DNIB UNWIND, INC. (BIND) [Rocket]

In millions, except per share items	Dec-31-15	Dec-31-14	Dec-31-13	Dec-31-12	Dec-31-11
	10-K	10-K	10-K	10-K	10-K
Revenues:
United States	14.3	9.7	10.0	0.7	0.9
Russia	1.1	0.7	0.9	0.3
Total revenues	15.4	10.4	10.9	1.0	0.9
Revenue growth [+]	47.7%	-4.4%	941.2%	15.7%
United States	47.1%	-2.5%	1275.0%	-20.0%
Russia	56.3%	-23.6%	192.9%
Cost of goods sold	0.0	0.0	0.0	0.0	0.0
Gross profit	15.4	10.4	10.9	1.0	0.9
Gross margin	100.0%	100.0%	100.0%	100.0%	100.0%
Selling, general and administrative [+]	17.6	15.1	13.4	6.6	4.8
General and administrative	17.6	15.1	13.4	6.6	4.8
Research and development	37.3	28.9	24.4	13.1	11.4
EBITDA [+]	-37.1	-31.8	-25.5	-17.5	-14.6
EBITDA growth	16.7%	24.9%	45.7%	19.7%
EBITDA margin	-240.8%	-304.8%	-233.5%	-1667.9%	-1611.7%
Depreciation and amortization	2.4	1.7	1.4	1.2	0.7
EBIT [+]	-39.5	-33.5	-26.9	-18.6	-15.3
EBIT growth	17.8%	24.7%	44.2%	21.6%
EBIT margin	-256.4%	-321.4%	-246.4%	-1779.4%	-1693.0%
Interest expense, net [+]	1.8	0.3	0.7	0.6	1.7
Interest expense	1.8	0.3	0.7	0.6	1.7
Interest income					0.0
Other income (expense), net [+]	4.7	1.3	-0.1	0.0	0.1
Gain (loss) on foreign currency transactions					0.4
Change in fair value of warrants	5.7		-0.3		-0.3
Other	-0.1	1.3	-0.1	0.0	-1.5
Pre-tax income	-36.6	-32.5	-27.7	-19.2	-16.9
Income taxes	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%	0.0%	0.0%
Net income	-36.6	-32.5	-31.4	-24.2	-19.8
Net margin	-237.5%	-312.1%	-287.7%	-2312.0%	-2190.3%

Basic EPS [+]	($1.81)	($1.97)	($5.19)	($11.70)	($10.50)
Growth	-8.3%	-62.0%	-55.7%	11.4%
Diluted EPS [+]	($1.81)	($1.97)	($5.19)	($11.70)	($10.50)
Growth	-8.3%	-62.0%	-55.7%	11.4%

Shares outstanding (basic) [+]	20.2	16.5	6.0	2.1	1.9
Growth	22.6%	172.7%	192.4%	9.6%
Shares outstanding (diluted) [+]	20.2	16.5	6.0	2.1	1.9
Growth	22.6%	172.7%	192.4%	9.6%

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