Ypsomed Holding AG
SIX:YPSN.SW
400 (CHF) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 73.442 | 24.477 | 15.859 | 18.147 | 12.166 | 12.083 | 32.111 | 38.884 | 25.507 | 16.243 | 16.164 | 9.613 | 9.735 | 5.022 | 8.065 | 8.99 | 38.291 | 40.724 | 65.668 | 55.985 | 12.616 | 3.893 | 1.932 |
Short Term Investments
| 0.575 | 0.747 | 1.179 | 4.264 | 10.168 | 0.667 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.295 | 0 | 25.478 | 41.238 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 74.017 | 25.224 | 17.038 | 22.411 | 22.334 | 12.083 | 32.111 | 38.884 | 25.507 | 16.243 | 16.164 | 9.613 | 9.735 | 5.022 | 8.065 | 11.285 | 38.291 | 66.202 | 106.906 | 55.985 | 12.616 | 3.893 | 1.932 |
Net Receivables
| 143.9 | 109.026 | 95.488 | 84.9 | 91.354 | 89.695 | 98.479 | 63.699 | 52.713 | 45.343 | 35.342 | 37.487 | 28.364 | 45.529 | 32.713 | 31.275 | 30.893 | 44.309 | 56.295 | 39.629 | 29.986 | 19.446 | 16.085 |
Inventory
| 107.026 | 59.024 | 70.386 | 64.882 | 61.53 | 52.412 | 59.284 | 48.32 | 49.095 | 51.781 | 52.231 | 56.573 | 50.147 | 51.576 | 46.8 | 44.25 | 43.768 | 37.549 | 44.14 | 34.602 | 37.703 | 30.735 | 24.725 |
Other Current Assets
| 13.002 | 15.053 | 10.672 | 12.948 | 14.672 | 24.599 | 28.437 | 24.475 | 21.048 | 10.131 | 10.847 | 5.058 | 6.358 | 5.258 | 12.574 | 11.651 | 31.212 | 13.481 | 11.426 | 76.86 | 13.008 | 7.004 | 2.048 |
Total Current Assets
| 337.945 | 208.327 | 193.584 | 185.141 | 189.89 | 178.789 | 218.311 | 175.378 | 148.363 | 123.498 | 114.584 | 108.731 | 94.604 | 107.385 | 100.152 | 98.461 | 144.164 | 161.541 | 218.767 | 207.076 | 93.313 | 61.078 | 44.79 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 437.32 | 379.587 | 327.945 | 326.197 | 300.712 | 268.644 | 192.314 | 158.615 | 153.752 | 150.946 | 160.437 | 161.686 | 166.361 | 179.052 | 186.273 | 182.933 | 166.368 | 146.343 | 133.648 | 145.899 | 101.57 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 313.753 | 313.731 | 0 | 0 | 0 | 0 |
Intangible Assets
| 281.576 | 231.738 | 190.779 | 160.728 | 102.516 | 8.25 | 8.391 | 5.269 | 4.482 | 3.78 | 2.583 | 55.141 | 50.191 | 361.544 | 352.327 | 341.515 | 325.851 | -12.266 | -11.992 | 300.81 | 300.579 | 0.832 | 0.779 |
Goodwill and Intangible Assets
| 281.576 | 231.738 | 190.779 | 160.728 | 102.516 | 8.25 | 8.391 | 5.269 | 4.482 | 3.78 | 2.583 | 55.141 | 50.191 | 361.544 | 352.327 | 341.515 | 325.851 | 301.487 | 301.739 | 300.81 | 300.579 | 0.832 | 0.779 |
Long Term Investments
| 10.684 | 10.729 | 10.847 | 10.85 | 52.054 | 8.723 | 10.196 | 10.378 | 8.151 | 8.591 | 9.376 | 8.337 | 9.054 | 22.129 | 20.058 | 0 | 0.02 | -15.774 | -32.166 | 0.02 | 0.02 | 0 | 0 |
Tax Assets
| 33.87 | 31.498 | 33.755 | 34.767 | 33.068 | 2.813 | 2.28 | 3.855 | 5.627 | 9.169 | 8.835 | 7.897 | 7.063 | 3.991 | 2.572 | 2.317 | 1.441 | 3.592 | 2.348 | 4.466 | 5.179 | 1.121 | 0.6 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | -2.813 | -2.28 | -3.855 | -5.627 | -9.169 | -8.835 | 0.001 | -0.001 | 0.531 | 0.628 | 6.99 | 0.386 | 25.6 | 41.363 | 0.211 | 0.122 | 79.931 | 70.948 |
Total Non-Current Assets
| 763.45 | 653.552 | 563.326 | 532.542 | 488.35 | 285.617 | 210.901 | 174.262 | 166.385 | 163.317 | 172.396 | 233.062 | 232.668 | 567.247 | 561.858 | 533.755 | 494.066 | 461.248 | 446.932 | 451.406 | 407.47 | 81.884 | 72.327 |
Total Assets
| 1,101.395 | 861.879 | 756.91 | 717.683 | 678.24 | 587.748 | 500.239 | 421.801 | 388.871 | 361.211 | 354.528 | 341.793 | 327.273 | 674.632 | 662.01 | 632.216 | 638.23 | 622.789 | 665.699 | 658.482 | 500.783 | 142.962 | 117.117 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 30.884 | 19.62 | 17.386 | 34.553 | 24.044 | 19.348 | 31.916 | 21.956 | 19.968 | 15.484 | 15.928 | 16.659 | 13.461 | 13.08 | 13.292 | 35.266 | 16.914 | 11.404 | 13.499 | 18.445 | 12.491 | 8.232 | 8.242 |
Short Term Debt
