(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -16.14%10.73M | -24.33%14.56M | -24.33%14.56M | -57.18%12.79M | -57.02%19.24M | -57.02%19.24M | 48.37%29.87M | 17.03%44.76M | 17.03%44.76M | 743.80%20.13M |
-Cash and cash equivalents | -16.14%10.73M | -24.33%14.56M | -24.33%14.56M | -57.18%12.79M | -57.02%19.24M | -57.02%19.24M | 66.77%29.87M | 17.60%44.76M | 17.60%44.76M | 973.80%17.91M |
-Short-term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 209.47%2.22M |
Receivables | 40.33%2.9M | 25.81%2.84M | 25.81%2.84M | -41.30%2.07M | -17.88%2.26M | -17.88%2.26M | --3.52M | 3,713.89%2.75M | 3,713.89%2.75M | ---- |
-Accounts receivable | -4.74%964K | -11.36%1.17M | -11.36%1.17M | -4.44%1.01M | 1.46%1.32M | 1.46%1.32M | -19.04%1.06M | --1.3M | --1.3M | --1.31M |
-Taxes receivable | 10.83%133K | 14.29%168K | 14.29%168K | -26.83%120K | 27.83%147K | 27.83%147K | --164K | 82.54%115K | 82.54%115K | ---- |
-Other receivables | 92.84%1.81M | 90.34%1.5M | 90.34%1.5M | -59.30%936K | -40.78%787K | -40.78%787K | -76.83%2.3M | 14,666.67%1.33M | 14,666.67%1.33M | 1,355.72%9.93M |
Inventory | -16.89%374K | 145.37%557K | 145.37%557K | 85.19%450K | -41.94%227K | -41.94%227K | 8.97%243K | --391K | --391K | --223K |
Prepaid assets | -36.00%672K | -59.03%354K | -59.03%354K | -22.11%1.05M | -87.78%864K | -87.78%864K | --1.35M | 105.46%7.07M | 105.46%7.07M | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --5.31M |
Other current assets | --35K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total current assets | -10.08%14.71M | -18.95%18.3M | -18.95%18.3M | -53.24%16.36M | -58.92%22.58M | -58.92%22.58M | -5.18%34.99M | 17.32%54.97M | 17.32%54.97M | 1,102.64%36.9M |
Non current assets | ||||||||||
Net PPE | -16.09%2.7M | 10.26%2.97M | 10.26%2.97M | 32.03%3.22M | 6.11%2.69M | 6.11%2.69M | -13.27%2.44M | --2.54M | --2.54M | --2.81M |
-Gross PPE | -1.92%3.94M | 23.25%4.02M | 23.25%4.02M | 43.34%4.01M | 20.22%3.26M | 20.22%3.26M | -0.43%2.8M | --2.72M | --2.72M | --2.81M |
-Accumulated depreciation | -55.61%-1.23M | -84.29%-1.06M | -84.29%-1.06M | -119.67%-793K | -220.11%-573K | -220.11%-573K | ---361K | ---179K | ---179K | ---- |
Goodwill and other intangible assets | -49.43%53.39M | -66.60%54.41M | -66.60%54.41M | -42.10%105.58M | -15.28%162.92M | -15.28%162.92M | 31.04%182.34M | 524.35%192.3M | 524.35%192.3M | 351.78%139.15M |
-Goodwill | -45.45%546K | -92.22%546K | -92.22%546K | -85.74%1M | -18.94%7.02M | -18.94%7.02M | 51.32%7.02M | --8.66M | --8.66M | --4.64M |
-Other intangible assets | -49.46%52.85M | -65.45%53.87M | -65.45%53.87M | -40.35%104.58M | -15.11%155.9M | -15.11%155.9M | 30.34%175.32M | 496.24%183.64M | 496.24%183.64M | --134.51M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | ---- | --77K | ---- | ---- | ---- |
