SmileDirectClub Inc
OTC:SDCCQ
Cash Flow Statement
Cash Flow Statement
SmileDirectClub Inc
| Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(95)
|
(94)
|
(466)
|
(538)
|
(625)
|
(687)
|
(343)
|
(279)
|
(267)
|
(227)
|
(273)
|
(336)
|
(313)
|
(323)
|
(304)
|
(278)
|
(270)
|
(259)
|
|
| Depreciation & Amortization |
14
|
16
|
20
|
27
|
34
|
43
|
51
|
56
|
61
|
64
|
69
|
70
|
73
|
75
|
76
|
74
|
71
|
67
|
|
| Stock-Based Compensation |
28
|
20
|
0
|
0
|
17
|
27
|
38
|
45
|
37
|
23
|
23
|
45
|
20
|
31
|
29
|
27
|
28
|
25
|
|
| Other Non-Cash Items |
50
|
50
|
361
|
374
|
383
|
420
|
116
|
109
|
159
|
117
|
108
|
103
|
42
|
44
|
39
|
40
|
44
|
44
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Cash Interest Paid |
0
|
16
|
0
|
10
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
14
|
0
|
0
|
|
| Change in Working Capital |
(122)
|
(137)
|
(139)
|
(196)
|
(157)
|
(97)
|
(34)
|
29
|
5
|
(11)
|
(16)
|
21
|
24
|
43
|
39
|
5
|
26
|
18
|
|
| Cash from Operating Activities |
(154)
N/A
|
(165)
-8%
|
(224)
-35%
|
(333)
-49%
|
(365)
-9%
|
(321)
+12%
|
(210)
+35%
|
(84)
+60%
|
(42)
+50%
|
(57)
-38%
|
(113)
-98%
|
(142)
-25%
|
(174)
-23%
|
(161)
+8%
|
(150)
+7%
|
(158)
-5%
|
(129)
+18%
|
(129)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(62)
|
(74)
|
(88)
|
(106)
|
(114)
|
(116)
|
(109)
|
(97)
|
(92)
|
(95)
|
(99)
|
(107)
|
(99)
|
(94)
|
(76)
|
(52)
|
(45)
|
(37)
|
|
| Cash from Investing Activities |
(62)
N/A
|
(74)
-19%
|
(88)
-19%
|
(106)
-21%
|
(114)
-7%
|
(116)
-2%
|
(109)
+6%
|
(97)
+11%
|
(92)
+5%
|
(95)
-3%
|
(99)
-4%
|
(107)
-8%
|
(99)
+7%
|
(94)
+5%
|
(76)
+19%
|
(52)
+32%
|
(45)
+14%
|
(37)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
400
|
0
|
609
|
495
|
493
|
491
|
(19)
|
(9)
|
(11)
|
(11)
|
(11)
|
(9)
|
(7)
|
(5)
|
(3)
|
(0)
|
2
|
2
|
|
| Net Issuance of Debt |
69
|
(2)
|
(9)
|
(40)
|
(20)
|
201
|
177
|
200
|
538
|
322
|
329
|
335
|
(11)
|
44
|
45
|
108
|
119
|
66
|
|
| Other |
(16)
|
(20)
|
(20)
|
(11)
|
(11)
|
(15)
|
(14)
|
(12)
|
(183)
|
(173)
|
(172)
|
(171)
|
1
|
(2)
|
(3)
|
(5)
|
(5)
|
(2)
|
|
| Cash from Financing Activities |
453
N/A
|
378
-17%
|
580
+53%
|
444
-23%
|
462
+4%
|
677
+47%
|
144
-79%
|
179
+24%
|
343
+92%
|
138
-60%
|
146
+5%
|
156
+7%
|
(17)
N/A
|
37
N/A
|
39
+4%
|
103
+166%
|
116
+12%
|
67
-42%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
237
N/A
|
139
-41%
|
268
+93%
|
5
-98%
|
(17)
N/A
|
240
N/A
|
(175)
N/A
|
(2)
+99%
|
210
N/A
|
(12)
N/A
|
(65)
-431%
|
(92)
-40%
|
(290)
-215%
|
(218)
+25%
|
(187)
+14%
|
(106)
+43%
|
(58)
+45%
|
(100)
-71%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(216)
N/A
|
(239)
-11%
|
(312)
-30%
|
(440)
-41%
|
(479)
-9%
|
(437)
+9%
|
(319)
+27%
|
(181)
+43%
|
(134)
+26%
|
(152)
-14%
|
(212)
-40%
|
(248)
-17%
|
(273)
-10%
|
(255)
+6%
|
(227)
+11%
|
(210)
+7%
|
(174)
+17%
|
(167)
+4%
|
|