| Ingresos | 109 | 22 | 33 | 26 | 28 | 24 |
| Crecimiento de los Ingresos (YoY) | -12% | -8% | 14% | -7% | -33% | -45% |
| Costo de los ingresos | 124 | 24 | 32 | 28 | 40 | 26 |
| Utilidad bruta | -14 | -1 | 0 | -2 | -12 | -2 |
| Venta, General y Administración | 23 | 9 | 4 | 3 | 5 | 3 |
| Investigación y Desarrollo | 0 | 0 | 0 | 0 | 0 | 0 |
| Gastos de Operación | 23 | 9 | 4 | 3 | 5 | 1 |
| Otras Ingresos (Gastos) No Operativos | -- | -- | -- | -- | -- | -- |
| Ingreso antes de impuestos | -51 | -22 | -10 | -7 | -11 | -19 |
| Gasto por Impuesto a la Renta | 17 | -4 | 26 | -1 | -2 | -6 |
| Ingreso Neto | -68 | -17 | -36 | -5 | -9 | -12 |
| Crecimiento de la Utilidad Neta | 39% | 42% | 300% | -64% | -25% | 9% |
| Acciones en Circulación (Diluidas) | 78.96 | 78.96 | 64.13 | 64.12 | 64.11 | 64.1 |
| Cambio de Acciones (YoY) | 23% | 23% | 0% | 0% | 0% | 0% |
| EPS (Diluido) | -0.86 | -0.21 | -0.57 | -0.08 | -0.14 | -0.2 |
| Crecimiento de EPS | 11% | 9% | 278% | -60% | -31% | 8% |
| Flujo de efectivo libre | -37 | -14 | -7 | -1 | -14 | -4 |
| Flujo de efectivo libre por acción | -- | -- | -- | -- | -- | -- |
| Margen bruto | -12.84% | -4.54% | 0% | -7.69% | -42.85% | -8.33% |
| Margen de operación | -34.86% | -50% | -12.12% | -19.23% | -60.71% | -16.66% |
| Margen de beneficio | -62.38% | -77.27% | -109.09% | -19.23% | -32.14% | -50% |
| Margen de flujo de caja libre | -33.94% | -63.63% | -21.21% | -3.84% | -50% | -16.66% |
| EBITDA | -17 | -5 | 1 | -1 | -12 | 4 |
| Margen de EBITDA | -15.59% | -22.72% | 3.03% | -3.84% | -42.85% | 16.66% |
| D&A para EBITDA | 21 | 6 | 5 | 4 | 5 | 8 |
| EBIT | -38 | -11 | -4 | -5 | -17 | -4 |
| Margen de EBIT | -34.86% | -50% | -12.12% | -19.23% | -60.71% | -16.66% |
| Tasa de Impuesto Efectiva | -33.33% | 18.18% | -260% | 14.28% | 18.18% | 31.57% |
