| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 622.94M | CHF 642.08M | CHF 643.09M | CHF 636.69M | CHF 614.11M |
| Gross Profit | CHF 119.84M | CHF 296.56M | CHF 138.45M | CHF 129.57M | CHF 114.57M |
| Operating Income | CHF 24.00M | CHF -4.97M | CHF 40.87M | CHF 42.78M | CHF 140.97M |
| EBITDA | CHF 48.63M | CHF 23.73M | CHF 60.06M | CHF 63.54M | CHF 63.48M |
| Net Income | CHF 9.37M | CHF -35.18M | CHF 24.80M | CHF 30.17M | CHF 27.29M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 8.96M | CHF 13.35M | CHF 16.64M | CHF 23.05M | CHF 18.20M |
| Total Assets | CHF 320.03M | CHF 349.13M | CHF 368.38M | CHF 383.14M | CHF 377.12M |
| Total Debt | CHF 161.08M | CHF 194.31M | CHF 132.86M | CHF 154.16M | CHF 151.43M |
| Net Debt | CHF 152.29M | CHF 181.66M | CHF 116.92M | CHF 132.34M | CHF 133.85M |
| Total Liabilities | CHF 280.37M | CHF 318.34M | CHF 281.87M | CHF 301.56M | CHF 296.85M |
| Stockholders' Equity | CHF 39.66M | CHF 30.79M | CHF 86.51M | CHF 81.58M | CHF 78.38M |
| Cash Flow | |||||
| Free Cash Flow | CHF 20.23M | CHF -43.32M | CHF 34.77M | CHF 29.63M | CHF 32.31M |
| Operating Cash Flow | CHF 33.03M | CHF -5.64M | CHF 53.01M | CHF 57.61M | CHF 49.33M |
| Investing Cash Flow | CHF -2.60M | CHF -37.24M | CHF -17.99M | CHF -40.67M | CHF -18.57M |
| Financing Cash Flow | CHF -34.27M | CHF 39.50M | CHF -40.39M | CHF -12.69M | CHF -33.16M |