
| 2009 | 2010 | 2011 | 2012 | 2013 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 124.3 | 191.2 | 220.9 | 228.8 | 273.3 | 446.1 | |
COGS | 110.2 | 170.1 | 204.6 | 214.5 | 257.1 | 423.2 | |
Gross Profit | 14.08 | 21.03 | 16.2 | 14.3 | 16.13 | 22.94 | |
Operating Expenses & Income | |||||||
Operating Income | 9.495218 | 13.59 | 9.169449 | 7.284142 | 6.54734 | 14.09 | |
Total Operating Expenses | 4.581132 | 7.440577 | 7.030933 | 7.012078 | 8.348995 | 7.611422 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1.02984 | 3.339235 | 4.105837 | 5.670875 | 7.267742 | 7.671464 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.331739) | (0.965563) | (2.545951) | (5.942231) | (5.442725) | (13.41) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 2.292266 | 3.582995 | 2.54305 | 0.703138 | 2.269865 | 3.059478 | |
Net Income | |||||||
Net Income | 6.417037 | 8.899011 | 4.848832 | 1.643696 | (1.012067) | (1.109078) | |
Supplemental | |||||||
EBIT | 9.274188 | 13.51 | 9.830264 | 8.05533 | 7.722062 | 15.28 | |
EBITDA | 9.753951 | 14.11 | 10.87 | 10.37 | 10.32 | 18.6 | |