| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 442.09M | CHF 494.06M | CHF 409.00M | CHF 317.59M | CHF 292.61M |
| Gross Profit | CHF 254.33M | CHF 281.00M | CHF 87.49M | CHF 54.86M | CHF 35.89M |
| Operating Income | CHF 8.26M | CHF 15.42M | CHF 35.82M | CHF 23.16M | CHF -5.19M |
| EBITDA | CHF 15.55M | CHF 29.38M | CHF 40.92M | CHF 26.09M | CHF 1.17M |
| Net Income | CHF 5.34M | CHF 11.85M | CHF 25.18M | CHF 11.11M | CHF -5.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 52.81M | CHF 60.70M | CHF 60.23M | CHF 21.48M | CHF 29.80M |
| Total Assets | CHF 524.53M | CHF 550.87M | CHF 547.19M | CHF 333.91M | CHF 300.41M |
| Total Debt | CHF 23.21M | CHF 60.97M | CHF 40.40M | CHF 1.37M | CHF 12.19M |
| Net Debt | CHF -29.61M | CHF 271.00K | CHF -19.83M | CHF -20.11M | CHF -17.61M |
| Total Liabilities | CHF 211.96M | CHF 234.76M | CHF 230.88M | CHF 161.43M | CHF 132.15M |
| Stockholders' Equity | CHF 312.58M | CHF 316.11M | CHF 316.31M | CHF 172.48M | CHF 168.21M |
| Cash Flow | |||||
| Free Cash Flow | CHF 34.91M | CHF -10.21M | CHF 12.29M | CHF 5.31M | CHF 10.21M |
| Operating Cash Flow | CHF 47.83M | CHF 7.72M | CHF 22.44M | CHF 12.32M | CHF 16.39M |
| Investing Cash Flow | CHF -12.41M | CHF -14.75M | CHF 5.75M | CHF -5.94M | CHF -5.43M |
| Financing Cash Flow | CHF -42.00M | CHF 6.79M | CHF 11.37M | CHF -14.14M | CHF -13.57M |