Exhibit Number | Description | |||||||
Amer Sports, Inc. | ||||||||
By: | /s/ Andrew E. Page | |||||||
Name: | Andrew E. Page | |||||||
Title: | Chief Financial Officer |
For the three months ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Revenue | $ | 1,472.5 | $ | 1,192.5 | ||||||||||
Constant Currency Revenue (1) | $ | 1,508.2 | $ | 1,192.5 | ||||||||||
Net income attributable to equity holders of the Company | $ | 134.6 | $ | 5.1 | ||||||||||
Net income margin | 9.1 | % | 0.4 | % | ||||||||||
EBITDA (2) | $ | 291.9 | $ | 171.5 | ||||||||||
Adjusted EBITDA (2) | $ | 299.4 | $ | 181.6 | ||||||||||
Adjusted EBITDA Margin (2) | 20.3 | % | 15.2 | % | ||||||||||
Adjusted net income attributable to equity holders of the Company (2) | $ | 148.1 | $ | 50.2 | ||||||||||
Segment Revenue | ||||||||||||||
Technical Apparel | $ | 663.8 | $ | 517.1 | ||||||||||
Outdoor Performance | $ | 502.4 | $ | 401.8 | ||||||||||
Ball & Racquet Sports | $ | 306.3 | $ | 273.6 | ||||||||||
Segment Adjusted Operating Profit | ||||||||||||||
Technical Apparel | $ | 157.8 | $ | 117.3 | ||||||||||
Outdoor Performance | $ | 73.8 | $ | 19.4 | ||||||||||
Ball & Racquet Sports | $ | 20.2 | $ | 10.8 |
For the three months ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Revenue | $ | 1,472.5 | $ | 1,192.5 | ||||||||||
Cost of goods sold | (621.4) | (544.4) | ||||||||||||
Gross profit | 851.1 | 648.1 | ||||||||||||
Selling, general and administrative expenses | (641.9) | (543.8) | ||||||||||||
Impairment losses | (0.3) | (1.3) | ||||||||||||
Other operating income | 5.3 | 6.0 | ||||||||||||
Operating profit | 214.2 | 109.0 | ||||||||||||
Interest expense | (22.0) | (68.3) | ||||||||||||
Foreign currency exchange gains/(losses), net & other finance costs | 3.9 | (14.0) | ||||||||||||
Loss on debt extinguishment | — | (14.3) | ||||||||||||
Interest income | 1.5 | 2.7 | ||||||||||||
Net finance cost | (16.6) | (93.9) | ||||||||||||
Income before tax | 197.6 | 15.1 | ||||||||||||
Income tax expense | (59.5) | (8.2) | ||||||||||||
Net income | $ | 138.1 | $ | 6.9 | ||||||||||
Net income attributable to: | ||||||||||||||
Equity holders of the Company | $ | 134.6 | $ | 5.1 | ||||||||||
Non-controlling interests | $ | 3.5 | $ | 1.8 |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Revenue | $ | 1,472.5 | $ | 1,192.5 | $ | 280.0 | 23.5 | % | ||||||||||||||||||
Channel Revenues | ||||||||||||||||||||||||||
Wholesale | $ | 779.9 | $ | 694.7 | $ | 85.2 | 12.3 | % | ||||||||||||||||||
DTC | 692.6 | 497.8 | 194.8 | 39.1 | % | |||||||||||||||||||||
Total | $ | 1,472.5 | $ | 1,192.5 | $ | 280.0 | 23.5 | % | ||||||||||||||||||
Geographic Revenues | ||||||||||||||||||||||||||
Americas | $ | 464.7 | $ | 414.9 | $ | 49.8 | 12.0 | % | ||||||||||||||||||
Greater China (1) | 446.0 | 311.6 | 134.4 | 43.1 | % | |||||||||||||||||||||
EMEA | 404.9 | 360.6 | 44.3 | 12.3 | % | |||||||||||||||||||||
Asia Pacific (2) | 156.9 | 105.4 | 51.5 | 48.9 | % | |||||||||||||||||||||
Total | $ | 1,472.5 | $ | 1,192.5 | $ | 280.0 | 23.5 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Gross profit | $ | 851.1 | $ | 648.1 | $ | 203.0 | 31.3 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Selling, general and administrative expenses | $ | (641.9) | $ | (543.8) | $ | (98.1) | 18.0 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Interest expense | $ | (22.0) | $ | (68.3) | $ | 46.3 | (67.8 | %) |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Foreign currency exchange gains/(losses), net & other finance costs | $ | 3.9 | $ | (14.0) | $ | 17.9 | (127.9 | %) |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Loss on debt extinguishment | $ | — | $ | (14.3) | $ | 14.3 | (100.0) | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Income tax expense | $ | (59.5) | $ | (8.2) | $ | (51.3) | 625.6 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Technical Apparel | $ | 663.8 | 517.1 | $ | 146.7 | 28.4 | % | |||||||||||||||||||
Outdoor Performance | 502.4 | 401.8 | 100.6 | 25.0 | % | |||||||||||||||||||||
Ball & Racquet Sports | 306.3 | 273.6 | 32.7 | 12.0 | % | |||||||||||||||||||||
Total | $ | 1,472.5 | $ | 1,192.5 | $ | 280.0 | 23.5 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Technical Apparel | $ | 157.8 | $ | 117.3 | $ | 40.5 | 34.5 | % | ||||||||||||||||||
Outdoor Performance | 73.8 | 19.4 | 54.4 | 280.4 | % | |||||||||||||||||||||
Ball & Racquet Sports | 20.2 | 10.8 | 9.4 | 87.0 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Technical Apparel | $ | 35.7 | $ | 28.0 | $ | 7.7 | 27.5 | % | ||||||||||||||||||
