Annual Financials for SmileDirectClub Inc.
Assets
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash & Short Term Investments |
4.07M | 313.93M | 318.46M | 316.72M | 224.86M | |
Cash Only |
4.07M | 313.93M | 318.46M | 316.72M | 224.86M | |
Short-Term Investments |
- | - | - | - | - | |
Cash & Short Term Investments Growth |
- | 7,611.35% | 1.44% | -0.54% | -29.00% | |
Cash & ST Investments / Total Assets |
6.13% | 56.54% | 35.96% | 35.80% | 28.30% | |
Total Accounts Receivable |
33.74M | 113.93M | 239.41M | 221.97M | 184.56M | |
Accounts Receivables, Net |
33.74M | 113.93M | 239.41M | 221.97M | 184.56M | |
Accounts Receivables, Gross |
33.74M | 113.93M | 239.41M | 221.97M | 184.56M | |
Bad Debt/Doubtful Accounts |
- | - | - | - | - | |
Other Receivables |
- | - | - | - | - | |
Accounts Receivable Growth |
- | 237.67% | 110.13% | -7.28% | -16.86% | |
Accounts Receivable Turnover |
4.33 | 3.71 | 3.13 | 2.96 | 3.45 | |
Inventories |
2.72M | 8.78M | 21.56M | 31.36M | 46.25M | |
Finished Goods |
766,000 | 5.3M | 12.48M | 19.19M | 26.14M | |
Work in Progress |
- | - | - | - | - | |
Raw Materials |
1.96M | 3.49M | 5.95M | 10.06M | 14.66M | |
Progress Payments & Other |
- | - | 3.13M | 2.11M | 5.44M | |
Other Current Assets |
2.38M | 5.78M | 11.05M | 10.72M | 12.08M | |
Miscellaneous Current Assets |
662,000 | 3.14M | 551,000 | 1.41M | 580,000 | |
Total Current Assets |
42.91M | 442.43M | 590.49M | 580.78M | 467.74M | |
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Property, Plant & Equipment |
11.89M | 52.55M | 177.54M | 221.17M | 252.13M | |
Property, Plant & Equipment - Gross |
15.05M | 64.51M | 216.91M | 316.52M | 402.75M | |
Buildings |
- | - | - | - | - | |
Land & Improvements |
- | - | - | - | - | |
Computer Software and Equipment |
3.24M | 14.75M | 48.4M | 91.6M | 178.51M | |
Other Property, Plant & Equipment |
4.28M | 12.38M | 26.43M | 39.35M | 49.8M | |
Accumulated Depreciation |
3.15M | 11.96M | 39.37M | 95.35M | 150.62M | |
Total Investments and Advances |
- | - | - | 1.01M | 2.99M | |
Other Long-Term Investments |
- | - | - | 1.01M | 2.99M | |
Long-Term Note Receivable |
11.6M | 60.22M | 106.32M | 71.36M | 59.21M | |
Intangible Assets |
- | - | 6.65M | 6.88M | 9.61M | |
Net Goodwill |
- | - | - | - | - | |
Net Other Intangibles |
- | - | 6.65M | 6.88M | - | |
Other Assets |
- | - | 4.65M | 3.6M | 2.88M | |
Tangible Other Assets |
- | - | 3.35M | 1.02M | 967,000 | |
Total Assets |
66.41M | 555.19M | 885.65M | 884.79M | 794.56M | |
Assets - Total - Growth |
- | 736.06% | 59.52% | -0.10% | -10.20% | |
Liabilities & Shareholders' Equity
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
ST Debt & Current Portion LT Debt |
15.27M | 17.92M | 35.38M | 22.49M | 15.99M | |
Short Term Debt |
- | - | - | 6.82M | - | |
Current Portion of Long Term Debt |
15.27M | 17.92M | 35.38M | 15.66M | 11M | |
Accounts Payable |
7.92M | 25.25M | 52.71M | 36.85M | 19.92M | |
Accounts Payable Growth |
- | 218.97% | 108.74% | -30.09% | -45.93% | |
Income Tax Payable |
- | - | - | - | - | |
Other Current Liabilities |
41.1M | 74.3M | 118.77M | 127.21M | 142.32M | |
Dividends Payable |
- | - | - | - | - | |
Accrued Payroll |
3.97M | 10.47M | 25.02M | 27.91M | 15.83M | |
Miscellaneous Current Liabilities |
37.14M | 63.83M | 93.76M | 99.3M | 126.5M | |
Total Current Liabilities |
64.29M | 117.47M | 206.86M | 186.54M | 178.24M | |
Long-Term Debt |
35.4M | 138.92M | 173.15M | 420.71M | 750.33M | |
Long-Term Debt excl. Capitalized Leases |
35.4M | 134.48M | 156.21M | 382.1M | 718.98M | |
Non-Convertible Debt |
35.4M | 134.48M | 156.21M | 382.1M | 718.98M | |
Convertible Debt |
- | - | - | - | - | |
Capitalized Lease Obligations |
- | 4.44M | 16.94M | 10.84M | 11M | |
Provision for Risks & Charges |
- | - | - | - | - | |
Deferred Taxes |
- | - | - | - | - | |
Deferred Taxes - Credit |
- | - | - | - | - | |
Deferred Taxes - Debit |
- | - | - | - | - | |
Other Liabilities |
575,000 | 602,000 | 47.35M | 43.4M | 347,000 | |
Other Liabilities (excl. Deferred Income) |
575,000 | 602,000 | 47.35M | 43.4M | 347,000 | |
Deferred Income |
- | - | - | - | - | |
Total Liabilities |
100.26M | 257M | 427.36M | 650.65M | 928.91M | |
Non-Equity Reserves |
- | - | - | - | - | |
Total Liabilities / Total Assets |
150.98% | 46.29% | 48.25% | 73.54% | 116.91% | |
Preferred Stock (Carrying Value) |
- | 388.63M | - | - | - | |
Redeemable Preferred Stock |
- | 388.63M | - | - | - | |
Non-Redeemable Preferred Stock |
- | - | - | - | - | |
Common Equity (Total) |
(33.85M) | (90.44M) | 333.12M | 308.07M | 171.5M | |
Common Stock Par/Carry Value |
- | - | 38,000 | 38,000 | 39,000 | |
Retained Earnings |
(34.17M) | (90.75M) | (114.51M) | (192.88M) | (295.32M) | |
ESOP Debt Guarantee |
- | - | - | - | - | |
Cumulative Translation Adjustment/Unrealized For. Exch. Gain |
- | - | (272,000) | (102,000) | 293,000 | |
Unrealized Gain/Loss Marketable Securities |
- | - | - | - | - | |
Revaluation Reserves |
- | - | - | - | - | |
Treasury Stock |
- | - | - | - | - | |
Common Equity / Total Assets |
-50.98% | -16.29% | 37.61% | 34.82% | 21.58% | |
Total Shareholders' Equity |
(33.85M) | 298.2M | 333.12M | 308.07M | 171.5M | |
Total Shareholders' Equity / Total Assets |
-50.98% | 53.71% | 37.61% | 34.82% | 21.58% | |
Accumulated Minority Interest |
- | - | 125.17M | (73.93M) | (305.85M) | |
Total Equity |
(33.85M) | 298.2M | 458.29M | 234.14M | (134.35M) | |
Liabilities & Shareholders' Equity |
66.41M | 555.19M | 885.65M | 884.79M | 794.56M | |