Line item	2023	2024	CAGR
Total Revenue	4,135	10,169	+145.9%
Total COGS	-3,275	-5,969	+82.2%
Gross Profit	860	4,200	+388.5%
Gross Margin	20.8%	41.3%
Total Operating Expenses	-17	-27	+54.4%
EBITDA	842	4,173	+395.4%
EBITDA Margin	20.4%	41.0%
Total D&A	0	0
EBIT / Operating Income	842	4,173	+395.4%
Total Other Income	268	36	-86.5%
Profit Before Tax	1,110	4,210	+279.2%
Total Income Tax	0	0
Net Profit / (Loss)	1,110	4,210	+279.2%
Net Margin	26.8%	41.4%