ARHS
Arhaus, Inc. (ARHS)
Last Price$9.0(5.6%)
Market Cap$1,320.4M
$1,271.1M
-1.3% YoY
$68.6M
-45.3% YoY
$302.0M
Net Debt to FCF - 7.6x
$39.7M
3.1% margin

ARHS Income Statement

ARHS Income Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$1,287.7M 4.8% YoY
$540.4M 2.9% YoY
42.0% margin
Cost of revenue
$747.3M 6.2% YoY
Operating income
$164.3M (11.0%) YoY
12.8% margin
Other: $4,378.0K
Operating expenses
$376.1M 10.5% YoY
Pre-tax income
$168.7M (7.6%) YoY
13.1% margin
Net income
$125.2M (8.3%) YoY
9.7% margin
Income tax
$43.5M
25.8% tax rate
SG&A
$376.1M 10.5% YoY
29.2% of revenue

ARHS Income statement key metrics

Annual
Quarterly
LTM

Revenue

$1,287.7M +4.8% YoY

Operating Income

$164.3M -11.0% YoY

Net Income

$125.2M -8.3% YoY

ARHS Balance Sheet

ARHS Balance Sheet Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$1,114.1M
Current assets ($528.3M, 47.4% of total)
$223.1M (20.0%)
Other current assets
$287.0M (25.8%)
Non-current assets ($585.8M, 52.6% of total)
Other non-current assets
$34.6M (3.1%)
Financial position
$286.3M
$223.1M$509.4M
Cash & Short-term Investments
Total Debt

ARHS Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$1,114.1M +19.6% YoY

Liabilities

$773.9M +7.2% YoY

Shareholder's Equity

$340.2M +62.3% YoY

ARHS Cash Flow Statement

ARHS Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$152.5M$172.3M($96.7M)($1,799.0K)$0.0$226.3M

ARHS Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$172.3M +112.0% YoY

Capital Expenditure (CAPEX)

($97.1M) +56.9% YoY

Free Cash Flow (FCF)

$75.2M +245.2% YoY

ARHS Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'19Dec'20Dec'21Dec'22Dec'23
% growth
494.5
0.0%
507.4
2.6%
796.9
57.1%
1,228.9
54.2%
1,287.7
4.8%
Cost of Goods Sold (COGS)318.6307.9467.0703.9747.3
% margin
176.0
35.6%
199.5
39.3%
329.9
41.4%
525.1
42.7%
540.4
42.0%
Operating Expenses146.3168.3296.1340.4376.1
Research & Development Expenses (R&D)0.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)146.3168.3296.1340.4376.1
29.7
6.0%
31.2
6.1%
33.4
4.2%
184.7
15.0%
164.3
12.8%
Interest Income13.413.15.43.40.0
Interest Expense13.412.65.43.40.0
Pre-tax Income16.218.626.8182.6168.7
% effective tax rate
0.4
2.3%
0.8
4.1%
(10.1)
(37.9%)
45.9
25.2%
43.5
25.8%
% margin
15.8
3.2%
17.8
3.5%
36.9
4.6%
136.6
11.1%
125.2
9.7%
EPS0.110.130.270.990.90
Diluted EPS0.110.130.270.980.89
% margin
45.6
9.2%
48.1
9.5%
57.7
7.2%
238.6
19.4%
227.1
17.6%