AGRITEK HOLDINGS, INC. (AGTK) [Rocket]

In millions, except per share items	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15	Dec-31-14	Dec-31-13	Dec-31-12
	10-K	10-K	10-K	10-K	10-K	10-K	10-K/A	10-K
Total revenues [+]	1.2	0.0	0.0	0.0	0.0	0.0	0.1	0.1
Products				0.0	0.0	0.0	0.1
Net interest income	1.2	2.9
Revenue growth	35469.1%		-100.0%	-55.3%	-84.7%	-67.1%	85.8%	27.3%
Cost of goods sold [+]	1.2	0.1	0.2	0.3	0.2	0.3	0.1	0.0
Cost of product sales				0.0	0.0	0.1
Real estate or leased property costs				0.1	0.2	0.2
Gross profit	0.0	-0.1	-0.2	-0.3	-0.2	-0.2	0.1	0.1
Gross margin	0.0%	-1731.9%		-8204.1%	-3254.7%	-525.7%	38.2%	100.0%
Selling, general and administrative [+]	5.8	1.3		0.5	0.6	1.0	0.4	0.3
Sales and marketing					0.0	0.1	0.0
General and administrative [+]	5.8	1.3	0.0	0.5	0.6	0.9	0.1	0.3
Wages and related expenses	5.1	0.2
General and administrative expenses	0.3	0.7		0.2	0.3	0.3		0.3
Professional fees	0.4	0.4		0.2	0.2	0.4		0.0
Rent expense				0.0	0.1	0.1		0.0
Other selling, general and administrative							0.2
Equity in earnings	0.0
Other operating expenses			9.0	-0.1	0.4	0.1	3.5	0.2
EBITDA [+]	-5.8	-1.3	-9.2	-0.6	-1.2	-1.3	-3.8
EBITDA growth	339.7%	-85.6%	1415.1%	-50.2%	-9.1%	-65.3%	725.9%	-46.1%
EBITDA margin	-487.5%	-39436.3%		-18720.2%	-16801.6%	-2825.2%	-2672.7%	-601.2%
Depreciation and amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0
EBIT [+]	-5.8	-1.4	-9.2	-0.6	-1.2	-1.3	-3.8	-0.5
EBIT growth	330.7%	-85.2%	1408.8%	-50.0%	-9.1%	-65.2%	725.9%	-46.1%
EBIT margin	-491.4%	-40577.5%		-18830.7%	-16839.9%	-2829.0%	-2672.8%	-601.2%
Non-recurring items [+]					0.2			-0.1
Asset impairment					0.2
Unusual expense								-0.1
Legal settlement								0.0
Interest expense, net [+]	2.8	2.7		0.7	0.5	0.7	0.3	0.1
Interest expense	2.8	2.7		0.7	0.5	0.7	0.3	0.1
Interest income						0.1	0.0
Other income (expense), net [+]	0.6	2.7	0.0	1.3	-0.2	0.0	-0.3	0.0
Impairment of investments	-0.5	-0.1
Realized gain (loss) on investments				-0.3
Gain (loss) on debt retirement	-0.1	-0.1	0.0	0.1	-0.2
Gain (loss) on derivative instruments	1.2	2.9		-1.5	0.0	0.0		0.0
Other	0.0	0.0
Pre-tax income	-8.0	-1.4	-9.2	0.0	-2.1	-2.0	-4.4	-0.5
Income taxes	0.0	0.0	0.0	3.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%	4444710.4%	0.0%	0.0%	0.0%	0.0%
Minority interest								0.0
Net income	-8.0	-1.4	-9.2	0.0	-2.1	-2.0	-4.4	-0.5
Net margin	-677.5%	-42296.4%		2.1%	-29301.0%	-4257.4%	-3075.0%	-597.6%

Basic EPS [+]	($0.57)	($0.34)	($0.02)	$0.00	($0.01)	($0.03)	($0.10)	($0.01)
Growth	65.6%	1907.4%	-8522489.7%	-100.0%	-58.9%	-67.3%	767.8%	363.2%
Diluted EPS [+]	($0.57)	($0.34)	($0.02)	$0.00	($0.01)	($0.03)	($0.10)	($0.01)
Growth	65.6%	1907.4%	-8522489.7%	-100.0%	-58.9%	-67.3%	767.8%	363.2%


Shares outstanding (basic) [+]	14.2	4.1	536.7	334.8	163.7	64.0	46.0	41.7
Growth	244.0%	-99.2%	60.3%	104.5%	155.6%	39.2%	10.2%	-88.9%
Shares outstanding (diluted) [+]	14.2	4.1	536.7	334.8	163.7	64.0	46.0	41.7
Growth	244.0%	-99.2%	60.3%	104.5%	155.6%	39.2%	10.2%	-88.9%

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