| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 176.00M | CHF 177.77M | CHF 167.14M | CHF 154.66M | CHF 149.28M |
| Gross Profit | CHF 57.13M | CHF 58.48M | CHF 50.33M | CHF 40.98M | CHF 43.08M |
| Operating Income | CHF 7.80M | CHF 11.73M | CHF 6.72M | CHF 4.57M | CHF 9.05M |
| EBITDA | CHF 11.05M | CHF 15.09M | CHF 10.24M | CHF 8.68M | CHF 12.48M |
| Net Income | CHF 4.14M | CHF 8.50M | CHF 5.01M | CHF 4.16M | CHF 7.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 16.20M | CHF 22.21M | CHF 8.95M | CHF 8.94M | CHF 6.50M |
| Total Assets | CHF 132.25M | CHF 123.86M | CHF 110.87M | CHF 104.20M | CHF 97.58M |
| Total Debt | CHF 36.09M | CHF 23.30M | CHF 22.95M | CHF 19.50M | CHF 20.79M |
| Net Debt | CHF 19.89M | CHF 1.09M | CHF 14.00M | CHF 10.56M | CHF 14.29M |
| Total Liabilities | CHF 69.18M | CHF 58.47M | CHF 56.96M | CHF 50.33M | CHF 47.00M |
| Stockholders' Equity | CHF 63.07M | CHF 65.40M | CHF 53.91M | CHF 53.87M | CHF 50.58M |
| Cash Flow | |||||
| Free Cash Flow | CHF -17.06M | CHF 12.77M | CHF -2.60M | CHF 4.27M | CHF 2.50M |
| Operating Cash Flow | CHF 2.58M | CHF 18.99M | CHF 176.00K | CHF 6.91M | CHF 5.74M |
| Investing Cash Flow | CHF -19.80M | CHF -5.96M | CHF -2.77M | CHF -2.65M | CHF -3.09M |
| Financing Cash Flow | CHF 12.31M | CHF -198.00K | CHF 3.00M | CHF -1.74M | CHF -6.69M |