(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -19.04%631.5M | -19.04%631.5M | -33.29%456.6M | 33.40%780M | 33.40%780M | 24.26%684.5M | -2.83%584.7M | --584.7M | -32.75%550.88M | 218.09%601.7M |
-Cash and cash equivalents | 15.01%300.4M | 15.01%300.4M | -38.01%243.3M | -36.18%261.2M | -36.18%261.2M | 16.97%392.5M | 16.54%409.3M | --409.3M | -46.08%335.55M | 165.20%351.2M |
-Short-term investments | -36.18%331.1M | -36.18%331.1M | -26.95%213.3M | 195.78%518.8M | 195.78%518.8M | 35.61%292M | -29.98%175.4M | --175.4M | 9.39%215.33M | 341.53%250.5M |
-Accounts receivable | 16.51%108.7M | 16.51%108.7M | -5.57%108.5M | 18.70%93.3M | 18.70%93.3M | 71.27%114.9M | 9.47%78.6M | --78.6M | 25.07%67.09M | -36.00%71.8M |
-Taxes receivable | 21.86%34M | 21.86%34M | 291.67%9.4M | 6.08%27.9M | 6.08%27.9M | 223.45%2.4M | -39.82%26.3M | --26.3M | -21.48%742K | 63.40%43.7M |
-Other receivables | -13.08%48.5M | -13.08%48.5M | 68.08%210.6M | -4.12%55.8M | -4.12%55.8M | -8.77%125.3M | 100.00%58.2M | --58.2M | 62.66%137.34M | 26.11%29.1M |
Inventory | 80.73%19.7M | 80.73%19.7M | 88.24%19.2M | 6.86%10.9M | 6.86%10.9M | -9.12%10.2M | -14.29%10.2M | --10.2M | -18.24%11.22M | -6.67%11.9M |
Prepaid assets | -5.72%120.3M | -5.72%120.3M | ---- | 59.30%127.6M | 59.30%127.6M | ---- | 9.13%80.1M | --80.1M | ---- | 194.92%73.4M |
Other current assets | 0.00%-100K | 0.00%-100K | ---- | ---100K | ---100K | --100K | ---- | ---- | ---- | ---- |
Total current assets | -12.12%962.6M | -12.12%962.6M | -14.20%804.3M | 30.70%1.1B | 30.70%1.1B | 22.17%937.4M | 0.78%838.1M | --838.1M | -21.06%767.27M | 113.88%831.6M |
Non current assets | ||||||||||
Net PPE | 4.26%2.98B | 4.26%2.98B | -0.06%2.89B | 1.22%2.85B | 1.22%2.85B | 0.30%2.89B | -3.52%2.82B | --2.82B | -2.52%2.88B | -0.14%2.92B |
-Gross PPE | 4.09%7.78B | 4.09%7.78B | 1.93%7.6B | 2.85%7.48B | 2.85%7.48B | 1.70%7.46B | -0.07%7.27B | --7.27B | 2.00%7.33B | 2.63%7.28B |
-Accumulated depreciation | -3.99%-4.81B | -3.99%-4.81B | -3.19%-4.71B | -3.88%-4.62B | -3.88%-4.62B | -2.61%-4.57B | -2.24%-4.45B | ---4.45B | -5.15%-4.45B | -4.58%-4.35B |
Goodwill and other intangible assets | -0.29%348.8M | -0.29%348.8M | 1.21%375.1M | -0.88%349.8M | -0.88%349.8M | 1.13%370.6M | -4.16%352.9M | --352.9M | 1.31%366.46M | -14.90%368.2M |
-Other intangible assets | -0.29%348.8M | -0.29%348.8M | 1.21%375.1M | -0.88%349.8M | -0.88%349.8M | 1.13%370.6M | -4.16%352.9M | --352.9M | 1.31%366.46M | -14.90%368.2M |
Other non current assets | ---- | ---- | 0.00%-100K | ---- | ---- | -194.12%-100K | ---- | ---- | 5.56%-34K | ---- |
Total non current assets | 0.56%4.14B | 0.56%4.14B | -2.13%4.13B | -0.11%4.12B | -0.11%4.12B | 1.10%4.22B | -2.72%4.13B | --4.13B | -1.86%4.17B | 0.85%4.24B |
Total assets | -2.11%5.11B | -2.11%5.11B | -4.33%4.93B | 5.09%5.22B | 5.09%5.22B | 4.37%5.16B | -2.15%4.96B | --4.96B | -5.43%4.94B | 10.42%5.07B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.32%84M | 17.32%84M | 77.48%93M | 6.55%71.6M | 6.55%71.6M | 7.46%52.4M | -6.80%67.2M | --67.2M | -27.35%48.76M | -22.81%72.1M |
-accounts payable | 18.24%52.5M | 18.24%52.5M | 10.51%56.8M | -22.11%44.4M | -22.11%44.4M | 11.06%51.4M | -6.56%57M | --57M | 21.60%46.28M | 7.41%61M |
-Total tax payable | 59.90%31.5M | 59.90%31.5M | 3,520.00%36.2M | 629.63%19.7M | 629.63%19.7M | -59.69%1M | 50.00%2.7M | --2.7M | -91.46%2.48M | -93.84%1.8M |
