| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | CHF 2.88B | CHF 2.32B | CHF 1.79B | CHF 1.22B | CHF 724.60M |
| Gross Profit | CHF 1.81B | CHF 1.41B | CHF 1.07B | CHF 684.90M | CHF 430.30M |
| Operating Income | CHF 360.15M | CHF 211.60M | CHF 180.20M | CHF 85.10M | CHF -141.10M |
| EBITDA | CHF 481.82M | CHF 400.00M | CHF 206.30M | CHF 128.60M | CHF -125.80M |
| Net Income | CHF 194.54M | CHF 242.30M | CHF 79.60M | CHF 57.70M | CHF -170.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | CHF 1.02B | CHF 968.00M | CHF 512.40M | CHF 397.30M | CHF 676.80M |
| Total Assets | CHF 2.84B | CHF 2.38B | CHF 1.59B | CHF 1.38B | CHF 1.24B |
| Total Debt | CHF 581.66M | CHF 347.60M | CHF 229.00M | CHF 160.40M | CHF 180.80M |
| Net Debt | CHF -439.40M | CHF -576.70M | CHF -265.60M | CHF -210.60M | CHF -472.30M |
| Total Liabilities | CHF 1.20B | CHF 984.90M | CHF 518.50M | CHF 412.90M | CHF 388.10M |
| Stockholders' Equity | CHF 1.63B | CHF 1.39B | CHF 1.07B | CHF 969.50M | CHF 848.40M |
| Cash Flow | |||||
| Free Cash Flow | CHF 253.18M | CHF 445.60M | CHF 184.90M | CHF -310.00M | CHF -19.30M |
| Operating Cash Flow | CHF 322.80M | CHF 510.60M | CHF 232.10M | CHF -227.00M | CHF 16.90M |
| Investing Cash Flow | CHF -75.07M | CHF -64.90M | CHF -47.10M | CHF -82.90M | CHF -36.40M |
| Financing Cash Flow | CHF -54.44M | CHF -55.40M | CHF -21.80M | CHF 6.30M | CHF 595.90M |