Consolidated statement of changes in equity

Equity attributable to shareholders of Comet Holding AG

In thousands of CHF

Note

Share capital

Capital reserve

Retained earnings

Treasury shares

Foreign currency translation differences

Total shareholders' equity

January 1, 2024

7,774

2,986

334,941

(491)

(49,118)

296,092

Net income restated1

—

—

32,779

—

—

32,779

Other comprehensive income

—

—

(5,230)

—

7,537

2,308

Total comprehensive income restated1

—

—

27,549

—

7,537

35,087

Dividend payment to shareholders of Comet Holding AG

33

—

—

(7,772)

—

—

(7,772)

Purchase of treasury shares

—

—

—

(1,257)

—

(1,257)

Award of treasury shares under share-based compensation plans

—

—

78

401

—

479

Share-based payments – reversal of prior-period accrued expenses

29/30

—

—

(486)

—

—

(486)

Share-based payments – accrued expenses for current period

29/30

—

—

955

—

—

955

December 31, 2024 restated1

7,774

2,986

355,266

(1,347)

(41,580)

323,098

Net income

—

—

12,208

—

—

12,208

Other comprehensive income

—

—

1,120

—

(16,628)

(15,508)

Total comprehensive income

—

—

13,328

—

(16,628)

(3,299)

Dividend payment to shareholders of Comet Holding AG

33

—

—

(11,654)

—

—

(11,654)

Purchase of treasury shares

—

—

—

(439)

—

(439)

Award of treasury shares under share-based compensation plans

—

—

(559)

859

—

300

Share-based payments – reversal of prior-period accrued expenses

29/30

—

—

(779)

—

—

(779)

Share-based payments – accrued expenses for current period

29/30

—

—

1,418

—

—

1,418

Functional currency translation adjustment and foreign currency adjustment due to restatement

—

—

124

—

—

124

December 31, 2025

7,774

2,986

357,144

(927)

(58,208)

308,769

1Further explanations on the restatement are set out in note 2.3, “Restatement”.