Non current deferred assets | --0 | 18.99%589K | 18.99%589K | -74.56%506K | -71.50%495K | -71.50%495K | --1.99M | --1.74M | --1.74M | ---- |
Other non current assets | -1.69%116K | 1.75%116K | 1.75%116K | 11,900.00%118K | 50.00%114K | 50.00%114K | -100.44%-1K | --76K | --76K | --227K |
Total non current assets | -48.63%56.21M | -65.05%58.09M | -65.05%58.09M | -41.44%109.42M | -15.48%166.22M | -15.48%166.22M | 30.58%186.84M | 530.44%196.65M | 530.44%196.65M | 357.48%143.08M |
Total assets | -43.61%70.92M | -59.54%76.39M | -59.54%76.39M | -43.30%125.78M | -24.97%188.8M | -24.97%188.8M | 23.25%221.83M | 222.40%251.62M | 222.40%251.62M | 424.05%179.98M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -68.67%1.29M | -7.18%3.48M | -7.18%3.48M | 14.70%4.12M | -25.15%3.75M | -25.15%3.75M | -63.72%3.59M | 86.83%5.01M | 86.83%5.01M | 498.55%9.9M |
-accounts payable | -40.59%1.29M | -36.92%1.03M | -36.92%1.03M | 39.92%2.17M | -4.41%1.63M | -4.41%1.63M | -66.91%1.55M | 18.72%1.7M | 18.72%1.7M | 378.39%4.69M |
-Total tax payable | ---- | 30.33%1.1M | 30.33%1.1M | -64.58%136K | -59.01%844K | -59.01%844K | --384K | 375.52%2.06M | 375.52%2.06M | ---- |
-Due to related parties current | --0 | 5.86%1.36M | 5.86%1.36M | 4.21%1.31M | 2.40%1.28M | 2.40%1.28M | --1.26M | --1.25M | --1.25M | ---- |
-Other payable | ---- | ---- | ---- | 26.08%498K | ---- | ---- | -92.41%395K | 53.19%1.25M | 53.19%1.25M | 673.70%5.21M |
Current accrued expenses | 56.87%2.44M | -18.80%1.74M | -18.80%1.74M | 34.31%1.56M | -0.23%2.14M | -0.23%2.14M | --1.16M | -18.64%2.14M | -18.64%2.14M | ---- |
Current provisions | ---- | -92.40%235K | -92.40%235K | ---- | -74.39%3.09M | -74.39%3.09M | 34.63%7M | --12.08M | --12.08M | 638.64%5.2M |
Current debt and capital lease obligation | -55.38%398K | 5.51%861K | 5.51%861K | 134.12%892K | 91.55%816K | 91.55%816K | -93.15%381K | --426K | --426K | 218.57%5.56M |
-Current debt | -96.68%12K | -9.41%337K | -9.41%337K | 2,023.53%361K | 291.58%372K | 291.58%372K | -99.67%17K | --95K | --95K | 196.28%5.17M |
-Current capital lease obligation | -27.31%386K | 18.02%524K | 18.02%524K | 45.88%531K | 34.14%444K | 34.14%444K | -6.43%364K | --331K | --331K | --389K |
Current deferred liabilities | 432.50%426K | -85.31%114K | -85.31%114K | --80K | --776K | --776K | ---- | --0 | --0 | ---- |
Other current liabilities | -57.05%204K | 237.76%483K | 237.76%483K | 36.49%475K | 98.61%143K | 98.61%143K | --348K | -94.78%72K | -94.78%72K | ---- |
Current liabilities | -33.15%4.76M | -35.53%6.91M | -35.53%6.91M | -42.92%7.13M | -45.70%10.72M | -45.70%10.72M | -39.58%12.48M | 194.83%19.73M | 194.83%19.73M | 258.23%20.66M |
Non current liabilities | ||||||||||
Long term provisions | -8.06%6.47M | -21.57%6.2M | -21.57%6.2M | -62.03%7.03M | -59.38%7.91M | -59.38%7.91M | 71.38%18.52M | --19.47M | --19.47M | --10.81M |
