Oncorus, Inc. (ONCR) [Rocket]

In millions, except per share items	Dec-31-22	Dec-05-22	Dec-31-21	Dec-05-21	Dec-31-20	Dec-31-19	Dec-31-18
	10-K	8-K	10-K	8-K	10-K	10-K	S-1
Revenues	0.0	54.7	0.0	44.7	0.0	0.0	0.0
Revenue growth		22.5%
Cost of goods sold	0.0	76.5	0.0	64.8	0.0	0.0	0.0
Gross profit	0.0	-21.8	0.0	-20.1	0.0	0.0	0.0
Gross margin		-39.8%		-45.1%
Selling, general and administrative [+]	21.8	21.8	20.1	20.1	10.0	7.1	6.0
General and administrative	21.8	21.8	20.1	20.1	10.0	7.1	6.0
Research and development	54.7		44.7		27.2	24.0	12.5
Other operating expenses		33.0		24.5
EBITDA [+]	-72.9		-62.9		-35.8	-30.1	-17.6
EBITDA growth	16.0%	18.1%	75.7%		18.9%	70.8%
EBITDA margin		-139.8%		-145.1%
Depreciation and amortization	3.6		1.9		1.4	1.1	1.0
EBIT [+]	-76.5	-76.5	-64.8	-64.8	-37.2	-31.2	-18.6
EBIT growth	18.1%	18.1%	74.5%		19.2%	67.8%
EBIT margin		-139.8%		-145.1%
Interest expense, net [+]	1.1	1.1	-0.1	-0.1	-0.1	-0.5	-0.2
Interest expense	1.1	2.0
Interest income		0.9	0.1	0.1	0.1	0.5	0.2
Other income (expense), net [+]	0.2	0.2	0.0	0.0	-11.3	0.0	0.3
Gain (loss) on investments		-0.1		0.0
Other non-ooperating expenses					0.0	0.0	-0.1
Other	0.2	-0.2	0.0	0.0
Pre-tax income	-77.4	-77.4	-64.8	-64.8	-48.3	-30.7	-18.0
Income taxes	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Net income	-77.4	-77.4	-64.8	-64.8	-56.8	-35.0	-18.1
Net margin		-141.4%		-144.9%

Basic EPS [+]	($2.99)	($2.99)	($2.56)	($2.56)	($9.35)	($37.42)	($22.88)
Growth	16.8%	16.8%	-72.6%		-75.0%	63.6%
Diluted EPS [+]	($2.99)	($2.99)	($2.56)	($2.56)	($9.35)	($37.42)	($22.88)
Growth	16.8%	16.8%	-72.6%		-75.0%	63.6%

Shares outstanding (basic) [+]	25.9	25.9	25.3	25.3	6.1	0.9	0.8
Growth	2.4%	2.4%	316.4%		550.3%	17.9%
Shares outstanding (diluted) [+]	25.9	25.9	25.3	25.3	6.1	0.9	0.8
Growth	2.4%	2.4%	316.4%		550.3%	17.9%

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