Line item	2019	2020	2021	2022	2023	2024	CAGR
Total Revenue	6,722	9,782	11,887	14,391	13,160	14,066	+15.9%
Total COGS	0	0	0	-1,280	-11,911	-12,921	+217.8%
Gross Profit	6,722	9,782	11,887	13,112	1,249	1,146	-29.8%
Gross Margin	100.0%	100.0%	100.0%	91.1%	9.5%	8.1%
Total Operating Expenses	-4,933	-10,117	-13,011	-10,774	-3,118	-1,289	-23.5%
EBITDA	1,789	-335	-1,123	2,337	-1,869	-143	nmf
EBITDA Margin	26.6%	-3.4%	-9.5%	16.2%	-14.2%	-1.0%
Total D&A	0	0	0	0	0	0
EBIT / Operating Income	1,789	-335	-1,123	2,337	-1,869	-143	nmf
Profit Before Tax	1,789	-335	-1,123	2,337	-1,869	-143	nmf
Total Income Tax	0	0	0	0	0	0
Net Profit / (Loss)	1,789	-335	-1,123	2,337	-1,869	-143	nmf
Net Margin	26.6%	-3.4%	-9.5%	16.2%	-14.2%	-1.0%