MYMETICS CORP (MYMX) [Rocket]

In millions of EUR, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15	Dec-31-14
	10-K/A	10-K/A	10-K	10-K	10-K	10-K	10-K	10-K
Total revenues [+]	0.4	0.0	0.7	1.0	1.5	1.3	3.2	2.4
Royalties								1.6
Grants						0.9	1.1	0.0
Net interest income						0.0	0.0	0.0
Other income	0.4		0.5	0.9	1.3
Revenue growth		-100.0%	-32.5%	-36.2%	20.9%	-60.2%	31.2%	-45.2%
Cost of goods sold	0.0	0.0	0.0	0.0	3.0	2.4	0.2	0.1
Gross profit	0.4	0.0	0.6	1.0	-1.5	-1.1	2.9	2.3
Gross margin	100.0%		93.6%	100.0%	-99.8%	-90.2%	92.6%	94.5%
Selling, general and administrative [+]	1.1	0.0	1.1	1.1	1.2	1.2	1.5	1.3
General and administrative	1.1		1.1	1.1	1.2	1.2	1.5	1.3
Research and development	1.0		1.0	1.2	2.1	1.0	1.7	1.6
Other operating expenses	-3.3	0.0		0.2	-3.3	0.0	0.0	0.0
EBITDA [+]	1.7	0.0	-1.4	-1.5	-1.5	-3.4	-0.4	-0.6
EBITDA growth	9154.9%	-101.3%	-5.8%	1.2%	-56.2%	861.4%	-44.8%	-126.8%
EBITDA margin	388.1%		-214.9%	-154.1%	-97.2%	-268.6%	-11.1%	-26.4%
Depreciation and amortization	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
EBIT [+]	1.7	0.0	-1.4	-1.5	-1.5	-3.4	-0.4	-0.7
EBIT growth	4852923.5%	-100.0%	-6.3%	0.5%	-55.6%	766.9%	-41.1%	-128.5%
EBIT margin	383.7%		-217.9%	-157.1%	-99.8%	-271.9%	-12.5%	-27.8%
Non-recurring items	0.0	0.0
Interest expense	2.8		2.7	2.6	2.6	2.6	2.6	2.6
Interest expense	2.8		2.7	2.6	2.6	2.6	2.6	2.6
Other income (expense), net [+]	-3.6	4.1	-0.1			0.0	0.0
Gain (loss) on foreign currency transactions					-0.3	0.1
Other	0.3		0.1
Pre-tax income	-4.7	4.1	-4.2	-4.2	-4.1	-6.0	-3.0	-3.3
Income taxes	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.6%				0.2%		0.5%
Net income	-4.7	-4.2	-4.2	-4.2	-4.1	-6.0	-3.0	-3.3
Net margin	-1100.0%		-641.2%	-431.4%	-271.4%	-476.0%	-95.4%	-135.6%

Basic EPS [+]	($0.02)	($0.01)	($0.01)	($0.01)	($0.01)	($0.02)	($0.01)	($0.01)
Growth	13.8%	-0.7%	0.4%	1.5%	-31.1%	98.4%	-8.1%	-153.0%
Diluted EPS [+]	($0.02)	($0.01)	($0.01)	($0.01)	($0.01)	($0.02)	($0.01)	($0.01)
Growth	13.8%	-0.7%	0.4%	1.5%	-31.1%	98.4%	-8.1%	-153.0%

Shares outstanding (basic) [+]	303.8	303.8	303.8	303.8	303.8	303.8	303.8	302.3
Growth	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.5%	2.3%
Shares outstanding (diluted) [+]	303.8	303.8	303.8	303.8	303.8	303.8	303.8	302.3
Growth	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.5%	2.3%

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