(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 | 73.46%356.8M | 73.46%356.8M | -31.04%137.5M | -59.75%205.7M | -59.75%205.7M | -17.36%199.4M | 9.05%511M | --511M | -31.31%241.3M | 9.46%468.6M |
-Cash and cash equivalents | 73.46%356.8M | 73.46%356.8M | -31.04%137.5M | -59.75%205.7M | -59.75%205.7M | -17.36%199.4M | 9.05%511M | --511M | -31.31%241.3M | 14.82%468.6M |
-Accounts receivable | 32.38%212.2M | 32.38%212.2M | -15.85%270.3M | -1.60%160.3M | -1.60%160.3M | -4.46%321.2M | -16.46%162.9M | --162.9M | 13.50%336.2M | 0.83%195M |
-Taxes receivable | -19.96%73M | -19.96%73M | ---- | 19.84%91.2M | 19.84%91.2M | ---- | -6.63%76.1M | --76.1M | ---- | -9.65%81.5M |
-Other receivables | -16.67%2.5M | -16.67%2.5M | ---- | 42.86%3M | 42.86%3M | ---- | --2.1M | --2.1M | ---- | ---- |
Inventory | -10.34%353M | -10.34%353M | 5.35%391.9M | 8.73%393.7M | 8.73%393.7M | 11.68%372M | 17.91%362.1M | --362.1M | 6.39%333.1M | 0.10%307.1M |
Prepaid assets | 5.56%15.2M | 5.56%15.2M | ---- | 6.67%14.4M | 6.67%14.4M | ---- | 26.17%13.5M | --13.5M | ---- | -10.08%10.7M |
Other current assets | 0.72%13.9M | 0.72%13.9M | -9.84%154.9M | 10.40%13.8M | 10.40%13.8M | 7.11%171.8M | 3.31%12.5M | --12.5M | 8.16%160.4M | -14.18%12.1M |
Total current assets | 16.38%1.03B | 16.38%1.03B | -10.32%954.6M | -22.62%882.3M | -22.62%882.3M | -0.62%1.06B | 6.01%1.14B | --1.14B | -3.42%1.07B | 2.87%1.08B |
Non current assets | ||||||||||
Net PPE | 2.94%976.2M | 2.94%976.2M | 4.33%962.9M | -0.80%948.3M | -0.80%948.3M | -2.85%922.9M | 2.37%955.9M | --955.9M | 6.41%950M | 1.50%933.8M |
-Gross PPE | 1.88%2.5B | 1.88%2.5B | ---- | -0.09%2.46B | -0.09%2.46B | ---- | 0.58%2.46B | --2.46B | ---- | 2.67%2.44B |
-Accumulated depreciation | -1.21%-1.53B | -1.21%-1.53B | ---- | -0.36%-1.51B | -0.36%-1.51B | ---- | 0.53%-1.5B | ---1.5B | ---- | -3.40%-1.51B |
Goodwill and other intangible assets | -4.95%1.34B | -4.95%1.34B | -3.03%1.39B | -5.61%1.41B | -5.61%1.41B | -9.09%1.44B | -5.30%1.49B | --1.49B | 0.82%1.58B | -1.24%1.58B |
-Goodwill | -4.80%1.09B | -4.80%1.09B | ---- | -4.60%1.15B | -4.60%1.15B | ---- | -4.23%1.2B | --1.2B | ---- | -0.16%1.25B |
-Other intangible assets | -5.60%249.7M | -5.60%249.7M | ---- | -9.76%264.5M | -9.76%264.5M | ---- | -9.43%293.1M | --293.1M | ---- | -5.21%323.6M |
Non current prepaid assets | 0.00%4M | 0.00%4M | ---- | 0.00%4M | 0.00%4M | ---- | -11.11%4M | --4M | ---- | 15.38%4.5M |
Defined pension benefit | 154.26%80.6M | 154.26%80.6M | ---- | -63.27%31.7M | -63.27%31.7M | ---- | 225.66%86.3M | --86.3M | ---- | 2.32%26.5M |
Other non current assets | 60.53%6.1M | 60.53%6.1M | -15.11%38.2M | 8.57%3.8M | 8.57%3.8M | -17.28%45M | -52.05%3.5M | --3.5M | 45.07%54.4M | -5.19%7.3M |
Total non current assets | -0.69%2.53B | -0.69%2.53B | 2.69%2.54B | -3.23%2.55B | -3.23%2.55B | -8.47%2.47B | -1.62%2.63B | --2.63B | 3.32%2.7B | -0.16%2.68B |
Total assets | 3.70%3.56B | 3.70%3.56B | -1.22%3.49B | -9.09%3.43B | -9.09%3.43B | -6.24%3.54B | 0.57%3.77B | --3.77B | 1.31%3.77B | 0.69%3.75B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.63%221.2M | -13.63%221.2M | -9.44%233.2M | -2.66%256.1M | -2.66%256.1M | 3.54%257.5M | -0.30%263.1M | --263.1M | 28.93%248.7M | 9.91%263.9M |
-accounts payable | -2.54%95.8M | -2.54%95.8M | -18.44%107.5M | -17.60%98.3M | -17.60%98.3M | 7.07%131.8M | 26.65%119.3M | --119.3M | 37.39%123.1M | -3.09%94.2M |
