>
-Announcement for the purposes of Rule 2.8 of the Irish Takeover Panel Act, 1997, Takeover Rules, 2022 (the “Irish Takeover Rules”)-BLUETTI Opens First Flagship Store in Munich, Germany for Hands-on Experience-10 Trucos para ahorrar en la factura de la luz en España-Leading Solo VC Ozi Amanat Collects $300 Million-Jack Nathan Health Provides Corporate Update-CORRECTING and REPLACING – Canadian Spirit Resources Inc. Announces Third Quarter 2022 Financial Results-Friedman Industries, Incorporated Announces Second Quarter Results and Provides Near-term Outlook-Wesco Declares Quarterly Dividend on Preferred Stock-InterDigital Declares Regular Quarterly Cash Dividend-BeeHero Raises $42 Million Series B to Accelerate Deployment of Its Data-driven Precision Pollination Platform-Athene Holding Ltd. Declares Fourth Quarter 2022 Preferred Stock Dividends-Horace Mann declares quarterly dividend-PotlatchDeltic Board Declares $0.95 Special Dividend and Increases Regular Distribution 2.3%-FCPT Announces Acquisition of a Cheesecake Factory Property and a Dual-tenant Starbucks and AT&T Property for $12.3 Million-EVERTEC Announces Refinancing of Credit Facilities-Astria Therapeutics Announces Inducement Grants Under Nasdaq Listing Rule 5635(c)(4)-Brookfield Office Properties Announces Reset Dividend Rate and Conversion Privileges on Its Class AAA Series II Preference Shares-CORRECTING and REPLACING Essential Utilities’ Aqua Illinois Subsidiary Acquires Oak Brook Water Assets-Correction: KOREA FAIR TRADE COMMISSION (KFTC) – APPEAL PROCEEDINGS UPDATE-KOREA FAIR TRADE COMMISSION (KFTC) – POINT SUR LA PROCEDURE D’APPEL

On Reports Results for the Second Quarter and Six-Month Period Ended June 30, 2022

ZURICH–()–On Holding AG (NYSE: ONON) (“On,” “On Holding AG,” the “Company,” “we,” “our,” “ours,” or “us”), has announced its financial results for the second quarter and six-month period ended June 30, 2022.

Martin Hoffmann, Co-CEO and CFO of On, said: “We are very pleased and proud to report that we have reached our highest quarterly net sales in history in the second quarter of 2022 and with that, are observing a continued strong demand for On products across all regions. Our team has done an outstanding job to efficiently manage product flows in what we expect to be the near final stages of supply shortages stemming from last year’s factory closures. Thanks to them, we have been able to welcome many new fans to the On community and equip them with our newest product launches. In June, for the first time in our history, single-month net sales exceeded 100 million Swiss Francs, bringing our total net sales for the first half of 2022 to over 500 million Swiss Francs. Based on the performance we have seen in the first half, we are once again increasing our outlook for net sales and adjusted EBITDA for the full year 2022. As we continue on our mission to ignite the human spirit through movement, we are thinking long-term and our goal is to build a durable company at the intersection of performance, design and impact.”

Caspar Coppetti, Co-Founder and Executive Co-Chairman of On, said: “On continues to make great strides and reach new milestones at the intersection of performance, design and impact. We are thrilled to see our commitment to developing high-performance products to unleash our athletes’ full potential paying off. In the past few weeks On athletes have shown incredible performances, leading to not only our first Diamond League victory, but also our first Commonwealth Games and World Championship medals. This quarter also saw us reach significant milestones on our mission to drive sustainable and circular innovations. Just a few weeks ago, our very first community of Cyclon subscribers in the US received their first subscription-based and fully recyclable shoe called Cloudneo. This very special launch has been a further step towards our sustainability mission and we are looking forward to sharing many more innovations in the future.”

