Sundance Energy Inc. (SNDE) [Rocket]

In millions, except per share items	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-16	Dec-31-15	Dec-31-14	Dec-31-13	Jun-30-12
	10-K	10-K	10-K	20-F	20-F	20-F	20-F	20-F
Revenues	91.8	203.6	164.9	0.0	0.0	0.0	0.0	0.0
Revenue growth	-54.9%	23.4%
Cost of goods sold	30.6	45.2	43.2	0.0	0.0	0.0	0.0	0.0
Gross profit	61.2	158.4	121.7	0.0	0.0	0.0	0.0	0.0
Gross margin	66.6%	77.8%	73.8%
Selling, general and administrative [+]	22.1	22.3	30.5	12.1	17.2	15.5	15.3	6.9
General and administrative	22.1	22.3	30.5	12.1	17.2	15.5	15.3	6.9
Other operating expenses [+]	-34.5	39.9	-28.3	-60.3	-111.8	-101.1	-51.5	-18.0
Exploration expenses	0.2	0.3	3.3
EBITDA [+]	73.5	96.3	119.5	48.1	94.6	85.6	36.2	11.1
EBITDA growth	-23.7%	-19.4%		-49.1%	10.5%	136.3%		70.7%
EBITDA margin	80.1%	47.3%	72.4%
Depreciation and amortization	79.6	92.3	62.8	48.1	94.6	85.6	36.2	11.1
EBIT [+]	-6.1	3.9	56.6	0.0	0.0	0.0	0.0	0.0
EBIT growth	-254.2%	-93.0%
EBIT margin	-6.6%	1.9%	34.3%
Non-recurring items [+]	331.9	10.0	43.8
Asset impairment	331.9	10.0	43.8
Interest expense	39.5	38.1	28.6
Interest expense	39.5	38.1	28.6
Other income (expense), net [+]			6.8
Gain (loss) on debt retirement					1.5
Gain (loss) on derivative instruments	-52.2	20.5	40.2
Other	2.8	-1.9	0.0
Pre-tax income	-377.5	-44.1	-9.0	0.0	0.0	0.0	0.0	0.0
Income taxes	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%
Net income	-370.5	-39.6	-22.9	0.0	0.0	0.0	0.0	0.0
Net margin	-403.5%	-19.4%	-13.9%

Basic EPS [+]	($53.89)	($5.76)	($4.38)
Growth	835.6%	31.5%
Diluted EPS [+]	($53.89)	($5.76)	($4.38)
Growth	835.6%	31.5%

Shares outstanding (basic) [+]	6.9	6.9	5.2
Growth	0.0%	31.3%
Shares outstanding (diluted) [+]	6.9	6.9	5.2
Growth	0.0%	31.3%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.