Long term debt and capital lease obligation | -13.98%2.02M | -6.81%2.1M | -6.81%2.1M | -3.89%2.35M | -13.14%2.25M | -13.14%2.25M | 0.16%2.44M | --2.59M | --2.59M | --2.44M |
-Long term debt | ---- | -43.75%9K | -43.75%9K | -96.62%13K | -95.96%16K | -95.96%16K | --385K | --396K | --396K | ---- |
-Long term capital lease obligation | -13.50%2.02M | -6.54%2.09M | -6.54%2.09M | 13.47%2.33M | 1.82%2.23M | 1.82%2.23M | -15.63%2.06M | --2.19M | --2.19M | --2.44M |
Non current deferred liabilities | -44.20%7.34M | -64.48%7.37M | -64.48%7.37M | -45.56%13.15M | -18.70%20.74M | -18.70%20.74M | --24.15M | 491.88%25.5M | 491.88%25.5M | ---- |
Employee benefits | -39.23%1.07M | -10.33%1.59M | -10.33%1.59M | -37.36%1.76M | -36.56%1.77M | -36.56%1.77M | --2.82M | --2.79M | --2.79M | ---- |
Total non current liabilities | -30.46%16.89M | -47.18%17.25M | -47.18%17.25M | -49.32%24.29M | -35.13%32.67M | -35.13%32.67M | 36.68%47.92M | 1,068.60%50.36M | 1,068.60%50.36M | 713.15%35.06M |
Total liabilities | -31.07%21.65M | -44.30%24.16M | -44.30%24.16M | -48.00%31.41M | -38.10%43.38M | -38.10%43.38M | 8.40%60.41M | 537.05%70.09M | 537.05%70.09M | 452.85%55.72M |
Shareholders'equity | ||||||||||
Share capital | -97.50%1.4M | 0.00%56.16M | 0.00%56.16M | 27.17%56.16M | 27.26%56.16M | 27.26%56.16M | 29.52%44.16M | 35.93%44.13M | 35.93%44.13M | 52.94%34.1M |
-common stock | -97.50%1.4M | 0.00%56.16M | 0.00%56.16M | 27.17%56.16M | 27.26%56.16M | 27.26%56.16M | 29.52%44.16M | 35.93%44.13M | 35.93%44.13M | 52.94%34.1M |
Retained earnings | -26.51%-222.79M | -82.50%-218.26M | -82.50%-218.26M | -82.96%-176.1M | -71.47%-119.6M | -71.47%-119.6M | -93.78%-96.25M | -98.17%-69.75M | -98.17%-69.75M | -160.37%-49.67M |
Paid-in capital | ---- | -0.70%214.18M | -0.70%214.18M | ---- | 3.94%215.69M | 3.94%215.69M | ---- | 202.75%207.52M | 202.75%207.52M | ---- |
Less: Treasury stock | -97.94%150K | -50.44%6M | -50.44%6M | 226.13%7.29M | 303.73%12.11M | 303.73%12.11M | 815.98%2.24M | --3M | --3M | --244K |
Gains losses not affecting retained earnings | 22.21%270.8M | 8.80%779K | 8.80%779K | 2.71%221.59M | 180.78%716K | 180.78%716K | --215.75M | --255K | --255K | ---- |
Other equity interest | ---- | 17.86%5.37M | 17.86%5.37M | ---- | 92.20%4.56M | 92.20%4.56M | ---- | 93.08%2.37M | 93.08%2.37M | ---- |
Total stockholders'equity | -47.79%49.27M | -64.08%52.23M | -64.08%52.23M | -41.54%94.37M | -19.89%145.42M | -19.89%145.42M | 29.91%161.42M | 170.77%181.53M | 170.77%181.53M | 412.09%124.26M |
Total equity | -47.79%49.27M | -64.08%52.23M | -64.08%52.23M | -41.54%94.37M | -19.89%145.42M | -19.89%145.42M | 29.91%161.42M | 170.77%181.53M | 170.77%181.53M | 412.09%124.26M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data