long term debt $12.6 $4.25
Total current liabilities $72.1 $38.92 $0.18
Long term debt $399.01 $87.91 $19.9
Total noncurrent liabilities $408.8 $90.66 $10.87
Total debt $411.61 $92.16
Total liabilities $480.9 $129.58 $11.05
Shareholders' equity
Retained earnings -$1362.33 -$258.76 $0.04
Other shareholder equity
Total shareholder equity $1083.02 $320.31 $6
(in millions $) 30 Oct 2022 30 Jul 2022 1 May 2022 31 Dec 2021
Revenue
Total revenue
Cost of revenue
Gross Profit
Operating activities
Research & development $26.5
Selling, general & administrative $32.91
Total operating expenses $67.79
Operating income -$67.79
Income from continuing operations
EBIT -$37.75
Income tax expense -$0.77
Interest expense $16.09
Net income
Net income -$53.08
Income (for common shares) -$53.08
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Jan 2019
Revenue
Total revenue
Cost of revenue
Gross Profit
Operating activities
Research & development $48.24 $17.95
Selling, general & administrative $144.54 $75.13 $0.11
Total operating expenses $1219.21 $100.32 $0.11 $21.83
Operating income -$1219.21 -$100.32 -$0.11
Income from continuing operations
EBIT -$1069.6 -$95.26 $0.06
Income tax expense $6.35 -$17.8 $0.02 -$0.95
Interest expense $27.62 $5.76 $0.11
Net income
Net income -$1103.58 -$83.22 $0.04 -$30.19
Income (for common shares) -$1103.58 -$83.22 $0.04
(in millions $) 30 Jul 2022 31 Dec 2021 30 Sep 2021 30 Jun 2021
Net income -$53.08 -$26.39 -$38.67
Operating activities
Depreciation $6.6 $4.87 $4.92
Business acquisitions & disposals -$0.1
Stock-based compensation -$0.77 $1.72 $0.1
Total cash flows from operations -$82.88 -$49.21 -$57.53
Investing activities
Capital expenditures -$20.88 -$31.87 -$19.7
Investments
Total cash flows from investing -$194.28 -$76.5 -$81.2 -$65.09
Financing activities
Dividends paid
Sale and purchase of stock $298.91 $61.09 $57.48
Net borrowings $272.95 -$3.16 -$3.47
Total cash flows from financing -$16.39 $571.86 $57.46 $54.48
Effect of exchange rate -$3.97 $2.75 $8.71 -$5.26
Change in cash and equivalents -$387.99 $412.42 -$73.05 -$65.54
(in millions $) 31 Dec 2021 31 Dec 2020 31 Dec 2019 31 Jan 2019
Net income -$1103.58 -$83.22 $0.04
Operating activities
Depreciation $20.57 $9.65
Business acquisitions & disposals -$0.1 $0.12
Stock-based compensation $2.25 $9.33
Total cash flows from operations -$236.98 -$81.46 -$0
Investing activities
Capital expenditures -$83.79 -$27.19
Investments -$310.5
Total cash flows from investing -$264.25 -$106.69 -$310.5 -$25.91
Financing activities
Dividends paid
Sale and purchase of stock $951.89 $304.32
Net borrowings $263.98 -$6.75 -$0.03
Total cash flows from financing $1215.87 $153.75 $312.4 $41.05
Effect of exchange rate $7.67 $0.7 -$0.04
Change in cash and equivalents $721.12 -$30.26 $1.9 -$4.42
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.44
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A