Line item	2018	2019	2020	2021	2022	2023	2024	CAGR
Total Revenue	7,885	8,358	6,289	5,963	3,181	2,516	2,920	-15.3%
Total COGS	-4,967	-5,817	-5,925	-3,648	-2,221	-1,857	-2,141	-13.1%
Gross Profit	2,919	2,541	364	2,315	961	659	779	-19.8%
Gross Margin	37.0%	30.4%	5.8%	38.8%	30.2%	26.2%	26.7%
Total Operating Expenses	-359	-1,021	-1,168	-1,594	-374	-943	-642	+10.2%
EBITDA	2,560	1,520	-804	721	587	-284	137	-38.6%
EBITDA Margin	32.5%	18.2%	-12.8%	12.1%	18.4%	-11.3%	4.7%
Total D&A	-18	-14	-12	-11	-0	-3	-6	-15.5%
EBIT / Operating Income	2,542	1,505	-815	711	586	-288	131	-39.0%
Total Interest Income	0	0	43	5	45	227	77	+15.8%
Total Other Income	44	185	783	-481	-456	1	-21	nmf
Profit Before Tax	2,586	1,690	11	234	175	-59	187	-35.5%
Total Income Tax	0	0	0	0	0	-706	0
Net Profit / (Loss)	2,603	1,705	-20	240	131	-989	116	-40.5%
Net Margin	33.0%	20.4%	-0.3%	4.0%	4.1%	-39.3%	4.0%