(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 20,350.00%81M | 202.29%232.2M | 273.82%121.5M | 433.54%107.4M | 106.01%3.7M | 99.37%-400K | -1,443.20%-227M | -375.49%-69.9M | 15.77%-32.2M | -230.42%-61.6M |
Net income from continuing operations | 105.86%91.4M | 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 |
Operating gains losses | -505.04%-72M | 3,792.31%96M | 95.80%79.3M | -214.57%-17.3M | 209.55%45.9M | 26.99%-11.9M | -115.95%-2.6M | 143.37%40.5M | 2,147.02%15.1M | -2,869.53%-41.9M |
Depreciation and amortization | 60.14%22.1M | 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 |
Deferred tax | 243.66%24.4M | -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 |
Other non cash items | -90.91%-2.1M | -475.00%-4.6M | 21.05%-1.5M | 800.00%700K | -125.00%-2.7M | -145.83%-1.1M | -128.57%-800K | -259.40%-1.9M | -119.38%-100K | -277.51%-1.2M |
Change In working capital | 115.61%9.1M | 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 |
-Change in receivables | -16.72%-71.9M | 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 |
-Change in inventory | 133.13%21.5M | 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 |
-Change in payables and accrued expense | 34.72%26M | -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 |
-Change in other working capital | -31.49%33.5M | 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 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 13,600.00%81M | 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 |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 7.14%-9.1M | 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 |
Net PPE purchase and sale | 6.98%-8M | 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 |
Net intangibles purchase and sale | 8.33%-1.1M | 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 |
Net other investing changes | ---- | 0.00%100K | ---- | ---- | ---- | --100K | 150.00%100K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 6.19%-9.1M | 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 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -254.05%-13.1M | -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 |
Net issuance payments of debt | -138.78%-11.7M | -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 |
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 | -22.73%1.7M | -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 |
Net other financing activities | ---- | --100K | ---- | ---- | --200K | -200.00%-100K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -244.74%-13.1M | -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 |
Net cash flow | ||||||||||
Beginning cash position | 33.32%494.6M | -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 |
Current changes in cash | 517.73%58.9M | 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 |
Effect of exchange rate changes | 606.82%31.1M | -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 |
End cash Position | 61.80%584.6M | 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 |
Free cash flow | 791.35%71.9M | 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 |
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