-Other payable | ---- | ---- | ---- | 0.00%7.5M | 0.00%7.5M | ---- | -19.35%7.5M | --7.5M | ---- | 26.14%9.3M |
Current provisions | -57.55%19.4M | -57.55%19.4M | 23.16%56.9M | 24.18%45.7M | 24.18%45.7M | 0.85%46.2M | 14.64%36.8M | --36.8M | 40.12%45.81M | 16.80%32.1M |
Current debt and capital lease obligation | -22.28%327.5M | -22.28%327.5M | -23.36%323.9M | 2,672.37%421.4M | 2,672.37%421.4M | 2,178.54%422.6M | -78.74%15.2M | --15.2M | -94.94%18.55M | -76.64%71.5M |
-Current debt | -22.75%318.5M | -22.75%318.5M | -23.14%314.8M | 5,254.55%412.3M | 5,254.55%412.3M | 4,634.17%409.6M | -87.97%7.7M | --7.7M | -97.60%8.65M | -78.66%64M |
-Current capital lease obligation | -1.10%9M | -1.10%9M | -30.00%9.1M | 21.33%9.1M | 21.33%9.1M | 31.38%13M | 0.00%7.5M | --7.5M | 55.92%9.9M | 21.69%7.5M |
Other current liabilities | ---- | ---- | ---- | 131.03%6.7M | 131.03%6.7M | ---100K | -25.64%2.9M | --2.9M | ---- | -35.58%3.9M |
Current liabilities | -8.35%606.2M | -8.35%606.2M | -1.87%634M | 189.45%661.4M | 189.45%661.4M | 173.83%646.1M | -23.50%228.5M | --228.5M | -60.95%235.95M | -48.38%298.7M |
Non current liabilities | ||||||||||
Long term provisions | -2.34%266.6M | -2.34%266.6M | -11.90%264.2M | -14.23%273M | -14.23%273M | -6.61%299.9M | -5.97%318.3M | --318.3M | -8.45%321.13M | -5.98%338.5M |
Long term debt and capital lease obligation | -17.10%1.24B | -17.10%1.24B | -20.97%1.21B | -18.34%1.49B | -18.34%1.49B | -16.23%1.54B | -0.26%1.83B | --1.83B | 14.88%1.83B | 121.30%1.83B |
-Long term debt | -18.32%1.09B | -18.32%1.09B | -22.96%1.06B | -24.04%1.34B | -24.04%1.34B | -22.02%1.38B | 0.13%1.76B | --1.76B | 16.37%1.76B | 134.32%1.76B |
-Long term capital lease obligation | -6.65%146.1M | -6.65%146.1M | -3.93%154.1M | 127.47%156.5M | 127.47%156.5M | 130.31%160.4M | -9.23%68.8M | --68.8M | -13.29%69.65M | -3.34%75.8M |
Total non current liabilities | -9.56%1.7B | -9.56%1.7B | -19.00%1.59B | -19.29%1.88B | -19.29%1.88B | -17.27%1.97B | -4.64%2.32B | --2.32B | 5.59%2.38B | 57.63%2.44B |
Total liabilities | -9.24%2.3B | -9.24%2.3B | -14.76%2.23B | -0.60%2.54B | -0.60%2.54B | -0.01%2.61B | -6.70%2.55B | --2.55B | -8.49%2.61B | 28.75%2.74B |
Shareholders'equity | ||||||||||
Share capital | 0.00%307M | 0.00%307M | 0.00%307M | 0.00%307M | 0.00%307M | -0.01%307M | 0.00%307M | --307M | 0.00%307.02M | -0.01%307M |
-common stock | 0.00%307M | 0.00%307M | 0.00%307M | 0.00%307M | 0.00%307M | -0.01%307M | 0.00%307M | --307M | 0.00%307.02M | -0.01%307M |
Retained earnings | 7.96%2.46B | 7.96%2.46B | 9.76%2.34B | 13.45%2.28B | 13.45%2.28B | 11.04%2.13B | 4.26%2.01B | --2.01B | -1.82%1.92B | -3.37%1.93B |
Less: Treasury stock | 800.00%900K | 800.00%900K | 800.00%900K | 0.00%100K | 0.00%100K | 19.05%100K | -80.00%100K | --100K | -82.93%84K | -11.35%500K |
Total stockholders'equity | 4.65%2.8B | 4.65%2.8B | 6.39%2.71B | 11.11%2.68B | 11.11%2.68B | 9.30%2.54B | 3.19%2.41B | --2.41B | -1.75%2.33B | -5.36%2.34B |
Noncontrolling interests | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 58.73%100K | 0.00%100K | --100K | 14.55%63K | 100.00%100K |
Total equity | 4.65%2.8B | 4.65%2.8B | 6.39%2.71B | 11.11%2.68B | 11.11%2.68B | 9.30%2.54B | 3.19%2.41B | --2.41B | -1.75%2.33B | -5.36%2.34B |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data