On Holding AG
NYSE:ONON
On Holding AG
NYSE:ONON
Price:
37.96
USD
-3.75%
Market Closed
Market Cap:
$12.5B
Income Statement
Earnings Waterfall
On Holding AG
On Holding AG
Income Statement
On Holding AG
On Holding AG
Currency: CHF
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Interest Expense |
4
|
0
|
0
|
0
|
6
|
0
|
2
|
0
|
11
|
0
|
6
|
0
|
23
|
0
|
8
|
0
|
0
|
|
| Revenue |
725
N/A
|
960
+33%
|
936
-2%
|
1 264
+35%
|
1 222
-3%
|
1 407
+15%
|
1 559
+11%
|
1 712
+10%
|
1 792
+5%
|
1 880
+5%
|
2 004
+7%
|
2 159
+8%
|
2 318
+7%
|
2 537
+9%
|
2 718
+7%
|
2 877
+6%
|
3 014
+5%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
(294)
|
(408)
|
(410)
|
(551)
|
(537)
|
(599)
|
(648)
|
(700)
|
(725)
|
(754)
|
(802)
|
(860)
|
(913)
|
(999)
|
(1 060)
|
(1 082)
|
(1 120)
|
|
| Gross Profit |
430
N/A
|
552
+28%
|
526
-5%
|
713
+36%
|
685
-4%
|
808
+18%
|
911
+13%
|
1 012
+11%
|
1 067
+5%
|
1 126
+5%
|
1 202
+7%
|
1 299
+8%
|
1 406
+8%
|
1 538
+9%
|
1 658
+8%
|
1 795
+8%
|
1 894
+5%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(571)
|
(690)
|
(650)
|
(797)
|
(600)
|
(684)
|
(774)
|
(857)
|
(887)
|
(949)
|
(1 017)
|
(1 100)
|
(1 194)
|
(1 288)
|
(1 363)
|
(1 448)
|
(1 517)
|
|
| Selling, General & Administrative |
(543)
|
(661)
|
(632)
|
(778)
|
(560)
|
(684)
|
(774)
|
(857)
|
(830)
|
(949)
|
(1 017)
|
(1 100)
|
(1 099)
|
(1 288)
|
(1 363)
|
(1 448)
|
(1 401)
|
|
| Depreciation & Amortization |
(29)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(116)
|
|
| Other Operating Expenses |
0
|
(29)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
|
| Operating Income |
(141)
N/A
|
(138)
+2%
|
(124)
+10%
|
(83)
+33%
|
85
N/A
|
124
+46%
|
137
+11%
|
154
+12%
|
180
+17%
|
176
-2%
|
184
+4%
|
199
+8%
|
212
+6%
|
250
+18%
|
296
+18%
|
348
+18%
|
377
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(18)
|
(2)
|
29
|
13
|
(7)
|
(14)
|
(92)
|
(64)
|
(111)
|
(43)
|
(1)
|
(56)
|
69
|
(22)
|
(158)
|
(121)
|
(171)
|
|
| Total Other Income |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
(160)
N/A
|
(140)
+12%
|
(95)
+32%
|
(71)
+26%
|
78
N/A
|
110
+41%
|
45
-59%
|
90
+99%
|
69
-23%
|
133
+93%
|
183
+37%
|
143
-22%
|
280
+95%
|
228
-19%
|
138
-40%
|
227
+65%
|
205
-9%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(11)
|
(16)
|
(15)
|
(19)
|
(20)
|
(22)
|
(3)
|
(10)
|
11
|
(7)
|
(29)
|
(17)
|
(37)
|
(20)
|
(2)
|
(3)
|
(2)
|
|
| Income from Continuing Operations |
(170)
|
(156)
|
(110)
|
(90)
|
58
|
88
|
42
|
80
|
80
|
127
|
154
|
126
|
242
|
208
|
136
|
224
|
204
|
|
| Net Income (Common) |
(170)
N/A
|
(156)
+8%
|
(110)
+29%
|
(90)
+19%
|
58
N/A
|
88
+52%
|
42
-52%
|
80
+91%
|
80
0%
|
127
+59%
|
154
+22%
|
126
-18%
|
242
+92%
|
208
-14%
|
136
-35%
|
224
+65%
|
204
-9%
|
|
| EPS (Diluted) |
-0.59
N/A
|
-0.48
+19%
|
-0.34
+29%
|
-0.28
+18%
|
0.18
N/A
|
0.27
+50%
|
0.13
-52%
|
0.25
+92%
|
0.25
N/A
|
0.39
+56%
|
0.47
+21%
|
0.38
-19%
|
0.74
+95%
|
0.62
-16%
|
0.41
-34%
|
0.68
+66%
|
0.61
-10%
|
|
Switch to:
Switch to:
See Also
Discover More
