| Revenus | 51 | 11 | 13 | 12 | 13 | 12 |
| Croissance des revenus (H/H) | 2% | -8% | 8% | 20% | 0% | 0% |
| Coût des ventes | 23 | 5 | 5 | 5 | 6 | 5 |
| Bénéfice brut | 28 | 6 | 7 | 7 | 7 | 6 |
| Vente, Général et Administration | 51 | 10 | 13 | 15 | 11 | 15 |
| Recherche et développement | 6 | 1 | 1 | 1 | 1 | 1 |
| Frais d'exploitation | 57 | 12 | 15 | 17 | 12 | 17 |
| Autres revenus (charges) non opérationnels | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice avant impôts | -33 | -7 | -8 | -11 | -6 | -11 |
| Charge d'impôt sur le revenu | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice net | -33 | -7 | -8 | -11 | -6 | -11 |
| Croissance du bénéfice net | 94% | -36% | 60% | 10% | -160% | 267% |
| Actions en circulation (diluées) | 8.87 | 8.87 | 8.85 | 4.83 | 1.48 | 1.43 |
| Variation des actions (H-H) | 520% | 520% | 519% | 240% | 0% | 0% |
| EPS (dilué) | -3.77 | -0.81 | -0.98 | -2.35 | -4.22 | -7.92 |
| Croissance du EPS | -68% | -90% | -75% | -69% | -158% | 250% |
| Flux de trésorerie libre | -38 | -5 | -9 | -8 | -15 | -6 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 54.9% | 54.54% | 53.84% | 58.33% | 53.84% | 50% |
| Marge opérationnelle | -56.86% | -54.54% | -53.84% | -83.33% | -38.46% | -83.33% |
| Marge bénéficiaire | -64.7% | -63.63% | -61.53% | -91.66% | -46.15% | -91.66% |
| Marge du flux de trésorerie libre | -74.5% | -45.45% | -69.23% | -66.66% | -115.38% | -50% |
| EBITDA | -21 | -5 | -6 | -8 | -3 | -8 |
| Marge EBITDA | -41.17% | -45.45% | -46.15% | -66.66% | -23.07% | -66.66% |
| D&A pour le résultat opérationnel | 8 | 1 | 1 | 2 | 2 | 2 |
| EBIT | -29 | -6 | -7 | -10 | -5 | -10 |
| Marge EBIT | -56.86% | -54.54% | -53.84% | -83.33% | -38.46% | -83.33% |
| Taux d'imposition effectif | 0% | 0% | 0% | 0% | 0% | 0% |
