Straumann
STMN.SWStraumann Price (STMN.SW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
159,446,433
(0.0983)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Straumann Holding AGCurrency: CHF
| YEAR | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
274,896,000.00
+0% |
343,866,000.00
+25% |
420,296,000.00
+22% |
509,553,000.00
+21% |
599,204,000.00
+18% |
713,654,000.00
+19% |
778,708,000.00
+9% |
736,361,000.00
-5% |
737,648,000.00
+0% |
693,581,000.00
-6% |
686,253,000.00
-1% |
679,922,000.00
-1% |
710,270,000.00
+4% |
798,600,000.00
+12% |
917,517,000.00
+15% |
1,112,102,000.00
+21% |
1,363,560,000.00
+23% |
1,596,225,000.00
+17% |
1,425,851,000.00
-11% |
2,021,903,000.00
+42% |
2,320,785,000.00
+15% |
2,411,819,000.00
+4% |
2,503,900,000.00
+4% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 54,364,000.00 | 69,081,000.00 | 45,422,000.00 | 52,111,000.00 | 58,262,000.00 | 131,383,000.00 | 147,205,000.00 | 149,527,000.00 | 150,628,000.00 | 165,044,000.00 | 154,733,000.00 | 144,007,000.00 | 151,618,000.00 | 170,662,000.00 | 198,987,000.00 | 271,638,000.00 | 335,315,000.00 | 395,749,000.00 | 399,539,000.00 | 492,638,000.00 | 619,501,000.00 | 623,411,000.00 | 720,519,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
220,532,000.00
+0% |
274,785,000.00
+25% |
374,874,000.00
+36% |
457,442,000.00
+22% |
540,942,000.00
+18% |
582,271,000.00
+8% |
631,503,000.00
+8% |
586,834,000.00
-7% |
587,020,000.00
+0% |
528,537,000.00
-10% |
531,520,000.00
+1% |
535,915,000.00
+1% |
558,652,000.00
+4% |
627,938,000.00
+12% |
718,530,000.00
+14% |
840,464,000.00
+17% |
1,028,245,000.00
+22% |
1,200,476,000.00
+17% |
1,026,312,000.00
-15% |
1,529,265,000.00
+49% |
1,701,284,000.00
+11% |
1,788,408,000.00
+5% |
1,783,381,000.00
0% |
|
| Gross Profit Ratio | (0.80%) | (0.80%) | (0.89%) | (0.90%) | (0.90%) | (0.82%) | (0.81%) | (0.80%) | (0.80%) | (0.76%) | (0.77%) | (0.79%) | (0.79%) | (0.79%) | (0.78%) | (0.76%) | (0.75%) | (0.75%) | (0.72%) | (0.76%) | (0.73%) | (0.74%) | (0.71%) | |
| Operating Expenses | ||||||||||||||||||||||||
| Research and Development | 31,353,000.00 | 34,751,000.00 | 3,812,000.00 | 4,871,000.00 | 4,979,000.00 | 31,230,000.00 | 37,112,000.00 | 39,111,000.00 | 40,466,000.00 | 39,016,000.00 | 48,666,000.00 | 1,126,000.00 | 0.00 | 0.00 | 0.00 | 2,025,000.00 | 6,152,000.00 | 6,195,000.00 | 128,558,000.00 | 96,000,000.00 | 104,600,000.00 | 0.00 | 0.00 | |
| General and Administrative | 17,121,000.00 | 19,677,000.00 | -16,786,000.00 | -47,048,000.00 | -51,825,000.00 | -348,902,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 254,372,000.00 | 244,112,000.00 | 271,092,000.00 | 282,726,000.00 | 310,683,000.00 | 389,016,000.00 | 469,670,000.00 | 439,375,000.00 | 618,618,000.00 | 772,215,000.00 | 931,332,000.00 | 711,712,000.00 | |
