

| 2015 | 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 247,903 | 180,829 | 219,136 | 218,557 | 220,801 |
COGS | 45,144 | 43,636 | 58,662 | 55,788 | 52,694 |
Gross Profit | - | - | - | - | - |
Operating Expenses & Income | |||||
Operating Income | 138,640 | 79,504 | 88,073 | 96,009 | 101,799 |
Total Operating Expenses | 64,120 | 57,689 | 72,401 | 66,760 | 66,308 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 27,297 | 24,785 | 33,496 | 28,850 | 27,116 |
Earnings from Continuing Operations | |||||
Interest Expense | (21,562) | (23,056) | (22,834) | (22,867) | (17,217) |
Interest Income | 2,887 | 1,370 | 2,032 | 3,187 | 3,058 |
Income Tax Expense | (1,892) | (26,157) | (17,334) | (8,314) | (17,794) |
Net Income | |||||
Net Income | 14,586 | 113,275 | 69,421 | (7,700) | 95,763 |
Supplemental | |||||
EBIT | 38,039 | 162,489 | 109,589 | 23,481 | 130,774 |
EBITDA | 55,528 | 177,899 | 128,573 | 43,861 | 152,364 |