

| 2015 | 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 736.7 | 946 | 829 | 718 | 774.6 |
COGS | 495.8 | 657.9 | 703.3 | 412.5 | 604.2 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 107.5 | 105.3 | (131.7) | 66.13 | (29.4) |
Total Operating Expenses | 133.5 | 182.8 | 257.3 | 239.3 | 199.9 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 147.6 | 188.5 | 168 | 184.6 | 201.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (69.98) | (64.63) | (28.71) | (37.73) | (16.49) |
Interest Income | 1.093 | 1.849 | 2.575 | 2.133 | 3.36 |
Income Tax Expense | (5.78) | 0.928 | 55.27 | 3.465 | 7.527 |
Net Income | |||||
Net Income | 22.57 | 48.78 | (101.1) | 32.08 | (33.39) |
Supplemental | |||||
EBIT | 97.23 | 110.6 | (130.2) | 64.22 | (27.79) |
EBITDA | 144.4 | 162.3 | (81.15) | 83.81 | 21.69 |