

| 2004 | 2005 | 2006 | 2007 | 2008 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10.75 | 20.93 | 33.01 | 41.93 | 21.18 | 21.18 | |
COGS | 2.359228 | 6.533292 | 13.31 | 33.39 | 33.92 | 33.92 | |
Gross Profit | 8.389786 | 14.4 | 19.71 | 8.533125 | (12.74) | (12.74) | |
Operating Expenses & Income | |||||||
Operating Income | 2.020134 | 3.708128 | 5.852103 | (7.959887) | (31.2) | (29.98) | |
Total Operating Expenses | 6.369652 | 10.69 | 13.85 | 16.49 | 18.46 | 14.16 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 4.096778 | 7.264567 | 9.257885 | 9.486241 | 10.41 | 10.41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.705493) | (5.181478) | (11.78) | (17.51) | (16.54) | (16.54) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 0.680173 | 1.296558 | 1.96742 | (2.759728) | 1.454621 | 1.454621 | |
Net Income | |||||||
Net Income | 1.339961 | 2.41157 | 3.884683 | (5.200159) | (32.65) | (32.65) | |
Supplemental | |||||||
EBIT | 2.020134 | 3.708128 | 5.852103 | (7.959887) | (31.2) | (26.9) | |
EBITDA | 2.2777 | 4.089689 | 6.470633 | (7.137998) | (30.39) | (26.09) | |