| CHF billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.6 | 3.9 | 6.9 | 12.8 | 13.7 | 14.0 | +1.9% | |
| Cost of revenue | 1.2 | 1.7 | 2.7 | 4.9 | 5.1 | 5.2 | +2.0% | |
| Gross profit | 1.3 | 2.2 | 4.1 | 7.9 | 8.6 | 8.8 | +1.8% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 1.3 | 2.2 | 4.5 | 4.7 | 4.7 | −0.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +2.8% | |
| Operating expenses | 3.8 | 2.2 | 3.6 | 7.0 | 7.7 | 7.7 | −0.2% | |
| Operating income | (2.5) | (0.1) | 0.5 | 0.9 | 0.9 | 1.1 | +18.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | −100.0% | |
| Interest income | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.4) | (0.3) | (0.3) | (0.6) | (0.6) | (0.6) | −8.0% | |
| Pre-tax income | (2.9) | (0.4) | 0.2 | 0.3 | 0.3 | 0.5 | +35.2% | |
| Income tax | (0.1) | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | +49.4% | |
| Net income | (2.5) | (0.4) | 0.1 | 0.1 | 0.1 | 0.2 | +93.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (43.01) | (4.39) | 0.62 | 0.63 | 0.70 | 1.39 | +98.6% | |
| EPS, diluted (per share) | (43.01) | (4.39) | 0.62 | 0.63 | 0.68 | 1.36 | +100.0% | |
| EBITDA | (1.1) | (0.3) | 0.7 | 1.4 | 1.6 | 1.6 | +1.7% | |
| Depreciation & amortization | 0.5 | 0.4 | 0.3 | 0.6 | 0.6 | 0.5 | −11.1% | |
| Weighted average shares (shares) | 58,444,549 | 87,784,453 | 93,871,119 | 138,571,428 | 151,470,588 | 146,323,529 | −3.4% | |
| Weighted average diluted shares (shares) | 58,450,437 | 87,784,450 | 94,010,983 | 139,360,952 | 150,326,000 | 145,995,000 | −2.9% | |
| Gross margin | 51.6% | 55.5% | 60.3% | 61.7% | 62.7% | 62.7% | −0.0 pts | |
| Operating margin | −97.6% | −1.7% | 7.3% | 6.8% | 6.8% | 7.9% | +1.1 pts | |
| Net margin | −98.1% | −9.8% | 0.8% | 0.7% | 0.8% | 1.4% | +0.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.