Consolidated Statement of Changes in Equity

					Retained earnings
in CHF 1 000	Share capital	Mandatory convertible note	Capital reserves	Treasury shares	Goodwill offset	CF hedging reserve	Other	Trans- lation reserve	Total equity
Balance at 1 January 2024	34 112	59 069	113 208	–2 775	–127 407	-	75 513	–20 231	131 489
Net profit	-	-	-	-	-	-	11 886	-	11 886
Share-based payments	-	-	-	347	-	-	564	-	911
Change in Cash Flow Hedging	-	-	-	-	-	164	-	-	164
Goodwill offset 1)	-	-	-	-	–15 062	-	-	-	–15 062
Purchase of treasury shares	-	-	-	–4 490	-	-	-	-	–4 490
Sale of treasury shares	-	-	-	1 182	-	-	29	-	1 211
Conversion of mandatory convertible note 2)	674	–3 204	2 530	-	-	-	-	-	-
Transaction costs on issuance of mandatory convertible note	-	60	–103	-	-	-	-	-	–43
Translation adjustment	-	-	-	-	-	-	-	4 990	4 990
Balance at 30 June 2024	34 786	55 925	115 635	–5 736	–142 469	164	87 992	–15 241	131 056

					Retained earnings
in CHF 1 000	Share capital	Mandatory convertible note	Capital reserves	Treasury shares	Goodwill offset	CF hedging reserve	Other	Trans- lation reserve	Total equity
Balance at 1 January 2025	45 649	5 284	154 773	–5 716	–151 182	62	104 193	–16 411	136 652
Net profit	-	-	-	-	-	-	8 478	-	8 478
Share-based payments	-	-	–324	977	-	-	352	-	1 005
Change in Cash Flow Hedging	-	-	-	-	-	–62	-	-	–62
Goodwill offset 1)	-	-	-	-	8 868	-	-	-	8 868
Purchase of treasury shares	-	-	-	–2 241	-	-	-	-	–2 241
Sale of treasury shares	-	-	307	2 359	-	-	-	-	2 666
Conversion of mandatory convertible note 2)	1 000	–4 747	3 747	-	-	-	-	-	-
Transaction costs on conversion of mandatory convertible note	-	87	–153	-	-	-	-	-	–66
Translation adjustment	-	-	-	-	-	-	-	–5 544	–5 544
Balance at 30 June 2025	46 649	624	158 350	–4 621	–142 314	-	113 023	–21 955	149 756

1) Refer to note "4 Change in Scope of Consolidation".

2) Refer to note "5 Equity".

←

Consolidated cash flow statement

Notes 1–6

→