| 256 | 157 | 157 | 182.5 | 182.999 | 112 | 49 | 27 | 39 | 56 | 62.5 | 64.5 | 46.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 6.212 | 2.239 | 0.182 | 1.24 | 23.855 | 6.663 | 6.819 | 4.036 | 2.966 | 1.854 | 1.076 | 2.014 | 2.198 | 4.593 | 3.335 | 1.342 | 1.891 | 2.021 | 5.704 | 5.389 | 3.923 | 1.306 | 0.521 |
Deferred Revenue
| 74.806 | 23.918 | 19.544 | 19.382 | 11.917 | 12.729 | 13.181 | 12.536 | -39 | -56 | -62.5 | 2.014 | 30.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 78.533 | 58.45 | 43.406 | 35.942 | 57.043 | 43.806 | 48.356 | 41.514 | 85.357 | 85.144 | 87.109 | 18.194 | -0.001 | 87.662 | 64.661 | 8.125 | 31.142 | 29.147 | 36.804 | 47.023 | 20.763 | 14.997 | 8.275 |
Total Current Liabilities
| 440.223 | 258.988 | 237.336 | 272.377 | 276.003 | 187.883 | 142.453 | 103.006 | 105.325 | 100.628 | 103.037 | 101.367 | 90.895 | 100.742 | 77.953 | 43.391 | 48.056 | 40.551 | 50.303 | 65.468 | 33.254 | 23.229 | 16.517 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| -7.729 | -7.976 | 110 | 32.5 | 10 | 10 | 10 | 10 | 10 | 15 | 20 | 20 | 14.5 | 0 | 0 | 0 | 0 | 180 | 200 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 7.729 | 7.976 | 7.739 | 8.757 | 7.687 | 3.644 | 7.103 | 6.028 | 7.108 | 13.234 | 18.931 | 2.701 | 3.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3.22 | 2.51 | 2.783 | 2.539 | 2.168 | 2.9 | 2.897 | 3.972 | 2.892 | 1.766 | 1.069 | 0.35 | 0.577 | 3.268 | 2.959 | 3.703 | 4.119 | 4.616 | 4.112 | 3.851 | 3.888 | 3.593 | 2.347 |
Other Non-Current Liabilities
| 32.487 | 30.072 | -1.227 | -2.632 | -2.964 | -6.544 | -10 | -10 | -10 | -15 | -20 | 0.001 | 0.001 | 32.566 | 43.355 | 148.091 | 168.476 | 7.594 | 7.27 | 231.991 | 451.801 | 4.457 | 2.675 |
Total Non-Current Liabilities
| 35.707 | 32.582 | 119.295 | 41.164 | 16.891 | 10 | 10 | 10 | 10 | 15 | 20 | 23.052 | 18.375 | 35.834 | 46.314 | 151.794 | 172.595 | 192.21 | 211.382 | 235.842 | 455.689 | 8.05 | 5.022 |
Total Liabilities
| 475.93 | 291.57 | 356.631 | 313.541 | 292.894 | 208.944 | 158.697 | 120.005 | 121.035 | 120.574 | 126.366 | 124.419 | 109.27 | 136.576 | 124.267 | 195.185 | 220.651 | 232.761 | 261.685 | 301.31 | 488.943 | 31.279 | 21.539 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 147.491 | 0 | 0 | 0 | 0 | 0 | 5.349 | 10.44 | 9.383 | 163.21 | 155.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 193.144 | 193.144 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 178.994 | 182.156 | 109.631 | 116.378 | 116.378 | 130.433 | 140.553 | 0.25 | 0 | 0 |
Retained Earnings
| 258.295 | 188.801 | 132.516 | 116.744 | 112.193 | 420.743 | 360.607 | 308.547 | 262.3 | 226.488 | 207.093 | 193.485 | 191.839 | 0 | 0 | 26.166 | 26.583 | 109.175 | 106.434 | 39.195 | 11.59 | 12.061 | 5.776 |
Accumulated Other Comprehensive Income/Loss
| 166.297 | 180.555 | 81.03 | 100.604 | 93.067 | 108.554 | -5.349 | -10.44 | -9.383 | -163.21 | -155.588 | -181.753 | -184.195 | -171.651 | -167.878 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -147.491 | -0.167 | 0 | -0.957 | -6.595 | -329.487 | -198.059 | -185.745 | -173.458 | -164.845 | -157.925 | 26.648 | 31.365 | 530.713 | 523.465 | 301.234 | 274.618 | 164.475 | 167.147 | 177.424 | 0 | 99.622 | 89.802 |
Total Shareholders Equity
| 617.736 | 562.333 | 392.54 | 395.385 | 377.659 | 378.804 | 341.542 | 301.796 | 267.836 | 240.637 | 228.162 | 217.374 | 218.003 | 538.056 | 537.743 | 437.031 | 417.579 | 390.028 | 404.014 | 357.172 | 11.84 | 111.683 | 95.578 |
Total Equity
| 617.736 | 562.333 | 392.54 | 395.385 | 377.659 | 378.804 | 341.542 | 301.796 | 267.836 | 240.637 | 228.162 | 217.374 | 218.003 | 538.056 | 537.743 | 437.031 | 417.579 | 390.028 | 404.014 | 357.172 | 11.84 | 111.683 | 95.578 |
Total Liabilities & Shareholders Equity
| 1,101.395 | 861.879 | 756.91 | 717.683 | 678.24 | 587.748 | 500.239 | 421.801 | 388.871 | 361.211 | 354.528 | 341.793 | 327.273 | 674.632 | 662.01 | 632.216 | 638.23 | 622.789 | 665.699 | 658.482 | 500.783 | 142.962 | 117.117 |