Zwahlen & Mayr Income Statement

Financials in millions CHF. Fiscal year is January - December.

Millions CHF. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	39.3	40.69	53.78	56.25	55.78	46.05
Revenue Growth (YoY)	-13.04%	-24.34%	-4.40%	0.85%	21.12%	-19.54%
Cost of Revenue	27.4	28.9	35.35	37.5	38.03	32.67
Gross Profit	11.89	11.79	18.43	18.75	17.75	13.38
Selling, General & Admin	13.19	13.85	16.63	16.74	14.95	14.09
Other Operating Expenses	0.34	0.22	-0.66	0.26	-1.04	-0.43
Operating Expenses	16	16.39	17.87	19.11	16.04	15.74
Operating Income	-4.1	-4.6	0.56	-0.36	1.71	-2.36
Interest Expense	-0.78	-0.2	-0.2	-0.11	-0.07	-0.09
Interest & Investment Income	-	0	0.01	-	0.01	0.01
Currency Exchange Gain (Loss)	0.06	0.06	-0.28	-0.26	-0.44	-0.13
Other Non Operating Income (Expenses)	-3.7	-0.16	-0.22	-0.19	-0.07	-0.07
EBT Excluding Unusual Items	-8.53	-4.89	-0.14	-0.92	1.13	-2.65
Gain (Loss) on Sale of Assets	-	-	-	2.21	-	-0.01
Other Unusual Items	-0.36	-0.36	0.67	0.19	-	0.65
Pretax Income	-8.89	-5.25	0.82	1.5	1.19	-1.96
Income Tax Expense	-0.58	-0.6	0.11	0.31	0.17	-0.29
Net Income	-8.31	-4.65	0.71	1.19	1.02	-1.67
Net Income to Common	-8.31	-4.65	0.71	1.19	1.02	-1.67
Net Income Growth	-	-	-40.79%	17.52%	-	-
Shares Outstanding (Basic)	0	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0	0
EPS (Basic)	-118.35	-66.18	10.07	17.01	14.47	-23.85
EPS (Diluted)	-118.35	-66.18	10.07	17.01	14.47	-23.85
EPS Growth	-	-	-40.79%	17.52%	-	-
Free Cash Flow	-3.28	0.37	1.35	-6.15	-0.94	4.69
Free Cash Flow Per Share	-46.71	5.30	19.27	-87.54	-13.42	66.75
Gross Margin	30.27%	28.98%	34.26%	33.33%	31.82%	29.05%
Operating Margin	-10.44%	-11.29%	1.04%	-0.64%	3.07%	-5.12%
Profit Margin	-21.14%	-11.42%	1.31%	2.12%	1.82%	-3.64%
Free Cash Flow Margin	-8.34%	0.91%	2.52%	-10.93%	-1.69%	10.17%
EBITDA	-1.63	-2.27	2.46	1.76	3.84	-0.18
EBITDA Margin	-4.15%	-5.59%	4.57%	3.12%	6.88%	-0.40%
D&A For EBITDA	2.47	2.32	1.9	2.12	2.13	2.17
EBIT	-4.1	-4.6	0.56	-0.36	1.71	-2.36
EBIT Margin	-10.44%	-11.29%	1.04%	-0.64%	3.07%	-5.12%
Effective Tax Rate	-	-	13.68%	20.45%	14.33%	-
Revenue as Reported	35.18	38.75	58.23	61.57	52.65	41.11

Source: S&P Global Market Intelligence. Standard template. Financial Sources.