| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 1.12B | CHF 1.05B | CHF 974.71M | CHF 964.93M | CHF 875.62M |
| Gross Profit | CHF 1.10B | CHF 302.95M | CHF 272.21M | CHF 284.92M | CHF 221.47M |
| Operating Income | CHF 161.49M | CHF 125.38M | CHF 105.49M | CHF 94.17M | CHF 73.20M |
| EBITDA | CHF 213.71M | CHF 184.49M | CHF 128.64M | CHF 120.74M | CHF 86.67M |
| Net Income | CHF 134.18M | CHF 115.60M | CHF 94.42M | CHF 89.11M | CHF 65.26M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 358.46M | CHF 493.12M | CHF 353.64M | CHF 334.12M | CHF 391.00M |
| Total Assets | CHF 1.16B | CHF 1.30B | CHF 983.21M | CHF 1.08B | CHF 1.59B |
| Total Debt | CHF 256.86M | CHF 350.30M | CHF 256.25M | CHF 281.14M | CHF 382.09M |
| Net Debt | CHF -72.17M | CHF -44.24M | CHF -68.79M | CHF -27.12M | CHF 75.91M |
| Total Liabilities | CHF 648.95M | CHF 792.37M | CHF 557.23M | CHF 634.76M | CHF 1.16B |
| Stockholders' Equity | CHF 489.74M | CHF 483.00M | CHF 405.07M | CHF 416.80M | CHF 407.47M |
| Cash Flow | |||||
| Free Cash Flow | CHF 121.73M | CHF 100.23M | CHF 114.00M | CHF 145.54M | CHF 71.19M |
| Operating Cash Flow | CHF 135.38M | CHF 107.79M | CHF 120.64M | CHF 151.32M | CHF 77.71M |
| Investing Cash Flow | CHF 44.75M | CHF -59.50M | CHF -12.61M | CHF 46.47M | CHF -79.50M |
| Financing Cash Flow | CHF -216.09M | CHF 7.32M | CHF -79.90M | CHF -177.70M | CHF 10.31M |