(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 30.83%528.8M | 30.83%528.8M | 24.99%483.9M | -38.31%380.2M | -40.27%396.1M | -40.83%404.2M | -40.83%404.2M | -45.75%387.14M | 368.67%616.34M | --663.19M |
-Cash and cash equivalents | 33.32%494.6M | 33.32%494.6M | 21.37%432M | -39.55%337.1M | -42.31%361.3M | -43.19%371M | -43.19%371M | -47.05%355.92M | 422.90%557.67M | --626.25M |
-Short-term investments | 3.01%34.2M | 3.01%34.2M | 66.26%51.9M | -26.53%43.1M | -5.78%34.8M | 10.67%33.2M | 10.67%33.2M | -24.66%31.22M | 136.00%58.67M | --36.93M |
Receivables | 3.67%231.8M | 3.67%231.8M | 44.13%256.9M | 59.89%300.7M | 82.68%238.5M | 76.90%223.6M | 76.90%223.6M | 69.45%178.24M | 70.70%188.07M | --130.56M |
-Accounts receivable | 17.30%204.8M | 17.30%204.8M | 44.13%256.9M | 59.40%252.7M | 82.68%238.5M | 75.83%174.6M | 75.83%174.6M | 69.45%178.24M | 88.65%158.53M | --130.56M |
-Taxes receivable | -33.00%26.6M | -33.00%26.6M | ---- | 18.82%35.1M | ---- | 47.58%39.7M | 47.58%39.7M | ---- | 30.43%29.54M | ---- |
-Other receivables | -95.70%400K | -95.70%400K | ---- | --12.9M | ---- | 4,550.00%9.3M | 4,550.00%9.3M | ---- | ---- | ---- |
Inventory | -9.88%356.5M | -9.88%356.5M | 61.74%424.5M | 101.14%435.9M | 186.36%465.2M | 194.78%395.6M | 194.78%395.6M | 80.65%262.45M | 47.56%216.71M | --162.45M |
Prepaid assets | -0.95%20.8M | -0.95%20.8M | ---- | -43.57%15.5M | ---- | 27.27%21M | 27.27%21M | ---- | --27.47M | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --137.06M | ---- | ---- |
Other current assets | 88.73%13.4M | 88.73%13.4M | 17.19%84M | 103.23%23.3M | 57.30%92.4M | 61.36%7.1M | 61.36%7.1M | 78.97%71.68M | 249.86%11.47M | --58.74M |
Total current assets | 9.49%1.15B | 9.49%1.15B | 20.52%1.25B | 9.00%1.16B | 17.47%1.19B | 9.01%1.05B | 9.01%1.05B | 3.23%1.04B | 170.49%1.06B | --1.01B |
Non current assets | ||||||||||
Net PPE | 34.28%307.5M | 34.28%307.5M | -23.15%319.7M | -0.46%237.5M | 7.01%242.9M | 7.92%229M | 7.92%229M | 115.11%415.98M | 30.95%238.61M | --227M |
-Gross PPE | 43.72%417.5M | 43.72%417.5M | -23.15%319.7M | 12.89%319.5M | 7.01%242.9M | 17.14%290.5M | 17.14%290.5M | 115.11%415.98M | 36.89%283.03M | --227M |
-Accumulated depreciation | -78.86%-110M | -78.86%-110M | ---- | -84.58%-82M | ---- | -71.79%-61.5M | -71.79%-61.5M | ---- | -80.92%-44.43M | ---- |
Goodwill and other intangible assets | -8.11%64.6M | -8.11%64.6M | 16.11%65.6M | 18.30%67.4M | 19.84%69.1M | 22.26%70.3M | 22.26%70.3M | -3.22%56.5M | -1.66%56.98M | --57.66M |
-Goodwill | 0.00%1.8M | 0.00%1.8M | ---- | 0.50%1.8M | ---- | 0.00%1.8M | 0.00%1.8M | ---- | 0.00%1.79M | ---- |
-Other intangible assets | -8.32%62.8M | -8.32%62.8M | ---- | 18.88%65.6M | ---- | 22.98%68.5M | 22.98%68.5M | ---- | -1.71%55.18M | ---- |
Non current deferred assets | 119.24%69.5M | 119.24%69.5M | 219.92%70.9M | 366.77%76.9M | 939.13%40.1M | 1,340.91%31.7M | 1,340.91%31.7M | 518.01%22.16M | 358.15%16.48M | --3.86M |
Other non current assets | 200.00%100K | 200.00%100K | ---100K | ---300K | ---100K | ---100K | ---100K | ---- | ---- | ---- |
Total non current assets | 33.48%441.7M | 33.48%441.7M | -7.79%456.1M | 22.25%381.5M | 22.00%352M | 21.70%330.9M | 21.70%330.9M | 93.72%494.64M | 28.03%312.06M | --288.52M |
Total assets | 15.23%1.59B | 15.23%1.59B | 11.38%1.71B | 12.01%1.54B | 18.48%1.54B | 11.80%1.38B | 11.80%1.38B | 21.57%1.53B | 115.87%1.37B | --1.3B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -22.68%119.3M | -22.68%119.3M | 112.63%135.1M | 46.18%152.4M | 213.10%158.6M | 42.47%154.3M | 42.47%154.3M | -4.78%63.54M | 2.74%104.25M | --50.66M |
-accounts payable | -41.35%65.1M | -41.35%65.1M | 71.65%99.8M | 102.51%90M | 206.00%130.7M | 141.83%111M | 141.83%111M | 15.98%58.14M | -41.05%44.44M | --42.71M |
