Quantum Computing Inc. (QUBT) [Rocket]

In millions, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17
	10-K	10-K	10-K	10-K	10-K/A
Revenues	3.6	2.3	0.9	0.8	0.0
Revenue growth	53.3%	171.7%	1.6%
Cost of goods sold [+]	3.6	2.3	0.9	0.8	0.0
Cost of services	1.1	1.7	0.4	0.3
Labor costs	2.5	0.6	0.5	0.5
Gross profit	0.0	0.0	0.0	0.0	0.0
Gross margin	0.0%	0.0%	0.0%	0.0%
Selling, general and administrative [+]	1.6	2.3	0.6	0.5	0.2
Sales and marketing		0.1
Other selling, general and administrative		2.2
Research and development	2.6	1.5	0.9	0.3
Other operating expenses	13.0	13.5	1.1	5.0
EBITDA [+]	-17.1	-17.3	-2.5	-5.8
EBITDA growth	-1.2%	581.2%	-56.1%	3213.6%
EBITDA margin	-480.2%	-745.3%	-297.2%	-688.2%
Depreciation and amortization	0.0	0.0	0.0	0.0
EBIT [+]	-17.1	-17.3	-2.5	-5.8	-0.2
EBIT growth	-1.2%	580.7%	-56.1%	3213.7%
EBIT margin	-480.4%	-745.6%	-297.5%	-688.2%
Interest expense, net [+]	0.2	5.9	0.2	0.1
Interest expense	0.2	5.9	0.2	0.1
Interest income	0.0	0.0
Other income (expense), net [+]	-10.6	-1.5	2.7	-4.6
Other non-ooperating expenses				-0.6
Pre-tax income	-27.9	-24.7	0.0	-10.5	-0.2
Income taxes	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%		0.0%	0.0%
Net income	-27.9	-24.7	-8.4	-10.5	-0.2
Net margin	-782.4%	-1063.3%	-978.8%	-1247.0%

Basic EPS [+]	($0.96)	($0.88)	($1.14)	($2.22)	($0.19)
Growth	8.2%	-22.3%	-48.8%	1099.4%
Diluted EPS [+]	($0.96)	($0.88)	($1.14)	($2.22)	($0.19)
Growth	8.2%	-22.3%	-48.8%	1099.4%

Shares outstanding (basic) [+]	29.2	28.0	7.4	4.7	0.9
Growth	4.3%	279.9%	55.8%	400.6%
Shares outstanding (diluted) [+]	29.2	28.0	7.4	4.7	0.9
Growth	4.3%	279.9%	55.8%	400.6%

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