Line item	2018	2019	2020	2021	CAGR
Total Revenue	6,033	1,393	1,038	1,787	-33.3%
Total COGS	-3,461	-667	-510	-635	-43.2%
Gross Profit	2,572	726	528	1,152	-23.5%
Gross Margin	42.6%	52.1%	50.8%	64.5%
Total Operating Expenses	-507	-412	-282	-206	-26.0%
EBITDA	2,065	314	245	946	-22.9%
EBITDA Margin	34.2%	22.5%	23.6%	53.0%
Total D&A	-18	-0	-1	0	-82.5%
EBIT / Operating Income	2,048	313	245	946	-22.7%
Total Interest Expense	-269	-220	-188	-113	-25.2%
Total Other Income	-323	-13	46	-178	-18.0%
Profit Before Tax	1,455	81	102	655	-23.3%
Total Income Tax	0	0	0	0
Net Profit / (Loss)	1,742	301	245	768	-23.9%
Net Margin	28.9%	21.6%	23.6%	43.0%