-Total tax payable | -23.12%117.7M | -23.12%117.7M | 0.00%125.7M | 7.21%153.1M | 7.21%153.1M | 0.08%125.7M | -15.25%142.8M | --142.8M | 21.59%125.6M | 20.27%168.5M |
-Other payable | 63.83%7.7M | 63.83%7.7M | ---- | 370.00%4.7M | 370.00%4.7M | ---- | -16.67%1M | --1M | ---- | -57.14%1.2M |
Current provisions | -28.99%4.9M | -28.99%4.9M | -16.44%6.1M | -16.87%6.9M | -16.87%6.9M | -13.10%7.3M | 23.88%8.3M | --8.3M | 18.31%8.4M | -45.53%6.7M |
Current debt and capital lease obligation | -14.18%145.3M | -14.18%145.3M | -94.47%17.5M | -46.73%169.3M | -46.73%169.3M | 1,967.97%316.4M | 1,736.99%317.8M | --317.8M | -95.88%15.3M | -33.97%17.3M |
-Current debt | -15.75%131.6M | -15.75%131.6M | -94.47%17.5M | -48.87%156.2M | -48.87%156.2M | --316.4M | 5,167.24%305.5M | --305.5M | ---- | 16.00%5.8M |
-Current capital lease obligation | 4.58%13.7M | 4.58%13.7M | ---- | 6.50%13.1M | 6.50%13.1M | ---- | 6.96%12.3M | --12.3M | ---- | -45.75%11.5M |
Other current liabilities | 15.12%248.9M | 15.12%248.9M | -10.83%275M | 2.61%216.2M | 2.61%216.2M | -5.60%308.4M | 14.32%210.7M | --210.7M | 16.47%326.7M | 8.86%184.3M |
Current liabilities | -3.51%711.5M | -3.51%711.5M | -40.22%531.8M | -18.77%737.4M | -18.77%737.4M | 48.49%889.6M | 58.51%907.8M | --907.8M | -29.67%599.1M | 4.85%572.7M |
Non current liabilities | ||||||||||
Long term provisions | -5.18%42.1M | -5.18%42.1M | -6.94%45.6M | -6.33%44.4M | -6.33%44.4M | -8.92%49M | -8.32%47.4M | --47.4M | 23.96%53.8M | 14.89%51.7M |
Long term debt and capital lease obligation | 36.71%1.18B | 36.71%1.18B | 77.65%1.4B | 84.57%860.3M | 84.57%860.3M | 2.42%790.1M | -38.79%466.1M | --466.1M | 2.42%771.4M | -6.07%761.5M |
-Long term debt | 40.12%1.14B | 40.12%1.14B | 77.65%1.4B | 96.44%811.5M | 96.44%811.5M | 2.42%790.1M | -41.97%413.1M | --413.1M | --771.4M | -6.66%711.9M |
-Long term capital lease obligation | -20.08%39M | -20.08%39M | ---- | -7.92%48.8M | -7.92%48.8M | ---- | 6.85%53M | --53M | ---- | 3.33%49.6M |
Non current accrued expenses | -16.67%1M | -16.67%1M | ---- | -20.00%1.2M | -20.00%1.2M | ---- | -6.25%1.5M | --1.5M | ---- | -5.88%1.6M |
Other non current liabilities | 40.49%28.8M | 40.49%28.8M | 14.29%24M | 16.48%20.5M | 16.48%20.5M | 14.13%21M | 15.79%17.6M | --17.6M | 34.31%18.4M | 50.50%15.2M |
Total non current liabilities | 27.60%1.52B | 27.60%1.52B | 51.02%1.74B | 36.28%1.19B | 36.28%1.19B | -5.95%1.15B | -30.22%876.7M | --876.7M | 0.77%1.22B | -1.86%1.26B |
Total liabilities | 15.73%2.24B | 15.73%2.24B | 11.22%2.27B | 8.28%1.93B | 8.28%1.93B | 11.95%2.04B | -2.43%1.78B | --1.78B | -11.79%1.82B | 0.15%1.83B |
Shareholders'equity | ||||||||||
Share capital | -2.78%3.5M | -2.78%3.5M | -2.78%3.5M | 0.00%3.6M | 0.00%3.6M | 0.00%3.6M | -2.70%3.6M | --3.6M | -2.70%3.6M | 0.00%3.7M |
-common stock | -2.78%3.5M | -2.78%3.5M | -2.78%3.5M | 0.00%3.6M | 0.00%3.6M | 0.00%3.6M | -2.70%3.6M | --3.6M | -2.70%3.6M | 0.00%3.7M |
Less: Treasury stock | -11.16%955.6M | -11.16%955.6M | 5.72%847.1M | 147.63%1.08B | 147.63%1.08B | 245.84%801.3M | -30.38%434.4M | --434.4M | -57.83%231.7M | 43.98%624M |
Total stockholders'equity | -11.82%1.32B | -11.82%1.32B | -18.15%1.23B | -24.69%1.5B | -24.69%1.5B | -23.22%1.5B | 3.42%1.99B | --1.99B | 17.62%1.95B | 1.21%1.92B |
Total equity | -11.82%1.32B | -11.82%1.32B | -18.15%1.23B | -24.69%1.5B | -24.69%1.5B | -23.22%1.5B | 3.42%1.99B | --1.99B | 17.62%1.95B | 1.21%1.92B |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data