| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 627.51M | CHF 745.13M | CHF 599.17M | CHF 415.92M | CHF 321.74M |
| Gross Profit | CHF 396.04M | CHF 426.60M | CHF 191.53M | CHF 125.89M | CHF 75.93M |
| Operating Income | CHF 16.04M | CHF 72.81M | CHF 71.73M | CHF 42.48M | CHF 8.50M |
| EBITDA | CHF 36.57M | CHF 93.17M | CHF 89.22M | CHF 57.90M | CHF 26.40M |
| Net Income | CHF -3.22M | CHF 43.84M | CHF 51.77M | CHF 30.38M | CHF -1.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 80.10M | CHF 76.26M | CHF 82.75M | CHF 50.68M | CHF 51.85M |
| Total Assets | CHF 689.41M | CHF 708.92M | CHF 788.88M | CHF 517.14M | CHF 454.41M |
| Total Debt | CHF 177.69M | CHF 169.19M | CHF 188.26M | CHF 149.07M | CHF 144.28M |
| Net Debt | CHF 97.61M | CHF 92.95M | CHF 105.52M | CHF 98.40M | CHF 92.44M |
| Total Liabilities | CHF 332.80M | CHF 318.32M | CHF 372.29M | CHF 252.24M | CHF 217.93M |
| Stockholders' Equity | CHF 355.53M | CHF 390.60M | CHF 416.59M | CHF 264.90M | CHF 236.49M |
| Cash Flow | |||||
| Free Cash Flow | CHF 38.71M | CHF 33.53M | CHF 25.93M | CHF -5.06M | CHF 15.96M |
| Operating Cash Flow | CHF 59.67M | CHF 62.07M | CHF 39.01M | CHF 33.01M | CHF 41.77M |
| Investing Cash Flow | CHF -43.55M | CHF -10.38M | CHF -21.39M | CHF -38.50M | CHF -26.33M |
| Financing Cash Flow | CHF -12.95M | CHF -53.76M | CHF 17.19M | CHF 3.87M | CHF -9.22M |