| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 140.57M | CHF 16.60M | CHF 15.17M | CHF 16.21M | CHF 20.07M |
| Gross Profit | CHF 59.68M | CHF 13.05M | CHF 12.44M | CHF 10.66M | CHF 4.24M |
| Operating Income | CHF 43.25M | CHF -14.24M | CHF -8.79M | CHF 16.14M | CHF 14.37M |
| EBITDA | CHF 169.34M | CHF -14.61M | CHF 7.31M | CHF 24.26M | CHF -1.10M |
| Net Income | CHF 144.30M | CHF -15.08M | CHF -5.49M | CHF 9.55M | CHF 6.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 1.99M | CHF 5.98M | CHF 8.41M | CHF 12.60M | CHF 11.13M |
| Total Assets | CHF 1.77B | CHF 875.71M | CHF 855.67M | CHF 860.28M | CHF 449.86M |
| Total Debt | CHF 541.92M | CHF 0.00 | CHF 335.61M | CHF 343.10M | CHF 43.00M |
| Net Debt | CHF 539.93M | CHF -5.98M | CHF 327.19M | CHF 330.51M | CHF 31.87M |
| Total Liabilities | CHF 723.25M | CHF 479.89M | CHF 441.57M | CHF 449.53M | CHF 100.19M |
| Stockholders' Equity | CHF 1.02B | CHF 363.72M | CHF 222.95M | CHF 226.79M | CHF 201.06M |
| Cash Flow | |||||
| Free Cash Flow | CHF 46.16M | CHF 4.45M | CHF 2.96M | CHF 5.87M | CHF 9.20M |
| Operating Cash Flow | CHF 47.80M | CHF 4.76M | CHF 5.03M | CHF 6.11M | CHF 9.36M |
| Investing Cash Flow | CHF -94.93M | CHF -17.19M | CHF -11.71M | CHF -184.09M | CHF -54.41M |
| Financing Cash Flow | CHF 48.60M | CHF 9.99M | CHF 2.50M | CHF 179.45M | CHF 42.07M |