| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 269.26M | CHF 224.83M | CHF 212.01M | CHF 182.82M | CHF 159.88M |
| Gross Profit | CHF 204.33M | CHF 178.68M | CHF 167.57M | CHF 135.39M | CHF 121.57M |
| Operating Income | CHF 1.93M | CHF 7.87M | CHF 9.10M | CHF -1.92M | CHF 11.01M |
| EBITDA | CHF 45.72M | CHF 30.18M | CHF 24.69M | CHF 15.64M | CHF 26.10M |
| Net Income | CHF 8.35M | CHF 3.53M | CHF 619.00K | CHF -5.78M | CHF 6.84M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 32.97M | CHF 138.69M | CHF 25.20M | CHF 20.60M | CHF 82.64M |
| Total Assets | CHF 559.92M | CHF 459.96M | CHF 349.53M | CHF 327.89M | CHF 298.18M |
| Total Debt | CHF 157.72M | CHF 121.23M | CHF 27.39M | CHF 27.96M | CHF 24.07M |
| Net Debt | CHF 124.75M | CHF -18.39M | CHF 2.19M | CHF 7.35M | CHF -58.57M |
| Total Liabilities | CHF 284.05M | CHF 190.31M | CHF 94.58M | CHF 90.11M | CHF 74.18M |
| Stockholders' Equity | CHF 275.87M | CHF 269.65M | CHF 254.96M | CHF 237.78M | CHF 224.00M |
| Cash Flow | |||||
| Free Cash Flow | CHF 9.34M | CHF 21.00M | CHF 5.05M | CHF -22.72M | CHF 10.57M |
| Operating Cash Flow | CHF 34.82M | CHF 28.17M | CHF 19.96M | CHF -3.93M | CHF 20.95M |
| Investing Cash Flow | CHF -146.26M | CHF -19.06M | CHF -37.83M | CHF -52.91M | CHF -15.87M |
| Financing Cash Flow | CHF 6.83M | CHF 100.58M | CHF 23.21M | CHF -3.90M | CHF -4.78M |