ORIOR AG
SIX:ORON.SW
38.5 (CHF) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 313.987 | 330.97 | 312.124 | 327.497 | 309.194 | 322.199 | 291.91 | 312.899 | 287.414 | 316.71 | 279.64 | 302.908 | 273.742 | 280.284 | 259.11 | 288.189 | 239.549 | 258.582 | 241.546 | 268.56 | 253.07 | 271.61 | 248.423 | 130.008 | 125.373 | 125.373 | 125.373 | 125.373 | 124.157 | 124.157 | 124.157 | 124.157 | 126.381 | 126.381 | 126.381 | 126.381 |
Cost of Revenue
| 163.712 | 259.649 | 244.993 | 258.742 | 248.383 | 260.265 | 239.273 | 255.064 | 239.717 | 252.589 | 225.464 | 170.56 | 152.1 | 157.23 | 141.705 | 171.144 | 144.503 | 156.575 | 145.773 | 173.91 | 157.109 | 177.066 | 149.477 | 79.492 | 74.287 | 74.287 | 74.287 | 74.287 | 73.993 | 73.993 | 73.993 | 73.993 | 75.467 | 75.467 | 75.467 | 75.467 |
Gross Profit
| 150.275 | 71.321 | 67.131 | 68.755 | 60.811 | 61.934 | 52.637 | 57.835 | 47.697 | 64.121 | 54.176 | 132.348 | 121.642 | 123.054 | 117.405 | 117.045 | 95.046 | 102.007 | 95.773 | 94.65 | 95.961 | 94.544 | 98.946 | 50.517 | 51.087 | 51.087 | 51.087 | 51.087 | 50.164 | 50.164 | 50.164 | 50.164 | 50.914 | 50.914 | 50.914 | 50.914 |
Gross Profit Ratio
| 0.479 | 0.215 | 0.215 | 0.21 | 0.197 | 0.192 | 0.18 | 0.185 | 0.166 | 0.202 | 0.194 | 0.437 | 0.444 | 0.439 | 0.453 | 0.406 | 0.397 | 0.394 | 0.397 | 0.352 | 0.379 | 0.348 | 0.398 | 0.389 | 0.407 | 0.407 | 0.407 | 0.407 | 0.404 | 0.404 | 0.404 | 0.404 | 0.403 | 0.403 | 0.403 | 0.403 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.055 | 0 | 2.144 | 0 | 2.17 | 0 | 1.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.648 | 1.708 | 1.708 | 1.752 | 1.752 | 1.752 | 1.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.849 | 2.832 | 2.832 | 2.608 | 2.608 | 2.608 | 2.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 73.031 | 56.6 | 50.978 | 48.857 | 46.804 | 47.634 | 41.613 | 42.869 | 42.397 | 45.177 | 37.131 | 60.474 | 57.681 | 57.422 | 54.457 | 51.546 | 44.562 | 43.081 | 45.473 | 55.021 | 47.283 | 57.174 | 47.764 | 4.54 | 4.36 | 4.36 | 4.36 | 4.36 | 14.311 | 14.311 | 14.311 | 14.311 | 14.384 | 14.384 | 14.384 | 14.384 |
Other Expenses
| 0.527 | 0.593 | 0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0.954 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.394 | 3.222 | 3.222 | 3.424 | 3.424 | 3.424 | 3.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 73.031 | 56.007 | 50.357 | 48.857 | 46.804 | 47.634 | 41.613 | 42.869 | 42.397 | 44.223 | 36.753 | 113.345 | 105.376 | 113.842 | 98.874 | 97.257 | 79.591 | 84.364 | 80.762 | 76.528 | 81.918 | 77.609 | 83.585 | 7.762 | 7.783 | 7.783 | 7.783 | 7.783 | 14.311 | 14.311 | 14.311 | 14.311 | 14.384 | 14.384 | 14.384 | 14.384 |
Operating Income
| 77.244 | 15.314 | 16.774 | 19.898 | 14.007 | 14.3 | 11.024 | 14.966 | 5.3 | 19.898 | 17.423 | 19.08 | 16.265 | 12.251 | 18.531 | 21.175 | 15.455 | 18.804 | 15.011 | 16.391 | 14.043 | 15.948 | 15.361 | 8.251 | 9.258 | 9.258 | 9.258 | 9.258 | 8.514 | 8.514 | 8.514 | 8.514 | 8.11 | 8.11 | 8.11 | 8.11 |
Operating Income Ratio
