Verde Clean Fuels, Inc. [Rocket]

In millions, except per share items	Jun-30-23	Mar-31-23	Dec-31-22	Sep-30-22	Jun-30-22	Mar-31-22	Dec-31-21	Sep-30-21
	10-Q	10-Q	10-K	10-Q	10-Q	10-Q	10-K	10-Q
Revenues	22.7	18.1	3.4	3.4	3.4	2.9	0.0
Revenue growth	568.9%	535.5%
Cost of goods sold	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gross profit	22.7	18.1	3.4	3.4	3.4	2.8	0.0
Gross margin	100.0%	100.0%	100.0%	100.0%	100.0%	99.9%
Selling, general and administrative [+]	11.1	9.8	6.8	5.9	2.9	1.8	0.5
General and administrative	11.1	9.8	6.8	5.9	2.9	1.8	0.5
Research and development	0.2	0.2			0.2	0.1
EBITDA [+]	11.4	8.2			0.3	1.0
EBITDA growth	3676.1%	736.2%	686.7%
EBITDA margin	50.2%	45.1%	-105.3%	-78.0%	8.9%	34.3%
Depreciation	-0.1	0.0			0.0	0.0
EBITA	11.5	8.2	-3.6	-2.6	0.3	1.0	-0.5
EBITA margin	50.6%	45.3%	-105.5%	-78.2%	8.7%	34.2%
Amortization of intangibles	0.1	0.0
EBIT [+]	11.4	8.2	-3.6	-2.6	0.3	1.0	-0.5
EBIT growth	3744.0%	738.2%	687.9%
EBIT margin	50.2%	45.1%	-105.5%	-78.2%	8.7%	34.2%
Non-recurring items		10.0
Interest expense	0.1
Interest expense	0.1
Other income (expense), net [+]	-9.0	-2.7	0.7	-0.8	-1.5	-2.9	0.0
Unrealized gain/loss on derivatives							0.0
Other	2.3		2.2	0.7			0.0
Pre-tax income	-7.8	-4.5	-2.8	-3.4	-1.2	-1.9	-0.5
Income taxes	0.4	0.4	0.4	0.1	0.0	0.0	0.0
Tax rate	-5.5%	-9.4%	-15.0%		0.0%	0.0%	0.0%
Minority interest	-4.3	-2.5
Net income	-3.8	-2.4	-3.3	-3.5	-1.2	-1.9	-0.5
Net margin	-17.0%	-13.3%	-96.4%	-104.4%	-35.9%	-66.6%

Basic EPS [+]	($0.28)	($0.19)	($0.27)	($0.38)	($0.18)	($0.24)	($0.06)
Growth	54.6%	-20.4%	334.3%
Diluted EPS [+]	($0.28)	($0.19)	($0.27)	($0.38)	($0.18)	($0.24)	($0.06)
Growth	54.6%	-20.4%	334.3%

Shares outstanding (basic) [+]	13.9	12.4	12.0	9.2		7.8	7.6
Growth	104.3%	59.9%	58.5%
Shares outstanding (diluted) [+]	13.9	12.4	12.0	9.2		7.8	7.6
Growth	104.3%	59.9%	58.5%

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