

| 2013 | 2014 | 2015 | 2016 | 2017 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 143,359.2 | 119,993.7 | 121,202.6 | 150,196.9 | 164,640.3 |
COGS | 117,738.2 | 97,267.6 | 98,960.1 | 124,091.3 | 135,055 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | - | - | - | - | - |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 15,964.2 | 16,347.6 | 16,325.6 | 15,599.6 | 18,090.3 |
Earnings from Continuing Operations | |||||
Interest Expense | (5,844.5) | (7,565.1) | (8,401.1) | (9,958.5) | (2,282.7) |
Interest Income | 1,066.1 | 1,328.4 | 2,005.7 | 1,038.5 | 592.1 |
Income Tax Expense | (1,013.6) | 248.9 | 208.8 | (1,115.1) | (1,456.8) |
Net Income | |||||
Net Income | 4,001.4 | (2,099.2) | (1,922.1) | 1,074.1 | 3,500.7 |
Supplemental | |||||
EBIT | 9,793.5 | 3,888.5 | 4,264.6 | 11,109.3 | 6,648.1 |
EBITDA | 13,008.6 | 7,859.2 | 8,473.6 | 15,302.8 | 11,157.7 |