| Ingresos | 636 | 158 | 159 | 158 | 160 | 179 |
| Crecimiento de los Ingresos (YoY) | -10% | -12% | -10% | -10% | -11% | -- |
| Costo de los ingresos | 12 | 1 | 3 | 1 | 5 | 3 |
| Utilidad bruta | 624 | 156 | 156 | 156 | 155 | 176 |
| Venta, General y Administración | 34 | 6 | 13 | 7 | 7 | 8 |
| Investigación y Desarrollo | -- | -- | -- | -- | -- | -- |
| Gastos de Operación | 401 | 106 | 102 | 97 | 95 | 105 |
| Otras Ingresos (Gastos) No Operativos | -42 | 0 | -14 | -2 | -25 | -6 |
| Ingreso antes de impuestos | 29 | 41 | -48 | 27 | 7 | -288 |
| Gasto por Impuesto a la Renta | 3 | 2 | 0 | 2 | 0 | -2 |
| Ingreso Neto | 17 | 32 | -35 | 17 | 2 | -259 |
| Crecimiento de la Utilidad Neta | -118% | -112% | -225% | -73% | -97% | -- |
| Acciones en Circulación (Diluidas) | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 | 11.5 |
| Cambio de Acciones (YoY) | 0% | 0% | -4% | -4% | -4% | -- |
| EPS (Diluido) | 1.5 | 2.85 | -3.1 | 1.49 | 0.25 | -22.57 |
| Crecimiento de EPS | -119% | -112.99% | -233% | -71% | -96% | -- |
| Flujo de efectivo libre | 211 | 31 | 43 | 53 | 82 | -108 |
| Flujo de efectivo libre por acción | -- | -- | -- | -- | -- | -- |
| Margen bruto | 98.11% | 98.73% | 98.11% | 98.73% | 96.87% | 98.32% |
| Margen de operación | 35.06% | 31.01% | 33.96% | 37.34% | 37.5% | 39.1% |
| Margen de beneficio | 2.67% | 20.25% | -22.01% | 10.75% | 1.25% | -144.69% |
| Margen de flujo de caja libre | 33.17% | 19.62% | 27.04% | 33.54% | 51.24% | -60.33% |
| EBITDA | 366 | 91 | 87 | 93 | 93 | 107 |
| Margen de EBITDA | 57.54% | 57.59% | 54.71% | 58.86% | 58.12% | 59.77% |
| D&A para EBITDA | 143 | 42 | 33 | 34 | 33 | 37 |
| EBIT | 223 | 49 | 54 | 59 | 60 | 70 |
| Margen de EBIT | 35.06% | 31.01% | 33.96% | 37.34% | 37.5% | 39.1% |
| Tasa de Impuesto Efectiva | 10.34% | 4.87% | 0% | 7.4% | 0% | 0.69% |
