fuboTV Inc. (BTOP) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	10-K	10-K	10-K	10-K	10-K/A	10-K	10-K	10-K
Revenues:
UNITED STATES	972.2	634.1	217.6
Other	36.5	4.3	0.2
Total revenues	1,008.7	638.4	217.7	4.3	0.0	0.0	0.0	1.0
Revenue growth [+]	58.0%	193.2%	4998.2%		-100.0%	70.8%	-97.5%	22.0%
UNITED STATES	53.3%	191.5%
Cost of goods sold	73.4	55.6	29.5	0.0	0.0	1.2	0.0	0.8
Gross profit	935.3	582.8	188.2	4.3	0.0	-1.1	0.0	0.2
Gross margin	92.7%	91.3%	86.4%	100.0%		-2790.2%	75.0%	17.8%
Selling, general and administrative [+]	264.8	224.8	140.8	13.8	6.7		0.8	2.9
Sales and marketing	183.6	135.7	63.1	0.5			0.5	1.9
General and administrative [+]	81.2	89.0	77.6	13.3	6.7	1.2	0.3	1.0
General and administrative expenses	81.2	89.0	77.6	13.3	6.7	1.2	0.3	0.2
Professional fees								0.8
Other selling, general and administrative						-1.2	0.5	1.9
Research and development	69.3	55.4	30.2				0.2
Other operating expenses	976.4	593.2	208.5
EBITDA [+]	-375.1	-290.6	-191.3	-9.5	-6.7		-0.9	-2.7
EBITDA growth	29.1%	51.9%	1908.9%	41.2%	489.7%	24.5%	-66.3%	16.6%
EBITDA margin	-37.2%	-45.5%	-87.8%	-222.9%		-2790.2%	-3829.2%	-282.8%
Depreciation	1.2	0.8	0.4	0.0	0.0		0.0	0.0
EBITA	-376.4	-291.4	-191.7	-9.5	-6.8	-1.1	-0.9	-2.7
EBITA margin	-37.3%	-45.6%	-88.0%	-222.1%		-2790.2%	-3837.5%	-282.9%
Amortization of intangibles	35.5	36.9	43.6	20.8	8.2
EBIT [+]	-411.9	-328.3	-235.3	-30.3	-15.0	-1.1	-0.9	-2.7
EBIT growth	25.5%	39.5%	676.8%	102.4%	1208.0%	24.2%	-66.2%	16.5%
EBIT margin	-40.8%	-51.4%	-108.0%	-709.1%		-2790.2%	-3837.5%	-282.9%
Non-recurring items [+]			244.6	8.6			0.3	0.3
Asset impairment			248.9	8.6			0.3	0.3
Interest expense	11.7	13.5	18.6	2.1	2.7	0.9	0.2	0.5
Interest expense	11.7	13.5	18.6	2.1	2.7	0.9	0.2	0.5
Other income (expense), net [+]	-3.2	-12.7	-110.5	-2.5	2.4	12.5	-8.5	-4.0
Gain (loss) on investments				-8.3
Gain (loss) on debt retirement		-0.4	-24.5		1.9		0.0	1.5
Gain (loss) on derivative instruments			-0.4	0.8	0.7	12.4	-9.1	2.3
Gain (loss) on foreign currency transactions			-1.0	0.0
Change in fair value of warrants				4.5	-0.1
Other	1.0	-0.1	0.1	0.7	0.1	0.2		0.0
Pre-tax income	-426.7	-354.5	-609.1	-43.4	-15.2	10.5	-9.9	-7.6
Income taxes	-1.7	-2.7	-9.7	-5.3	-2.1	0.0	0.2	0.0
Tax rate	0.4%	0.8%	1.6%	12.1%	13.9%	0.0%		0.4%
Minority interest	-0.4	-0.1	-29.1	-3.8	-2.5			0.0
Earnings from continuing ops	-561.5	-382.8	-570.5	-35.0	-10.6	20.9	-9.9	-7.6
Earnings from discontinued ops						0.0	-0.2
Net income	-561.5	-382.8	-570.5	-35.0	-10.6	21.0	-10.1	-7.6
Net margin	-55.7%	-60.0%	-262.0%	-818.5%		51119.5%	-41941.7%	-786.0%

Basic EPS [+]	($3.08)	($2.78)	($12.82)	($1.57)	($2.37)	$14.21	($352.14)	($1,237.87)
Growth	10.5%	-78.3%	717.4%	-33.7%	-116.7%	-104.0%	-71.6%	1740756.7%
Diluted EPS [+]	($3.08)	($2.78)	($12.82)	($1.57)	($2.37)	$9.66	($352.14)	($1,237.87)
Growth	10.5%	-78.3%	717.4%	-33.7%	-124.5%	-102.7%	-71.6%	1740756.7%

Shares outstanding (basic) [+]	182.5	137.5	44.5	22.3	4.5	1.5	0.0	0.0
Growth	32.7%	209.0%	99.6%	397.3%	204.5%	5155.8%	357.5%	-100.0%
Shares outstanding (diluted) [+]	182.5	137.5	44.5	22.3	4.5	2.2	0.0	0.0
Growth	32.7%	209.0%	99.6%	397.3%	106.9%	7632.7%	357.5%	-100.0%

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