Joby Aviation, Inc. [Rocket]

In millions, except per share items	Jun-30-23	Jun-30-22	Mar-31-22	Jun-30-21	Mar-31-21	Sep-30-20
	10-Q	10-Q	10-Q	10-Q	10-Q	10-K/A
Revenues	0.0	0.0	0.0	0.0	0.0	0.0
Cost of goods sold	0.0	0.0	0.0	0.0	0.0	0.0
Gross profit	0.0	0.0	0.0	0.0	0.0	0.0
Selling, general and administrative	27.1	25.2	94.3	14.3	45.8
Research and development	88.8	74.2		54.0
Equity in earnings		4.6		4.2
Other operating expenses			-64.1		-8.7	-17.9
EBITDA [+]		-88.9	-25.1	-60.2	-33.8
EBITDA growth	30.4%	47.7%	-25.9%
Depreciation	-1.5	4.5	4.1	3.0	2.4
EBITA	-114.5	-93.4	-29.2	-63.2	-36.3	17.9
Amortization of intangibles	1.5	1.4	1.1	1.0	0.9
EBIT [+]	-116.0	-94.8	-30.3	-64.2	-37.2	17.9
EBIT growth	22.3%	47.7%	-18.5%
Interest income, net [+]	10.7	2.6	0.8	-0.8	0.5
Interest expense			0.0	1.0	0.9
Interest income	10.7	2.6	0.8	0.2	0.5
Other income (expense), net [+]	-180.7	42.7	-32.8		-3.9	-37.5
Unrealized gain/loss on derivatives	-180.7	42.7
Change in fair value of warrants	-180.7	42.7				18.1
Other						-19.4
Pre-tax income	-286.0	-49.5	-62.3	-65.0	-41.5	-19.6
Income taxes	0.1	0.0	0.0	0.0	0.0	0.0
Tax rate						0.0%
Net income	-286.1	-49.6	-62.3	-65.0	-41.5	-19.6

Basic EPS [+]	($0.45)	($0.09)	($0.11)	($0.58)	($0.37)	($0.23)
Growth	426.8%	-85.3%	-71.2%
Diluted EPS [+]	($0.45)	($0.09)	($0.11)	($0.58)	($0.37)	($0.23)
Growth	426.8%	-85.3%	-71.2%

Shares outstanding (basic) [+]	636.7	581.3	579.1	111.9	111.0	86.3
Growth	9.5%	419.5%	421.6%
Shares outstanding (diluted) [+]	636.7	581.3	579.1	111.9	111.0	86.3
Growth	9.5%	419.5%	421.6%

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