SmileDirectClub Inc Class A

SDCCQ

SDCCQSmileDirectClub Inc Class A US flag

Other OTC

0.00

USD

- -

13,395.00Market Cap

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-24.06	-15.9	-8.85	-12.2	-12.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	56.14	68.35	76.23	68.51	72.15	69.65
EBITDA Margin (%)	-19.18	-8.67	-61.69	-19.58	-28.84	-35.43
Operating Margin (%)	-20.9	-10.76	-65.33	-28.16	-39.84	-51.23
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-22.37	-17.58	-71.36	-41.93	-52.44	-59.16
Profit Margin (%)	-22.46	-17.67	-15.26	-11.93	-16.07	-18.35
Net Income to Common Margin (%)	-22.46	-17.67	-15.26	-11.93	-16.07	-18.35
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	51	157	209	436	761	865
ST Debt	15	18	35	16	11	- -
LT Debt	35	139	173	421	750	865
Total Debt/EBITDA	-1.81	-4.27	-0.45	-3.39	-4.14	-5.19
Net Debt/EBITDA	-1.66	4.28	0.24	-0.54	-2.75	-4.53
Total Debt/EBIT	-1.66	-3.44	-0.43	-2.36	-3	-3.59
Net Debt/EBIT	-1.53	3.45	0.22	-0.38	-1.99	-3.14
EBITDA to Interest Expense	-13.03	-2.68	-29.42	-2.86	-7.94	-9.28
EBITDA-CapEx/Interest Expense	-17.7	-5.73	-36.18	-5.01	-12.54	-12.18
EBIT to Interest Expense	-14.2	-3.32	-31.16	-4.11	-10.97	-13.43
Interest Expense	2	14	16	45	23	18
Common Equity/Total Assets	-51.45	-26.73	-12.93	-21.8	-37.16	-63.93
Long-Term Debt/Equity (%)	- -	- -	37.78	179.68	- -	- -
Long-Term Debt/Capital (%)	214.55	1,651.28	78.99	248.06	468.4	-6,750.34
Long-Term Debt/Total Assets (%)	53.3	25.02	19.55	47.55	94.43	144.95
Total Debt/Equity (%)	-149.66	-173.43	45.5	186.37	-566.65	-224.68
Total Debt/Capital (%)	307.11	1,864.28	95.12	257.29	475.27	-6,750.34
Total Debt/Total Assets (%)	76.3	28.25	23.55	49.32	95.82	144.95
Net Debt to Equity	-137.64	173.7	-23.99	29.82	-375.96	-196.33
Net Debt/Capital (%)	374.96	51.42	110.77	-47.46	-781.04	-713.85
EBITDA	-28	-37	-463	-129	-184	-167
EBITDA-CapEx	-38	-79	-569	-226	-290	-219
Operating Income (Loss)	-31	-46	-490	-185	-254	-241

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.06	2.67	1.54	1.7	1.26	0.8
Current Ratio	0.67	3.77	2.85	3.11	2.62	2.55
Quick Ratio	0.59	3.64	2.7	2.89	2.3	2.02
CFO/Avg Current Liab	- -	-1.26	-2.05	-0.42	-0.78	-1.07
Common Equity/Total Assets	-51.45	-26.73	-12.93	-21.8	-37.16	-63.93
Long-Term Debt/Equity (%)	- -	- -	37.78	179.68	- -	- -
Long-Term Debt/Capital (%)	214.55	1,651.28	78.99	248.06	468.4	-6,750.34
Long-Term Debt/Total Assets (%)	53.3	25.02	19.55	47.55	94.43	144.95
Total Debt/Equity (%)	-149.66	-173.43	45.5	186.37	-566.65	-224.68
Total Debt/Capital (%)	307.11	1,864.28	95.12	257.29	475.27	-6,750.34
Total Debt/Total Assets (%)	76.3	28.25	23.55	49.32	95.82	144.95
CFO/Total Liabilities	-30.19	-17.78	-77.97	-12.84	-15.23	-16.1
CFO/CapEx	-3.02	-2.74	-3.13	-0.86	-1.33	-3.04
Altman's Z-Score	-0.42	0.82	0.61	1.49	-0.16	-1.07

