Line item	2021	2022	2023	CAGR
Total Revenue	2,268	2,698	1,926	-7.9%
Total COGS	-1,921	-2,310	-1,622	-8.1%
Gross Profit	347	388	303	-6.5%
Gross Margin	15.3%	14.4%	15.7%
Total Operating Expenses	-37	-38	-163	+109.9%
EBITDA	310	350	141	-32.6%
EBITDA Margin	13.7%	13.0%	7.3%
Total D&A	0	0	0
EBIT / Operating Income	310	350	141	-32.6%
Total Interest Expense	-8	-2	-5	-22.9%
Total Other Income	-71	-13	-2	-82.0%
Profit Before Tax	231	335	134	-24.0%
Total Income Tax	-62	-67	-28	-33.3%
Net Profit / (Loss)	177	269	111	-20.9%
Net Margin	7.8%	10.0%	5.7%