VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
ONON
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
ONONOn Holding AG
$37.36$12.5B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksONONCash Flow

On Holding AG (ONON) Cash Flow Statement

7Y historyFree accessUpdated daily

Cash conversion is strong with operating cash flow at 2.15x net income in 2026Q2, and FCF margin rebounded to 23.6% from 0.8% in 2026Q1, though working capital swings (e.g., -$122.1M in 2026Q1) and no capital returns (no dividends or buybacks) highlight reinvestment-focused allocation.

Income StatementBalance SheetCash FlowRatios

ONON Cash Flow Statement

Annual statement

ONON Cash Flow Statement

On Holding AG (ONON) cash flow statement — 7-year operating, investing & financing cash flows

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations513.49M322.8M510.6M232.1M-227M16.9M-14.7M-5.22M
Operating CF Margin %-10.71%22.02%12.95%-18.57%2.33%-3.46%-1.95%
Operating CF Growth %380.95%-36.78%119.99%202.25%-1443.2%214.97%-181.72%-
Net Income398.6M194.54M242.3M79.6M57.7M-170.2M-27.5M-1.47M
Depreciation & Amortization139.59M127.4M104.6M64.9M46.4M31.4M12.1M5.34M
Stock-Based Compensation36.7M057.5M27.3M38.3M192.4M48.6M18.84M
Deferred Taxes-74.13M-71.15M37.4M-10.5M20.2M10.6M3.1M4.62M
Other Non-Cash Items172.16M234.85M-73M78.6M-36.2M19.1M4.7M812K
Working Capital Changes-158.82M-162.83M141.8M-7.8M-353.4M-66.4M-55.7M-33.36M
Change in Receivables-37.19M-91.78M-30.1M-46.9M-78.6M-47M-13.5M-21.48M
Change in Inventory-101.25M-78.7M-27.8M-10M-273M-31.8M-61.3M-12.35M
Change in Payables-7.75M-8.79M104M-44.3M65.8M4.3M25.6M3.15M
Cash from Investing-96.66M-75.07M-64.9M-47.1M-82.9M-36.4M-18.6M-9.54M
Capital Expenditures-91.66M-75.07M-60.5M-42.8M-60.3M-24.6M-11M-9.22M
CapEx % of Revenue2.83%2.49%2.61%2.39%4.93%3.4%2.59%3.45%
Acquisitions0000000-321K
Investments--------
Other Investing-5M0-4.4M-4.3M-22.6M-11.8M-7.6M0
Cash from Financing-73.18M-54.44M-55.4M-21.8M6.3M595.9M124.8M-690K
Debt Issued (Net)-36.7M0-51.3M-25.5M-15.4M-13.3M-6.4M-200K
Equity Issued (Net)5.1M12.32M200K00618.3M133.3M0
Dividends Paid00000000
Share Repurchases00000000
Other Financing-41.57M-66.76M-4.3M3.7M21.7M-9.1M-2.1M-490K
Net Change in Cash348.78M212.11M429.7M123.6M-282.1M562.5M90.5M-15.64M
Free Cash Flow424.16M253.18M445.6M184.9M-310M-19.3M-33.3M-14.44M
FCF Margin %13.1%8.4%19.22%10.32%-25.37%-2.66%-7.83%-5.4%
FCF Growth %21.99%-43.18%141%159.65%-1506.22%42.04%-130.69%-
FCF per Share1.260.761.310.57-0.97-0.06-0.11-0.05
FCF Conversion (FCF/Net Income)1.06x1.58x2.11x2.92x-3.93x-0.10x0.53x3.54x
Interest Paid6.5M0000000
Taxes Paid00000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowStable
Top Statement Risk

Working capital volatility

Cash Conversion Swings on Working Capital

Operating cash flow exceeded net income by 2.15x in 2026Q2, but 2026Q1 saw OCF/NI of only 0.22, per reported quarterly data, highlighting extreme quarter-to-quarter volatility.

The OCF/NI ratio swung from 0.22 in 2026Q1 to 2.15 in 2026Q2, driven almost entirely by working capital swings of -$122.1M and +$5.4M respectively. This suggests earnings quality is sound, but cash generation is heavily dependent on the timing of inventory and receivables. Investors should monitor whether the 2026Q2 conversion is sustainable or a one-off unwind of prior quarter's build.

FCF Margin Rebound Masks Seasonal Lows

Free cash flow margin hit 23.6% in 2026Q2, up from 0.8% in 2026Q1, as reported in financial statements; the trailing pattern shows strong Q4 and Q2 peaks.

FCF margin oscillated between -3.3% and 24.6% over the past ten quarters, with 2026Q2's 23.6% near the historical high. The 2026Q1 dip to 0.8% appears tied to working capital outflows, not a deterioration in underlying cash generation. This trajectory suggests a seasonal pattern where Q1 is consistently weak, while Q2 and Q4 capture the bulk of cash conversion.

Capital Intensity Remains Modest

CapEx averaged roughly 2.5% of revenue over the last ten quarters, per reported data, with 2026Q2 at 3.0%, indicating a light-asset model.

CapEx/Revenue has stayed between 1.6% and 3.9%, well below the 5-7% typical for vertically integrated footwear peers. This suggests ONON's outsourced manufacturing keeps capital requirements low, allowing most operating cash flow to convert directly to FCF. The modest uptick in 2026Q2 may reflect retail store build-out, but the absolute level remains manageable.

Working Capital Swings Drive Cash Flow

Working capital changes ranged from -$123.8M to +$66.1M across the last ten quarters, as per financial statements, with 2026Q1 showing a -$122.1M outflow.

The volatility in working capital is the primary driver of quarterly cash flow swings, with 2026Q1's -$122.1M outflow reversing to a +$5.4M inflow in 2026Q2. This pattern suggests inventory build-up ahead of peak selling seasons, but the magnitude of the swings warrants monitoring for potential over-ordering. If inventory continues to grow faster than sales, future markdowns could pressure the 62.8% gross margin.

No Capital Return, All Reinvestment

ONON paid no dividends and made no buybacks in any of the last ten quarters, as reported, leaving all cash flow available for organic reinvestment.

With zero capital returned to shareholders, the $1.02B cash balance appears to be earmarked for retail expansion and brand building. This is consistent with a high-growth phase, but investors should watch for a shift toward capital returns as growth matures. The absence of acquisitions in the data suggests a preference for organic scaling over M&A.

SBC and Inventory Mask Cash Reality

Share-based compensation totaled $12.2M in 2026Q2, per reported figures, while inventory build-up drove a -$122.1M working capital outflow in 2026Q1.

SBC is modest relative to operating cash flow, but it still represents a non-cash expense that inflates reported earnings. More concerning is the inventory build-up, which may indicate either strategic pre-positioning or a slowdown in sell-through. The skipped guidance in the latest quarter, combined with rising inventory, suggests investors should monitor for potential margin erosion if demand softens.

ONON — Frequently Asked Questions

Quick answers to the most common questions about buying ONON stock.

How much cash does On Holding AG (ONON) generate from operations?

On Holding AG (ONON) generated $322.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is On Holding AG's free cash flow?

On Holding AG (ONON) generated $253.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is On Holding AG's capital expenditure (CapEx)?

On Holding AG (ONON) spent $75.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.