Arrow Home Group Co., Ltd.
Arrow Home Group Co., Ltd. manufactures and sells smart home and improvement products worldwide. The company offers ceramic bathrooms, ceramic tiles, and whole house customized furniture under the ARROW, FAENZA and ANNWA brands. It also owns and operates…
Construction
CN, Foshan [HQ]
Cash Flow Statements
6 Sheets · Starting from 2023In Million CNY. Margins, Growth Rates In %
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||
| Operating Cash Flow (OCF) | -327.00 | 721.00 | 1,269.00 | 905.00 | 400.00 | 1,174.00 | |
| Operating Cash (Net) | -327.00 | 721.00 | 1,269.00 | 905.00 | 400.00 | 1,174.00 | |
| Accounts Receivable | - - | 222.00 | 91.00 | -347.00 | 23.00 | -24.00 | |
| Accounts Payable | - - | -222.00 | -91.00 | 347.00 | -23.00 | 158.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | |
| Change | - - | -438.00 | 278.00 | -216.00 | -610.00 | 291.00 | |
| Other WC | - - | -363.00 | -22.00 | 73.00 | -651.00 | 11.00 | |
| Investing Activities | |||||||
| Used Cash (Net) | -105.00 | -355.00 | -591.00 | -1,213.00 | -1,267.00 | -868.00 | |
| Capital Expenditure | -470.00 | -540.00 | -612.00 | -1,112.00 | -1,278.00 | -868.00 | |
| Purchases of Investments | -57.00 | -15.00 | -13.00 | -121.00 | -2.00 | 6.00 | |
| Sale/Maturity of Investment | 390.00 | 193.00 | 31.00 | 12.00 | 8.00 | 8.00 | |
| Property, Plant, Equipment (P&PE) | -470.00 | -540.00 | -612.00 | -1,112.00 | -1,278.00 | -868.00 | |
| Acquisitions (Net) | 31.00 | 10.00 | 2.00 | 15.00 | 2.00 | - - | |
| Other Investing Activities | 1.00 | -3.00 | - - | -7.00 | 2.00 | -15.00 | |
| Financing Activities | |||||||
| Used Cash (Net) | -525.00 | -299.00 | -79.00 | -343.00 | -1,596.00 | -154.00 | |
| Debt Repayment | -736.00 | -854.00 | -1,253.00 | -483.00 | -453.00 | -103.00 | |
| Dividends Paid | - - | -58.00 | -510.00 | -41.00 | -66.00 | -246.00 | |
|
Common Stock
|
- - | - - | - - | - - | -34 | 9 | |
| Issued | - - | - - | - - | - - | -17.00 | - - | |
| Repurchased | - - | - - | - - | - - | 17.00 | -9.00 | |
| Other Financing Activities | 1,321.00 | 613.00 | 1,684.00 | 868.00 | 2,116.00 | -68.00 | |
| Cash Balances | |||||||
| Begin of Period | 243.00 | 336.00 | 402.00 | 1,001.00 | 1,037.00 | 1,855.00 | |
| End of Period | 336.00 | 402.00 | 1,001.00 | 1,037.00 | 1,766.00 | 1,969.00 | |
| Change | 92.00 | 66.00 | 598.00 | 35.00 | 729.00 | 114.00 | |
| Non-Cash Balances | |||||||
| Depreciation and Amortization | 87.00 | 238.00 | 227.00 | 285.00 | 322.00 | 438.00 | |
| Stock Based Compensation | - - | 2.00 | 14.00 | 14.00 | 19.00 | 28.00 | |
| Other | -612.00 | 300.00 | 176.00 | 260.00 | 96.00 | 632.00 | |
| Highlighted metrics | |||||||
| Free Cash Flow (FCF) | -798.00 | 181.00 | 657.00 | -206.00 | -877.00 | 305.00 | |
| Cash Conversion Cycle (CCC) | -113.00 | -103.00 | -122.00 | -105.00 | -74.00 | 2.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - |