Consolidated Statement of Changes in Equity

in CHF 1 000	Share capital	Mandatory convertible note	Capital reserves	Treasury shares	CF hedging reserve	Retained earnings	Translation reserve	Total equity
Balance at 1 January 2022	30 695	-	109 024	–6	-	–43 156	–7 670	88 887
Net profit	-	-	-	-	-	812	-	812
Share-based payments	-	-	-	47	-	184	-	231
Purchase of treasury shares	-	-	-	–45	-	-	-	–45
Capital increase, creation of reserve shares	3 400	-	-	–3 400	-	-	-	-
Issuance of mandatory convertible note	-	20 000	-	-	-	-	-	20 000
Transaction costs on issuance of mandatory convertible note	-	–1 037	-	-	-	-	-	–1 037
Translation adjustment	-	-	-	-	-	-	–4 442	–4 442
Balance at 30 June 2022	34 095	18 963	109 024	–3 404	-	–42 160	–12 112	104 406


in CHF 1 000	Share capital	Mandatory convertible note	Capital reserves	Treasury shares	CF hedging reserve	Retained earnings	Translation reserve	Total equity
Balance at 1 January 2023	34 095	59 069	113 162	–2 422	–58	–38 916	–16 039	148 891
Net profit	-	-	-	-	-	4 894	-	4 894
Share-based payments	-		-	67	-	527	-	594
Change in Cash Flow Hedging	-	-	-	-	–27	-	-	–27
Purchase of treasury shares	-	-	-	–1 013	-	-	-	–1 013
Sale of treasury shares	-	-	-	594	-	–8	-	586
Capital increase, creation of reserve shares	17	-	46	–63	-	-	-	-
Translation adjustment	-	-	-	-	-	-	–129	–129
Balance at 30 June 2023	34 112	59 069	113 208	–2 837	–85	–33 503	–16 168	153 796