Outdoor Performance | 30.9 | 25.3 | 5.6 | 22.1 | % | |||||||||||||||||||||
Ball & Racquet Sports | 9.7 | 7.6 | 2.1 | 27.6 | % | |||||||||||||||||||||
Total | $ | 76.3 | $ | 60.9 | $ | 15.4 | 25.3 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Channel Revenues | ||||||||||||||||||||||||||
Wholesale | $ | 203.2 | $ | 166.8 | $ | 36.4 | 21.8 | % | ||||||||||||||||||
DTC | 460.6 | 350.3 | 110.3 | 31.5 | % | |||||||||||||||||||||
Total | $ | 663.8 | $ | 517.1 | $ | 146.7 | 28.4 | % |
As of March 31, | Change | |||||||||||||||||||
2025 | 2024 | % | ||||||||||||||||||
Store Count (1) | ||||||||||||||||||||
Arc'teryx | 176 | 146 | 20.5 | % | ||||||||||||||||
Peak Performance | 44 | 44 | — | % | ||||||||||||||||
Total | 220 | 190 | 15.8 | % | ||||||||||||||||
Omni-comp (2) | 18.9 | % | 36.0 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Channel Revenues | ||||||||||||||||||||||||||
Wholesale | $ | 320.3 | $ | 293.2 | $ | 27.1 | 9.2 | % | ||||||||||||||||||
DTC | 182.1 | 108.6 | 73.5 | 67.7 | % | |||||||||||||||||||||
Total | $ | 502.4 | $ | 401.8 | $ | 100.6 | 25.0 | % |
As of March 31, | Change | |||||||||||||||||||
2025 | 2024 | % | ||||||||||||||||||
Store count (1) | ||||||||||||||||||||
Salomon | 241 | 137 | 75.9 | % | ||||||||||||||||
Atomic | 2 | 2 | — | % | ||||||||||||||||
Total | 243 | 139 | 74.8 | % | ||||||||||||||||
Omni-comp (2) | 28.0 | % | 32.0 | % |
For the three months ended March 31, | Change | |||||||||||||||||||||||||
In millions | 2025 | 2024 | $ | % | ||||||||||||||||||||||
Channel Revenues | ||||||||||||||||||||||||||
Wholesale | $ | 256.4 | $ | 234.7 | $ | 21.7 | 9.2 | % | ||||||||||||||||||
DTC | 49.9 | 38.9 | 11.0 | 28.3 | % | |||||||||||||||||||||
Total | $ | 306.3 | $ | 273.6 | $ | 32.7 | 12.0 | % |
As of March 31, | Change | |||||||||||||||||||
2025 | 2024 | % | ||||||||||||||||||
Store count (1) | ||||||||||||||||||||
Wilson | 55 | 19 | 189.5 | % | ||||||||||||||||
Total | 55 | 19 | 189.5 | % | ||||||||||||||||
Omni-comp (2) | 12.0 | % | 0.0 | % |
For the three months ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Revenue | $ | 1,472.5 | $ | 1,192.5 | ||||||||||
Net income attributable to equity holders of the Company | 134.6 | 5.1 | ||||||||||||
Net income attributable to non-controlling interests | 3.5 | 1.8 | ||||||||||||
Depreciation and amortization (1) | 77.7 | 62.5 | ||||||||||||
Interest expense (2) | 22.0 | 68.3 | ||||||||||||
Foreign currency exchange (gains)/losses, net & other finance costs | (3.9) | 14.0 | ||||||||||||
Loss on debt extinguishment | — | 14.3 | ||||||||||||
Interest income | (1.5) | (2.7) | ||||||||||||
Income tax expense | 59.5 | 8.2 | ||||||||||||
EBITDA | 291.9 | 171.5 | ||||||||||||
Restructuring expenses (3) | 2.9 | 0.9 | ||||||||||||
Expenses related to transaction activities (4) | 0.3 | 5.8 | ||||||||||||
Expenses related to certain legal proceedings (5) | (0.7) | — | ||||||||||||
Share-based payments (6) | 5.0 | 3.4 | ||||||||||||
Adjusted EBITDA | $ | 299.4 | $ | 181.6 | ||||||||||
Net income margin | 9.1 | % | 0.4 | % | ||||||||||
Adjusted EBITDA Margin | 20.3 | % | 15.2 | % |
For the three months ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Net income attributable to equity holders of the Company | $ | 134.6 | $ | 5.1 | ||||||||||
Depreciation and amortization on PPA fair value step up (1) | 10.5 | 10.7 | ||||||||||||
Restructuring expenses (2) | 2.9 | 0.9 | ||||||||||||
Expenses related to transaction activities (3) | 0.3 | 23.9 | ||||||||||||
Expenses related to certain legal proceedings (4) | (0.7) | — | ||||||||||||
Share-based payments (5) | 5.0 | 3.4 | ||||||||||||
Loss on debt extinguishment | — | 14.3 | ||||||||||||
Income tax expense on adjustments (6) | (4.5) | (8.1) | ||||||||||||
Adjusted net income attributable to equity holders of the Company | $ | 148.1 | $ | 50.2 |
For the three months ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Depreciation and amortization on PPA fair value step up | $ | (2.6) | $ | (2.7) | ||||||||||
Restructuring expenses | (0.7) | (0.2) | ||||||||||||
Expenses related to transaction activities | (0.1) | (2.9) | ||||||||||||
Expenses related to certain legal proceedings | 0.2 | — | ||||||||||||
Share-based payments | (1.3) | (0.9) | ||||||||||||
Loss on debt extinguishment | — | (1.4) | ||||||||||||
Total tax expense on adjustments | $ | (4.5) | $ | (8.1) |
For the three months ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Net cash flows from operating activities | $ | 163.7 | $ | 116.5 | ||||||||||
