| Revenus | 33 | 11 | 7 | 7 | 7 | 8 |
| Croissance des revenus (H/H) | 18% | 38% | 0% | 17% | 40% | 33% |
| Coût des ventes | 32 | 11 | 7 | 6 | 6 | 7 |
| Bénéfice brut | 1 | 0 | 0 | 0 | 0 | 0 |
| Vente, Général et Administration | 34 | 8 | 8 | 9 | 8 | 7 |
| Recherche et développement | 13 | 3 | 3 | 3 | 3 | 3 |
| Frais d'exploitation | 48 | 11 | 12 | 12 | 12 | 11 |
| Autres revenus (charges) non opérationnels | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice avant impôts | -47 | -12 | -11 | -11 | -11 | -9 |
| Charge d'impôt sur le revenu | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice net | -47 | -12 | -11 | -11 | -11 | -9 |
| Croissance du bénéfice net | 2% | 33% | 0% | -8% | -15% | -18% |
| Actions en circulation (diluées) | 45.11 | 45.11 | 44.95 | 44.64 | 43.99 | 43.77 |
| Variation des actions (H-H) | 3% | 3% | 3% | 2% | 2% | 1% |
| EPS (dilué) | -1.05 | -0.27 | -0.25 | -0.26 | -0.25 | -0.22 |
| Croissance du EPS | -2% | 25% | -1% | -8% | -17% | -15% |
| Flux de trésorerie libre | -31 | -3 | -9 | -10 | -9 | -10 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 3.03% | 0% | 0% | 0% | 0% | 0% |
| Marge opérationnelle | -142.42% | -109.09% | -157.14% | -171.42% | -157.14% | -125% |
| Marge bénéficiaire | -142.42% | -109.09% | -157.14% | -157.14% | -157.14% | -112.5% |
| Marge du flux de trésorerie libre | -93.93% | -27.27% | -128.57% | -142.85% | -128.57% | -125% |
| EBITDA | -44 | -12 | -11 | -12 | -11 | -10 |
| Marge EBITDA | -133.33% | -109.09% | -157.14% | -171.42% | -157.14% | -125% |
| D&A pour le résultat opérationnel | 3 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -47 | -12 | -11 | -12 | -11 | -10 |
| Marge EBIT | -142.42% | -109.09% | -157.14% | -171.42% | -157.14% | -125% |
| Taux d'imposition effectif | 0% | 0% | 0% | 0% | 0% | 0% |
