Blink Charging Co. (BLNK) [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	10-K	10-K/A	10-K
Revenues [+]	61.1	20.9	6.2	2.8	0.1	0.1	3.3	4.0
Products							1.1	0.8
Services								1.1
Grants								1.2
Other							0.3	0.6
Revenue growth	192.0%	236.1%	125.8%	3589.7%	-38.2%	-96.4%	-16.0%	41.8%
Cost of goods sold [+]	46.3	18.1	4.7	2.4	1.8	1.5	8.2	2.9
Cost of product sales							0.5	0.4
Cost of services								0.2
Labor costs							4.9
Depreciation and amortization								0.8
Gross profit	14.8	2.8	1.5	0.4	-1.7	-1.3	-4.9	1.1
Gross margin	24.2%	13.6%	24.3%	14.2%	-2285.5%	-1103.2%	-146.4%	27.7%
Selling, general and administrative [+]	88.4	48.9	16.8	8.7	11.1	7.3	1.4	10.8
Sales and marketing								8.2
General and administrative [+]	88.4	48.9	16.8	8.7	11.1	7.3	1.4	2.6
General and administrative expenses	27.8	10.5	4.0	1.9	1.4	1.3	1.4	2.6
Other selling, general and administrative								8.2
Other operating expenses	10.4	7.4	0.6	1.5	-1.2	11.6	0.2	1.3
EBITDA [+]	-74.4	-50.7	-15.2	-9.4	-11.3	-19.8	-6.4	-10.0
EBITDA growth	46.7%	234.9%	61.4%	-16.5%	-43.1%	210.7%	-36.5%	-21.9%
EBITDA margin	-121.8%	-242.4%	-243.2%	-340.4%	-15046.2%	-16367.1%	-191.5%	-253.2%
Depreciation	9.5	2.7	0.7	0.3	0.4	0.4	0.9	0.9
EBITA	-84.0	-53.5	-15.8	-9.7	-11.6	-20.2	-7.2	-10.9
EBITA margin	-137.4%	-255.4%	-254.1%	-352.3%	-15514.9%	-16699.8%	-217.4%	-276.6%
Amortization of intangibles				0.1	0.0	0.0		0.0
EBIT [+]	-84.0	-53.5	-15.8	-9.8	-11.6	-20.2	-7.2	-11.0
EBIT growth	57.0%	237.8%	61.4%	-15.5%	-42.5%	179.4%	-34.0%	-30.7%
EBIT margin	-137.4%	-255.4%	-254.1%	-355.5%	-15528.7%	-16708.3%	-217.4%	-276.8%
Non-recurring items [+]	5.3	2.2	2.0	0.7		-12.8	0.0	0.4
Asset impairment	5.3	2.2	2.0	0.7
Loss (gain) on sale of assets							0.0	0.1
Unusual expense						-0.1		0.3
Legal settlement						-13.0
Interest expense, net [+]	1.5	-0.3	0.0	-0.1	0.1	0.9	0.3	0.1
Interest expense	1.5				0.1	0.9	0.3	0.1
Interest income		0.3	0.0	0.1
Other income (expense), net [+]	-0.5	0.2	0.0	20.0	8.3	-67.0	-0.2	3.2
Amortization of debt discount premium					-0.5	-2.3		-0.1
Gain (loss) on debt retirement		0.9
Gain (loss) on derivative instruments	0.1	0.1	-0.2	-0.1	5.1	-0.1		3.3
Other	-0.4	-0.6	0.1	0.2	-0.4	2.3		0.1
Pre-tax income	-91.3	-55.1	-17.8	9.6	-3.4	-75.4	-7.7	-8.2
Income taxes	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.4
Tax rate		0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Minority interest								0.4
Net income	-91.6	-55.1	-17.8	-9.6	-26.9	-79.6	-9.2	-9.6
Net margin	-149.8%	-263.2%	-286.4%	-349.7%	-35947.5%	-65862.1%	-275.6%	-242.2%

Basic EPS [+]	($1.95)	($1.32)	($0.59)	($0.37)	($1.30)	($25.95)	($3.17)	($0.12)
Growth	48.4%	121.4%	61.5%	-71.7%	-95.0%	719.4%	2511.5%	-58.5%
Diluted EPS [+]	($1.95)	($1.32)	($0.59)	($0.37)	($1.30)	($25.95)	($3.17)	($0.12)
Growth	48.4%	121.4%	61.5%	-71.7%	-95.0%	719.4%	2511.5%	-58.5%

Shares outstanding (basic) [+]	46.9	41.9	30.0	26.2	20.7	3.1	2.9	79.0
Growth	12.0%	39.5%	14.5%	27.0%	573.5%	6.0%	-96.3%	1.7%
Shares outstanding (diluted) [+]	46.9	41.9	30.0	26.2	20.7	3.1	2.9	79.0
Growth	12.0%	39.5%	14.5%	27.0%	573.5%	6.0%	-96.3%	1.7%

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