Second Quarter 2022 Financial and Operating Metrics

Key highlights for the three-month period ended June 30, 2022 compared to the three-month period ended June 30, 2021 include:

  • net sales increased 66.6% to CHF 291.7 million;
  • net sales through the direct-to-consumer (“DTC”) sales channel increased 60.8% to CHF 105.6 million;
  • net sales through the wholesale sales channel increased 70.1% to CHF 186.0 million;
  • net sales in North America, Europe and Asia-Pacific increased 102.5% to CHF 181.7 million, 17.5% to CHF 83.3 million and 52.2% to CHF 17.9 million, respectively;
  • net sales from shoes, apparel and accessories increased 68.2% to CHF 280.6 million, 31.3% to 9.2 million and 51.9% to 1.8 million;
  • gross profit increased 51.2% to CHF 160.8 million;
  • gross margin decreased to 55.1% from 60.7%;
  • net income increased to CHF 49.1 million from CHF 14.2 million;
  • net income margin increased to 16.9% from 8.1%;
  • basic EPS Class A (CHF) increased by CHF 0.11 to CHF 0.16;
  • diluted EPS Class A (CHF) increased by CHF 0.10 to CHF 0.15;
  • adjusted EBITDA increased 14.7% to CHF 31.4 million from CHF 27.4 million;
  • adjusted EBITDA margin decreased from 15.7% to 10.8%;
  • adjusted net income increased to CHF 44.8 million from CHF 14.0 million;
  • adjusted basic EPS Class A (CHF) increased by CHF 0.09 to CHF 0.14; and
  • adjusted diluted EPS Class A (CHF) increased by CHF 0.09 to CHF 0.14.

Key highlights for six-month period ended June 30, 2022 compared to the six-month period ended June 30, 2021 include:

  • net sales increased 67.2% to CHF 527.3 million;
  • net sales through the DTC sales channel increased 63.9% to CHF 189.1 million;
  • net sales through the wholesale sales channel increased 69.1% to CHF 338.3 million;
  • net sales in North America, Europe and Asia-Pacific increased 95.3% to CHF 320.1 million, 23.7% to CHF 158.2 million and 80.4% to CHF 34.4 million, respectively;
  • net sales from shoes, apparel and accessories increased 68.5% to CHF 503.1 million, 38.5% to CHF 20.6 million and 76.8% to CHF 3.7 million
  • gross profit increased 51.1% to CHF 282.9 million;
  • gross margin decreased to 53.6% from 59.3%;
  • net income increased to CHF 63.5 million from CHF 3.8 million;
  • net income margin increased to 12.0% from 1.2%
  • basic EPS Class A (CHF) increased by CHF 0.19 to CHF 0.20;
  • diluted EPS Class A (CHF) increased by CHF 0.19 to CHF 0.20;
  • adjusted EBITDA decreased 0.4% to CHF 47.1 million from CHF 47.3 million;;
  • adjusted EBITDA margin decreased from 10.8% to 8.9%;
  • adjusted net income increased to CHF 61.8 million from CHF 26.4 million;
  • adjusted basic EPS Class A (CHF) increased 106.0% to CHF 0.20; and
  • adjusted diluted EPS Class A (CHF) increased 107.5% to CHF 0.19.

Key highlights as of June 30, 2022 include:

  • cash decreased 14.6% to CHF 557.7 million compared to December 31, 2021; and
  • net working capital was CHF 330.8 million as of June 30, 2022 which reflects an increase of 76.4% compared to December 31, 2021.

Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic EPS, adjusted diluted EPS and net working capital are non-IFRS measures used by us to evaluate our performance. Furthermore, we believe adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic EPS, adjusted diluted EPS and net working capital enhance investors understanding of our financial and operating performance from period to period because they exclude certain material items related to share-based compensation and other costs which are not reflective of our ongoing operations and performance. Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic EPS, adjusted diluted EPS and net working capital should not be considered in isolation or as a substitute for other financial measures calculated and presented in accordance with IFRS. For a detailed description and a reconciliation to the nearest IFRS measure, see the section below titled “Non-IFRS Measures.”

