in CHF 1 000 |
EMS Division |
AS Division |
Total reportable segments |
Corporate and eliminations |
Group |
Income statement |
2024 |
2024 |
2024 |
2024 |
2024 |
Sales to external customers |
437 939 |
42 897 |
480 836 |
- |
480 836 |
Intersegment sales |
68 |
2 409 |
2 477 |
–2 477 |
- |
Total Net Sales |
438 007 |
45 306 |
483 313 |
–2 477 |
480 836 |
EBITDA |
57 047 |
6 826 |
63 873 |
–5 520 |
58 353 |
|
|
|
|
|
|
Balance sheet |
31.12.2024 |
31.12.2024 |
31.12.2024 |
31.12.2024 |
31.12.2024 |
Intangible assets |
43 822 |
280 |
44 102 |
- |
44 102 |
Other than intangible assets |
326 350 |
39 319 |
365 669 |
7 294 |
372 963 |
Total assets |
370 172 |
39 599 |
409 771 |
7 294 |
417 065 |
Total liabilities |
232 786 |
19 392 |
252 178 |
28 235 |
280 413 |
|
|
|
|
|
|
Other segment information |
2024 |
2024 |
2024 |
2024 |
2024 |
Capital expenditures for property, plant and equipment |
10 593 |
3 679 |
14 272 |
- |
14 272 |
in CHF 1 000 |
EMS Division |
AS Division |
Total reportable segments |
Corporate and eliminations |
Group |
Income statement |
2023 |
2023 |
2023 |
2023 |
2023 |
Sales to external customers |
347 860 |
42 030 |
389 890 |
- |
389 890 |
Intersegment sales |
72 |
981 |
1 053 |
–1 053 |
- |
Total Net Sales |
347 932 |
43 011 |
390 943 |
–1 053 |
389 890 |
EBITDA |
43 366 |
6 063 |
49 429 |
–4 294 |
45 135 |
|
|
|
|
|
|
Balance sheet restated 1) |
31.12.2023 |
31.12.2023 |
31.12.2023 |
31.12.2023 |
31.12.2023 |
Intangible assets |
31 478 |
372 |
31 850 |
- |
31 850 |
Other than intangible assets |
247 772 |
36 237 |
284 009 |
28 663 |
312 672 |
Total assets |
279 250 |
36 609 |
315 859 |
28 663 |
344 522 |
Total liabilities |
161 021 |
19 416 |
180 437 |
32 596 |
213 033 |
|
|
|
|
|
|
Other segment information |
2023 |
2023 |
2023 |
2023 |
2023 |
Capital expenditures for property, plant and equipment |
10 207 |
1 365 |
11 572 |
56 |
11 628 |
1) Refer to note "2.2.1 Change to the Consolidation and Valuation Principles - Accounting for Goodwill".
Cicor defines its reportable segments based on the internal reporting to its Board of Directors. They base their strategic and operational decisions on these monthly distributed reports, which include the aggregated financial data for the Group and for the divisions. The two divisions, EMS and AS, have been identified as the two reportable segments.
The Electronic Manufacturing Services (EMS) division provides full-cycle electronic solutions from research and development to manufacturing and supply chain management for customers in the medical, industrial and aerospace & defence sectors, while the Advanced Substrates (AS) division provides its customers with high-quality printed circuit boards as well as thin-film substrates.
For internal reporting and therefore the segment reporting, the applied principles of accounting and valuation are the same as in the consolidated financial statements. Intersegment sales are recognized at arm’s length.
in CHF 1 000 |
2024 |
% |
2023 |
% |
Switzerland |
84 822 |
17.6 |
89 513 |
23.0 |
Europe (without Switzerland) |
325 126 |
67.6 |
234 162 |
60.1 |
Asia |
47 371 |
9.9 |
43 669 |
11.2 |
Americas |
18 677 |
3.9 |
16 769 |
4.3 |
Other |
4 840 |
1.0 |
5 777 |
1.5 |
Total |
480 836 |
100.0 |
389 890 |
100.0 |
|
|
|
|
|
Industrial |
159 908 |
33.3 |
153 683 |
39.4 |
Aerospace & defence |
121 679 |
25.3 |
62 588 |
16.1 |
Medical |
114 165 |
23.7 |
112 337 |
28.8 |
Transport |
38 476 |
8.0 |
30 145 |
7.7 |
High-tech consumer |
32 596 |
6.8 |
23 073 |
5.9 |
Communication |
5 586 |
1.2 |
1 965 |
0.5 |
Other |
8 426 |
1.8 |
6 099 |
1.6 |
Total |
480 836 |
100.0 |
389 890 |
100.0 |
Cicor Group’s biggest customer contributed more than 5% (2023: less than 6%) to the Group’s consolidated sales. In 2024, about 34% (2023: about 35%) of total Group net sales can be attributed to the Group’s top ten clients.