-Total tax payable | 16.42%47.5M | 16.42%47.5M | 554.07%35.3M | 50.57%62.4M | 251.30%27.9M | 88.89%40.8M | 88.89%40.8M | -67.49%5.4M | 58.90%41.44M | --7.94M |
-Other payable | 168.00%6.7M | 168.00%6.7M | ---- | ---- | ---- | -93.87%2.5M | -93.87%2.5M | ---- | --18.37M | ---- |
Current accrued expenses | 181.89%101.2M | 181.89%101.2M | ---- | 14.48%104M | ---- | -34.61%35.9M | -34.61%35.9M | ---- | 152.81%90.84M | ---- |
Current provisions | 42.00%7.1M | 42.00%7.1M | 110.84%9.1M | 68.56%8.6M | -50.51%7.4M | -66.44%5M | -66.44%5M | -8.77%4.32M | 13.96%5.1M | --14.95M |
Current debt and capital lease obligation | 79.17%38.7M | 79.17%38.7M | ---- | 35.07%23.4M | ---- | 58.82%21.6M | 58.82%21.6M | ---- | 58.35%17.32M | ---- |
-Current capital lease obligation | 79.17%38.7M | 79.17%38.7M | ---- | 35.07%23.4M | ---- | 58.82%21.6M | 58.82%21.6M | ---- | 59.80%17.32M | ---- |
Other current liabilities | 51.74%39.3M | 51.74%39.3M | 77.26%228.4M | 119.61%40.7M | 5.79%182M | 94.74%25.9M | 94.74%25.9M | 31.63%128.85M | -57.79%18.53M | --172.04M |
Current liabilities | 25.92%305.6M | 25.92%305.6M | 89.42%372.6M | 39.42%329.1M | 46.44%348M | 18.39%242.7M | 18.39%242.7M | 4.00%196.7M | 19.99%236.05M | --237.65M |
Non current liabilities | ||||||||||
Long term provisions | 38.89%10M | 38.89%10M | 36.96%8.8M | 37.99%8.1M | 59.24%8M | 63.64%7.2M | 63.64%7.2M | 806.21%6.43M | 730.27%5.87M | --5.02M |
Long term debt and capital lease obligation | 37.10%190.3M | 37.10%190.3M | ---- | -20.09%140.9M | ---- | -16.99%138.8M | -16.99%138.8M | ---- | 12.42%176.33M | ---- |
-Long term capital lease obligation | 37.10%190.3M | 37.10%190.3M | ---- | -20.09%140.9M | ---- | -16.99%138.8M | -16.99%138.8M | ---- | 12.42%176.33M | ---- |
Non current deferred liabilities | -41.34%10.5M | -41.34%10.5M | -9.05%17.7M | 62.22%26.6M | 149.04%17.6M | 219.64%17.9M | 219.64%17.9M | 179.61%19.46M | 122.21%16.4M | --7.07M |
Employee benefits | -65.08%2.2M | -65.08%2.2M | 187.56%4.9M | 240.38%5.8M | -52.00%3M | 6.78%6.3M | 6.78%6.3M | -67.87%1.7M | -68.85%1.7M | --6.25M |
Other non current liabilities | 0.00%-100K | 0.00%-100K | -39.94%207.8M | ---200K | -12.03%148.8M | 0.00%-100K | 0.00%-100K | 115.13%345.99M | ---- | --169.15M |
Total non current liabilities | 25.16%212.9M | 25.16%212.9M | -35.97%239.2M | -9.54%181.2M | -5.38%177.4M | -7.05%170.1M | -7.05%170.1M | 114.95%373.58M | 17.55%200.3M | --187.49M |
Total liabilities | 25.61%518.5M | 25.61%518.5M | 7.28%611.8M | 16.95%510.3M | 23.58%525.4M | 6.39%412.8M | 6.39%412.8M | 57.13%570.29M | 18.86%436.36M | --425.14M |
Shareholders'equity | ||||||||||
Share capital | 0.00%33.5M | 0.00%33.5M | 0.14%33.5M | 0.14%33.5M | 0.14%33.5M | 0.00%33.5M | 0.00%33.5M | 0.00%33.45M | 1,392.15%33.45M | --33.45M |
-common stock | 0.00%33.5M | 0.00%33.5M | 0.14%33.5M | 0.14%33.5M | 0.14%33.5M | 0.00%33.5M | 0.00%33.5M | 0.00%33.45M | 1,392.15%33.45M | --33.45M |
Retained earnings | 55.70%-63.3M | 55.70%-63.3M | 68.58%-36.6M | 30.57%-95.2M | 47.12%-98.5M | 28.76%-142.9M | 28.76%-142.9M | -754.85%-116.48M | -415.11%-137.11M | ---186.26M |
Less: Treasury stock | 2.30%26.7M | 2.30%26.7M | 0.97%26.4M | 0.99%26.4M | 1.02%26.1M | 4.40%26.1M | 4.40%26.1M | 945.84%26.15M | --26.14M | --25.84M |
Gains losses not affecting retained earnings | 2.34%1.13B | 2.34%1.13B | 4.95%1.12B | 4.62%1.11B | 5.02%1.11B | 6.20%1.11B | 6.20%1.11B | 21.71%1.07B | 263.79%1.07B | --1.06B |
Total stockholders'equity | 10.82%1.07B | 10.82%1.07B | 13.81%1.09B | 9.71%1.03B | 16.01%1.02B | 14.27%969.6M | 14.27%969.6M | 7.18%960.93M | 248.48%935.89M | --878.32M |
Total equity | 10.82%1.07B | 10.82%1.07B | 13.81%1.09B | 9.71%1.03B | 16.01%1.02B | 14.27%969.6M | 14.27%969.6M | 7.18%960.93M | 248.48%935.89M | --878.32M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data