| Ingresos | 1,180 | 270 | 289 | 293 | 326 | 359 |
| Crecimiento de los Ingresos (YoY) | -16% | -25% | -10% | -19% | -9% | -11% |
| Costo de los ingresos | 916 | 211 | 214 | 236 | 253 | 263 |
| Utilidad bruta | 264 | 58 | 75 | 57 | 72 | 95 |
| Venta, General y Administración | 111 | 27 | 28 | 27 | 28 | 27 |
| Investigación y Desarrollo | -- | -- | -- | -- | -- | -- |
| Gastos de Operación | 278 | 68 | 69 | 68 | 71 | 76 |
| Otras Ingresos (Gastos) No Operativos | 4 | 0 | 1 | 2 | 0 | 2 |
| Ingreso antes de impuestos | -12 | -9 | 4 | -3 | -4 | 10 |
| Gasto por Impuesto a la Renta | 0 | -5 | 4 | 0 | 2 | 1 |
| Ingreso Neto | -12 | -3 | 0 | -2 | -7 | 9 |
| Crecimiento de la Utilidad Neta | -92% | -133% | -100% | -99% | 133% | -53% |
| Acciones en Circulación (Diluidas) | 116.91 | 116.91 | 106.67 | 103.97 | 103.9 | 105.11 |
| Cambio de Acciones (YoY) | 11% | 11% | 4% | 0% | -2% | -4% |
| EPS (Diluido) | -0.11 | -0.03 | 0 | -0.02 | -0.06 | 0.09 |
| Crecimiento de EPS | -92% | -134% | -104% | -98% | 100% | -50% |
| Flujo de efectivo libre | -9 | -40 | 16 | -2 | 17 | 13 |
| Flujo de efectivo libre por acción | -- | -- | -- | -- | -- | -- |
| Margen bruto | 22.37% | 21.48% | 25.95% | 19.45% | 22.08% | 26.46% |
| Margen de operación | -1.18% | -3.33% | 1.73% | -3.75% | 0.3% | 5.01% |
| Margen de beneficio | -1.01% | -1.11% | 0% | -0.68% | -2.14% | 2.5% |
| Margen de flujo de caja libre | -0.76% | -14.81% | 5.53% | -0.68% | 5.21% | 3.62% |
| EBITDA | 152 | 31 | 46 | 30 | 44 | 66 |
| Margen de EBITDA | 12.88% | 11.48% | 15.91% | 10.23% | 13.49% | 18.38% |
| D&A para EBITDA | 166 | 40 | 41 | 41 | 43 | 48 |
| EBIT | -14 | -9 | 5 | -11 | 1 | 18 |
| Margen de EBIT | -1.18% | -3.33% | 1.73% | -3.75% | 0.3% | 5.01% |
| Tasa de Impuesto Efectiva | 0% | 55.55% | 100% | 0% | -50% | 10% |
