| Revenus | 20,893 | 5,449 | 5,516 | 4,993 | 4,934 | 4,601 |
| Croissance des revenus (H/H) | 14% | 18% | 10% | 13% | 14% | -5% |
| Coût des ventes | 9,220 | 2,451 | 2,355 | 2,478 | 1,934 | 1,688 |
| Bénéfice brut | 11,673 | 2,997 | 3,160 | 2,515 | 2,999 | 2,912 |
| Vente, Général et Administration | 516 | 173 | 162 | 87 | 92 | 123 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | -11,532 | 60 | 10 | -11,679 | 75 | 76 |
| Autres revenus (charges) non opérationnels | 920 | -409 | 0 | 253 | 1,076 | -1,514 |
| Bénéfice avant impôts | 21,892 | 2,995 | 1,845 | 14,189 | 2,862 | 2,720 |
| Charge d'impôt sur le revenu | 5,023 | 358 | 97 | 4,218 | 348 | 645 |
| Bénéfice net | 15,233 | 2,212 | 1,276 | 9,606 | 2,138 | 1,622 |
| Croissance du bénéfice net | 68% | 36% | -60% | 326% | 8% | -8% |
| Actions en circulation (diluées) | 429.53 | 429.53 | 429.53 | 429.53 | 429.53 | 429.53 |
| Variation des actions (H-H) | 0% | 0% | 0% | 0% | 0% | 0% |
| EPS (dilué) | 35.46 | 5.15 | 2.97 | 22.36 | 4.97 | 3.77 |
| Croissance du EPS | 68% | 36% | -60% | 326% | 8% | -8% |
| Flux de trésorerie libre | 10,082 | 524 | -5,707 | 10,033 | 5,231 | -4,589 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 55.87% | 55% | 57.28% | 50.37% | 60.78% | 63.29% |
| Marge opérationnelle | 111.07% | 53.89% | 57.1% | 284.27% | 59.26% | 61.61% |
| Marge bénéficiaire | 72.9% | 40.59% | 23.13% | 192.38% | 43.33% | 35.25% |
| Marge du flux de trésorerie libre | 48.25% | 9.61% | -103.46% | 200.94% | 106.01% | -99.73% |
| EBITDA | 23,224 | 2,941 | 3,155 | 14,198 | 2,928 | 2,839 |
| Marge EBITDA | 111.15% | 53.97% | 57.19% | 284.35% | 59.34% | 61.7% |
| D&A pour le résultat opérationnel | 18 | 4 | 5 | 4 | 4 | 4 |
| EBIT | 23,206 | 2,937 | 3,150 | 14,194 | 2,924 | 2,835 |
| Marge EBIT | 111.07% | 53.89% | 57.1% | 284.27% | 59.26% | 61.61% |
| Taux d'imposition effectif | 22.94% | 11.95% | 5.25% | 29.72% | 12.15% | 23.71% |