Net cash flows used in investing activities | (69.2) | (67.3) | ||||||||||||
Net cash flows used in financing activities | (27.4) | (184.9) |
Domicile: | Cayman Islands | ||||
Address: | Cricket Square, Hutchins Drive | ||||
P.O. Box 2681 | |||||
Grand Cayman KY1-1111 | |||||
Cayman Islands | |||||
Entity registration number: | 358866 |
For the Three Months Ended March 31, | ||||||||||||||||||||
In millions (except for earnings per share information) | Notes | 2025 | 2024 | |||||||||||||||||
Revenue | 4 | $ | 1,472.5 | $ | 1,192.5 | |||||||||||||||
Cost of goods sold | (621.4) | (544.4) | ||||||||||||||||||
Gross profit | 851.1 | 648.1 | ||||||||||||||||||
Selling, general and administrative expenses | (641.9) | (543.8) | ||||||||||||||||||
Impairment losses | (0.3) | (1.3) | ||||||||||||||||||
Other operating income | 5.3 | 6.0 | ||||||||||||||||||
Operating profit | 214.2 | 109.0 | ||||||||||||||||||
Interest expense | (22.0) | (68.3) | ||||||||||||||||||
Foreign currency exchange gains/(losses), net & other finance costs | 3.9 | (14.0) | ||||||||||||||||||
Loss on debt extinguishment | — | (14.3) | ||||||||||||||||||
Interest income | 1.5 | 2.7 | ||||||||||||||||||
Net finance cost | 6 | (16.6) | (93.9) | |||||||||||||||||
Income before tax | 197.6 | 15.1 | ||||||||||||||||||
Income tax expense | 7 | (59.5) | (8.2) | |||||||||||||||||
Net income | $ | 138.1 | $ | 6.9 | ||||||||||||||||
Net income attributable to: | ||||||||||||||||||||
Equity holders of the Company | $ | 134.6 | $ | 5.1 | ||||||||||||||||
Non-controlling interests | $ | 3.5 | $ | 1.8 | ||||||||||||||||
Earnings per share | 17 | |||||||||||||||||||
Basic earnings per share | $ | 0.24 | $ | 0.01 | ||||||||||||||||
Diluted earnings per share | $ | 0.24 | $ | 0.01 | ||||||||||||||||
Net income | $ | 138.1 | $ | 6.9 | ||||||||||||||||
For the Three Months Ended March 31, | ||||||||||||||||||||
In millions (except for earnings per share information) | Notes | 2025 | 2024 | |||||||||||||||||
Other comprehensive income (OCI) | ||||||||||||||||||||
Items that will not be reclassified to the statement of income | ||||||||||||||||||||
Remeasurement effects of postemployment benefit plans | 0.6 | (3.9) | ||||||||||||||||||
Income tax related to remeasurement effects | (0.2) | 1.0 | ||||||||||||||||||
Items that subsequently may be reclassified to the statement of income | ||||||||||||||||||||
Translation differences | 95.1 | 65.0 | ||||||||||||||||||
Cash flow hedges | (36.0) | 21.4 | ||||||||||||||||||
Income tax related to cash flow hedges | 7.3 | (4.3) | ||||||||||||||||||
Tax windfall on share-based payments | 0.1 | — | ||||||||||||||||||
Other comprehensive income, net of tax | 66.9 | 79.2 | ||||||||||||||||||
TOTAL COMPREHENSIVE INCOME | $ | 205.0 | $ | 86.1 | ||||||||||||||||
Total comprehensive income attributable to: | ||||||||||||||||||||
Equity holders of the Company | $ | 201.5 | $ | 84.3 | ||||||||||||||||
Non-controlling interests | $ | 3.5 | $ | 1.8 |
In millions | Notes | March 31, 2025 | December 31, 2024 | |||||||||||||||||
NON-CURRENT ASSETS | ||||||||||||||||||||
Intangible assets | 8 | $ | 2,638.4 | $ | 2,590.1 | |||||||||||||||
Goodwill | 8 | 2,161.9 | 2,127.7 | |||||||||||||||||
Property, plant and equipment | 9 | 561.2 | 549.5 | |||||||||||||||||
Right-of-use assets | 565.4 | 524.3 | ||||||||||||||||||
Non-current financial assets | 16.9 | 16.8 | ||||||||||||||||||
Defined benefit pension assets | 11.3 | 11.7 | ||||||||||||||||||
Other non-current assets | 46.2 | 49.3 | ||||||||||||||||||
Deferred tax assets | 81.7 | 67.6 | ||||||||||||||||||
TOTAL NON-CURRENT ASSETS | 6,083.0 | 5,937.0 | ||||||||||||||||||
CURRENT ASSETS | ||||||||||||||||||||
Inventories | 10 | 1,267.2 | 1,223.3 | |||||||||||||||||
Accounts receivable, net | 549.8 | 607.1 | ||||||||||||||||||
Prepaid expenses and other receivables | 193.7 | 213.2 | ||||||||||||||||||
Current tax assets | 11.6 | 10.3 | ||||||||||||||||||
Cash and cash equivalents | 422.1 | 345.4 | ||||||||||||||||||
TOTAL CURRENT ASSETS | 2,444.4 | 2,399.3 | ||||||||||||||||||
TOTAL ASSETS | $ | 8,527.4 | $ | 8,336.3 |
For the Three Months Ended March 31, | ||||||||||||||||||||
In millions | Notes | 2025 | 2024 | |||||||||||||||||
NET CASH FLOW FROM OPERATING ACTIVITIES | ||||||||||||||||||||
Net income | $ | 138.1 | $ | 6.9 | ||||||||||||||||
Adjustments for: | ||||||||||||||||||||
Depreciation and amortization | 77.7 | 62.5 | ||||||||||||||||||
Impairment losses | 0.3 | 1.3 | ||||||||||||||||||
Share-based payment expense | 5 | 6.5 | 1.0 | |||||||||||||||||
