| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 1.24B | CHF 1.02B | CHF 1.01B | CHF 975.83M | CHF 914.28M |
| Gross Profit | CHF 548.40M | CHF 975.20M | CHF 971.85M | CHF 932.60M | CHF 851.64M |
| Operating Income | CHF 95.20M | CHF 302.18M | CHF 314.44M | CHF 265.03M | CHF 236.48M |
| EBITDA | CHF 181.50M | CHF 143.89M | CHF 159.39M | CHF 166.60M | CHF 156.91M |
| Net Income | CHF 900.00K | CHF -1.51M | CHF 21.42M | CHF -58.28M | CHF 117.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 434.10M | CHF 333.65M | CHF 311.12M | CHF 384.21M | CHF 559.11M |
| Total Assets | CHF 6.79B | CHF 4.31B | CHF 3.78B | CHF 3.45B | CHF 3.40B |
| Total Debt | CHF 74.50M | CHF 40.40M | CHF 33.12M | CHF 38.25M | CHF 39.21M |
| Net Debt | CHF -344.60M | CHF -230.91M | CHF -234.27M | CHF -287.54M | CHF -311.14M |
| Total Liabilities | CHF 5.81B | CHF 3.72B | CHF 3.14B | CHF 2.71B | CHF 2.52B |
| Stockholders' Equity | CHF 972.00M | CHF 582.52M | CHF 640.09M | CHF 738.99M | CHF 869.58M |
| Cash Flow | |||||
| Free Cash Flow | CHF 203.10M | CHF 25.32M | CHF 20.05M | CHF 43.80M | CHF 124.76M |
| Operating Cash Flow | CHF 268.60M | CHF 34.69M | CHF 77.28M | CHF 91.07M | CHF 158.05M |
| Investing Cash Flow | CHF -385.00M | CHF -72.68M | CHF -89.69M | CHF -11.79M | CHF -144.90M |
| Financing Cash Flow | CHF 273.40M | CHF 39.18M | CHF -35.53M | CHF -97.44M | CHF -94.93M |