| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 194.62M | CHF 283.42M | CHF 494.71M | CHF 645.94M | CHF 661.89M |
| Gross Profit | CHF 61.41M | CHF 90.95M | CHF 151.65M | CHF 226.69M | CHF 228.21M |
| Operating Income | CHF -26.32M | CHF 57.95M | CHF 13.75M | CHF 135.88M | CHF 20.67M |
| EBITDA | CHF -17.46M | CHF 68.07M | CHF 43.12M | CHF 151.73M | CHF 59.55M |
| Net Income | CHF -15.23M | CHF 52.59M | CHF 22.22M | CHF 129.98M | CHF 48.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 16.24M | CHF 17.25M | CHF 29.80M | CHF 31.73M | CHF 81.84M |
| Total Assets | CHF 667.16M | CHF 632.95M | CHF 690.66M | CHF 701.19M | CHF 715.63M |
| Total Debt | CHF 153.50M | CHF 82.81M | CHF 36.60M | CHF 17.00M | CHF 4.17M |
| Net Debt | CHF 137.40M | CHF 65.75M | CHF 7.03M | CHF -14.43M | CHF -77.38M |
| Total Liabilities | CHF 217.76M | CHF 146.54M | CHF 168.84M | CHF 182.89M | CHF 199.44M |
| Stockholders' Equity | CHF 384.48M | CHF 419.24M | CHF 455.51M | CHF 453.36M | CHF 450.94M |
| Cash Flow | |||||
| Free Cash Flow | CHF -48.24M | CHF -31.13M | CHF -25.96M | CHF -40.72M | CHF 14.27M |
| Operating Cash Flow | CHF -3.78M | CHF 2.77M | CHF 9.52M | CHF -5.93M | CHF 48.98M |
| Investing Cash Flow | CHF -55.24M | CHF -53.54M | CHF -16.41M | CHF -41.81M | CHF -32.35M |
| Financing Cash Flow | CHF 58.69M | CHF 37.44M | CHF 6.89M | CHF -632.00K | CHF -8.21M |