Line item	2018	2019	2020	CAGR
Total Revenue	2,811	2,254	1,172	-35.4%
Total COGS	-2,318	-1,809	-963	-35.5%
Gross Profit	494	444	209	-35.0%
Gross Margin	17.6%	19.7%	17.8%
Total Operating Expenses	-112	-109	-68	-22.3%
EBITDA	382	335	141	-39.2%
EBITDA Margin	13.6%	14.9%	12.0%
Total D&A	-2	-2	-2	+0.0%
EBIT / Operating Income	380	333	139	-39.5%
Total Other Income	36	-63	0	nmf
Profit Before Tax	416	270	139	-42.2%
Total Income Tax	-84	-55	0	-34.7%
Net Profit / (Loss)	334	216	139	-35.5%
Net Margin	11.9%	9.6%	11.9%