| Selling, General & Admin... | 114,409,000.00 | 143,941,000.00 | 31,859,000.00 | 24,831,000.00 | 29,318,000.00 | 3,580,000.00 | 556,650,000.00 | 384,753,000.00 | 385,071,000.00 | 412,274,000.00 | 423,607,000.00 | 423,573,000.00 | 412,995,000.00 | 445,007,000.00 | 494,074,000.00 | 560,895,000.00 | 680,310,000.00 | 800,144,000.00 | 710,016,000.00 | 992,757,000.00 | 1,170,790,000.00 | 1,383,368,000.00 | 1,197,350,000.00 | |
| Selling & Marketing Exp... | 97,288,000.00 | 124,264,000.00 | 48,645,000.00 | 71,879,000.00 | 81,143,000.00 | 352,482,000.00 | 556,650,000.00 | 384,753,000.00 | 385,071,000.00 | 412,274,000.00 | 423,607,000.00 | 168,507,000.00 | 168,459,000.00 | 173,439,000.00 | 211,004,000.00 | 249,850,000.00 | 291,018,000.00 | 330,974,000.00 | 291,166,000.00 | 384,897,000.00 | 439,579,000.00 | 441,493,000.00 | 485,638,000.00 | |
| Depreciation and Amortiz... | 18,603,000.00 | 22,529,000.00 | 29,020,000.00 | 25,117,000.00 | 42,519,000.00 | 42,569,000.00 | 61,015,000.00 | 53,026,000.00 | 47,617,000.00 | 36,924,000.00 | 34,892,000.00 | 25,500,000.00 | 27,885,000.00 | 32,958,000.00 | 32,023,000.00 | 40,258,000.00 | 52,367,000.00 | 93,498,000.00 | 99,467,000.00 | 103,206,000.00 | 162,705,000.00 | 122,788,000.00 | 144,931,000.00 | |
| Other Expenses | 0.00 | 0.00 | 0.00 | 270,000.00 | 1,346,000.00 | 1,836,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,725,000.00 | 2,583,000.00 | 2,151,000.00 | 2,158,000.00 | 2,118,000.00 | 3,353,000.00 | 3,424,000.00 | 5,062,000.00 | 4,592,000.00 | 6,072,000.00 | 4,856,000.00 | 0.00 | -14,970,000.00 | |
| Total Operating Expenses | 145,770,000.00 | 175,557,000.00 | 247,905,000.00 | 301,823,000.00 | 363,200,000.00 | 382,647,000.00 | 591,097,000.00 | 421,499,000.00 | 422,710,000.00 | 448,617,000.00 | 472,273,000.00 | 413,345,999.00 | 378,371,000.00 | 547,085,000.00 | 494,331,000.00 | 514,216,000.00 | 694,651,999.00 | 800,144,000.00 | 710,016,000.00 | 992,757,000.00 | 1,170,790,000.00 | 1,376,292,000.00 | 1,182,380,000.00 | |
| Cost and Exponses | 200,134,000.00 | 244,638,000.00 | 293,327,000.00 | 353,934,000.00 | 421,462,000.00 | 514,030,000.00 | 738,302,000.00 | 571,026,000.00 | 573,338,000.00 | 613,661,000.00 | 627,006,000.00 | 557,352,999.00 | 529,989,000.00 | 717,747,000.00 | 693,318,000.00 | 785,854,000.00 | 1,029,966,999.00 | 1,195,893,000.00 | 1,109,555,000.00 | 1,485,395,000.00 | 1,790,291,000.00 | 2,000,846,000.00 | 1,902,899,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
74,762,000.00
+0% |
99,228,000.00
+33% |
126,969,000.00
+28% |
155,938,000.00
+23% |
175,321,000.00
+12% |
201,510,000.00
+15% |
40,406,000.00
-80% |
165,335,000.00
+309% |
164,310,000.00
-1% |
79,920,000.00
-51% |
61,010,000.00
