EN

04 Segment reporting

The Group is managed on the basis of the following three operating divisions, which are delineated based on their products and services. For financial reporting purposes the divisions are also referred to here as “operating segments” or “segments”.

Segment operating income represents all revenues and expenses attributable to a particular division. The only revenues and expenses not allocated to the segments are those of Comet Holding AG, as well as financing income, financing expenses and income taxes. These unallocated expenses and revenues are reported in the “Corporate” column. Transactions between the segments are invoiced at prices also charged to third parties.

The segment assets and liabilities represent all operating items. The following assets and liabilities are not allocated to operating segments: the assets and liabilities of Comet Holding AG, all cash and cash equivalents, all debt and all income tax assets and liabilities. These unallocated assets and liabilities are reported in the “Corporate” column.

04.1 Operating segments

 

 

 

 

 

 

 

Fiscal year 2023

 

 

 

 

In thousands of CHF

Plasma Control Technologies (PCT)

X-Ray Systems (IXS)

Industrial X-Ray Modules (IXM)

Elimination of intersegment activity

Corporate

Consolidated

Net sales

 

 

 

 

 

 

External net sales

193,155

116,826

87,472

397,453

Intersegment sales

134

12,787

(12,921)

Total net sales

193,155

116,961

100,258

(12,921)

397,453

Segment operating income

7,192

671

19,580

761

28,204

Unallocated costs

(3,226)

(3,226)

Operating income

7,192

671

19,580

761

(3,226)

24,978

Interest income

 

 

 

 

 

1,632

Interest (expenses)

 

 

 

 

 

(2,214)

Other financial expenses

 

 

 

 

 

(178)

Net gains on derivative fair value

 

 

 

 

 

1,791

Net losses on foreign exchange

 

 

 

 

 

(7,014)

Income before tax

 

 

 

 

 

18,994

Income tax

 

 

 

 

 

(3,606)

Net income

 

 

 

 

 

15,388

 

 

 

 

 

 

 

EBITDA

18,719

4,923

23,819

761

(3,226)

44,996

EBITDA in % of net sales

9.7%

4.2%

23.8%

 

 

11.3%

 

 

 

 

 

 

 

Assets and liabilities at Dec. 31, 2023

 

 

 

 

 

 

Segment assets

181,421

95,340

88,105

108,713

473,578

Segment liabilities

(52,386)

(44,018)

(14,854)

(66,228)

(177,486)

Net assets

129,035

51,321

73,252

42,484

296,092

Other segment information

 

 

 

 

 

 

Additions to right-of-use asset

4,044

1,010

164

5,217

Additions to property, plant and equipment & intangible assets

19,224

3,282

3,907

26,413

Depreciation, amortization and impairment

11,527

4,252

4,239

20,018

Change in provisions

(443)

(894)

172

(1,165)

Other non-cash expense or (income)

(74)

463

(44)

104

1,945

2,394

Number of employees at year-end

787

463

327

1,577

 

 

 

 

 

 

 

Fiscal year 2022

 

 

 

 

In thousands of CHF

Plasma Control Technologies (PCT)

X-Ray Systems (IXS)

Industrial X-Ray Modules (IXM)

Elimination of intersegment activity

Corporate

Consolidated

Net sales

 

 

 

 

 

 

External net sales

381,424

129,944

75,026

586,395

Intersegment sales

407

13,616

(14,023)

Total net sales

381,424

130,351

88,643

(14,023)

586,395

Segment operating income

94,497

(3,104)

10,868

(1,227)

101,033

Unallocated costs

(2,059)

(2,059)

Operating income

94,497

(3,104)

10,868

(1,227)

(2,059)

98,975

Interest income

 

 

 

 

 

440

Interest (expenses)

 

 

 

 

 

(1,715)

Net losses on derivative fair value

 

 

 

 

 

(192)

Net losses on foreign exchange

 

 

 

 

 

(2,140)

Income before tax

 

 

 

 

 

95,368

Income tax

 

 

 

 

 

(17,259)

Net income

 

 

 

 

 

78,109

 

 

 

 

 

 

 

EBITDA

104,915

1,607

15,677

(1,227)

(2,059)

118,913

EBITDA in % of net sales

27.5%

1.2%

17.7%

 

 

20.3%

 

 

 

 

 

 

 

Assets and liabilities at Dec. 31, 2022

 

 

 

 

 

 

Segment assets

216,730

103,496

88,108

148,467

556,801

Segment liabilities

(75,364)

(53,689)

(17,222)

(78,994)

(225,269)

Net assets

141,365

49,807

70,886

69,473

331,532

Other segment information

 

 

 

 

 

 

Additions to right-of-use asset

20,714

1,558

239

22,511

Additions to property, plant and equipment & intangible assets

16,958

2,384

3,412

22,753

Depreciation, amortization and impairment

10,419

4,711

4,809

19,939

Change in provisions

(318)

1,509

(166)

1,026

Other non-cash expense or (income)

(345)

93

4

58

24

(166)

Number of employees at year-end

998

430

335

1,763

Reconciliation of aggregate segment assets and liabilities to consolidated results

 

 

 

 

In thousands of CHF

2023

 

2022

Operating segments' assets

364,866

 

408,334

Total cash and cash equivalents

86,707

 

125,945

Other assets

2,883

 

3,718

Tax receivables

3,645

 

501

Deferred tax assets

14,951

 

17,940

Comet Holding AG's receivables from third parties

528

 

363

Total assets

473,578

 

556,801

 

 

 

 

Operating segments' liabilities

(111,258)

 

(146,276)

Non-current debt

(59,767)

 

(59,669)

Derivatives used for foreign exchange hedging

 

(11)

Tax payables

(4,661)

 

(17,368)

Deferred tax liabilities

(533)

 

(676)

Comet Holding AG's payables to third parties

(1,267)

 

(1,270)

Total liabilities

(177,486)

 

(225,269)

04.2 Geographic information

Comet markets its products and services throughout the world and has its own companies in Switzerland, Germany, Denmark, the USA, China, Japan, South Korea, Malaysia, Canada and Taiwan. Net sales are allocated to countries on the basis of customer location.

 

 

 

 

Net sales by region

 

 

 

In thousands of CHF

2023

 

2022

Switzerland

5,007

 

6,271

Germany

34,324

 

26,557

Rest of Europe

33,194

 

31,522

Total, Europe

72,525

 

64,350

Total, North America

92,736

 

221,944

China

108,040

 

105,848

Japan

20,626

 

29,500

Rest of Asia

95,299

 

157,013

Total, Asia

223,965

 

292,361

Rest of world

8,228

 

7,739

Total

397,453

 

586,395

Property, plant and equipment, right-of-use assets and intangible assets are allocated to the regions based on the country entities’ location. 

 

 

 

 

Property, plant and equipment, right-of-use assets and intangible assets by region

 

 

 

In thousands of CHF

2023

 

2022

Switzerland

108,935

 

107,764

Germany

37,388

 

41,127

North America

37,562

 

35,543

Rest of world

7,469

 

6,839

Total

191,353

 

191,273

04.3 Sales with key accounts

In the year under review, the Plasma Control Technologies division recorded sales of CHF 71 million with its largest customer, which represented 17.7% of Group sales (prior year: CHF 211 million and 36.1%, respectively).