| Revenus | 99 | 27 | 18 | 28 | 25 | 23 |
| Croissance des revenus (H/H) | 5% | 17% | 64% | -7% | -11% | -12% |
| Coût des ventes | 35 | 10 | 6 | 10 | 8 | 8 |
| Bénéfice brut | 63 | 17 | 11 | 17 | 16 | 15 |
| Vente, Général et Administration | 56 | 14 | 12 | 14 | 14 | 14 |
| Recherche et développement | 8 | 2 | 0 | 2 | 2 | 2 |
| Frais d'exploitation | 79 | 17 | 10 | 18 | 17 | 17 |
| Autres revenus (charges) non opérationnels | 1 | 0 | 1 | 0 | 0 | 0 |
| Bénéfice avant impôts | -10 | 1 | 3 | 0 | -15 | 0 |
| Charge d'impôt sur le revenu | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice net | -2 | 1 | 11 | 0 | -15 | 0 |
| Croissance du bénéfice net | -80% | -- | -8% | -100% | -25% | -100% |
| Actions en circulation (diluées) | 49.24 | 49.24 | 48.14 | 48.72 | 47.79 | 47.13 |
| Variation des actions (H-H) | 4% | 4% | 3% | 6% | 4% | 3% |
| EPS (dilué) | -0.06 | 0.02 | 0.22 | 0.01 | -0.33 | 0 |
| Croissance du EPS | -73% | -354% | -15% | -134% | -26% | -96% |
| Flux de trésorerie libre | -2 | 0 | 0 | 2 | -4 | 1 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 63.63% | 62.96% | 61.11% | 60.71% | 64% | 65.21% |
| Marge opérationnelle | -15.15% | 0% | 5.55% | 0% | -4% | -4.34% |
| Marge bénéficiaire | -2.02% | 3.7% | 61.11% | 0% | -60% | 0% |
| Marge du flux de trésorerie libre | -2.02% | 0% | 0% | 7.14% | -16% | 4.34% |
| EBITDA | -11 | 0 | 1 | 1 | 0 | 0 |
| Marge EBITDA | -11.11% | 0% | 5.55% | 3.57% | 0% | 0% |
| D&A pour le résultat opérationnel | 4 | 0 | 0 | 1 | 1 | 1 |
| EBIT | -15 | 0 | 1 | 0 | -1 | -1 |
| Marge EBIT | -15.15% | 0% | 5.55% | 0% | -4% | -4.34% |
| Taux d'imposition effectif | 0% | 0% | 0% | 0% | 0% | 0% |