| 0.246 | 0.046 | 0.054 | 0.061 | 0.045 | 0.044 | 0.038 | 0.048 | 0.018 | 0.063 | 0.062 | 0.063 | 0.059 | 0.044 | 0.072 | 0.073 | 0.065 | 0.073 | 0.062 | 0.061 | 0.055 | 0.059 | 0.062 | 0.063 | 0.074 | 0.074 | 0.074 | 0.074 | 0.069 | 0.069 | 0.069 | 0.069 | 0.064 | 0.064 | 0.064 | 0.064 |
Total Other Income Expenses Net
| -66.236 | -1.677 | -1.385 | -0.446 | 1.573 | 1.581 | 5.007 | -0.509 | 3.387 | -1.528 | -1.607 | -0.999 | -0.523 | -3.135 | -1.735 | -1.945 | -0.809 | -0.417 | -2.059 | 0.715 | -1.294 | -1.637 | -1.294 | -0.988 | -0.921 | -0.921 | -0.921 | -0.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 11.008 | 13.637 | 15.389 | 19.452 | 15.58 | 15.881 | 16.031 | 14.457 | 8.687 | 18.37 | 15.816 | 18.081 | 15.742 | 9.116 | 16.796 | 19.23 | 14.646 | 18.387 | 12.952 | 17.106 | 12.749 | 14.311 | 14.067 | 7.263 | 8.338 | 8.338 | 8.338 | 8.338 | 8.514 | 8.514 | 8.514 | 8.514 | 8.11 | 8.11 | 8.11 | 8.11 |
Income Before Tax Ratio
| 0.035 | 0.041 | 0.049 | 0.059 | 0.05 | 0.049 | 0.055 | 0.046 | 0.03 | 0.058 | 0.057 | 0.06 | 0.058 | 0.033 | 0.065 | 0.067 | 0.061 | 0.071 | 0.054 | 0.064 | 0.05 | 0.053 | 0.057 | 0.056 | 0.067 | 0.067 | 0.067 | 0.067 | 0.069 | 0.069 | 0.069 | 0.069 | 0.064 | 0.064 | 0.064 | 0.064 |
Income Tax Expense
| 1.6 | 2.16 | 2.501 | 2.495 | 2.501 | 2.357 | 2.44 | 1.361 | 1.891 | 0.747 | 2.157 | 0.73 | 2.734 | 1.336 | 1.963 | 2.977 | 2.522 | 3.155 | 2.621 | 1.234 | 2.126 | 0.344 | 2.832 | 0.823 | 1.375 | 1.375 | 1.375 | 1.375 | 1.474 | 1.474 | 1.474 | 1.474 | 1.376 | 1.376 | 1.376 | 1.376 |
Net Income
| 9.408 | 11.897 | 12.901 | 17.211 | 12.959 | 13.801 | 13.484 | 13.495 | 8.31 | 17.527 | 13.967 | 18.811 | 13.008 | 10.452 | 14.833 | 16.253 | 12.124 | 15.232 | 10.331 | 15.872 | 10.623 | 13.967 | 11.235 | 6.441 | 6.963 | 6.963 | 6.963 | 6.963 | 7.04 | 7.04 | 7.04 | 7.04 | 6.734 | 6.734 | 6.734 | 6.734 |
Net Income Ratio
| 0.03 | 0.036 | 0.041 | 0.053 | 0.042 | 0.043 | 0.046 | 0.043 | 0.029 | 0.055 | 0.05 | 0.062 | 0.048 | 0.037 | 0.057 | 0.056 | 0.051 | 0.059 | 0.043 | 0.059 | 0.042 | 0.051 | 0.045 | 0.05 | 0.056 | 0.056 | 0.056 | 0.056 | 0.057 | 0.057 | 0.057 | 0.057 | 0.053 | 0.053 | 0.053 | 0.053 |
EPS
| 1.44 | 1.82 | 1.97 | 2.64 | 1.98 | 2.12 | 2.07 | 2.07 | 1.28 | 2.69 | 2.15 | 2.89 | 2.07 | 1.77 | 2.51 | 2.74 | 2.05 | 2.57 | 1.75 | 2.68 | 1.8 | 2.36 | 1.9 | 1.09 | 1.18 | 1.18 | 1.18 | 1.18 | 1.19 | 1.19 | 1.19 | 1.19 | 1.25 | 1.25 | 1.25 | 1.25 |
EPS Diluted
| 1.44 | 1.82 | 1.97 | 2.63 | 1.98 | 2.12 | 2.07 | 2.07 | 1.28 | 2.69 | 2.15 | 2.89 | 2.07 | 1.77 | 2.51 | 2.74 | 2.05 | 2.58 | 1.75 | 2.68 | 1.8 | 2.36 | 1.9 | 1.09 | 1.18 | 1.18 | 1.18 | 1.18 | 1.19 | 1.19 | 1.19 | 1.19 | 1.25 | 1.25 | 1.25 | 1.25 |
EBITDA
| 26.595 | 28.716 | 30.493 | 33.349 | 26.779 | 29.097 | 24.966 | 28.512 | 18.743 | 32.611 | 28.42 | 30.12 | 27.393 | 26.966 | 27.713 | 28.992 | 22.71 | 24.881 | 22.426 | 21.936 | 22.278 | 22.297 | 23.138 | 12.14 | 13.321 | 13.321 | 13.321 | 13.321 | 12.178 | 12.178 | 12.178 | 12.178 | 11.537 | 11.537 | 11.537 | 11.537 |
EBITDA Ratio
| 0.085 | 0.087 | 0.098 | 0.102 | 0.087 | 0.09 | 0.086 | 0.091 | 0.065 | 0.103 | 0.102 | 0.099 | 0.1 | 0.096 | 0.107 | 0.101 | 0.095 | 0.096 | 0.093 | 0.082 | 0.088 | 0.082 | 0.093 | 0.093 | 0.106 | 0.106 | 0.106 | 0.106 | 0.098 | 0.098 | 0.098 | 0.098 | 0.091 | 0.091 | 0.091 | 0.091 |