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	5.73	4.25	2.85	3.14	2.87
Days Sales Outstanding	- -	63.68	85.93	128.21	116.36	127.02
Inventory Turnover	- -	23.29	13.11	8.68	5.07	3.35
Days Inventory Outstanding	- -	15.67	27.84	42.07	71.98	108.81
Accounts Payable Turnover	- -	8.44	4.82	4.86	6.66	5.81
Accounts Payable Turnover Days	- -	43.23	75.66	75.09	54.77	62.84
Cash Conversion Cycle	- -	36.12	38.11	95.19	133.57	172.99
Inventory to Cash Days	- -	48.01	58.09	86.14	44.38	18.22
Inventories	3	9	18	29	41	44
Raw Materials	2	3	6	10	15	17
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	1	5	12	19	26	28
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	895	1,312	278	43
- Cash & Cash Equivalents	4	314	318	317	225	93
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	125	-74	-306	-497
+ Total Debt	51	157	209	436	761	865
Enterprise Value	47	-157	911	1,357	509	318
Total Capital	16	8	219	170	160	-13
Total Debt/Capital (%)	307.11	1,864.28	95.12	257.29	475.27	-6,750.34
Total Debt / EV	1.09	-1	0.23	0.32	1.5	2.72
EV/Sales	0.32	- -	1.21	2.07	0.8	0.68
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	22.97	- -	- -
Diluted Market Cap	- -	- -	3,338	4,599	911	137
Diluted Enterprise Value	47	-157	3,353	4,645	1,142	413
EV per Share	0.12	- -	8.89	12.36	4.3	2.63
TTM Sales	146	423	750	657	638	471
TTM EBITDA	-28	-37	-463	-129	-184	-167
TTM Operating Income	-31	-46	-490	-185	-254	-241
TTM Cash Flow to Firm	-28	-101	-317	-38	-118	-140
TTM Free Cash Flow to Firm	-18	-59	-211	59	-12	-88

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	-14.72	338.86	-26.07	-1.29
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	47	-157	911	1,357	509	318
Low Price	- -	- -	7.56	3.64	2.29	0.32
EV/Sales	0.32	- -	1.21	2.07	0.8	0.68
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.96	-13.03	-9.02	-2.03
Price/Earnings High	- -	- -	-18.88	-21.78	-18.58	-4.35
Price/Earnings Low	- -	- -	-6.76	-5.1	-2.65	-0.44
Price/Book Value	- -	- -	-7.82	-6.8	-0.94	-0.11
Price/Book Value Average	- -	- -	-9.96	-5.29	-3.13	-0.46
Price/Book Value High	- -	- -	-18.88	-8.85	-6.45	-0.99
Price/Book Value Low	- -	- -	-6.77	-2.07	-0.92	-0.1
Price/Tangible Book Value	- -	- -	1.98	5.77	-1.93	-0.11
Price/Tangible Book Value Average	- -	- -	2.52	4.49	-6.42	-0.44
Price/Tangible Book Value High	- -	- -	4.79	7.51	-13.22	-0.95
Price/Tangible Book Value Low	- -	- -	1.71	1.76	-1.88	-0.1
Price/Sales	- -	- -	1.19	2	0.44	0.09
Price/Sales Average	- -	- -	1.52	1.55	1.45	0.37
Price/Sales High	- -	- -	2.88	2.6	2.98	0.8
Price/Sales Low	- -	- -	1.03	0.61	0.43	0.08
Price/Cash Flow	- -	- -	-2.69	-15.7	-1.97	-0.27
Price/Cash Flow Average	- -	- -	-3.42	-12.22	-6.53	-1.11
Price/Cash Flow High	- -	- -	-6.49	-20.43	-13.45	-2.38
Price/Cash Flow Low	- -	- -	-2.32	-4.78	-1.92	-0.24
Price/Free Cash Flow Average	- -	- -	-18.74	263.75	-86.65	-5.32
Price/Free Cash Flow High	- -	- -	-35.53	441.02	-178.4	-11.39
Price/Free Cash Flow Low	- -	- -	-12.73	103.3	-25.41	-1.16
EV/Sales Average	0.32	- -	1.54	1.62	1.81	0.96
EV/Sales High	0.32	- -	2.9	2.67	3.35	1.38
EV/Sales Low	0.32	- -	1.05	0.68	0.79	0.67
EV/EBITDA Average	-1.66	4.28	-2.5	-8.3	-6.28	-2.71
EV/EBITDA High	-1.66	4.28	-4.7	-13.63	-11.6	-3.91
EV/EBITDA Low	-1.66	4.28	-1.71	-3.47	-2.73	-1.88
EV/EBIT Average	-1.53	3.45	-2.36	-5.77	-4.55	-1.87
EV/EBIT High	-1.53	3.45	-4.44	-9.48	-8.4	-2.7
EV/EBIT Low	-1.53	3.45	-1.61	-2.41	-1.97	-1.3
Last Price	- -	- -	8.74	11.94	2.35	0.35
High Price	- -	- -	21.1	15.54	16.08	3.1
Enterprise Value Average	47	-157	1,155	1,067	1,155	451
Enterprise Value High	47	-157	2,177	1,753	2,134	652
Enterprise Value Low	47	-157	790	446	502	314

