| Revenus | 77,733 | 77,411 | 70,569 | 96,519 | 105,625 | 58,543 |
| Croissance des revenus (H/H) | 117% | 10% | -27% | -9% | 80% | 12% |
| Coût des ventes | 72,665 | 71,414 | 67,548 | 85,161 | 73,568 | 47,331 |
| Bénéfice brut | 5,068 | 5,997 | 3,021 | 11,359 | 32,057 | 11,212 |
| Vente, Général et Administration | 4,615 | 4,256 | 3,981 | 4,788 | 4,377 | 3,607 |
| Recherche et développement | -- | -- | -- | 374 | 297 | 251 |
| Frais d'exploitation | 4,599 | 4,776 | 3,466 | 5,571 | 5,346 | 4,665 |
| Autres revenus (charges) non opérationnels | -8,072 | -16,654 | -3,400 | -1,413 | -420 | -892 |
| Bénéfice avant impôts | -9,356 | -17,733 | -6,192 | 47 | 17,961 | -9,684 |
| Charge d'impôt sur le revenu | -2,842 | -5,681 | -1,302 | 868 | 3,999 | -2,668 |
| Bénéfice net | -5,809 | -11,320 | -4,579 | -336 | 13,985 | -6,692 |
| Croissance du bénéfice net | -6% | 147% | 1,263% | -102% | -309% | 139% |
| Actions en circulation (diluées) | 797 | 797 | 797 | 796 | 797 | 796 |
| Variation des actions (H-H) | 0% | 0% | 0% | 0% | 0% | 0% |
| EPS (dilué) | -7.27 | -14.2 | -5.75 | -0.42 | 17.54 | -8.41 |
| Croissance du EPS | -6% | 147% | 1,269% | -102% | -309% | 140% |
| Flux de trésorerie libre | -5,764 | -1,326 | -6,802 | 4,104 | 11,365 | 3,533 |
| Flux de trésorerie libre par action | -7.23 | -1.66 | -8.53 | 5.15 | 14.25 | 4.43 |
| Marge brute | 6.51% | 7.74% | 4.28% | 11.76% | 30.34% | 19.15% |
| Marge opérationnelle | 0.6% | 1.57% | -0.63% | 5.99% | 25.28% | 11.18% |
| Marge bénéficiaire | -7.47% | -14.62% | -6.48% | -0.34% | 13.24% | -11.43% |
| Marge du flux de trésorerie libre | -7.41% | -1.71% | -9.63% | 4.25% | 10.75% | 6.03% |
| EBITDA | 5,330 | 6,171 | 4,761 | 10,520 | 30,890 | 10,595 |
| Marge EBITDA | 6.85% | 7.97% | 6.74% | 10.89% | 29.24% | 18.09% |
| D&A pour le résultat opérationnel | 4,861 | 4,950 | 5,206 | 4,733 | 4,178 | 4,048 |
| EBIT | 469 | 1,221 | -445 | 5,787 | 26,712 | 6,547 |
| Marge EBIT | 0.6% | 1.57% | -0.63% | 5.99% | 25.28% | 11.18% |
| Taux d'imposition effectif | 30.37% | 32.03% | 21.02% | 1,846.8% | 22.26% | 27.55% |
