| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 192.52M | CHF 169.39M | CHF 199.32M | CHF 177.25M | CHF 139.16M |
| Gross Profit | CHF 53.14M | CHF 18.62M | CHF 63.39M | CHF 49.20M | CHF 26.85M |
| Operating Income | CHF 44.80M | CHF 31.91M | CHF 36.91M | CHF 27.63M | CHF 6.50M |
| EBITDA | CHF 80.56M | CHF 68.22M | CHF 69.02M | CHF 51.39M | CHF 29.46M |
| Net Income | CHF 32.19M | CHF 21.58M | CHF 26.26M | CHF 20.59M | CHF 3.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 74.96M | CHF 74.26M | CHF 59.06M | CHF 40.30M | CHF 15.90M |
| Total Assets | CHF 707.21M | CHF 700.36M | CHF 693.04M | CHF 564.77M | CHF 443.20M |
| Total Debt | CHF 379.65M | CHF 399.78M | CHF 417.82M | CHF 314.19M | CHF 232.70M |
| Net Debt | CHF 304.69M | CHF 325.52M | CHF 358.76M | CHF 273.90M | CHF 216.81M |
| Total Liabilities | CHF 421.74M | CHF 445.38M | CHF 457.96M | CHF 356.28M | CHF 257.64M |
| Stockholders' Equity | CHF 262.08M | CHF 233.44M | CHF 214.91M | CHF 191.61M | CHF 171.62M |
| Cash Flow | |||||
| Free Cash Flow | CHF 22.47M | CHF 33.08M | CHF -86.60M | CHF -57.28M | CHF -44.73M |
| Operating Cash Flow | CHF 66.26M | CHF 60.79M | CHF 61.44M | CHF 62.85M | CHF 13.89M |
| Investing Cash Flow | CHF -40.99M | CHF -27.48M | CHF -144.52M | CHF -115.09M | CHF -56.34M |
| Financing Cash Flow | CHF -24.56M | CHF -18.11M | CHF 101.84M | CHF 76.64M | CHF 38.76M |