| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 2.29B | CHF 2.34B | CHF 2.30B | CHF 1.80B | CHF 1.70B |
| Gross Profit | CHF 449.50M | CHF 1.31B | CHF 420.80M | CHF 289.70M | CHF 282.00M |
| Operating Income | CHF 110.10M | CHF 86.40M | CHF 56.80M | CHF 25.50M | CHF 56.60M |
| EBITDA | CHF 239.00M | CHF 237.90M | CHF 221.70M | CHF 149.60M | CHF 181.50M |
| Net Income | CHF 60.00M | CHF 52.10M | CHF 48.30M | CHF -2.30M | CHF 22.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 110.60M | CHF 114.20M | CHF 149.40M | CHF 123.60M | CHF 103.70M |
| Total Assets | CHF 1.82B | CHF 1.63B | CHF 1.67B | CHF 1.50B | CHF 1.53B |
| Total Debt | CHF 523.80M | CHF 513.60M | CHF 594.00M | CHF 638.80M | CHF 637.40M |
| Net Debt | CHF 416.90M | CHF 405.40M | CHF 444.60M | CHF 515.20M | CHF 533.70M |
| Total Liabilities | CHF 1.20B | CHF 1.03B | CHF 1.13B | CHF 1.07B | CHF 1.08B |
| Stockholders' Equity | CHF 503.40M | CHF 507.20M | CHF 449.70M | CHF 339.10M | CHF 357.40M |
| Cash Flow | |||||
| Free Cash Flow | CHF 107.20M | CHF 109.80M | CHF 132.30M | CHF 54.20M | CHF 65.30M |
| Operating Cash Flow | CHF 179.30M | CHF 189.80M | CHF 190.30M | CHF 94.50M | CHF 100.40M |
| Investing Cash Flow | CHF -112.60M | CHF -80.00M | CHF -143.10M | CHF -37.20M | CHF -29.30M |
| Financing Cash Flow | CHF -59.60M | CHF -153.60M | CHF -2.10M | CHF -30.40M | CHF -288.70M |