Box Ships Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012
Revenue	17.5	44.04	49.86	69.84	65.89
Revenue Growth (YoY)	-60.27%	-11.67%	-28.60%	5.99%	72.16%
Cost of Revenue	15.47	21.4	22.19	21.53	20.87
Gross Profit	2.03	22.64	27.68	48.3	45.02
Selling, General & Admin	6.05	7.6	10.06	10.06	8.29
Other Operating Expenses	0.06	0.17	0.51	-	-
Operating Expenses	13.77	22.9	25.71	25.19	23.32
Operating Income	-11.74	-0.26	1.97	23.11	21.7
Interest Expense	-4.48	-5.46	-7.04	-8.3	-8.49
Interest & Investment Income	0	0	0	0	0.02
Currency Exchange Gain (Loss)	-0.02	0.09	0.07	-0.03	-0.05
Other Non Operating Income (Expenses)	0.03	0.3	1.19	-	-
EBT Excluding Unusual Items	-16.21	-5.33	-3.81	14.78	13.18
Gain (Loss) on Sale of Assets	3.08	-	-	-	-
Asset Writedown	-240	-21.64	-	-	-
Other Unusual Items	24.72	-	6.44	-	-
Pretax Income	-226.63	-26.97	2.62	15.31	13.18
Net Income	-226.63	-26.97	2.62	15.31	13.18
Preferred Dividends & Other Adjustments	-0.08	1.51	2.07	4.15	3.19
Net Income to Common	-226.55	-28.47	0.55	11.16	9.99
Net Income Growth	-	-	-82.86%	16.18%	1.72%
Shares Outstanding (Basic)	1	1	1	0	0
Shares Outstanding (Diluted)	1	1	1	1	0
Shares Change (YoY)	138.95%	6.81%	7.17%	31.00%	32.16%
EPS (Basic)	-154.98	-46.55	0.96	23.66	27.77
EPS (Diluted)	-154.98	-46.55	0.96	22.90	27.06
EPS Growth	-	-	-95.81%	-15.37%	-34.79%
Free Cash Flow	-9.43	13.21	19.82	38.2	-29.89
Free Cash Flow Per Share	-6.45	21.60	34.61	71.47	-73.27
Dividend Per Share	-	-	-	15.000	50.000
Dividend Growth	-	-	-	-70.00%	33.33%
Gross Margin	11.60%	51.41%	55.50%	69.17%	68.32%
Operating Margin	-67.08%	-0.59%	3.94%	33.09%	32.93%
Profit Margin	-1294.72%	-64.65%	1.10%	15.98%	15.15%
Free Cash Flow Margin	-53.92%	30.00%	39.75%	54.70%	-45.36%
EBITDA	-3.64	18.28	22.9	44.65	40.91
EBITDA Margin	-20.81%	41.51%	45.93%	63.93%	62.09%
D&A For EBITDA	8.1	18.54	20.94	21.54	19.21
EBIT	-11.74	-0.26	1.97	23.11	21.7
EBIT Margin	-67.08%	-0.59%	3.94%	33.09%	32.93%
Revenue as Reported	17.5	44.04	49.86	69.84	65.89

Source: S&P Global Market Intelligence. Standard template. Financial Sources.