| Revenus | 104 | 30 | 27 | 25 | 21 | 17 |
| Croissance des revenus (H/H) | 13% | 76% | 13% | 0% | -16% | -45% |
| Coût des ventes | 13 | 3 | 3 | 3 | 2 | 3 |
| Bénéfice brut | 91 | 26 | 24 | 21 | 18 | 14 |
| Vente, Général et Administration | 142 | 37 | 34 | 33 | 37 | 36 |
| Recherche et développement | 20 | 5 | 5 | 4 | 4 | 3 |
| Frais d'exploitation | 162 | 42 | 40 | 37 | 41 | 38 |
| Autres revenus (charges) non opérationnels | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice avant impôts | -70 | -17 | -17 | -17 | -17 | -25 |
| Charge d'impôt sur le revenu | 0 | 0 | 0 | 0 | 0 | 0 |
| Bénéfice net | -70 | -17 | -17 | -17 | -17 | -25 |
| Croissance du bénéfice net | 52% | -32% | -19% | -165% | -35% | 67% |
| Actions en circulation (diluées) | 15.34 | 15.34 | 15.3 | 15.49 | 16.28 | 18 |
| Variation des actions (H-H) | -15% | -15% | -15% | -14% | -12% | -10% |
| EPS (dilué) | -4.58 | -1.16 | -1.13 | -1.15 | -1.05 | -1.38 |
| Croissance du EPS | 77% | -15% | -2% | -180% | -27% | 78% |
| Flux de trésorerie libre | -75 | -13 | -25 | -22 | -12 | -20 |
| Flux de trésorerie libre par action | -- | -- | -- | -- | -- | -- |
| Marge brute | 87.5% | 86.66% | 88.88% | 84% | 85.71% | 82.35% |
| Marge opérationnelle | -68.26% | -53.33% | -59.25% | -60% | -104.76% | -141.17% |
| Marge bénéficiaire | -67.3% | -56.66% | -62.96% | -68% | -80.95% | -147.05% |
| Marge du flux de trésorerie libre | -72.11% | -43.33% | -92.59% | -88% | -57.14% | -117.64% |
| EBITDA | -70 | -16 | -16 | -15 | -22 | -24 |
| Marge EBITDA | -67.3% | -53.33% | -59.25% | -60% | -104.76% | -141.17% |
| D&A pour le résultat opérationnel | 1 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -71 | -16 | -16 | -15 | -22 | -24 |
| Marge EBIT | -68.26% | -53.33% | -59.25% | -60% | -104.76% | -141.17% |
| Taux d'imposition effectif | 0% | 0% | 0% | 0% | 0% | 0% |
