Seer, Inc. (SEER) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18
	10-K	10-K	10-K	10-K	S-1/A
Total revenues [+]	15.5	6.6	0.7	0.1	0.3
Royalties				12.4	0.3
Revenue growth	134.1%	908.7%	465.5%	-59.6%
Cost of goods sold	8.4	3.2	0.0	17.0	0.0
Gross profit	7.1	3.4	0.7	-16.9	0.3
Gross margin	45.8%	51.6%	100.0%	-14554.3%	100.0%
Selling, general and administrative [+]	58.5	45.8	15.4	4.6	0.4
General and administrative				4.6	0.4
Research and development	45.8	29.1	18.9
Other operating expenses				-4.6
EBITDA [+]	-93.3	-68.9	-32.0	-16.2	-0.1
EBITDA growth	35.4%	115.1%	98.0%	24052.2%
EBITDA margin	-602.2%	-1041.5%	-4884.6%	-13950.0%	-23.3%
Depreciation and amortization	3.9	2.6	1.6	0.7	0.0
EBIT [+]	-97.2	-71.5	-33.6	-16.9	-0.1
EBIT growth	36.0%	112.4%	99.3%	17127.6%
EBIT margin	-627.6%	-1080.1%	-5129.4%	-14554.3%	-34.1%
Interest income, net [+]	4.6	0.3	0.9	0.0
Interest expense		0.0		0.0
Interest income	4.6	0.3	0.9
Other income (expense), net [+]	-0.3		0.0	0.8	0.1
Other non-ooperating expenses	-0.3		0.0
Other	-0.3		0.0
Pre-tax income	-93.0	-71.2	-32.8	-16.0	0.0
Income taxes	0.0	0.0	0.0	0.0	0.0
Tax rate	0.0%	0.0%	0.0%	0.0%
Net income	-93.0	-71.2	-32.8	-16.0	0.0
Net margin	-600.1%	-1075.5%	-4996.2%	-13825.9%	0.0%

Basic EPS [+]	($1.49)	($1.17)	($2.48)	($2.31)
Growth	27.3%	-52.8%	7.5%
Diluted EPS [+]	($1.49)	($1.17)	($2.48)	($2.31)
Growth	27.3%	-52.8%	7.5%

Shares outstanding (basic) [+]	62.4	60.9	13.2	7.0
Growth	2.6%	360.5%	90.1%
Shares outstanding (diluted) [+]	62.4	60.9	13.2	7.0
Growth	2.6%	360.5%	90.1%

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