Consolidated statement of changes in equity

in thousand CHF	Share capital	Treasury shares	Retained earnings	Equity attributable to shareholders of Galenica Ltd.	Non-controlling interests	Equity
Balance as at 31 December 2023	5,000	–11,816	1,478,235	1,471,419	3,777	1,475,196
Net profit			182,951	182,951	668	183,619
Other comprehensive income			4,443	4,443	–	4,443
Comprehensive income			187,394	187,394	668	188,062
Dividends			–109,740	–109,740	–437	–110,177
Transactions on treasury shares		–679	–4,891	–5,570	–	–5,570
Share-based payments			6,034	6,034	–	6,034
Change in non-controlling interests			–842	–842	–859	–1,701
Balance as at 31 December 2024	5,000	–12,495	1,556,189	1,548,694	3,150	1,551,844
Net profit			181,099	181,099	1,177	182,276
Other comprehensive loss			–132,598	–132,598	–	–132,598
Comprehensive income			48,500	48,500	1,177	49,678
Dividends			–114,757	–114,757	–359	–115,117
Transactions on treasury shares		–2,560	–5,540	–8,101	–	–8,101
Share-based payments			7,644	7,644	–	7,644
Change in non-controlling interests			–80	–80	–867	–947
Balance as at 31 December 2025	5,000	–15,055	1,491,956	1,481,901	3,100	1,485,002