| CHF billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 6.9 | 7.2 | 8.1 | 8.5 | 10.4 | 14.8 | +42.4% | |
| Cost of revenue | 5.8 | 6.1 | 6.9 | 7.1 | 9.0 | 13.4 | +48.3% | |
| Gross profit | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | +3.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −3.5% | |
| Selling, general & administrative | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | −0.6% | |
| Selling & marketing | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | +6.9% | |
| Operating expenses | 0.6 | 0.6 | 0.6 | 0.7 | 0.9 | 0.8 | −14.8% | |
| Operating income | 0.5 | 0.6 | 0.6 | 0.7 | 0.4 | 0.6 | +42.4% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | +80.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +22.3% | |
| Other income / expense | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.4) | −81.9% | |
| Pre-tax income | 0.4 | 0.5 | 0.4 | 0.5 | 0.2 | 0.3 | +8.1% | |
| Income tax | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | +45.6% | |
| Net income | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | −2.1% | |
| 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 | +100.0% | |
| EPS, basic (per share) | 57.66 | 70.04 | 65.81 | 81.04 | 34.64 | 33.90 | −2.1% | |
| EPS, diluted (per share) | 57.46 | 69.84 | 65.66 | 80.90 | 34.58 | 33.83 | −2.2% | |
| EBITDA | 0.7 | 0.8 | 0.8 | 0.9 | 0.7 | 0.9 | +23.1% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | −33.9% | |
| Weighted average shares (shares) | 5,481,444 | 5,481,570 | 5,480,730 | 5,483,133 | 5,479,233 | 5,494,147 | +0.3% | |
| Weighted average diluted shares (shares) | 5,500,371 | 5,497,480 | 5,493,290 | 5,492,376 | 5,488,359 | 5,494,370 | +0.1% | |
| Gross margin | 15.4% | 15.9% | 15.0% | 15.9% | 13.3% | 9.7% | −3.6 pts | |
| Operating margin | 7.3% | 8.1% | 8.0% | 8.1% | 4.3% | 4.3% | −0.0 pts | |
| Net margin | 4.6% | 5.3% | 4.5% | 5.2% | 1.8% | 1.3% | −0.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.