Other non-cash valuation losses | — | 1.4 | ||||||||||||||||||
Interest income | 6 | (1.5) | (2.7) | |||||||||||||||||
Interest expense | 6 | 22.0 | 68.3 | |||||||||||||||||
Foreign currency exchange losses, net & other finance costs | 6 | (3.9) | 14.0 | |||||||||||||||||
Loss on debt extinguishment | 6 | — | 14.3 | |||||||||||||||||
Income tax expense | 7 | 59.5 | 8.2 | |||||||||||||||||
Changes in: | ||||||||||||||||||||
Inventories | (26.2) | (17.9) | ||||||||||||||||||
Accounts receivables | 66.7 | 28.2 | ||||||||||||||||||
Prepaid expenses and other assets | 4.5 | 23.2 | ||||||||||||||||||
Accounts payables | (71.4) | (11.5) | ||||||||||||||||||
Other liabilities | (39.4) | 1.2 | ||||||||||||||||||
Cash generated from operating activities | 232.9 | 198.4 | ||||||||||||||||||
Interest paid | (35.6) | (54.5) | ||||||||||||||||||
Interest received | 4.1 | 2.8 | ||||||||||||||||||
Income taxes paid | (37.7) | (30.2) | ||||||||||||||||||
Net cash flows from operating activities | 163.7 | 116.5 | ||||||||||||||||||
NET CASH FLOW FROM INVESTING ACTIVITIES | ||||||||||||||||||||
Acquisition of property, plant and equipment | (41.1) | (58.7) | ||||||||||||||||||
Acquisition of intangible assets | (26.6) | (4.5) | ||||||||||||||||||
Acquisition of right-of-use assets | (1.5) | (4.1) | ||||||||||||||||||
Net cash flows used in investing activities | (69.2) | (67.3) | ||||||||||||||||||
For the Three Months Ended March 31, | ||||||||||||||||||||
In millions | Notes | 2025 | 2024 | |||||||||||||||||
NET CASH FLOW FROM FINANCING ACTIVITIES | ||||||||||||||||||||
Repayments of short-term borrowings from financial institutions | — | (90.0) | ||||||||||||||||||
Net (repayments of)/proceeds from revolving credit facilities | — | (284.9) | ||||||||||||||||||
Proceeds from long-term borrowings from financial institutions | — | 2,027.3 | ||||||||||||||||||
Repayments of long-term borrowings from financial institutions | — | (1,830.5) | ||||||||||||||||||
Repayments of long-term borrowings from related parties | — | (1,460.4) | ||||||||||||||||||
Proceeds from share issuance | — | 1,514.8 | ||||||||||||||||||
Proceeds from exercise of share options | 10.9 | — | ||||||||||||||||||
Payments of lease liabilities | (25.5) | (22.9) | ||||||||||||||||||
Payments of debt issuance costs | (0.5) | (2.1) | ||||||||||||||||||
Settlements of forward contracts and balance sheet hedges | (12.2) | (31.0) | ||||||||||||||||||
Release of derivative contract collateral | 1.5 | — | ||||||||||||||||||
Other financing items | (1.6) | (5.2) | ||||||||||||||||||
Net cash flows used in financing activities | (27.4) | (184.9) | ||||||||||||||||||
CHANGE IN CASH AND CASH EQUIVALENTS | 67.1 | (135.7) | ||||||||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Cash and cash equivalents at period end | 422.1 | 337.3 | ||||||||||||||||||
Translation differences | 9.6 | (10.4) | ||||||||||||||||||
Cash and cash equivalents at the beginning of the period | 345.4 | 483.4 | ||||||||||||||||||
CHANGE IN CASH AND CASH EQUIVALENTS | $ | 67.1 | $ | (135.7) | ||||||||||||||||
Supplemental disclosure of cash flow information | ||||||||||||||||||||
NON-CASH INVESTING ACTIVITIES | ||||||||||||||||||||
Capital expenditures in accounts payable | $ | (31.5) | $ | (19.8) | ||||||||||||||||
NON-CASH FINANCING ACTIVITIES | ||||||||||||||||||||
Equitization of related party loans and interest | $ | — | $ | 2,562.0 |
Equity (deficit) attributable to equity holders of the parent company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated deficit and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In millions | Share capital | Share premium | Capital reserve | Cash flow hedge reserve | Translation differences | Remeasurements | Other reserves | Accumulated deficit | Non-controlling interests | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2024 | $ | 642.2 | $ | — | $ | 227.2 | $ | (10.6) | $ | 0.6 | $ | 40.6 | $ | (2.7) | $ | (1,057.5) | $ | 3.4 | $ | (156.8) | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income/(loss) | — | — | — | 17.2 | 65.0 | (2.9) | — | — | — | 79.2 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income for the period | — | — | — | — | — | — | — | 5.1 | 1.8 | 6.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income/(loss), net of tax | — | — | — | 17.2 | 65.0 | (2.9) | — | 5.1 | 1.8 | 86.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Transactions with owners: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based payments | — | — | — | — | — | — | 26.3 | — | — | 26.