Profitability (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-24.06	-15.9	-8.85	-12.2	-12.42
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	56.14	68.35	76.23	68.51	72.15	69.65
EBITDA Margin (%)	-19.18	-8.67	-61.69	-19.58	-28.84	-35.43
Operating Margin (%)	-20.9	-10.76	-65.33	-28.16	-39.84	-51.23
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-22.37	-17.58	-71.36	-41.93	-52.44	-59.16
Profit Margin (%)	-22.46	-17.67	-15.26	-11.93	-16.07	-18.35
Net Income to Common Margin (%)	-22.46	-17.67	-15.26	-11.93	-16.07	-18.35
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Total Debt	51	157	209	436	761	865
ST Debt	15	18	35	16	11	- -
LT Debt	35	139	173	421	750	865
Total Debt/EBITDA	-1.81	-4.27	-0.45	-3.39	-4.14	-5.19
Net Debt/EBITDA	-1.66	4.28	0.24	-0.54	-2.75	-4.53
Total Debt/EBIT	-1.66	-3.44	-0.43	-2.36	-3	-3.59
Net Debt/EBIT	-1.53	3.45	0.22	-0.38	-1.99	-3.14
EBITDA to Interest Expense	-13.03	-2.68	-29.42	-2.86	-7.94	-9.28
EBITDA-CapEx/Interest Expense	-17.7	-5.73	-36.18	-5.01	-12.54	-12.18
EBIT to Interest Expense	-14.2	-3.32	-31.16	-4.11	-10.97	-13.43
Interest Expense	2	14	16	45	23	18
Common Equity/Total Assets	-51.45	-26.73	-12.93	-21.8	-37.16	-63.93
Long-Term Debt/Equity (%)	- -	- -	37.78	179.68	- -	- -
Long-Term Debt/Capital (%)	214.55	1,651.28	78.99	248.06	468.4	-6,750.34
Long-Term Debt/Total Assets (%)	53.3	25.02	19.55	47.55	94.43	144.95
Total Debt/Equity (%)	-149.66	-173.43	45.5	186.37	-566.65	-224.68
Total Debt/Capital (%)	307.11	1,864.28	95.12	257.29	475.27	-6,750.34
Total Debt/Total Assets (%)	76.3	28.25	23.55	49.32	95.82	144.95
Net Debt to Equity	-137.64	173.7	-23.99	29.82	-375.96	-196.33
Net Debt/Capital (%)	374.96	51.42	110.77	-47.46	-781.04	-713.85
EBITDA	-28	-37	-463	-129	-184	-167
EBITDA-CapEx	-38	-79	-569	-226	-290	-219
Operating Income (Loss)	-31	-46	-490	-185	-254	-241

