| Ingresos | 390 | 98 | 98 | 98 | 94 | 93 |
| Crecimiento de los Ingresos (YoY) | 8% | 5% | 7% | 10% | 8% | 8% |
| Costo de los ingresos | 296 | 74 | 74 | 76 | 71 | 70 |
| Utilidad bruta | 93 | 24 | 24 | 22 | 23 | 22 |
| Venta, General y Administración | 91 | 27 | 21 | 21 | 20 | 17 |
| Investigación y Desarrollo | 17 | 4 | 4 | 4 | 4 | 4 |
| Gastos de Operación | 112 | 33 | 26 | 26 | 25 | 22 |
| Otras Ingresos (Gastos) No Operativos | 0 | -8 | 2 | 3 | 2 | 0 |
| Ingreso antes de impuestos | -67 | -20 | -20 | -13 | -12 | -40 |
| Gasto por Impuesto a la Renta | 8 | 1 | 2 | 2 | 2 | 1 |
| Ingreso Neto | -75 | -22 | -23 | -15 | -15 | -42 |
| Crecimiento de la Utilidad Neta | -31% | -48% | 5% | -17% | -42% | 83% |
| Acciones en Circulación (Diluidas) | 11.1 | 11.1 | 11.07 | 11.06 | 11.03 | 11 |
| Cambio de Acciones (YoY) | 1% | 1% | 1% | 1% | 1% | 1% |
| EPS (Diluido) | -6.84 | -1.98 | -2.07 | -1.41 | -1.37 | -3.85 |
| Crecimiento de EPS | -31% | -49% | 2% | -17% | -43% | 80% |
| Flujo de efectivo libre | -22 | -6 | -2 | 3 | -16 | -16 |
| Flujo de efectivo libre por acción | -- | -- | -- | -- | -- | -- |
| Margen bruto | 23.84% | 24.48% | 24.48% | 22.44% | 24.46% | 23.65% |
| Margen de operación | -4.61% | -9.18% | -2.04% | -4.08% | -2.12% | 0% |
| Margen de beneficio | -19.23% | -22.44% | -23.46% | -15.3% | -15.95% | -45.16% |
| Margen de flujo de caja libre | -5.64% | -6.12% | -2.04% | 3.06% | -17.02% | -17.2% |
| EBITDA | -15 | -9 | -2 | -4 | -2 | 0 |
| Margen de EBITDA | -3.84% | -9.18% | -2.04% | -4.08% | -2.12% | 0% |
| D&A para EBITDA | 3 | 0 | 0 | 0 | 0 | 0 |
| EBIT | -18 | -9 | -2 | -4 | -2 | 0 |
| Margen de EBIT | -4.61% | -9.18% | -2.04% | -4.08% | -2.12% | 0% |
| Tasa de Impuesto Efectiva | -11.94% | -5% | -10% | -15.38% | -16.66% | -2.5% |
