| Revenus | 24 | 11 | 7 | 6 | 0 | 6 |
| Croissance des revenus (H/H) | -4% | 83% | 0% | 20% | -100% | 0% |
| Coût des ventes | 6 | 2 | 1 | 1 | 1 | 1 |
| Bénéfice brut | 24 | 8 | 5 | 4 | 4 | 4 |
| Vente, Général et Administration | 1 | 0 | 0 | 0 | 0 | 0 |
| Recherche et développement | 3 | 0 | 0 | 0 | 0 | 0 |
| Frais d'exploitation | 5 | 1 | 1 | 1 | 1 | 1 |
| Autres revenus (charges) non opérationnels | 3 | 0 | 0 | 0 | 3 | 0 |
| Bénéfice avant impôts | 21 | 7 | 5 | 4 | 4 | 4 |
| Charge d'impôt sur le revenu | 3 | 1 | 0 | 0 | 0 | 0 |
| Bénéfice net | 18 | 6 | 4 | 3 | 3 | 3 |
| Croissance du bénéfice net | 28.99% | 100% | 33% | 0% | -25% | -25% |
| Actions en circulation (diluées) | 4.84 | 4.84 | 4.83 | 4.83 | 4.83 | 4.83 |
| Variation des actions (H-H) | 0% | 0% | 0% | 0% | 0% | 0% |
| EPS (dilué) | 3.72 | 1.31 | 1.01 | 0.69 | 0.68 | 0.73 |
| Croissance du EPS | 24% | 79% | 27% | 11% | -18% | -13% |
| Flux de trésorerie libre | 11 | 1 | 12 | -4 | 2 | 4 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 100% | 72.72% | 71.42% | 66.66% | 0% | 66.66% |
| Marge opérationnelle | 62.5% | 63.63% | 57.14% | 50% | 0% | 50% |
| Marge bénéficiaire | 75% | 54.54% | 57.14% | 50% | 0% | 50% |
| Marge du flux de trésorerie libre | 45.83% | 9.09% | 171.42% | -66.66% | 0% | 66.66% |
| EBITDA | 15 | 7 | 4 | 3 | 0 | 3 |
| Marge EBITDA | 62.5% | 63.63% | 57.14% | 50% | 0% | 50% |
| D&A pour le résultat opérationnel | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 15 | 7 | 4 | 3 | 0 | 3 |
| Marge EBIT | 62.5% | 63.63% | 57.14% | 50% | 0% | 50% |
| Taux d'imposition effectif | 14.28% | 14.28% | 0% | 0% | 0% | 0% |
