STAR EQUITY HOLDINGS, INC. (DRAD) [Rocket]

In millions, except per share items	Dec-31-22	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16	Dec-31-15
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Diagnostic Imaging				13.9	11.9	12.1	13.9	14.4
Diagnostic Services						49.0	48.3	46.4
Other				59.1	92.3	43.5	63.3
Total revenues [+]	112.2	106.6	78.2	72.9	104.2	104.6	125.5	60.8
Products							30.0	14.4
Services							95.5	46.4
Revenue growth [+]	5.2%	36.3%	7.2%	-30.0%	-0.4%	-16.6%	106.3%	9.4%
Diagnostic Imaging				16.9%	-1.8%	-12.9%	-3.8%	7.3%
Diagnostic Services						1.5%	4.1%
Cost of goods sold [+]	86.3	91.3	64.2	55.8	85.9	83.4	89.7	42.9
Cost of product sales							14.2	6.9
Cost of services							75.5	36.0
Gross profit	25.9	15.2	14.0	17.2	18.3	21.2	35.8	17.9
Gross margin	23.1%	14.3%	17.9%	23.5%	17.5%	20.3%	28.5%	29.4%
Selling, general and administrative [+]	27.3	22.6	18.6	15.9	20.5	24.8	30.0	14.6
Sales and marketing	27.3	22.6	18.6	15.9	20.5	6.2	10.0	4.7
General and administrative						18.6	20.0	9.9
Research and development
Other operating expenses					0.5	1.5	2.3	0.5
EBITDA [+]	0.4	-5.6	-2.8	2.9	3.3	2.8	13.3	5.2
EBITDA growth	-107.7%	97.8%	-199.0%	-12.2%	17.8%	-79.2%	155.3%	1.4%
EBITDA margin	0.4%	-5.3%	-3.6%	3.9%	3.1%	2.6%	10.6%	8.6%
Depreciation	1.8	1.7	1.8	1.6	6.0	6.4	7.6	1.9
EBITA	-1.4	-7.4	-4.6	1.3	-2.7	-3.6	5.7	3.3
EBITA margin	-1.2%	-6.9%	-5.9%	1.7%	-2.6%	-3.5%	4.6%	5.4%
Amortization of intangibles	1.7	1.7	2.1	0.8	1.4	1.5	2.3	0.5
EBIT [+]	-3.1	-9.1	-6.8	0.4	-4.1	-5.1	3.4	2.8
EBIT growth	-65.8%	34.1%	-1664.0%	-110.6%	-20.7%	-250.0%	23.4%	-13.6%
EBIT margin	-2.8%	-8.5%	-8.7%	0.6%	-3.9%	-4.9%	2.7%	4.6%
Non-recurring items [+]		2.5	0.4	2.3	0.5	0.2	0.3
Asset impairment		3.4	0.4		0.5	0.2	0.3
Interest expense	1.0	0.9	1.3	0.7	0.8	0.7
Interest expense	1.0	0.9	1.3	0.7	0.8	0.7
Other income (expense), net [+]	-1.0	3.6	3.3	-0.3	-0.1	-1.0	-1.2	-0.3
Gain (loss) on sale of assets					0.5
Gain (loss) on debt retirement				-0.2	0.0	-0.7
Other	-1.0	-0.6	3.3	-0.1	-0.1	-0.3
Pre-tax income	-5.1	-8.9	-5.2	-2.9	-5.4	-7.0	1.9	2.5
Income taxes	0.2	0.1	0.1	-0.2	-1.6	28.0	-12.4	-19.1
Tax rate				6.8%	28.9%
Net income	-7.2	-4.9	-8.4	-5.2	0.7	-35.7	14.3	21.6
Net margin	-6.4%	-4.6%	-10.7%	-7.2%	0.7%	-34.1%	11.4%	35.6%

Basic EPS [+]	($0.49)	($0.96)	($2.29)	($2.56)	$0.37	($1.75)	$0.73	$1.13
Growth	-49.5%	-58.0%	-10.6%	-801.0%	-120.8%	-340.1%	-35.2%	745.3%
Diluted EPS [+]	($0.49)	($0.96)	($2.29)	($2.56)	$0.37	($1.75)	$0.71	$1.10
Growth	-49.5%	-58.0%	-10.6%	-801.0%	-120.8%	-345.9%	-35.2%	738.3%

Dividends per share [+]			($0.52)	($0.29)	$1.65	$0.21	$0.20	$0.20
Growth		-100.0%	79.3%	-117.6%	685.7%	5.0%	0.0%	0.0%

Shares outstanding (basic) [+]	14.8	5.1	3.7	2.0	2.0	20.0	19.6	19.2
Growth	190.1%	39.0%	79.3%	1.2%	-89.9%	2.0%	2.0%	3.4%
Shares outstanding (diluted) [+]	14.8	5.1	3.7	2.0	2.0	20.0	20.1	19.7
Growth	190.1%	39.0%	79.3%	1.2%	-89.9%	-0.4%	1.9%	4.3%

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