| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 19.07M | CHF 20.87M | CHF 21.24M | CHF 18.45M | CHF 15.62M |
| Gross Profit | CHF 6.32M | CHF 4.68M | CHF 5.02M | CHF 4.91M | CHF 4.51M |
| Operating Income | CHF 1.79M | CHF 701.30K | CHF 1.64M | CHF 2.19M | CHF 2.02M |
| EBITDA | CHF 826.30K | CHF 898.00K | CHF 2.49M | CHF 2.83M | CHF 2.62M |
| Net Income | CHF -221.90K | CHF 511.70K | CHF 1.53M | CHF 1.45M | CHF 1.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 1.24M | CHF 3.97M | CHF 3.03M | CHF 4.01M | CHF 5.23M |
| Total Assets | CHF 11.31M | CHF 11.93M | CHF 11.80M | CHF 12.30M | CHF 8.13M |
| Total Debt | CHF 2.40M | CHF 3.20M | CHF 4.17M | CHF 9.13M | CHF 5.28M |
| Net Debt | CHF 1.54M | CHF 1.20M | CHF 1.14M | CHF 5.12M | CHF 50.80K |
| Total Liabilities | CHF 7.49M | CHF 7.95M | CHF 8.42M | CHF 14.51M | CHF 12.89M |
| Stockholders' Equity | CHF 3.82M | CHF 3.97M | CHF 3.37M | CHF -2.20M | CHF -4.76M |
| Cash Flow | |||||
| Free Cash Flow | CHF 798.70K | CHF -552.70K | CHF 1.26M | CHF 1.95M | CHF 3.81M |
| Operating Cash Flow | CHF 1.55M | CHF -531.70K | CHF 1.90M | CHF 2.33M | CHF 4.17M |
| Investing Cash Flow | CHF -1.89M | CHF 459.60K | CHF -1.88M | CHF -7.24M | CHF -2.46M |
| Financing Cash Flow | CHF -800.00K | CHF -972.20K | CHF -893.10K | CHF 3.70M | CHF 639.40K |