Outlook

Following a very successful first half of the year with net sales exceeding CHF 500 million, we continue to be confident in our ability to execute our growth strategy in the second half of 2022 despite ongoing macroeconomic uncertainties and challenges.

We currently anticipate limited impacts from these macroeconomic uncertainties on the demand for our products. Nevertheless, we see it as our duty to remain prudent and alert in such an environment and have taken certain measures to grow our cost base somewhat more conservatively than initially planned.

The first half of 2022 had been further impacted by the transitory supply shortages as a result of factory closures in 2021. Thanks to the dedication and commitment of our factory partners, our inventory situation has in the meantime improved significantly. As such, the use of air freight is anticipated to be reduced in the second half of the year. We will selectively continue to use air freight to ensure availability of our more recently launched products, which did not have an initial inventory position. From this, we expect a limited headwind to our gross profit margin of 150-200 basis points in the third quarter of 2022.

Taking into consideration the current macroeconomic challenges as well as the very successful first half year of 2022, we are increasing our outlook for net sales and adjusted EBITDA. For the fiscal year ending December 31, 2022, we now expect net sales to reach CHF 1.1 billion, representing a year-over-year growth of 52% compared to 2021. The higher anticipated net sales will allow additional, growth focused investments into the brand while increasing our adjusted EBITDA target for the full year to CHF 145 million, confirming our goal of an adjusted EBITDA margin of 13.2% even at the significantly elevated top line outlook. Other than with respect to IFRS net-sales, we only provide guidance on a non-IFRS basis. The Company does not provide a reconciliation of forward-looking adjusted EBITDA to IFRS net income due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation. As a result, we are not able to forecast with reasonable certainty all deductions needed in order to provide a reconciliation to net income.

The above outlook is based on current market conditions and reflects the Company’s current and preliminary estimates of market and operating conditions and customer demand, which are all subject to change. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of risks and uncertainties, including those stated below.

Conference Call Information

A conference call to discuss third quarter results is scheduled for August 16, 2022 at 8 a.m. US Eastern time (2 p.m. Central European Time). Those interested in participating in the call are invited to dial the following numbers:

United States: +1 760 294 16 74

United Kingdom: +44 203 059 58 69

Switzerland: +41 91 261 14 47

No access code necessary.

Additionally, a live webcast of the conference call will be available on the Company’s investor relations website and under the following link: https://events.q4inc.com/attendee/181293777. Following the conclusion of the call, a replay of the conference call will be available on the Company’s website.

About On

On was born in the Swiss Alps with one goal: to revolutionize the sensation of running by empowering all to run on clouds. Twelve years after market launch, On delivers industry-disrupting innovation in premium footwear, apparel, and accessories for high-performance running, outdoor, and all-day activities. Fuelled by customer-recommendation, On’s award-winning CloudTec® innovation, purposeful design and ground-breaking strides in sportswear’s circular economy have attracted a fast-growing global fanbase — inspiring humans to explore, discover and dream on. On is present in more than 60 countries globally and engages with a digital community on www.on-running.com.

Non-IFRS Measures

Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic EPS, adjusted diluted EPS and net working capital are financial measures that are not defined under IFRS. We use these non-IFRS measures when evaluating our performance, including when making financial and operating decisions, and as a key component in the determination of variable incentive compensation for employees. Additionally, we believe these non-IFRS measures enhance an investor’s understanding of our financial and operating performance from period to period, because certain measures, such as adjusted EBITDA and adjusted EBITDA margin, exclude certain material items relating to share-based compensation and other costs which are not reflective of our ongoing operations and performance. In particular, we believe adjusted EBITDA, adjusted EBITDA margin, adjusted net income and net working capital are measures commonly used by investors to evaluate companies in the sportswear industry.

However, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic EPS, adjusted diluted EPS or net working capital should not be considered in isolation or as a substitute for other financial measures calculated and presented in accordance with IFRS and may not be comparable to similarly titled non-IFRS measures used by other companies. For more information on these non-IFRS measures, please see the section captioned “Reconciliation of Non-IFRS Measures” included in the accompanying financial tables, which includes more detail on the IFRS measure that is most directly comparable to each non-IFRS measure, and the related reconciliations between these measures.

As noted above, we do not provide a reconciliation of forward-looking adjusted EBITDA to IFRS net income due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation. The amount of these deductions may be material and, therefore, could result in projected net income being materially less than projected adjusted EBITDA. These statements represent forward-looking information and may represent a financial outlook, and actual results may vary. Please see the risks and assumptions referred to in the Forward-Looking Statements section of this news release.

Forward-Looking Statements

This press release includes estimates, projections, statements relating to the Company’s business plans, objectives, and expected operating results that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In many cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “outlook,” “believes,” “intends,” “estimates,” “predicts,” “potential” or the negative of these terms or other comparable terminology. These forward-looking statements also include the Company’s guidance and outlook statements. These statements are based on management’s current expectations but they involve a number of risks and uncertainties. Actual results and the timing of events could differ materially from those anticipated in the forward-looking statements as a result of risks and uncertainties, which include, without limitation: our ability to maintain the value and reputation of our brand; the current COVID-19 coronavirus pandemic and related government, private sector, and individual consumer responsive actions; global supply chain challenges in the form of inflationary cost pressures on labor and freight caused by COVID-19; the ongoing conflict between Russia and Ukraine; our highly competitive market and increasing competition; our ability to compete and conduct our business in the future; our ability to anticipate consumer preferences and to continue to innovate and to successfully develop and introduce new, innovative and updated products; the acceptability of our products to customers and our ability to connect with our consumer base; our ability to accurately forecast consumer demand for our products and manage product manufacturing decisions; changes in consumer tastes and shopping preferences and shifts in distribution channels; our international operations; our ability to expand internationally in light of our limited operating experience and limited brand recognition in new international markets; our ability to implement our growth strategy and manage our growth and the increased complexity of our business effectively; our ability to strengthen our direct-to-consumer channel; our ability to successfully open new store locations in a timely manner; seasonality; our third-party suppliers, manufactures and other partners, including their financial stability and our ability to find suitable partners to implement our growth strategy; our reliance on and limited control over third-party suppliers to provide materials for and to produce our products; the operations of many of our suppliers are subject to international and other risks; suppliers or manufacturers not complying with our Vendor Code of Ethics or applicable laws; our ability to deliver our products to the market and to meet consumer expectations if we have problems with our distribution system; our ability to distribute products through our wholesale channel; the availability of qualified personnel and the ability to retain such people; increasing labor costs and other factors associated with the production of our products in South Asia and South East Asia; changes in commodity, material, distribution and other operating costs; rising inflation rates due to material shortages, transportation bottlenecks and rising shipping costs; our ability to safeguard against security breaches with respect to our information technology systems; our compliance with privacy and data protection laws; our reliance on complex IT systems and any material disruption of our information systems, including security breaches; our ability to have technology-based systems function effectively and grow our e-commerce business globally; climate change, and related legislative and regulatory responses; increased scrutiny regarding our environmental, social, and governance; or sustainability responsibilities; an economic recession, depression, or downturn or economic uncertainty in our key markets; global economic, demographic, political and business conditions; health epidemics, pandemics and similar outbreaks, including the COVID-19 pandemic; our ability to source and sell our merchandise profitably or at all if new trade restrictions are imposed or existing trade restrictions become more burdensome; changes in governmental regulations or tax laws, including unanticipated tax liabilities; our ability to comply with trade and other regulations; fluctuations in foreign currency exchange rates; imitation by our competitors; our ability to protect our intellectual property and defend against allegations of violations of third-party intellectual property by us; conflicting trademarks and the prevention of sale of certain products; our exposure to various types of litigation; our generation of net losses in the past and potentially in the future; other factors that may affect our financial condition, liquidity and results of operations; our expectations regarding the time during which we will be an emerging growth company under the JOBS Act and a foreign private issuer; and other risks and uncertainties set out in filings made from time to time with the United States Securities and Exchange Commission and available at www.sec.gov, including, without limitation, our most recent reports on Form 20-F and Form 6-K. You are urged to consider these factors carefully in evaluating the forward-looking statements contained herein and are cautioned not to place undue reliance on such forward-looking statements, which are qualified in their entirety by these cautionary statements. The forward-looking statements made herein speak only as of the date of this press release and the Company undertakes no obligation to publicly update such forward-looking statements to reflect subsequent events or circumstances, except as may be required by law.

