Arrival SA
OTC:ARVLF
Cash Flow Statement
Cash Flow Statement
Arrival SA
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||
| Net Income |
(83)
|
(1 053)
|
(1 080)
|
(1 084)
|
(1 104)
|
(179)
|
|
| Depreciation & Amortization |
10
|
11
|
15
|
17
|
21
|
30
|
|
| Change in Deffered Taxes |
2
|
1
|
0
|
0
|
3
|
4
|
|
| Stock-Based Compensation |
9
|
0
|
0
|
0
|
2
|
10
|
|
| Other Non-Cash Items |
(9)
|
918
|
914
|
895
|
895
|
(85)
|
|
| Cash Taxes Paid |
(4)
|
(7)
|
(6)
|
(6)
|
(6)
|
3
|
|
| Change in Working Capital |
3
|
30
|
7
|
(14)
|
(45)
|
(76)
|
|
| Cash from Operating Activities |
(77)
N/A
|
(91)
-18%
|
(142)
-56%
|
(184)
-29%
|
(231)
-25%
|
(306)
-33%
|
|
| Investing Cash Flow | |||||||
| Capital Expenditures |
(91)
|
(107)
|
(147)
|
(185)
|
(246)
|
(305)
|
|
| Other Items |
(16)
|
(22)
|
(27)
|
(49)
|
(18)
|
(47)
|
|
| Cash from Investing Activities |
(107)
N/A
|
(129)
-21%
|
(174)
-35%
|
(235)
-35%
|
(264)
-13%
|
(352)
-33%
|
|
| Financing Cash Flow | |||||||
| Net Issuance of Common Stock |
161
|
0
|
208
|
269
|
417
|
360
|
|
| Net Issuance of Debt |
(7)
|
(7)
|
(9)
|
(12)
|
264
|
259
|
|
| Other |
(0)
|
534
|
535
|
534
|
534
|
(7)
|
|
| Cash from Financing Activities |
154
N/A
|
678
+341%
|
734
+8%
|
792
+8%
|
1 216
+54%
|
613
-50%
|
|
| Change in Cash | |||||||
| Effect of Foreign Exchange Rates |
1
|
2
|
(2)
|
7
|
8
|
7
|
|
| Net Change in Cash |
(30)
N/A
|
460
N/A
|
415
-10%
|
380
-9%
|
729
+92%
|
(37)
N/A
|
|
| Free Cash Flow | |||||||
| Free Cash Flow |
(168)
N/A
|
(199)
-18%
|
(289)
-45%
|
(370)
-28%
|
(477)
-29%
|
(611)
-28%
|
|