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.
On Holding AG (ONON) cash flow statement — 7-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 |
|---|
| Cash from Operations | 513.49M | 322.8M | 510.6M | 232.1M | -227M | 16.9M | -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 Income | 398.6M | 194.54M | 242.3M | 79.6M | 57.7M | -170.2M | -27.5M | -1.47M |
| Depreciation & Amortization | 139.59M | 127.4M | 104.6M | 64.9M | 46.4M | 31.4M | 12.1M | 5.34M |
| Stock-Based Compensation | 36.7M | 0 | 57.5M | 27.3M | 38.3M | 192.4M | 48.6M | 18.84M |
| Deferred Taxes | -74.13M | -71.15M | 37.4M | -10.5M | 20.2M | 10.6M | 3.1M | 4.62M |
| Other Non-Cash Items | 172.16M | 234.85M | -73M | 78.6M | -36.2M | 19.1M | 4.7M | 812K |
| Working Capital Changes | -158.82M | -162.83M | 141.8M | -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 | -8.79M | 104M | -44.3M | 65.8M | 4.3M | 25.6M | 3.15M |
| 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 Revenue | 2.83% | 2.49% | 2.61% | 2.39% | 4.93% | 3.4% | 2.59% | 3.45% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -321K |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | -5M | 0 | -4.4M | -4.3M | -22.6M | -11.8M | -7.6M | 0 |
| Cash from Financing | -73.18M | -54.44M | -55.4M | -21.8M | 6.3M | 595.9M | 124.8M | -690K |
| Debt Issued (Net) | -36.7M | 0 | -51.3M | -25.5M | -15.4M | -13.3M | -6.4M | -200K |
| Equity Issued (Net) | 5.1M | 12.32M | 200K | 0 | 0 | 618.3M | 133.3M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -41.57M | -66.76M | -4.3M | 3.7M | 21.7M | -9.1M | -2.1M | -490K |
| Net Change in Cash | 348.78M | 212.11M | 429.7M | 123.6M | -282.1M | 562.5M | 90.5M | -15.64M |
| Free Cash Flow | 424.16M | 253.18M | 445.6M | 184.9M | -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 Share | 1.26 | 0.76 | 1.31 | 0.57 | -0.97 | -0.06 | -0.11 | -0.05 |
| FCF Conversion (FCF/Net Income) | 1.06x | 1.58x | 2.11x | 2.92x | -3.93x | -0.10x | 0.53x | 3.54x |
| Interest Paid | 6.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ONON stock.
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.
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.
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.
Key Metrics
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.