Line item	2021	2022	2023	2024	CAGR
Total Revenue	2,157	3,605	3,448	3,729	+20.0%
Total COGS	-1,583	-2,670	-2,086	-2,354	+14.1%
Gross Profit	574	935	1,362	1,375	+33.8%
Gross Margin	26.6%	25.9%	39.5%	36.9%
Total Operating Expenses	-294	-434	-626	-697	+33.4%
EBITDA	280	502	736	678	+34.2%
EBITDA Margin	13.0%	13.9%	21.3%	18.2%
Total D&A	-12	-28	-18	-23	+25.3%
EBIT / Operating Income	269	474	717	655	+34.6%
Total Interest Income	0	0	0	0
Total Interest Expense	-26	-32	-44	-64	+34.4%
Total Other Income	0	200	10	-87	nmf
Profit Before Tax	242	642	683	504	+27.6%
Total Income Tax	0	0	0	0
Net Profit / (Loss)	242	478	736	504	+27.6%
Net Margin	11.2%	13.3%	21.3%	13.5%