

| 2004 | 2005 | 2006 | 2007 | 2008 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 78.26 | 122.9 | 103.3 | 103.9 | 93.24 | 85.66 | |
COGS | 21.07 | 43.68 | 23.82 | 10.34 | 7.77 | 16.37 | |
Gross Profit | 57.19 | 79.27 | 79.48 | 93.58 | 85.47 | 69.29 | |
Operating Expenses & Income | |||||||
Operating Income | 16.3 | 19.16 | 7.203 | (0.839) | 9.364 | 5.836 | |
Total Operating Expenses | 40.88 | 60.1 | 72.28 | 94.42 | 75.99 | 63.45 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 3.973 | 7.723 | 12.65 | 11.31 | 5.111 | 3.973 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14) | (20.46) | (27.49) | (40.01) | (41.77) | (40.03) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.928 | (3.468) | 0.946 | (7.969) | (7.061) | 33.52 | |
Net Income | |||||||
Net Income | 4.419 | (2.249) | 16.33 | (9.288) | (21.45) | (26.91) | |
Supplemental | |||||||
EBIT | 12.45 | 23.03 | 7.205 | (16.67) | 14.24 | 10.71 | |
EBITDA | 24.93 | 38.42 | 32.98 | 13.63 | 41.28 | 36.17 | |