Liquidity (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Cash Ratio	0.06	2.67	1.54	1.7	1.26	0.8
Current Ratio	0.67	3.77	2.85	3.11	2.62	2.55
Quick Ratio	0.59	3.64	2.7	2.89	2.3	2.02
CFO/Avg Current Liab	- -	-1.26	-2.05	-0.42	-0.78	-1.07
Common Equity/Total Assets	-51.45	-26.73	-12.93	-21.8	-37.16	-63.93
Long-Term Debt/Equity (%)	- -	- -	37.78	179.68	- -	- -
Long-Term Debt/Capital (%)	214.55	1,651.28	78.99	248.06	468.4	-6,750.34
Long-Term Debt/Total Assets (%)	53.3	25.02	19.55	47.55	94.43	144.95
Total Debt/Equity (%)	-149.66	-173.43	45.5	186.37	-566.65	-224.68
Total Debt/Capital (%)	307.11	1,864.28	95.12	257.29	475.27	-6,750.34
Total Debt/Total Assets (%)	76.3	28.25	23.55	49.32	95.82	144.95
CFO/Total Liabilities	-30.19	-17.78	-77.97	-12.84	-15.23	-16.1
CFO/CapEx	-3.02	-2.74	-3.13	-0.86	-1.33	-3.04
Altman's Z-Score	-0.42	0.82	0.61	1.49	-0.16	-1.07

Working Capital (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Accounts Receivable Turnover	- -	5.73	4.25	2.85	3.14	2.87
Days Sales Outstanding	- -	63.68	85.93	128.21	116.36	127.02
Inventory Turnover	- -	23.29	13.11	8.68	5.07	3.35
Days Inventory Outstanding	- -	15.67	27.84	42.07	71.98	108.81
Accounts Payable Turnover	- -	8.44	4.82	4.86	6.66	5.81
Accounts Payable Turnover Days	- -	43.23	75.66	75.09	54.77	62.84
Cash Conversion Cycle	- -	36.12	38.11	95.19	133.57	172.99
Inventory to Cash Days	- -	48.01	58.09	86.14	44.38	18.22
Inventories	3	9	18	29	41	44
Raw Materials	2	3	6	10	15	17
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	1	5	12	19	26	28
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Market Capitalization	- -	- -	895	1,312	278	43
- Cash & Cash Equivalents	4	314	318	317	225	93
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	125	-74	-306	-497
+ Total Debt	51	157	209	436	761	865
Enterprise Value	47	-157	911	1,357	509	318
Total Capital	16	8	219	170	160	-13
Total Debt/Capital (%)	307.11	1,864.28	95.12	257.29	475.27	-6,750.34
Total Debt / EV	1.09	-1	0.23	0.32	1.5	2.72
EV/Sales	0.32	- -	1.21	2.07	0.8	0.68
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	22.97	- -	- -
Diluted Market Cap	- -	- -	3,338	4,599	911	137
Diluted Enterprise Value	47	-157	3,353	4,645	1,142	413
EV per Share	0.12	- -	8.89	12.36	4.3	2.63
TTM Sales	146	423	750	657	638	471
TTM EBITDA	-28	-37	-463	-129	-184	-167
TTM Operating Income	-31	-46	-490	-185	-254	-241
TTM Cash Flow to Firm	-28	-101	-317	-38	-118	-140
TTM Free Cash Flow to Firm	-18	-59	-211	59	-12	-88

Multiples (USD)

API ChatGPT

	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y
As of date	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022