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Elimination of Class A and B shares | (642.2) | — | — | — | — | — | — | — | — | (642.2) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital increase - share issuance | 16.9 | 2,133.4 | — | — | — | — | — | — | — | 2,150.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Contribution of related party debt to equity | — | — | 2,562.0 | — | — | — | — | — | — | 2,562.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2024 | $ | 16.9 | $ | 2,133.4 | $ | 2,789.2 | $ | 6.6 | $ | 65.6 | $ | 37.7 | $ | 23.6 | $ | (1,052.4) | $ | 5.2 | $ | 4,025.5 | ||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2025 | $ | 18.4 | $ | 3,189.1 | $ | 2,789.2 | $ | 19.6 | $ | (137.6) | $ | 42.5 | $ | 63.0 | $ | (984.9) | $ | 9.1 | $ | 5,008.4 | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive (loss)/income | — | — | — | (28.7) | 95.1 | 0.4 | 0.1 | — | — | 66.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income for the period | — | — | — | — | — | — | — | 134.6 | 3.5 | 138.1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive (loss)/income, net of tax | — | — | — | (28.7) | 95.1 | 0.4 | 0.1 | 134.6 | 3.5 | 205.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Transactions with owners: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Share-based payments | — | — | — | — | — | — | 6.5 | — | — | 6.5 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares issued for exercise/vesting of share based payments | 0.1 | 10.8 | — | — | — | — | — | — | — | 10.9 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at March 31, 2025 | $ | 18.5 | $ | 3,199.9 | $ | 2,789.2 | $ | (9.1) | $ | (42.5) | $ | 42.9 | $ | 69.6 | $ | (850.3) | $ | 12.6 | $ | 5,230.8 |
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS | PAGE NUMBER | |||||||
NOTE 1 | The Company | |||||||
NOTE 2 | Summary of Material Accounting Policies | |||||||
NOTE 3 | Segment Reporting | |||||||
NOTE 4 | Revenue from Contracts with Customers | |||||||
NOTE 5 | Share-Based Payments | |||||||
NOTE 6 | Net Finance Cost | |||||||
NOTE 7 | Income Taxes | |||||||
NOTE 8 | Intangible Assets | |||||||
NOTE 9 | Property, Plant and Equipment | |||||||
NOTE 10 | Inventories | |||||||
NOTE 11 | Borrowings | |||||||
NOTE 12 | Other Current Liabilities | |||||||
NOTE 13 | Provisions | |||||||
NOTE 14 | Commitments | |||||||
NOTE 15 | Related Party Transactions | |||||||
NOTE 16 | Balance Sheet Values of Financial Assets and Liabilities by Measurement Categories | |||||||
NOTE 17 | Earnings Per Share | |||||||
NOTE 18 | Subsequent Events |
Revenue | Depreciation & Amortization | |||||||||||||||||||||||||
In millions | 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||||
Technical Apparel | $ | 663.8 | $ | 517.1 | $ | 35.7 | $ | 28.0 | ||||||||||||||||||
Outdoor Performance | 502.4 | 401.8 | 30.9 | 25.3 | ||||||||||||||||||||||
Ball & Racquet Sports | 306.3 | 273.6 | 9.7 | 7.6 | ||||||||||||||||||||||
Total Reportable Segments | 1,472.5 | 1,192.5 | 76.3 | 60.9 | ||||||||||||||||||||||
Corporate | — | — | 1.4 | 1.6 | ||||||||||||||||||||||
Total | $ | 1,472.5 | $ | 1,192.5 | $ | 77.7 | $ | 62.5 |
In millions | 2025 | 2024 | ||||||||||||
Technical Apparel | $ | 157.8 | $ | 117.3 | ||||||||||
Outdoor Performance | 73.8 | 19.4 | ||||||||||||
Ball & Racquet Sports | 20.2 | 10.8 | ||||||||||||
Total Adjusted Operating Profit of Reportable Segments | 251.8 | 147.5 | ||||||||||||
Corporate expenses (1) | (19.6) | (17.7) | ||||||||||||
Adjustments: | ||||||||||||||
Depreciation and amortization on PPA fair value step up (2) | (10.5) | (10.7) | ||||||||||||
Restructuring expenses (3) | (2.9) | (0.9) | ||||||||||||
Expenses related to transaction activities (4) | (0.3) | (5.8) | ||||||||||||
Expenses related to certain legal proceedings (5) | 0.7 | — | ||||||||||||
Share-based payment expenses (6) | (5.0) | (3.4) | ||||||||||||
Interest expense | (22.0) | (68.3) | ||||||||||||
Foreign currency exchange losses, net & other finance costs | 3.9 | (14.0) | ||||||||||||
Loss on debt extinguishment | — | (14.3) | ||||||||||||
Interest income | 1.5 | 2.7 | ||||||||||||
Income before tax | $ | 197.6 | $ | 15.1 |
For the Three Months Ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Americas (1) | $ | 464.7 | $ | 414.9 | ||||||||||
Greater China (2) | 446.0 | 311.6 | ||||||||||||
EMEA (3) | 404.9 | 360.6 | ||||||||||||
Asia Pacific (4) | 156.9 | 105.4 | ||||||||||||
Total | $ | 1,472.5 | $ | 1,192.5 |
