| Revenus | 104,260 | 27,816 | 25,297 | 26,017 | 25,130 | 29,384 |
| Croissance des revenus (H/H) | -2% | -5% | -5% | 2% | -1% | 17% |
| Coût des ventes | 52,684 | 12,964 | 13,064 | 13,917 | 12,739 | 15,443 |
| Bénéfice brut | 51,576 | 14,852 | 12,233 | 12,100 | 12,391 | 13,941 |
| Vente, Général et Administration | 1,193 | 309 | 297 | 258 | 329 | 323 |
| Recherche et développement | 838 | 152 | 287 | 216 | 183 | 127 |
| Frais d'exploitation | 23,928 | 6,047 | 6,133 | 6,024 | 5,724 | 5,425 |
| Autres revenus (charges) non opérationnels | -- | -- | -1 | -1 | 0 | -1 |
| Bénéfice avant impôts | 25,939 | 9,744 | 5,770 | 4,666 | 5,759 | 8,893 |
| Charge d'impôt sur le revenu | 20,406 | 6,639 | 4,456 | 4,870 | 4,441 | 6,263 |
| Bénéfice net | 5,523 | 3,106 | 1,314 | -210 | 1,313 | 2,627 |
| Croissance du bénéfice net | -37% | 18% | -34% | -109% | -28.99% | -2% |
| Actions en circulation (diluées) | 2,503 | 2,503 | 2,517 | 2,535 | 2,629 | 2,719 |
| Variation des actions (H-H) | -8% | -8% | -8% | -8% | -8% | -7% |
| EPS (dilué) | 2.2 | 1.24 | 0.52 | -0.08 | 0.49 | 0.96 |
| Croissance du EPS | -32% | 28% | -28% | -110% | -23% | 6% |
| Flux de trésorerie libre | 2,060 | 2,097 | -2,040 | 2,927 | -924 | 6,014 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 49.46% | 53.39% | 48.35% | 46.5% | 49.3% | 47.44% |
| Marge opérationnelle | 26.51% | 31.65% | 24.11% | 23.35% | 26.53% | 28.98% |
| Marge bénéficiaire | 5.29% | 11.16% | 5.19% | -0.8% | 5.22% | 8.94% |
| Marge du flux de trésorerie libre | 1.97% | 7.53% | -8.06% | 11.25% | -3.67% | 20.46% |
| EBITDA | 37,842 | 11,325 | 8,764 | 8,619 | 9,134 | 10,680 |
| Marge EBITDA | 36.29% | 40.71% | 34.64% | 33.12% | 36.34% | 36.34% |
| D&A pour le résultat opérationnel | 10,194 | 2,520 | 2,664 | 2,543 | 2,467 | 2,164 |
| EBIT | 27,648 | 8,805 | 6,100 | 6,076 | 6,667 | 8,516 |
| Marge EBIT | 26.51% | 31.65% | 24.11% | 23.35% | 26.53% | 28.98% |
| Taux d'imposition effectif | 78.66% | 68.13% | 77.22% | 104.37% | 77.11% | 70.42% |