-24% |
114,925,000.00
+88% |
147,808,000.00
+29% |
185,089,000.00
+25% |
226,832,000.00
+23% |
282,922,000.00
+25% |
351,359,000.00
+24% |
400,332,000.00
+14% |
316,296,000.00
-21% |
536,508,000.00
+70% |
530,494,000.00
-1% |
410,973,000.00
-23% |
601,001,000.00
+46% |
|
| Operating Income Ratio | (0.27%) | (0.29%) | (0.30%) | (0.31%) | (0.29%) | (0.28%) | (0.05%) | (0.22%) | (0.22%) | (0.12%) | (0.09%) | (0.17%) | (0.21%) | (0.23%) | (0.25%) | (0.25%) | (0.26%) | (0.25%) | (0.22%) | (0.27%) | (0.23%) | (0.17%) | (0.24%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 1,269,000.00 | 918,000.00 | 1,649,000.00 | 4,077,000.00 | 33,961,000.00 | 33,205,000.00 | 28,054,000.00 | 29,257,000.00 | 611,000.00 | 2,679,000.00 | 2,859,000.00 | 655,000.00 | 1,974,000.00 | 3,162,000.00 | 7,167,000.00 | 2,568,000.00 | 1,460,000.00 | 2,258,000.00 | 2,577,000.00 | 6,783,000.00 | 7,429,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 2,059,000.00 | 543,000.00 | 716,000.00 | 6,574,000.00 | 48,009,000.00 | 25,380,000.00 | 32,670,000.00 | 31,570,000.00 | 728,000.00 | 3,698,000.00 | 4,339,000.00 | 3,985,000.00 | 4,282,000.00 | 5,658,000.00 | 8,451,000.00 | 17,200,000.00 | 15,489,000.00 | 16,943,000.00 | 17,024,000.00 | 14,968,000.00 | 21,658,000.00 | |
| Total Other Income/Exp... | -208,000.00 | -319,000.00 | -790,000.00 | 2,556,000.00 | -1,354,000.00 | -7,024,000.00 | -14,048,000.00 | 7,825,000.00 | -4,616,000.00 | -2,313,000.00 | -5,868,000.00 | 5,067,000.00 | 31,341,000.00 | -92,370,000.00 | -4,951,000.00 | 40,164,000.00 | -16,209,000.00 | -21,671,000.00 | -42,634,000.00 | -71,253,000.00 | -32,059,000.00 | -65,352,000.00 | -41,436,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 93,365,000.00 | 121,757,000.00 | 155,199,000.00 | 184,153,000.00 | 214,002,000.00 | 242,661,000.00 | 135,382,000.00 | 251,566,000.00 | 208,040,000.00 | 114,944,000.00 | 93,566,000.00 | 140,425,000.00 | 175,693,000.00 | 218,047,000.00 | 258,855,000.00 | 323,180,000.00 | 403,726,000.00 | 479,203,000.00 | 230,451,000.00 | 591,475,000.00 | 685,374,000.00 | 685,071,000.00 | 726,154,000.00 | |
| EBITDA ratio | (0.34%) | (0.35%) | (0.37%) | (0.36%) | (0.37%) | (0.34%) | (0.17%) | (0.34%) | (0.33%) | (0.21%) | (0.13%) | (0.21%) | (0.25%) | (0.27%) | (0.28%) | (0.29%) | (0.30%) | (0.31%) | (0.29%) | (0.32%) | (0.30%) | (0.28%) | (0.29%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 74,554,000.00 | 98,909,000.00 | 126,179,000.00 | 158,494,000.00 | 173,967,000.00 | 194,486,000.00 | 26,358,000.00 | 173,160,000.00 | 159,694,000.00 | 77,607,000.00 | 55,903,000.00 | 119,890,000.00 | 177,422,000.00 | 80,198,000.00 | 222,225,000.00 | 323,086,000.00 | 326,426,000.00 | 368,505,000.00 | 115,495,000.00 | 471,326,000.00 | 505,645,000.00 | 345,621,000.00 | 559,565,000.00 | |