Price/Free Cash Flow	- -	- -	-14.72	338.86	-26.07	-1.29
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	47	-157	911	1,357	509	318
Low Price	- -	- -	7.56	3.64	2.29	0.32
EV/Sales	0.32	- -	1.21	2.07	0.8	0.68
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-9.96	-13.03	-9.02	-2.03
Price/Earnings High	- -	- -	-18.88	-21.78	-18.58	-4.35
Price/Earnings Low	- -	- -	-6.76	-5.1	-2.65	-0.44
Price/Book Value	- -	- -	-7.82	-6.8	-0.94	-0.11
Price/Book Value Average	- -	- -	-9.96	-5.29	-3.13	-0.46
Price/Book Value High	- -	- -	-18.88	-8.85	-6.45	-0.99
Price/Book Value Low	- -	- -	-6.77	-2.07	-0.92	-0.1
Price/Tangible Book Value	- -	- -	1.98	5.77	-1.93	-0.11
Price/Tangible Book Value Average	- -	- -	2.52	4.49	-6.42	-0.44
Price/Tangible Book Value High	- -	- -	4.79	7.51	-13.22	-0.95
Price/Tangible Book Value Low	- -	- -	1.71	1.76	-1.88	-0.1
Price/Sales	- -	- -	1.19	2	0.44	0.09
Price/Sales Average	- -	- -	1.52	1.55	1.45	0.37
Price/Sales High	- -	- -	2.88	2.6	2.98	0.8
Price/Sales Low	- -	- -	1.03	0.61	0.43	0.08
Price/Cash Flow	- -	- -	-2.69	-15.7	-1.97	-0.27
Price/Cash Flow Average	- -	- -	-3.42	-12.22	-6.53	-1.11
Price/Cash Flow High	- -	- -	-6.49	-20.43	-13.45	-2.38
Price/Cash Flow Low	- -	- -	-2.32	-4.78	-1.92	-0.24
Price/Free Cash Flow Average	- -	- -	-18.74	263.75	-86.65	-5.32
Price/Free Cash Flow High	- -	- -	-35.53	441.02	-178.4	-11.39
Price/Free Cash Flow Low	- -	- -	-12.73	103.3	-25.41	-1.16
EV/Sales Average	0.32	- -	1.54	1.62	1.81	0.96
EV/Sales High	0.32	- -	2.9	2.67	3.35	1.38
EV/Sales Low	0.32	- -	1.05	0.68	0.79	0.67
EV/EBITDA Average	-1.66	4.28	-2.5	-8.3	-6.28	-2.71
EV/EBITDA High	-1.66	4.28	-4.7	-13.63	-11.6	-3.91
EV/EBITDA Low	-1.66	4.28	-1.71	-3.47	-2.73	-1.88
EV/EBIT Average	-1.53	3.45	-2.36	-5.77	-4.55	-1.87
EV/EBIT High	-1.53	3.45	-4.44	-9.48	-8.4	-2.7
EV/EBIT Low	-1.53	3.45	-1.61	-2.41	-1.97	-1.3
Last Price	- -	- -	8.74	11.94	2.35	0.35
High Price	- -	- -	21.1	15.54	16.08	3.1
Enterprise Value Average	47	-157	1,155	1,067	1,155	451
Enterprise Value High	47	-157	2,177	1,753	2,134	652
Enterprise Value Low	47	-157	790	446	502	314

Shares Outstanding	105	105	103	115	119	125
Diluted Weighted Avg Shares	385	385	382	385	388	390
Basic Weighted Avg Shares	385	385	102	110	118	121
Revenue per Share	0.38	1.1	7.33	5.98	5.39	3.88
EBITDA per Share	-0.07	-0.1	-4.52	-1.17	-1.55	-1.37
Operating Income per Share	-0.08	-0.12	-4.79	-1.68	-2.15	-1.99
Basic EPS, GAAP	-0.09	-0.19	-1.12	-0.71	-0.87	-0.71
Basic EPS from Cont Ops	-0.09	-0.19	-5.25	-2.54	-2.84	-2.29
Diluted EPS, GAAP	-0.09	-0.19	-0.3	-0.2	-0.26	-0.22
Diluted EPS from Cont Ops	-0.09	-0.19	-1.41	-0.72	-0.87	-0.71
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.08	-0.3	-3.25	-0.76	-1.2	-1.3
Free Cash Flow per Basic Share	-0.1	-0.41	-4.29	-1.64	-2.1	-1.73
Cash & Equivalents per Share	0.01	0.82	3.11	2.88	1.9	0.77
Book Value per Share	-0.09	-0.39	-1.12	-1.76	-2.49	-3.15
Tangible Book Value per Share	-0.09	-0.23	4.41	2.07	-1.22	-3.26

SmileDirectClub Inc Class A

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)