Source: On

Category: Earnings

Consolidated Financial Information

Unaudited interim condensed consolidated statements of income / (loss)

 

Three-month period ended June 30,

Six-month period ended June 30,

(CHF in thousands)

2022

2021

2022

2021

Net sales

291,662

175,062

527,343

315,454

Cost of sales

(130,824)

(68,714)

(244,431)

(128,275)

Gross profit

160,838

106,348

282,912

187,179

Selling, general and administrative expenses

(134,497)

(82,966)

(253,200)

(174,699)

Operating result

26,341

23,382

29,712

12,480

Financial income

1,114

5

1,424

12

Financial expenses

(1,536)

(1,025)

(3,035)

(1,543)

Foreign exchange result

32,272

(380)

49,462

2,299

Income before taxes

58,191

21,982

77,563

13,248

Income taxes

(9,043)

(7,772)

(14,071)

(9,490)

Net income

49,148

14,210

63,492

3,758

Earnings per share

Basic EPS Class A (CHF)

0.16

0.05

0.20

0.01

Basic EPS Class B (CHF)

0.016

0.005

0.020

0.001

Diluted EPS Class A (CHF)

0.15

0.05

0.20

0.01

Diluted EPS Class B (CHF)

0.015

0.005

0.020

0.001

Unaudited interim condensed consolidated balance sheets

 

(CHF in thousands)

6/30/2022

12/31/2021

Cash and cash equivalents

557,671

653,081

Trade receivables

158,528

99,264

Inventories

216,713

134,178

Other current financial assets

58,803

30,054

Other current operating assets

68,473

48,024

Current assets

1,060,188

964,601

Property, plant and equipment

52,000

34,399

Right-of-use assets

186,605

177,889

Intangible assets

56,975

57,464

Deferred tax assets

16,475

2,171

Non-current assets

312,055

271,923

Assets

1,372,243

1,236,524

Trade payables

44,443

45,939

Other current financial liabilities

26,323

20,096

Other current operating liabilities

141,209

121,673

Current provisions

5,102

14,903

Income tax liabilities

18,977

2,400

Current liabilities

236,054

205,011

Employee benefit obligations

1,704

5,853

Non-current provisions

5,870

4,442

Other non-current financial liabilities

176,331

167,228

Deferred tax liabilities

16,397

5,611

Non-current liabilities

200,302

183,134

Share capital

33,454

33,454

Treasury shares

(26,142)

(25,035)

Capital reserves

1,063,841

1,043,987

Other reserves

1,847

(3,422)

Accumulated losses

(137,113)

(200,605)

Equity

935,887

848,379

Equity and liabilities

1,372,243

1,236,524

Unaudited interim condensed consolidated statements of cash flows

Six-month period ended June 30,

(CHF in thousands)

2022

2021

Net income

63,492

3,758

Share-based compensation

1,806

19,891

Employee benefit expenses

811

727

Depreciation and amortization

19,955

11,676

Loss/gain on disposal of assets

1,535

Interest income and expenses

1,175

1,092

Net exchange differences

(60,525)

(1,740)

