On Holding AG (ONON) Financial Statements

Executive TeamFinancials
Shareholders

On Holding financial statements at a glance

On Holding reported revenue of 3.01 billion CHF for fiscal year 2025 (ended December 31, 2025), up 30.0% from fiscal year 2024. Net income was 203.70 million CHF, a net margin of 6.8%, and diluted earnings per share were 0.61 CHF.

At the end of fiscal year 2025 it had total assets of 2.84 billion CHF, total liabilities of 1.20 billion CHF and shareholders' equity of 1.63 billion CHF, with cash and short-term investments of 1.08 billion CHF and total debt of 521.50 million CHF.

Its operations brought in 359.50 million CHF of cash; capital spending was 78.60 million CHF, leaving free cash flow of 280.90 million CHF.

The tables below show the income statement, balance sheet and cash flow statement; the key figures of the last 5 fiscal years are at the bottom of the page.

Figures from company filings, in CHF; latest fiscal year ended December 31, 2025.

ONON logo

On Holding AG

ONONSwitzerland
Discretionary Consumer Products
CHF (Local)

Income Statement

Annual • CHF

Total Revenue
3.01B
Prev Year: 2.32B
YoY: +30.0%
Operating Revenue
3.01B
Prev Year: 2.32B
YoY: +30.0%
Tax Effect of Unusual Items
-1.27M
Prev Year: 9.07M
YoY: -114.0%
Total Unusual Items
-173.20M
Prev Year: 67.70M
YoY: -355.8%
Total Unusual Items Excluding Goodwill
-173.20M
Prev Year: 67.70M
YoY: -355.8%
Interest Expense
21.90M
Prev Year: 15.80M
YoY: +38.6%
Interest Income
30.90M
Prev Year: 23.50M
YoY: +31.5%
Total Operating Income as Reported
377.00M
Prev Year: 211.60M
YoY: +78.2%
Gain on Sale of Securities
-173.20M
Prev Year: 67.70M
YoY: -355.8%
Non-operating Interest Expense
21.90M
Prev Year: 15.80M
YoY: +38.6%
Non-operating Interest Income
30.90M
Prev Year: 23.50M
YoY: +31.5%
Salaries and Wages
62.60M
Prev Year: 71.50M
YoY: -12.4%
Cost of Revenue
1.12B
Prev Year: 912.60M
YoY: +22.8%
Gross Profit
1.89B
Prev Year: 1.41B
YoY: +34.7%
Operating Expense
1.52B
Prev Year: 1.19B
YoY: +27.0%
Selling General and Administrative
1.52B
Prev Year: 1.19B
YoY: +27.0%
General and Administrative Expense
557.10M
Prev Year: 461.10M
YoY: +20.8%
Other General and Administrative
494.50M
Prev Year: 389.60M
YoY: +26.9%
Selling and Marketing Expense
959.50M
Prev Year: 733.10M
YoY: +30.9%
Operating Income
377.00M
Prev Year: 211.50M
YoY: +78.3%
Net Non Operating Interest Income Expense
1.40M
Prev Year: 400.0K
YoY: +250.0%
Total Other Finance Cost
7.60M
Prev Year: 7.30M
YoY: +4.1%
Other Income Expense
-173.20M
Prev Year: 67.70M
YoY: -355.8%
Pre-tax Income
205.20M
Prev Year: 279.60M
YoY: -26.6%
Provision for Income Taxes
1.50M
Prev Year: 37.40M
YoY: -96.0%
Net Income Common Stockholders
203.70M
Prev Year: 242.30M
YoY: -15.9%
Net Income
203.70M
Prev Year: 242.30M
YoY: -15.9%
Net Income Including Non-Controlling Interests
203.70M
Prev Year: 242.20M
YoY: -15.9%
Net Income from Continuing Operations
203.70M
Prev Year: 242.20M
YoY: -15.9%
Diluted NI Available to Com Stockholders
203.70M
Prev Year: 242.30M
YoY: -15.9%
Basic EPS
0.62
Prev Year: 0.75
YoY: -17.3%
Diluted EPS
0.61
Prev Year: 0.74
YoY: -17.6%
Weighted Average Shares (basic)
635.09M
Prev Year: 633.90M
YoY: +0.2%
Weighted Average Shares (diluted)
649.57M
Prev Year: 650.51M
YoY: -0.1%
Total Expenses
2.64B
Prev Year: 2.11B
YoY: +25.2%
Net Income from Continuing and Discontinued Operation
203.70M
Prev Year: 242.30M
YoY: -15.9%
Normalized Income
375.63M
Prev Year: 183.67M
YoY: +104.5%
Net Interest Income
1.40M
Prev Year: 400.0K
YoY: +250.0%
EBIT
227.10M
Prev Year: 295.40M
YoY: -23.1%
EBITDA
354.50M
Prev Year: 400.00M
YoY: -11.4%
Reconciled Cost of Revenue
1.12B
Prev Year: 912.60M
YoY: +22.8%
Reconciled Depreciation
127.40M
Prev Year: 104.60M
YoY: +21.8%
Net Income from Continuing Operation Net Minority Interest
203.70M
Prev Year: 242.30M
YoY: -15.9%
Normalized EBITDA
527.70M
Prev Year: 332.30M
YoY: +58.8%
Tax Rate for Calcs
0.007
Prev Year: 0
Values in CHF

On Holding key figures by fiscal year

FY2025FY2024FY2023FY2022FY2021
Revenue3.0B CHF$2.3B$1.8B$1.2B$724.6M
Gross profit1.9B CHF$1.4B$1.1B$684.9M$430.3M
Operating income377.0M CHF$211.5M$180.2M$85.1M-$141.1M
Net income203.7M CHF$242.3M$79.6M$57.7M-$170.2M
Diluted EPS0.61 CHF$0.74$0.25$0.18-$0.59
Total assets2.8B CHF$2.4B$1.6B$1.4B$1.2B
Total liabilities1.2B CHF$984.9M$518.5M$412.8M$388.0M
Shareholders' equity1.6B CHF$1.4B$1.1B$969.6M$848.5M
Cash and short-term investments1.1B CHF$980.6M$528.8M$404.2M$683.1M
Total debt521.5M CHF$347.6M$229.0M$160.4M$180.8M
Operating cash flow359.5M CHF$510.6M$232.1M-$227.0M$16.9M
Capital spending78.6M CHF$65.0M$47.2M$83.0M$36.2M
Free cash flow280.9M CHF$445.6M$184.9M-$310.0M-$19.3M

In CHF. Fiscal years as reported by the company; statements on this page go back to fiscal year 2019.

Questions and answers

What was On Holding's revenue in fiscal year 2025?

3.01 billion CHF, up 30.0% from 2.32 billion CHF in fiscal year 2024.

How much profit does On Holding make?

On Holding reported net income of 203.70 million CHF for fiscal year 2025 (6.8% of revenue); operating income was 377.00 million CHF.

How much cash and debt does On Holding have?

At the end of fiscal year 2025: cash and short-term investments of 1.08 billion CHF and total debt of 521.50 million CHF.

What is On Holding's free cash flow?

280.90 million CHF in fiscal year 2025 (operating cash flow of 359.50 million CHF minus capital spending of 78.60 million CHF).

Disclaimer: This analysis is for informational and educational purposes only and does not constitute financial, investment, tax, or legal advice. Data may be incomplete, delayed, or contain inaccuracies. Consult with a qualified financial advisor before making any investment decisions.
LinkedInLinkedInXXYouTubeYouTube