(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 202.29%232.2M | 273.82%121.5M | 433.54%107.4M | 106.49%4M | 98.89%-700K | -1,443.20%-227M | -375.49%-69.9M | 15.77%-32.2M | -230.42%-61.6M | -262.25%-63.3M |
Net income from continuing operations | 37.95%79.6M | -1.14%-26.7M | 184.47%58.6M | -93.29%3.3M | 210.49%44.4M | 133.90%57.7M | 85.88%-26.4M | 58.55%20.6M | 246.24%49.2M | 236.82%14.3M |
Operating gains losses | 3,792.31%96M | 95.80%79.3M | -214.57%-17.3M | 210.26%46.2M | 25.15%-12.2M | -115.95%-2.6M | 143.37%40.5M | 2,147.02%15.1M | -2,869.53%-41.9M | -4,195.48%-16.3M |
Depreciation and amortization | 39.87%64.9M | 60.63%20.4M | 20.44%16.5M | 32.71%14.2M | 48.39%13.8M | 47.77%46.4M | 5.75%12.7M | 77.58%13.7M | 68.48%10.7M | 74.65%9.3M |
Deferred tax | -151.98%-10.5M | -1,010.00%-18.2M | 158.54%10.6M | -209.89%-10M | 42.00%7.1M | 90.57%20.2M | 148.92%2M | -21.12%4.1M | 17.09%9.1M | 191.04%5M |
Other non cash items | -475.00%-4.6M | 21.05%-1.5M | 800.00%700K | -150.00%-3M | -133.33%-800K | -128.57%-800K | -259.40%-1.9M | -119.38%-100K | -277.51%-1.2M | 476.92%2.4M |
Change In working capital | 97.79%-7.8M | 141.04%54.5M | 167.51%45.1M | 36.40%-49.1M | 23.89%-58.3M | -432.23%-353.4M | -913.68%-132.8M | -1.69%-66.8M | -401.75%-77.2M | -79.76%-76.6M |
-Change in receivables | 40.33%-46.9M | 1,132.43%38.2M | 96.28%-800K | 7.35%-22.7M | -113.15%-61.6M | -67.23%-78.6M | -187.72%-3.7M | -6.43%-21.5M | -165.38%-24.5M | -32.66%-28.9M |
-Change in inventory | 96.34%-10M | 119.13%28.7M | 144.01%21.3M | 109.94%4.9M | -156.52%-64.9M | -758.49%-273M | -1,745.82%-150M | -1,784.06%-48.4M | -135.04%-49.3M | -10.90%-25.3M |
-Change in payables and accrued expense | -167.33%-44.3M | -161.22%-33M | -34.31%9M | -2,740.00%-39.6M | 684.85%19.3M | 1,430.23%65.8M | 1,423.35%53.9M | 154.11%13.7M | -96.57%1.5M | 67.04%-3.3M |
-Change in other working capital | 238.17%93.4M | 162.42%20.6M | 247.17%15.6M | 269.39%8.3M | 356.02%48.9M | -934.57%-67.6M | -567.29%-33M | 54.01%-10.6M | -140.53%-4.9M | -259.21%-19.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 202.25%232.1M | 273.68%121.4M | 433.54%107.4M | 106.32%3.9M | 99.05%-600K | -1,443.20%-227M | -375.49%-69.9M | 15.77%-32.2M | -230.63%-61.7M | -261.68%-63.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 43.13%-47.2M | 46.29%-18.1M | 63.18%-8.1M | -1.82%-11.2M | 39.88%-9.8M | -128.02%-83M | -110.03%-33.7M | -108.23%-22M | -157.55%-11M | -195.34%-16.3M |
Net PPE purchase and sale | 29.02%-42.8M | 1.81%-16.3M | 62.50%-7.5M | -8.33%-10.4M | 39.01%-8.6M | -145.12%-60.3M | -32.04%-16.6M | -134.33%-20M | -1,062.23%-9.6M | -428.68%-14.1M |
Net intangibles purchase and sale | 80.62%-4.4M | 89.47%-1.8M | 70.00%-600K | 42.86%-800K | 45.45%-1.2M | -95.69%-22.7M | -392.37%-17.1M | 1.33%-2M | 59.40%-1.4M | 17.04%-2.2M |
Net other investing changes | 0.00%100K | ---- | ---- | ---- | --100K | 150.00%100K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 43.18%-47.1M | 46.43%-18M | 63.18%-8.1M | -2.73%-11.3M | 40.49%-9.7M | -127.75%-82.9M | -109.41%-33.6M | -108.23%-22M | -157.55%-11M | -195.34%-16.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -447.62%-21.9M | -124.32%-8.3M | -466.67%-6.8M | -3,200.00%-3.1M | -133.33%-3.7M | -98.94%6.3M | 72.65%-3.7M | -100.20%-1.2M | 103.27%100K | 686.06%11.1M |
Net issuance payments of debt | -65.58%-25.5M | -86.00%-9.3M | -66.67%-6M | -120.83%-5.3M | -11.36%-4.9M | -15.79%-15.4M | 22.19%-5M | -8.89%-3.6M | -18.99%-2.4M | -183.69%-4.4M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -61.74%10.1M | 117.65%3.7M | -83.33%700K | -5.41%3.5M | -86.90%2.2M | 5,180.00%26.4M | 240.00%1.7M | --4.2M | --3.7M | --16.8M |
Net other financing activities | --100K | ---- | ---- | --200K | -200.00%-100K | ---- | ---- | ---- | ---- | --100K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -446.03%-21.8M | -121.62%-8.2M | -475.00%-6.9M | ---2.9M | -133.93%-3.8M | -98.94%6.3M | 72.65%-3.7M | -100.20%-1.2M | --0 | 691.34%11.2M |
Net cash flow | ||||||||||
Beginning cash position | -43.19%371M | -12.37%432M | -39.56%337.1M | -39.82%361.3M | -43.19%371M | 620.86%653.1M | -26.65%493M | 423.42%557.7M | 795.21%600.4M | 620.90%653.1M |
Current changes in cash | 153.75%163.2M | 188.81%95.2M | 266.61%92.3M | 85.95%-10.2M | 79.39%-14.1M | -152.67%-303.6M | -2,452.38%-107.2M | -109.80%-55.4M | -281.93%-72.6M | -174.84%-68.4M |
Effect of exchange rate changes | -284.19%-39.6M | -120.27%-32.6M | 127.96%2.6M | -146.82%-14M | -71.97%4.4M | 254.68%21.5M | 0.18%-14.8M | -103,233.33%-9.3M | 7,151.89%29.9M | 1,054.41%15.7M |
End cash Position | 33.32%494.6M | 33.32%494.6M | -12.37%432M | -39.56%337.1M | -39.82%361.3M | -43.19%371M | -43.19%371M | -26.65%493M | 423.42%557.7M | 795.21%600.4M |
Free cash flow | 159.65%184.9M | 199.71%103.3M | 283.21%99.3M | 89.96%-7.3M | 86.92%-10.4M | -1,506.22%-310M | -1,210.63%-103.6M | -11.08%-54.2M | -269.24%-72.7M | -248.79%-79.5M |
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
No Data