BiomX Inc. (PHGE) [Rocket]

In millions, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Jun-30-19	Dec-31-18	Dec-31-17	Dec-31-16
	8-K	10-K	10-K	10-K	10-K	S-1/A	S-1/A
Revenues	48.2	27.7	6.3	0.0	4.7	9.2	2.4
Revenue growth	74.3%	341.2%	33.7%		-49.3%	287.1%
Cost of goods sold	0.0	2.8	0.0	0.4	0.0	0.0	0.0
Gross profit	48.2	24.9	6.3	-0.4	4.7	9.2	2.4
Gross margin	100.0%	90.0%	100.0%		100.0%	100.0%	100.0%
Selling, general and administrative [+]	11.3	9.5	9.2		3.7	2.5	0.6
General and administrative	11.3	9.5	9.2	0.0	3.7	2.5	0.6
Research and development		38.8	13.5		9.1
Other operating expenses		6.7	7.4		4.1
EBITDA [+]	37.0	-28.1	-23.5		-12.1	6.8	1.8
EBITDA growth	-231.7%	19.3%	95.1%		-277.2%	279.9%
EBITDA margin	76.6%	-101.4%	-375.0%		-257.0%	73.6%	75.0%
Depreciation		0.7	0.3		0.2	0.1	0.0
EBITA	37.0	-28.7	-23.9	-0.4	-12.3	6.7	1.8
EBITA margin	76.6%	-103.8%	-380.1%		-261.5%	72.6%	74.0%
Amortization of intangibles	1.5	1.5
EBIT [+]	35.5	-30.3	-23.9	-0.4	-12.3	6.7	1.8
EBIT growth	-217.2%	26.9%	94.4%		-282.8%	279.4%
EBIT margin	73.5%	-109.3%	-380.1%		-261.5%	72.6%	74.0%
Non-recurring items [+]			-1.6		0.2
Unusual expense			-1.6		0.2
Interest income, net [+]	-0.7			0.9
Interest expense	0.7
Interest income				0.9
Other income (expense), net [+]	1.4	60.3	42.8		25.2	-0.3	0.1
Realized gain (loss) on investments				0.9
Pre-tax income	36.2	30.1	20.6	0.5	12.7	6.4	1.9
Income taxes	-0.1	0.0	0.0	0.1	0.0	0.0	0.0
Tax rate		0.0%	0.0%	28.0%	0.0%	0.0%	0.0%
Net income	36.2	30.1	20.6	0.3	12.7	6.4	1.9
Net margin	75.1%	108.7%	327.7%		271.0%	69.6%	79.5%

Basic EPS [+]	$1.39	$1.30	$3.66	$0.17	$6.35
Growth	6.8%	-64.4%	-42.4%
Diluted EPS [+]	$1.39	$1.30	$3.66	$0.17	$6.35
Growth	6.8%	-64.4%	-42.4%

Shares outstanding (basic) [+]	26.0	23.1	5.6	2.0	2.0
Growth	12.8%	310.7%	180.4%
Shares outstanding (diluted) [+]	26.0	23.1	5.6	2.0	2.0
Growth	12.8%	310.7%	180.4%

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