Cicor Technologies Ltd. (SWX:CICN)
Switzerland · Delayed Price · Currency is CHF 125.80
+0.20 (0.16%)
Aug 21, 2026, 5:31 PM CET
Cicor Technologies Income Statement
Financials in millions CHF. Fiscal year is January - December.
Millions CHF. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 669.9 | 616.5 | 480.84 | 389.89 | 313.19 | 239.04 | |
Revenue Growth | 26.34% | 28.21% | 23.33% | 24.49% | 31.02% | 11.24% |
Cost of Revenue | 350.04 | 325.14 | 247.75 | 212.4 | 171 | 127.11 |
Gross Profit | 319.86 | 291.36 | 233.09 | 177.49 | 142.2 | 111.93 |
Selling, General & Admin | 223.76 | 200.76 | 150.18 | 114.73 | 95.2 | 78.49 |
Amortization of Goodwill & Intangibles | 9.55 | 8.95 | 7.31 | 4.4 | 9.68 | 1.01 |
Other Operating Expenses | 41.55 | 34.35 | 24.55 | 17.62 | 14.73 | 10.32 |
Operating Expenses | 291.78 | 259.58 | 194.51 | 148.44 | 129.96 | 99.73 |
Operating Income | 28.09 | 31.79 | 38.57 | 29.05 | 12.23 | 12.2 |
Interest Expense | -1.56 | -2.59 | -4.21 | -3.89 | -3.09 | -1.04 |
Interest & Investment Income | 0.31 | 0.25 | 0.59 | 0.57 | 0.09 | 0 |
Currency Exchange Gain (Loss) | -3.28 | -3.28 | 1.42 | -4.14 | -1.09 | -0.44 |
Other Non Operating Income (Expenses) | -3.29 | -3.09 | -0.38 | -0.9 | -0.45 | -0.52 |
EBT Excluding Unusual Items | 20.28 | 23.08 | 35.99 | 20.68 | 7.69 | 10.21 |
Asset Writedown | -1 | -1 | -0.49 | - | - | - |
Pretax Income | 19.28 | 22.08 | 35.51 | 20.68 | 7.69 | 10.21 |
Income Tax Expense | 4.37 | 5.17 | 8.25 | 8.92 | 3.87 | 2.73 |
Earnings From Continuing Operations | 14.91 | 16.91 | 27.25 | 11.76 | 3.82 | 7.48 |
Net Income | 14.91 | 16.91 | 27.25 | 11.76 | 3.82 | 7.48 |
Net Income to Common | 14.91 | 16.91 | 27.25 | 11.76 | 3.82 | 7.48 |
Net Income Growth | -37.52% | -37.95% | 131.74% | 207.85% | -48.94% | 79.34% |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 4 | 3 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 4 | 4 | 3 |
Shares Change | 0.84% | 0.78% | 0.70% | 20.00% | 27.70% | 0.62% |
EPS (Basic) | 3.39 | 3.85 | 6.20 | 2.66 | 1.03 | 2.57 |
EPS (Diluted) | 3.28 | 3.73 | 6.05 | 2.63 | 1.03 | 2.57 |
EPS Growth | -37.95% | -38.35% | 129.94% | 156.16% | -59.96% | 78.24% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 28.78 | 49.88 | 61.69 | 26.4 | -21.26 | 1.44 |
Free Cash Flow Per Share | 6.33 | 10.99 | 13.71 | 5.91 | -5.71 | 0.49 |
Gross Margin | 47.75% | 47.26% | 48.48% | 45.52% | 45.40% | 46.82% |
Operating Margin | 4.19% | 5.16% | 8.02% | 7.45% | 3.91% | 5.10% |
Profit Margin | 2.23% | 2.74% | 5.67% | 3.02% | 1.22% | 3.13% |
Free Cash Flow Margin | 4.29% | 8.09% | 12.83% | 6.77% | -6.79% | 0.60% |
EBITDA | 54.46 | 56.26 | 58.35 | 45.14 | 32.28 | 22.94 |
EBITDA Margin | 8.13% | 9.13% | 12.14% | 11.58% | 10.30% | 9.60% |
D&A For EBITDA | 26.37 | 24.47 | 19.78 | 16.09 | 20.04 | 10.73 |
EBIT | 28.09 | 31.79 | 38.57 | 29.05 | 12.23 | 12.2 |
EBIT Margin | 4.19% | 5.16% | 8.02% | 7.45% | 3.91% | 5.10% |
Effective Tax Rate | 22.64% | 23.40% | 23.24% | 43.14% | 50.34% | 26.72% |