For the Three Months Ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Wholesale | ||||||||||||||
Technical Apparel | $ | 203.2 | $ | 166.8 | ||||||||||
Outdoor Performance | 320.3 | 293.2 | ||||||||||||
Ball & Racquet Sports | 256.4 | 234.7 | ||||||||||||
779.9 | 694.7 | |||||||||||||
DTC | ||||||||||||||
Technical Apparel | $ | 460.6 | $ | 350.3 | ||||||||||
Outdoor Performance | 182.1 | 108.6 | ||||||||||||
Ball & Racquet Sports | 49.9 | 38.9 | ||||||||||||
692.6 | 497.8 | |||||||||||||
Total | $ | 1,472.5 | $ | 1,192.5 |
For the Three Months Ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Restricted and performance share units | $ | 3.8 | $ | 0.1 | ||||||||||
Equity-settled share options | 2.7 | 1.0 | ||||||||||||
Cash-settled awards | 0.0 | (1.0) | ||||||||||||
Total | $ | 6.5 | $ | 0.1 |
For the Three Months Ended March 31, | |||||||||||||||||||||||
2025 | 2024 | ||||||||||||||||||||||
2019 & 2023 ESOP | Number of options | Weighted average exercise price | Number of options | Weighted average exercise price | |||||||||||||||||||
Outstanding at January 1, | 12,707,244 | $ | 10.02 | 14,911,455 | $ | 9.92 | |||||||||||||||||
Granted during the year | — | — | — | — | |||||||||||||||||||
Forfeited during the year | (1,027,769) | 10.55 | — | — | |||||||||||||||||||
Exercised during the year | (153,473) | 10.31 | — | — | |||||||||||||||||||
Outstanding at March 31, | 11,526,002 | 9.98 | 14,911,455 | 9.92 | |||||||||||||||||||
Exercisable at March 31, | 6,264,431 | $ | 9.93 | — | $ | — |
For the Three Months Ended March 31, | |||||||||||||||||||||||
2025 | 2024 | ||||||||||||||||||||||
RSU's | Number of units | Weighted Average Grant Date Fair Value | Number of units | Weighted Average Grant Date Fair Value | |||||||||||||||||||
Outstanding at January 1, | 1,018,974 | $ | 13.63 | — | $ | — | |||||||||||||||||
Granted during the year | 6,448 | 27.98 | 53,844 | 13.00 | |||||||||||||||||||
Vested during the year | (57,850) | 13.04 | — | — | |||||||||||||||||||
Forfeited during the year | (16,405) | 13.84 | — | — | |||||||||||||||||||
Outstanding at March 31, | 951,167 | $ | 13.76 | 53,844 | $ | 13.00 |
For the Three Months Ended March 31, | |||||||||||||||||||||||
2025 | 2024 | ||||||||||||||||||||||
PSU's | Number of units | Weighted Average Grant Date Fair Value | Number of units | Weighted Average Grant Date Fair Value | |||||||||||||||||||
Outstanding at January 1, | 1,888,821 | $ | 14.55 | — | $ | — | |||||||||||||||||
Granted during the year | — | — | — | — | |||||||||||||||||||
Vested during the year | (7,333) | 14.55 | — | — | |||||||||||||||||||
Forfeited during the year | (30,573) | 14.61 | — | — | |||||||||||||||||||
Outstanding at March 31, | 1,850,915 | $ | 14.55 | — | $ | — |
For the Three Months Ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Interest income | $ | 1.5 | $ | 2.7 | ||||||||||
Interest expense | ||||||||||||||
Interest expense on interest bearing debt | (14.5) | (42.1) | ||||||||||||
Interest expense on lease liabilities | (7.2) | (4.3) | ||||||||||||
Interest expense related to pension liabilities | (0.1) | (0.1) | ||||||||||||
Interest expense to related parties | — | (21.8) | ||||||||||||
Other interest expense | (0.2) | — | ||||||||||||
(22.0) | (68.3) | |||||||||||||
Foreign currency exchange gains/(losses), net & other finance costs | ||||||||||||||
Exchange rate gains/(losses) | 5.9 | (11.7) | ||||||||||||
Change in fair value of interest rate derivative instruments not used in hedge accounting | — | (0.4) | ||||||||||||
Other finance cost | (2.0) | (1.9) | ||||||||||||
3.9 | (14.0) | |||||||||||||
Loss on debt extinguishment | — | (14.3) | ||||||||||||
Net finance cost | $ | (16.6) | $ | (93.9) |
In millions | Land | Buildings and constructions | Machinery and equipment | Advances paid and construction in progress | Property, plant and equipment | |||||||||||||||||||||||||||
Initial cost at January 1, 2025 | $ | 35.6 | $ | 476.5 | $ | 490.5 | $ | 48.5 | $ | 1,051.1 | ||||||||||||||||||||||
Additions | — | 3.5 | 4.7 | 17.4 | 25.6 | |||||||||||||||||||||||||||
Disposals | — | (2.6) | (0.4) | — | (3.0) | |||||||||||||||||||||||||||
Transfers | — | 6.8 | 3.4 | (10.2) | — | |||||||||||||||||||||||||||
Translation differences | 1.2 | 10.4 | 12.5 | 1.1 | 25.2 | |||||||||||||||||||||||||||
Balance at March 31, 2025 | $ | 36.8 | $ | 494.6 | $ | 510.7 | $ | 56.8 | $ | 1,098.9 | ||||||||||||||||||||||
Accumulated depreciation and impairment losses at January 1, 2025 | — | 208.1 | 293.5 | — | 501.6 | |||||||||||||||||||||||||||
