| Revenus | 116 | 37 | 78 | 43 | 66 | 33 |
| Croissance des revenus (H/H) | 5% | -14% | 18% | 30% | 47% | 83% |
| Coût des ventes | 88 | 27 | 60 | 34 | 52 | 24 |
| Bénéfice brut | 27 | 9 | 17 | 9 | 14 | 8 |
| Vente, Général et Administration | 15 | 5 | 10 | 5 | 3 | 1 |
| Recherche et développement | -- | -- | -- | -- | -- | -- |
| Frais d'exploitation | 15 | 5 | 10 | 5 | 3 | 1 |
| Autres revenus (charges) non opérationnels | 0 | 0 | 0 | -- | 0 | -- |
| Bénéfice avant impôts | 16 | 5 | 10 | 4 | 12 | 7 |
| Charge d'impôt sur le revenu | 3 | 1 | 2 | 0 | 2 | 1 |
| Bénéfice net | 13 | 4 | 8 | 4 | 9 | 6 |
| Croissance du bénéfice net | -7% | 0% | -11% | -33% | 50% | 500% |
| Actions en circulation (diluées) | 1.91 | 1.91 | 1.08 | 1.1 | 1 | 17.5 |
| Variation des actions (H-H) | 74% | 74% | 9% | -94% | -94% | 0% |
| EPS (dilué) | 6.78 | 2.47 | 7.6 | 4.22 | 9.93 | 0.36 |
| Croissance du EPS | -49% | -41% | -23% | 1,052% | 2,663% | 229.99% |
| Flux de trésorerie libre | 5 | 1 | 3 | 2 | 0 | 16 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 23.27% | 24.32% | 21.79% | 20.93% | 21.21% | 24.24% |
| Marge opérationnelle | 10.34% | 10.81% | 8.97% | 6.97% | 16.66% | 18.18% |
| Marge bénéficiaire | 11.2% | 10.81% | 10.25% | 9.3% | 13.63% | 18.18% |
| Marge du flux de trésorerie libre | 4.31% | 2.7% | 3.84% | 4.65% | 0% | 48.48% |
| EBITDA | 12 | 4 | 7 | 3 | 11 | 6 |
| Marge EBITDA | 10.34% | 10.81% | 8.97% | 6.97% | 16.66% | 18.18% |
| D&A pour le résultat opérationnel | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | 12 | 4 | 7 | 3 | 11 | 6 |
| Marge EBIT | 10.34% | 10.81% | 8.97% | 6.97% | 16.66% | 18.18% |
| Taux d'imposition effectif | 18.75% | 20% | 20% | 0% | 16.66% | 14.28% |
