Jupiter Wellness, Inc. (JUPW) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-30-19
	10-K	10-K	10-K	10-K
Revenues	6.2	2.9	1.1	0.0
Revenue growth	115.4%	169.9%	16409.1%
Cost of goods sold	5.2	2.3	0.6	0.0
Gross profit	1.0	0.5	0.4	0.0
Gross margin	16.6%	18.6%	41.4%	-179.2%
Selling, general and administrative [+]	12.5	17.3	5.6	0.9
General and administrative	12.5	17.3	5.6	0.9
Other operating expenses	1.0	10.0	2.1
EBITDA [+]	-12.0	-26.6	-7.1
EBITDA growth	-55.0%	276.9%	666.5%
EBITDA margin	-193.2%	-924.5%	-662.0%	-14256.9%
Depreciation	0.1	0.2	0.2
EBITA	-12.1	-26.8	-7.2	-0.9
EBITA margin	-194.7%	-931.0%	-677.1%	-14256.9%
Amortization of intangibles	0.4
EBIT [+]	-12.5	-26.8	-7.2	-0.9
EBIT growth	-53.4%	271.1%	684.1%
EBIT margin	-201.6%	-931.0%	-677.1%	-14256.9%
Non-recurring items [+]	1.5	0.3	-1.0
Asset impairment	1.5	0.3	-1.0
Interest expense, net [+]	1.3	1.7	0.1	0.0
Interest expense	1.3	1.7	0.1	0.0
Interest income	0.0	0.0
Other income (expense), net	0.0	0.7	0.0	0.0
Pre-tax income	-15.2	-28.1	-6.3	-0.9
Income taxes	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%	0.0%
Net income	-15.2	-28.1	-6.3	-0.9
Net margin	-245.7%	-977.0%	-590.2%	-14337.1%

Basic EPS [+]	($0.69)	($1.69)	($0.86)	($0.15)
Growth	-59.3%	97.1%	484.5%
Diluted EPS [+]	($0.69)	($1.69)	($0.86)	($0.15)
Growth	-59.3%	97.1%	484.5%

Shares outstanding (basic) [+]	22.1	16.6	7.3	6.3
Growth	33.1%	126.7%	16.3%
Shares outstanding (diluted) [+]	22.1	16.6	7.3	6.3
Growth	33.1%	126.7%	16.3%

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