Line item	2020	2021	2022	2023	2024	CAGR
Total Revenue	12,272	8,316	18,257	16,843	12,245	-0.1%
Total COGS	-12,196	-8,213	-18,172	-16,697	-12,070	-0.3%
Gross Profit	76	103	85	146	175	+23.0%
Gross Margin	0.6%	1.2%	0.5%	0.9%	1.4%
Total Operating Expenses	-25	-24	-502	-32	-27	+1.9%
EBITDA	51	79	-417	114	148	+30.5%
EBITDA Margin	0.4%	1.0%	-2.3%	0.7%	1.2%
Total D&A	0	0	0	0	0
EBIT / Operating Income	51	79	-417	114	148	+30.5%
Total Other Income	37	-38	1,241	-180	9	-28.9%
Profit Before Tax	88	41	824	-66	157	+15.7%
Total Income Tax	0	0	0	0	0
Net Profit / (Loss)	88	41	-228	-66	157	+15.7%
Net Margin	0.7%	0.5%	-1.2%	-0.4%	1.3%