Leafly Holdings, Inc. (MCMJU) [Rocket]

In millions, except per share items	Jun-30-23	Jun-05-23	Mar-05-23	Dec-05-22	Sep-30-22	Jun-30-22	Jun-05-22	Mar-31-22
	10-Q	8-K	8-K	8-K	10-Q	10-Q	8-K	10-Q/A
Total revenues					35.5	34.6		45.0
Revenue growth					21.5%	90.5%		491.7%
Cost of goods sold					6.2	5.9		5.3
Gross profit					29.3	28.7		39.6
Gross margin					82.7%	82.9%		88.1%
Selling, general and administrative [+]					42.5	39.6		42.4
Sales and marketing					21.5	20.1		22.9
General and administrative					21.0	19.4		19.6
Research and development					10.9	11.0		14.2
EBITDA [+]					-23.8	-21.7		-16.9
EBITDA growth					287.0%	757.4%		1051.9%
EBITDA margin					-67.1%	-62.7%		-37.5%
Depreciation and amortization					0.3	0.2		0.1
EBIT [+]					-24.1	-21.9		-17.0
EBIT growth					282.9%	739.0%		999.3%
EBIT margin					-67.9%	-63.3%		-37.7%
Interest expense					2.1	2.0		2.0
Interest expense					2.1	2.0		2.0
Other income (expense), net [+]					35.5	32.7		-11.3
Unrealized gain/loss on derivatives					36.3	24.4		-10.4
Change in fair value of warrants					36.3	24.4		-10.4
Other					-1.0	-0.1		-0.9
Pre-tax income					9.3	8.8		-30.3
Income taxes					0.0	0.0		0.0
Tax rate					0.0%	0.0%		0.0%
Net income					9.3	8.8		-30.3
Net margin					26.3%	25.4%		-67.3%

Basic EPS [+]					$0.29	$0.30		($1.08)
Growth					-182.2%	-226.1%		411.2%
Diluted EPS [+]					$0.27	$0.29		($1.08)
Growth					-175.0%	-221.3%		411.2%

Shares outstanding (basic) [+]					31.7	29.0		28.1
Growth					29.8%	52.6%		76.4%
Shares outstanding (diluted) [+]					34.8	30.2		28.1
Growth					42.4%	58.7%		76.4%

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