Income taxes

14,071

9,490

Change in provisions

(8,775)

2,661

Change in working capital

Trade receivables

(53,367)

(31,017)

Inventories

(74,625)

(43,788)

Trade payables

(1,763)

33,691

Change in other current operating assets / liabilities

(23,966)

24,086

Income taxes paid

(6,105)

(770)

Cash inflow / (outflow) from operating activities

(126,281)

29,757

Purchase of tangible assets

(23,651)

(3,493)

Purchase of intangible assets

(3,633)

(6,100)

Payment of contingent considerations

(197)

Cash inflow / (outflow) from investing activities

(27,284)

(9,790)

Payments of lease liabilities

(6,773)

(3,568)

Proceeds from issue of shares

71

Proceeds on sale of treasury shares related to share-based compensation

20,466

Equity transaction costs

(363)

Interests received

1,394

Interests paid

(2,527)

(1,088)

Cash inflow / (outflow) from financing activities

12,560

(4,948)

Change in net cash and cash equivalents

(141,005)

15,019

Net cash and cash equivalents at January 1

653,081

90,595

Net impact of foreign exchange rate differences

45,595

936

Net cash and cash equivalents at June 30

557,671

106,550

Reconciliation of non-IFRS measures

Adjusted EBITDA and adjusted EBITDA margin

The table below reconciles net income / (loss) to adjusted EBITDA for the periods presented. Adjusted EBITDA margin is equal to adjusted EBITDA for the period presented as a percentage of net sales for the same period.

Three-month period ended June 30,

Six-month period ended June 30,

(CHF in thousands)

2022

2021

% Change

2022

2021

% Change

Net income

49,148

14,210

245.9 %

63,492

3,758

1589.4 %

Exclude the impact of:

Income taxes

9,043

7,772

16.4 %

14,071

9,490

48.3 %

Financial income

(1,114)

(5)

20407.8 %

(1,424)

(12)

11473.9 %

Financial expenses

1,536

1,025

49.8 %

3,035

1,543

96.6 %

Foreign exchange result(1)

(32,272)

380

(8584.0) %

(49,462)

(2,299)

2051.6 %

Depreciation and amortization

10,647

6,351

67.6 %

19,955

11,676

70.9 %

Share-based compensation(2)

(5,566)

(5,590)

(0.4) %

(2,535)

19,891

(112.7) %

Equity transaction costs

3,251

(100.0) %

3,251

(100.0) %

Adjusted EBITDA

31,422

27,394

14.7 %

47,132

47,298

(0.4) %

Adjusted EBITDA Margin

10.8 %

15.7 %

(31.2) %

8.9 %

15.0 %

(40.4) %

 

(1) Represents the foreign exchange impact within the net financial result. We do not consider these expenses reflective of the operating performance of the business.

(2) Represents non-cash share-based compensation expense. We do not consider these expenses reflective of the operating performance of the business.

Adjusted Net Income, Adjusted Basic EPS and Adjusted Diluted EPS

We use adjusted net income, adjusted basic EPS and adjusted diluted EPS as measures of operating performance in conjunction with related IFRS measures.

Adjusted basic EPS is used in conjunction with other non-IFRS measures and excludes certain items (as listed below) from the calculation in order to increase comparability of the metric from period to period, which we believe makes it useful for management, our audit committee and investors to assess our financial performance over time.

Diluted earnings per share (EPS) is calculated by dividing net income by the weighted average number of ordinary shares outstanding during the period on a fully diluted basis. For the purpose of operational performance measurement, we calculate adjusted net income, adjusted basic EPS and adjusted diluted EPS in a manner that fully excludes the impact of any costs related to share-based compensation and other costs which are not reflective of our ongoing operations and performance and includes the tax effect on the tax deductible portion of the non-IFRS adjustments.

