In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 |
| 10-K | 10-K | 10-K | 10-K |
Revenues [+] | 53.3 | 39.9 | 24.7 | 11.3 |
Lease / rental | | | 20.3 | 8.9 |
Other income | 2.5 | 1.7 | 1.4 | 1.1 |
Revenue growth | 33.5% | 61.9% | 118.6% | |
Cost of goods sold [+] | 12.8 | 9.4 | 5.0 | 2.6 |
Real estate taxes and insurance | 7.2 | 5.4 | 3.1 | 1.4 |
Other direct costs | 5.6 | 4.0 | 1.9 | 1.2 |
Gross profit | 40.5 | 30.6 | 19.7 | 8.7 |
Gross margin | 76.0% | 76.5% | 79.7% | 77.2% |
Selling, general and administrative [+] | 13.1 | 10.6 | 8.2 | 4.8 |
General and administrative | 13.1 | 10.6 | 8.2 | 4.8 |
EBITDA [+] | 27.4 | 19.9 | 6.8 | 1.8 |
EBITDA growth | 37.8% | 194.7% | 278.4% | |
EBITDA margin | 51.4% | 49.8% | 27.4% | 15.8% |
Depreciation | 10.7 | 7.7 | 4.5 | 1.7 |
EBITA | 16.7 | 12.2 | 2.3 | 0.1 |
EBITA margin | 31.3% | 30.6% | 9.2% | 0.6% |
Amortization of intangibles | 7.0 | 6.3 | | |
EBIT [+] | 9.7 | 5.9 | 2.3 | 0.1 |
EBIT growth | 63.9% | 161.5% | 3202.9% | |
EBIT margin | 18.2% | 14.8% | 9.2% | 0.6% |
Interest expense, net [+] | 5.4 | 2.7 | 2.3 | 1.1 |
Interest expense | 5.4 | 2.7 | 2.3 | 1.1 |
Interest income | 0.0 | 0.0 | 0.0 | 0.0 |
Other income (expense), net [+] | 0.4 | -0.5 | -0.5 | -0.4 |
Gain (loss) on debt retirement | | -0.2 | | -0.2 |
Pre-tax income | 4.8 | 2.7 | -0.6 | -1.5 |
Income taxes | 0.0 | 0.1 | 0.1 | 0.0 |
Tax rate | 0.3% | 4.2% | | |
Minority interest | 0.9 | 0.5 | 0.3 | 0.5 |
Net income | 3.9 | 2.1 | -0.4 | -1.5 |
Net margin | 7.2% | 5.1% | -1.4% | -13.3% |
|
Basic EPS [+] | $0.21 | $0.15 | ($0.10) | ($0.29) |
Growth | 38.4% | -249.4% | -65.3% | |
Diluted EPS [+] | $0.21 | $0.15 | ($0.05) | ($0.29) |
Growth | 38.4% | -398.8% | -82.7% | |
|
Dividends per share [+] | $1.16 | $0.89 | $0.79 | $0.67 |
Growth | 31.4% | 12.0% | 18.0% | |
|
Shares outstanding (basic) [+] | 18.5 | 13.7 | 3.5 | 5.2 |
Growth | 35.5% | 290.4% | -32.1% | |
Shares outstanding (diluted) [+] | 18.5 | 13.7 | 7.0 | 5.2 |
Growth | 35.5% | 95.2% | 35.8% | |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |