Lantheus Holdings, Inc. (LNTH) [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
Revenues	935.1	425.2	339.4	347.3	343.4	331.4	301.9	293.5
Revenue growth	119.9%	25.3%	-2.3%	1.2%	3.6%	9.8%	2.9%	-2.7%
Cost of goods sold	353.4	237.5	200.6	172.5	168.5	169.2	164.1	157.9
Gross profit	581.7	187.7	138.8	174.8	174.9	162.1	137.8	135.5
Gross margin	62.2%	44.1%	40.9%	50.3%	50.9%	48.9%	45.6%	46.2%
Sales and marketing	100.2	68.4	40.9	41.9	43.2	42.3	36.5	34.7
Research and development	311.7	45.0	32.8	20.0	17.1	18.1	12.2	14.4
General and administrative	133.6	150.4	69.3	61.2	50.2	49.8	38.8	43.9
EBITA	44.0	-88.5	6.6	53.5	67.1	55.2	68.1	48.5
EBITA margin	4.7%	-20.8%	1.9%	15.4%	19.5%	16.6%	22.6%	16.5%
Amortization of intangibles	33.2	27.5	10.8	1.8	2.6	3.3	5.1	6.0
EBIT	10.8	-116.0	-4.2	51.7	64.5	51.9	63.0	42.5
EBIT margin	1.2%	-27.3%	-1.2%	14.9%	18.8%	15.6%	20.9%	14.5%
Pre-tax income	26.7	-75.0	-11.5	28.6	49.5	39.6	28.3	-11.8
Income taxes	-1.3	-3.8	2.0	-3.0	9.0	-83.7	1.5	3.0
Tax rate		5.0%			18.2%		5.4%
Net income	28.1	-71.3	-13.5	31.7	40.5	123.4	26.8	-14.7
Net margin	3.0%	-16.8%	-4.0%	9.1%	11.8%	37.2%	8.9%	-5.0%

Diluted EPS	$0.40	($1.06)	($0.25)	$0.79	$1.03	$3.17	$0.82	($0.60)
Shares outstanding (diluted)	70.7	67.5	54.1	40.1	39.5	38.9	32.7	24.4

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