Depreciation during the period | — | 13.8 | 12.6 | — | 26.4 | |||||||||||||||||||||||||||
Disposals | — | (2.6) | (0.4) | — | (3.0) | |||||||||||||||||||||||||||
Translation differences | — | 4.8 | 7.9 | — | 12.7 | |||||||||||||||||||||||||||
Balance at March 31, 2025 | — | 224.1 | 313.6 | — | 537.7 | |||||||||||||||||||||||||||
Total Balance at March 31, 2025 | $ | 36.8 | $ | 270.5 | $ | 197.1 | $ | 56.8 | $ | 561.2 |
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
Gross inventories | $ | 1,315.8 | $ | 1,263.5 | ||||||||||
Net realizable value valuation provision | (48.6) | (40.2) | ||||||||||||
Net inventories | $ | 1,267.2 | $ | 1,223.3 |
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
Net inventories | ||||||||||||||
Raw materials and consumables | $ | 40.4 | $ | 36.6 | ||||||||||
Work in progress | 48.5 | 44.6 | ||||||||||||
Finished goods | 1,178.3 | 1,142.1 | ||||||||||||
Total | $ | 1,267.2 | $ | 1,223.3 |
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
Non-current borrowings | $ | 791.2 | $ | 790.8 | ||||||||||
Other borrowings | 137.4 | 136.5 | ||||||||||||
Total | $ | 928.6 | $ | 927.3 |
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
Related to financing activities: | ||||||||||||||
Payables related to derivatives | $ | 26.3 | $ | 22.3 | ||||||||||
Accrued interest | 7.9 | 23.2 | ||||||||||||
Related to operating and other activities: | ||||||||||||||
Accrued personnel costs | 197.6 | 244.1 | ||||||||||||
Accrued advertising and promotions | 111.0 | 118.1 | ||||||||||||
Contract liabilities | 77.6 | 82.5 | ||||||||||||
Sales and value-added taxes | 68.6 | 54.3 | ||||||||||||
Refund liabilities | 44.1 | 41.8 | ||||||||||||
Goods received not invoiced | 41.0 | 45.5 | ||||||||||||
Accrued royalties | 4.2 | 6.7 | ||||||||||||
Other accrued liabilities | 76.6 | 49.4 | ||||||||||||
Total | $ | 654.9 | $ | 687.9 |
In millions | Product warranty | Restructuring | Other | Total | ||||||||||||||||||||||
Balance at January 1, 2025 | $ | 25.0 | $ | 1.6 | $ | 13.0 | $ | 39.6 | ||||||||||||||||||
Provisions made during the period | 5.5 | 3.6 | 2.9 | 12.0 | ||||||||||||||||||||||
Provisions used during the period | (3.0) | (4.5) | (1.4) | (8.9) | ||||||||||||||||||||||
Provisions reversed during the period | (0.6) | (0.1) | (0.1) | (0.8) | ||||||||||||||||||||||
Translation differences | (1.1) | 0.6 | (0.7) | (1.2) | ||||||||||||||||||||||
Balance at March 31, 2025 | $ | 25.8 | $ | 1.2 | $ | 13.7 | $ | 40.7 | ||||||||||||||||||
Long-term provisions | $ | 6.3 | ||||||||||||||||||||||||
Current provisions | 34.4 | |||||||||||||||||||||||||
Total | $ | 40.7 |
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
Guarantees | $ | 54.6 | $ | 36.5 | ||||||||||
Other commitments | 356.0 | 339.5 |
For the Three Months Ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Purchases of goods and services from ANTA Sports and subsidiaries | $ | 9.6 | $ | 1.9 | ||||||||||
Sales of goods and services to ANTA Sports and subsidiaries | 7.4 | 2.4 |
For the Three Months Ended March 31, | ||||||||||||||
In millions | 2025 | 2024 | ||||||||||||
Interest expenses: | ||||||||||||||
Investment Loan | $ | — | $ | 19.1 | ||||||||||
Facility A Loan | — | 2.5 | ||||||||||||
Total | $ | — | $ | 21.6 |
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
ANTA Sports and subsidiaries | ||||||||||||||
Current payables | $ | 10.8 | $ | 11.3 | ||||||||||
Current receivables | 11.1 | 10.4 | ||||||||||||
Entity controlled by a member of the board of directors of Amer Sports, Inc. | ||||||||||||||
Right-of-use asset / Lease liability | $ | 0.8 | $ | 0.8 |
March 31, 2025 | December 31, 2024 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In millions | Category | Carrying amount | Fair value | Level 1 | Level 2 | Level 3 | Carrying amount | Fair value | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
NON-CURRENT FINANCIAL ASSETS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other non-current assets | Amortized cost | $ | 46.1 | $ | — | $ | — | $ | — | $ | — | $ | 47.1 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||||||||||||