| Income Before Tax Ratio | (0.27%) | (0.29%) | (0.30%) | (0.31%) | (0.29%) | (0.27%) | (0.03%) | (0.24%) | (0.22%) | (0.11%) | (0.08%) | (0.18%) | (0.25%) | (0.10%) | (0.24%) | (0.29%) | (0.24%) | (0.23%) | (0.08%) | (0.23%) | (0.22%) | (0.14%) | (0.22%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 18,077,000.00 | 18,650,000.00 | 25,652,000.00 | 30,287,000.00 | 32,039,000.00 | 17,223,000.00 | 18,195,000.00 | 26,787,000.00 | 28,610,000.00 | 6,655,000.00 | 19,465,000.00 | 18,689,000.00 | 19,597,000.00 | 8,687,000.00 | 7,375,000.00 | 40,867,000.00 | 48,639,000.00 | 57,440,000.00 | 21,639,000.00 | 78,099,000.00 | 63,655,000.00 | 98,811,000.00 | 100,079,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 55,972,000.00
+0% |
80,299,000.00
+43% |
99,948,000.00
+24% |
127,863,000.00
+28% |
141,725,000.00
+11% |
175,866,000.00
+24% |
8,163,000.00
-95% |
146,373,000.00
+1,693% |
131,084,000.00
-10% |
70,952,000.00
-46% |
36,438,000.00
-49% |
101,201,000.00
+178% |
157,825,000.00
+56% |
70,679,000.00
-55% |
229,600,000.00
+225% |
272,917,000.00
+19% |
272,770,000.00
0% |
306,473,000.00
+12% |
91,282,000.00
-70% |
396,079,000.00
+334% |
434,789,000.00
+10% |
246,072,000.00
-43% |
388,316,000.00
+58% |
|
| Net Income Ratio | (0.20%) | (0.23%) | (0.24%) | (0.25%) | (0.24%) | (0.25%) | (0.01%) | (0.20%) | (0.18%) | (0.10%) | (0.05%) | (0.15%) | (0.22%) | (0.09%) | (0.25%) | (0.25%) | (0.20%) | (0.19%) | (0.06%) | (0.20%) | (0.19%) | (0.10%) | (0.16%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 0.36 | 0.52 | 0.64 | 0.82 | 0.91 | 1.13 | 0.05 | 0.94 | 0.84 | 0.45 | 0.24 | 0.65 | 1.01 | 0.45 | 1.47 | 1.80 | 1.72 | 1.93 | 0.57 | 2.49 | 2.73 | 1.54 | 2.44 | |
| Diluted EPS | 0.36 | 0.52 | 0.64 | 0.82 | 0.91 | 1.13 | 0.05 | 0.94 | 0.84 | 0.45 | 0.24 | 0.65 | 1.00 | 0.45 | 1.46 | 1.80 | 1.72 | 1.93 | 0.57 | 2.48 | 2.72 | 1.54 | 2.44 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 154,777,660.00 | 154,963,370.00 | 155,136,120.00 | 155,607,670.00 | 155,884,060.00 | 155,730,990.00 | 155,823,130.00 | 155,968,120.00 | 156,624,770.00 | 156,195,000.00 | 154,567,650.00 | 154,595,010.00 | 155,504,960.00 | 156,534,900.00 | 156,376,870.00 | 154,969,620.00 | 158,256,440.00 | 158,531,380.00 | 158,831,020.00 | 159,067,730.00 | 159,314,481.00 | 159,396,811.00 | 159,402,012.00 | |
| Diluted Share Outstanding | 154,818,820.00 | 155,059,830.00 | 155,616,010.00 | 156,069,720.00 | 156,219,170.00 | 155,730,990.00 | 155,823,130.00 | 156,071,100.00 | 156,821,920.00 | 156,214,170.00 | 154,567,650.00 | 155,638,180.00 | 157,373,060.00 | 158,248,040.00 | 157,292,460.00 | 155,676,340.00 | 158,808,960.00 | 159,136,440.00 | 159,248,300.00 | 159,592,270.00 | 159,571,512.00 | 159,603,314.00 | 159,446,433.00 | |