The table below provides a reconciliation between net income / (loss) to adjusted net income, adjusted basic EPS and adjusted diluted EPS for the periods presented:

Three-month period ended June 30,

(CHF in thousands, except per share data)

2022

2022

2021

2021

Class A

Class B

Class A

Class B

Net income

43,788

5,360

12,843

1,367

Exclude the impact of:

Share-based compensation(1)

(4,959)

(607)

(5,053)

(538)

Equity transaction costs

2,939

312

Tax effect of adjustments(2)

1,082

133

1,907

203

Adjusted Net income

39,911

4,886

12,636

1,344

Number of shares at beginning of period(4)

281,980,806

345,437,500

280,283,750

Number of shares at end of period(4)

282,429,259

345,437,500

245,740,000

345,437,500

Weighted number of outstanding shares(4)

282,182,571

345,437,500

253,332,033

269,517,170

Weighted number of shares with dilutive effects(4)

2,241,734

6,782,573

3,296,613

Weighted number of outstanding shares (diluted and undiluted)(3)(4)

284,424,305

352,220,073

256,628,646

269,517,170

Adjusted Basic EPS (CHF)

0.14

0.014

0.05

0.005

Adjusted Diluted EPS (CHF)

0.14

0.014

0.05

0.005

 

(1) Represents non-cash share-based compensation expense. We do not consider these expenses reflective of the operating performance of the business.

(2) The tax effect has been calculated by applying the local tax rate on the tax deductible portion of the respective adjustments.

(3) Weighted number of outstanding shares (diluted and undiluted) are presented herein in order to calculate Adjusted Basic EPS as Adjusted Net Income for such periods.

(4) Original share numbers have been multiplied by 1,250 to give effect to the Share Capital Reorganization that took place in 2021.

Six-month period ended June 30,

(CHF in thousands, except per share data)

2022

2022

2021

2021

Class A

Class B

Class A

Class B

Net income

56,553

6,939

3,575

183

Exclude the impact of:

Share-based compensation(1)

(2,258)

(277)

18,922

969

Equity transaction costs

3,093

158

Tax effect of adjustments(2)

736

91

(476)

(24)

Adjusted Net income

55,031

6,753

25,114

1,286

Number of shares at beginning of period(4)

279,467,285

345,437,500

271,438.75

Number of shares at end of period(4)

282,429,259

345,437,500

245,740.00

345,437.50

Weighted number of outstanding shares(4)

281,519,631

345,437,500

264,632.14

135,503.11

Weighted number of shares with dilutive effects(4)

2,868,565

7,135,495

4,629.53

Weighted number of outstanding shares (diluted and undiluted)(3)(4)

284,388,196

352,572,995

269,261.67

135,503.11

Adjusted Basic EPS (CHF)

0.20

0.020

0.09

0.009

Adjusted Diluted EPS (CHF)

0.19

0.019

0.09

0.009

 

(1) Represents non-cash share-based compensation expense. We do not consider these expenses reflective of the operating performance of the business.

(2) The tax effect has been calculated by applying the local tax rate on the tax deductible portion of the respective adjustments.

(3) Weighted number of outstanding shares (diluted and undiluted) are presented herein in order to calculate Adjusted Basic EPS as Adjusted Net Income for such periods.

(4) Original share numbers have been multiplied by 1,250 to give effect to the Share Capital Reorganization that took place in 2021.

Net Working Capital

Net working capital is a financial measure that is not defined under IFRS. We use, and believe that certain investors and analysts, use this information to assess liquidity and management use of net working capital resources. We define net working capital as trade receivables, plus inventories, minus trade payables. This measure should not be considered in isolation or as a substitute for any standardized measure under IFRS.

Other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.

As of June 30,

As of December 31,

(CHF in thousands)

2022

2021

% Change

Accounts receivables

158,528

99,264

59.7 %

Inventories

216,713

134,178

61.5 %

Trade payables

(44,443)

(45,939)

(3.3) %

Net working capital

330,798

187,503

76.4 %

Leave a Comment