Lucid Group, Inc. [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19
	8-K	10-K	10-K	10-K
Revenues	608.2	27.1	4.0	4.6
Revenue growth	2143.3%	581.9%	-13.4%
Cost of goods sold	2,467.6	154.9	3.1	3.9
Gross profit	-1,859.4	-127.8	0.9	0.7
Gross margin	-305.7%	-471.3%	22.8%	14.5%
Selling, general and administrative	734.6	652.5	89.0	38.4
Research and development		750.2	511.1	220.2
EBITDA [+]	-2,407.4	-1,467.5	-589.0	-254.1
EBITDA growth	64.0%	149.2%	131.8%
EBITDA margin	-395.8%	-5413.1%	-14814.1%	-5535.8%
Depreciation and amortization	186.6	62.9	10.2	3.8
EBIT [+]	-2,594.0	-1,530.4	-599.2	-257.9
EBIT growth	69.5%	155.4%	132.3%
EBIT margin	-426.5%	-5645.1%	-15071.1%	-5619.5%
Interest income, net [+]	26.2	-1.4	-0.1	-8.5
Interest expense	30.6	1.4	0.1	8.5
Interest income	56.8
Other income (expense), net [+]	1,263.8	-1,047.9	-120.3	-10.9
Change in fair value of warrants			-1.2
Other	9.5	-0.9	-0.7	4.6
Pre-tax income	-1,304.1	-2,579.7	-719.6	-277.3
Income taxes	0.4	0.0	-0.2	0.0
Tax rate			0.0%
Net income	-1,304.5	-4,747.1	-705.6	-269.4
Net margin	-214.5%	-17509.8%	-17746.4%	-5869.8%

Basic EPS [+]	$0.00	($6.41)	($28.42)	($13.08)
Growth	-100.0%	-77.4%	117.3%
Diluted EPS [+]	$0.00	($6.41)	($28.42)	($13.08)
Growth	-100.0%	-77.4%	117.3%

Shares outstanding (basic) [+]	1,678,346.1	740.4	24.8	20.6
Growth	226582.9%	2882.3%	20.5%
Shares outstanding (diluted) [+]	1,678,346.1	740.4	24.8	20.6
Growth	226582.9%	2882.3%	20.5%

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