On Holding AG
Consumer CyclicalNYSE:ONON · New York Stock Exchange
-$0.42 today
Vol 2.10M · Avg 6.85M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.1B of revenue converted into $252.2M of net income for the selected period. Gross margin is 63.8% and net margin is 7.8%, showing how much revenue survives after costs and taxes. EPS is $0.76, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.9B +24.2% | $2.3B +29.4% | $1.8B +46.6% | $1.2B +68.7% | $724.6M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.1B +17.2% | $912.6M +25.9% | $724.8M +34.9% | $537.2M +82.5% | $294.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.8B +28.7% | $1.4B +31.7% | $1.1B +55.8% | $684.9M +59.2% | $430.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 62.8% +2.2pp | 60.6% +1.1pp | 59.6% +3.5pp | 56.0% -3.3pp | 59.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $8.9M | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.4B +21.3% | $1.2B +39.6% | $855.2M +42.6% | $599.8M +5.0% | $571.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.4B +21.3% | $1.2B +34.6% | $887.1M +47.9% | $599.8M +5.0% | $571.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $121.7M +16.3% | $104.6M +294.7% | $26.5M -42.9% | $46.4M +47.8% | $31.4M | $374.2M | $1.2B | $631.8M |
| EBITDA | $345.9M -13.5% | $400.0M +93.9% | $206.3M +60.4% | $128.6M +202.2% | -$125.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.0% -5.2pp | 17.3% +5.7pp | 11.5% +1.0pp | 10.5% +27.9pp | -17.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | $360.1M +70.2% | $211.6M +17.4% | $180.2M +111.8% | $85.1M +160.3% | -$141.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.5% +3.4pp | 9.1% -0.9pp | 10.1% +3.1pp | 7.0% +26.4pp | -19.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $29.5M +21.8% | $24.2M +121.3% | $10.9M +98.4% | $5.5M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $28.3M +18.7% | $23.8M +121.4% | $10.8M +73.6% | $6.2M +75.0% | $3.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$164.2M -341.4% | $68.0M +161.2% | -$111.1M -1443.1% | -$7.2M +61.1% | -$18.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $196.0M -29.9% | $279.6M +304.6% | $69.1M -11.3% | $77.9M +148.8% | -$159.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.8% -5.3pp | 12.1% +8.2pp | 3.9% -2.5pp | 6.4% +28.4pp | -22.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.4M -96.2% | $37.4M +456.2% | -$10.5M -152.0% | $20.2M +90.6% | $10.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $194.5M -19.7% | $242.3M +204.4% | $79.6M +38.0% | $57.7M +133.9% | -$170.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.8% -3.7pp | 10.5% +6.0pp | 4.4% -0.3pp | 4.7% +28.2pp | -23.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -16.9% | $1 +184.0% | $0 +38.9% | $0 +132.7% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 -18.3% | $1 +184.0% | $0 +38.9% | $0 +132.7% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $329.5M -2.8% | $338.9M +4.8% | $323.3M +2.1% | $316.7M +1.7% | $311.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $333.9M -1.5% | $338.9M +4.8% | $323.3M +1.1% | $319.8M +2.7% | $311.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
SharkNinja, Inc.
NYSE:SN
$18.95B
Deckers Outdoor Corporation
NYSE:DECK
$15.83B
Ball Corporation
NYSE:BALL
$15.22B
H World Group Limited
NASDAQ:HTHT
$13.75B
Wynn Resorts, Limited
NASDAQ:WYNN
$11.20B
Crown Holdings, Inc.
NYSE:CCK
$11.07B
Service Corporation International
NYSE:SCI
$10.62B
GameStop Corp.
NYSE:GME
$9.72B
The Gap, Inc.
NYSE:GAP
$7.93B
Chewy, Inc.
NYSE:CHWY
$7.91B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ONON generate?
On Holding AG (ONON) reported $2.88B of revenue in fiscal 2025.
Is ONON profitable?
On Holding AG (ONON) reported $194.54M of net income, with a net margin of 6.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.