Other non-current financial assets | Fair value through OCI | 12.7 | 12.7 | — | — | 12.7 | 12.6 | 12.6 | — | — | 12.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Promissory notes | Amortized cost | 4.2 | 4.3 | — | — | 4.3 | 4.2 | 4.2 | — | — | 4.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments (3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange derivatives - used in hedge accounting | Fair value through OCI | 0.1 | 0.1 | — | 0.1 | — | 2.2 | 2.2 | — | 2.2 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CURRENT FINANCIAL ASSETS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Hold-to-collect accounts receivable | Amortized cost | 513.6 | — | — | — | — | 570.9 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available for sale factoring receivables | Fair value through OCI | 36.2 | 36.2 | — | — | 36.2 | 36.2 | 36.2 | — | — | 36.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other non-interest yielding receivables (1) | Amortized cost | 124.2 | — | — | — | — | 127.5 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Promissory notes (1) | Amortized Cost | 4.0 | 4.0 | — | — | 4.0 | 7.0 | 7.0 | — | — | 7.0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative financial instruments (3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange derivatives - used in hedge accounting | Fair value through OCI | 16.3 | 16.3 | — | 16.3 | — | 38.9 | 38.9 | — | 38.9 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange derivatives - not used in hedge accounting | Fair value through profit or loss | 9.1 | 9.1 | — | 9.1 | — | 5.6 | 5.6 | — | 5.6 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | Amortized cost | 422.1 | — | — | — | — | 345.4 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total financial assets per level | $ | — | $ | 25.5 | $ | 57.2 | $ | — | $ | 46.7 | $ | 60.0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In millions | March 31, 2025 | December 31, 2024 | ||||||||||||
(1) Other non-interest yielding receivables | ||||||||||||||
Prepaid expenses and other receivables | $ | 193.7 | $ | 213.2 | ||||||||||
Less | ||||||||||||||
Other tax receivables | 40.1 | 34.2 | ||||||||||||
Derivative financial instruments | 25.4 | 44.5 | ||||||||||||
Promissory notes | 4.0 | 7.0 | ||||||||||||
Total other non-interest yielding receivables | $ | 124.2 | $ | 127.5 | ||||||||||
(2) Other current liabilities | $ | 654.9 | $ | 687.9 | ||||||||||
Less | ||||||||||||||
Other tax liabilities | 68.6 | 54.3 | ||||||||||||
Derivative financial instruments | 26.3 | 22.3 | ||||||||||||
Total other current liabilities | $ | 560.0 | $ | 611.3 |
Type | Valuation technique | Significant unobservable input | ||||||
Unlisted equity securities | Market comparison approach: fair value of unlisted equity securities is determined by reference to market multiples of comparable listed companies, adjusted by discount for lack of marketability. | (i) Sales growth factor (ii) Risk-adjusted discount rate | ||||||
Promissory notes | The carrying amount approximates fair value due to the relatively short period to maturity of these instruments and low credit risk of counterparty. Long-term promissory notes are valued using a discounted cash flow. Expected future cash inflows are discounted over the term of the respective contracts using market interest rates as at the reporting date, adjusted for the credit risk of the counterparty. | The carrying amount approximates fair value for short-term promissory notes due to the relatively short period to maturity of these instruments and low credit risk of counterparty. For long-term promissory notes, the significant unobservable input is the risk adjusted discount rate. | ||||||
Available-for-sale factoring receivables | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | The carrying amount approximates fair value due to the short-term maturity of these instruments and low credit risk of counterparty. | ||||||
In millions | Unlisted equity securities | Promissory notes | Available-for-sale factoring receivables | Total | ||||||||||||||||||||||
Opening balance January 1, 2025 | $ | 12.6 | $ | 11.2 | $ | 36.2 | $ | 60.0 | ||||||||||||||||||
Additions | — | 16.5 | 14.2 | 30.7 | ||||||||||||||||||||||
Disposals | — | (19.9) | (14.2) | (34.1) | ||||||||||||||||||||||
Exchange rate gains | 0.1 | 0.4 | — | 0.5 | ||||||||||||||||||||||
Closing balance March 31, 2025 | $ | 12.7 | $ | 8.2 | $ | 36.2 | $ | 57.1 |
For the Three Months Ended March 31, | ||||||||||||||
In millions (except for share and earnings per share information) | 2025 | 2024 | ||||||||||||
Net income attributable to equity holders of the Company | $ | 134.6 | $ | 5.1 | ||||||||||
Basic weighted-average number of ordinary shares | 553,986,158 | 463,422,683 | ||||||||||||
Diluted weighted-average number of ordinary shares | 557,567,556 | 466,345,776 | ||||||||||||
Basic earnings per share | $ | 0.24 | $ | 0.01 | ||||||||||
Diluted earnings per share | $ | 0.24 | $ | 0.01 |