| Revenus | 109 | 22 | 33 | 26 | 28 | 24 |
| Croissance des revenus (H/H) | -12% | -8% | 14% | -7% | -33% | -45% |
| Coût des ventes | 124 | 24 | 32 | 28 | 40 | 26 |
| Bénéfice brut | -14 | -1 | 0 | -2 | -12 | -2 |
| Vente, Général et Administration | 23 | 9 | 4 | 3 | 5 | 3 |
| Recherche et développement | 0 | 0 | 0 | 0 | 0 | 0 |
| Frais d'exploitation | 23 | 9 | 4 | 3 | 5 | 1 |
| Autres revenus (charges) non opérationnels | -- | -- | -- | -- | -- | -- |
| Bénéfice avant impôts | -51 | -22 | -10 | -7 | -11 | -19 |
| Charge d'impôt sur le revenu | 17 | -4 | 26 | -1 | -2 | -6 |
| Bénéfice net | -68 | -17 | -36 | -5 | -9 | -12 |
| Croissance du bénéfice net | 39% | 42% | 300% | -64% | -25% | 9% |
| Actions en circulation (diluées) | 78.96 | 78.96 | 64.13 | 64.12 | 64.11 | 64.1 |
| Variation des actions (H-H) | 23% | 23% | 0% | 0% | 0% | 0% |
| EPS (dilué) | -0.86 | -0.21 | -0.57 | -0.08 | -0.14 | -0.2 |
| Croissance du EPS | 11% | 9% | 278% | -60% | -31% | 8% |
| Flux de trésorerie libre | -37 | -14 | -7 | -1 | -14 | -4 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | -12.84% | -4.54% | 0% | -7.69% | -42.85% | -8.33% |
| Marge opérationnelle | -34.86% | -50% | -12.12% | -19.23% | -60.71% | -16.66% |
| Marge bénéficiaire | -62.38% | -77.27% | -109.09% | -19.23% | -32.14% | -50% |
| Marge du flux de trésorerie libre | -33.94% | -63.63% | -21.21% | -3.84% | -50% | -16.66% |
| EBITDA | -17 | -5 | 1 | -1 | -12 | 4 |
| Marge EBITDA | -15.59% | -22.72% | 3.03% | -3.84% | -42.85% | 16.66% |
| D&A pour le résultat opérationnel | 21 | 6 | 5 | 4 | 5 | 8 |
| EBIT | -38 | -11 | -4 | -5 | -17 | -4 |
| Marge EBIT | -34.86% | -50% | -12.12% | -19.23% | -60.71% | -16.66% |
| Taux d'imposition effectif | -33.33% | 18.18% | -260% | 14.28% | 18.18% | 31.57% |
