SCHMID Group (NASDAQ: SHMD) registers 46.6M shares; sellers may resell 95M
SCHMID Group N.V. files a shelf prospectus to register up to 46,611,659 Ordinary Shares, including shares issuable on warrants, convertible notes, a 2025 convertible loan, options and management plans.
The prospectus also registers for resale up to 95,040,523 Ordinary Shares (and up to 9,750,000 Private Warrants) held by selling securityholders. The company discloses 55,602,966 Ordinary Shares outstanding and states that full issuance of the registered securities would result in 102,214,670 Ordinary Shares outstanding on a fully diluted basis. The company warns that sales by selling securityholders could depress the share price. The filing notes a going concern qualification tied to obtaining additional financing and that funding of the second
Positive
- None.
Negative
- None.
Insights
Registration chiefly enables resale and may unlock a conditional $15.0M funding tranche.
The filing registers 46,611,659 new issuer shares tied to warrants, convertible notes, a convertible loan and option plans, plus resale registration for 95,040,523 shares held by selling securityholders. The company states fully diluted shares would be 102,214,670.
Near-term liquidity depends on effectiveness: funding of the second
Prospectus is a broad resale/issuer shelf with customary conditional language and control-holder concentration.
The registration covers multiple instruments (warrants, convertible notes, convertible loan, options and management plans) and a large resale block by selling securityholders. Majority shareholders collectively control 28,725,000 Ordinary Shares (56.8%) of the stated issued share count.
Filings disclose NASDAQ delinquency history and a going-concern auditor paragraph. The document preserves standard qualifiers such as "subject to effectiveness" for the second convertible tranche; timing and exercise behavior are left to holder decisions.
Registration No. 333-293511
Up to 21,000,000 Ordinary Shares Issuable Upon Exercise of Warrants
Up to 15,544,042 Ordinary Shares Issuable Upon Conversion of the 2026 Convertible Notes
Up to 6,217,617 Ordinary Shares Issuable Upon Exercise of the 2026 Warrants
Up to 1,600,000 Ordinary Shares Issuable Upon Conversion of the 2025 Convertible Loan
Up to 1,250,000 Ordinary Shares Issuable Upon Exercise of the 2025 Options
Up to 1,000,000 Ordinary Shares Issuable in Connection with Management Share Bonus Plans
Up to 9,750,000 Warrants
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
CONVENTIONS WHICH APPLY TO THIS PROSPECTUS
|
| | | | 2 | | |
|
IMPORTANT INFORMATION ABOUT U.S. GAAP, IFRS AND NON-IFRS FINANCIAL MEASURES
|
| | | | 2 | | |
|
TRADEMARKS, SERVICE MARKS AND TRADE NAMES
|
| | | | 3 | | |
|
MARKET, INDUSTRY AND OTHER DATA
|
| | | | 3 | | |
|
FREQUENTLY USED TERMS AND BASIS OF PRESENTATION
|
| | | | 3 | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 6 | | |
|
SUMMARY
|
| | | | 8 | | |
|
THE OFFERING
|
| | | | 19 | | |
|
SUMMARY HISTORICAL FINANCIAL INFORMATION OF SCHMID
|
| | | | 21 | | |
|
RISK FACTORS
|
| | | | 23 | | |
|
USE OF PROCEEDS
|
| | | | 59 | | |
|
DETERMINATION OF OFFERING PRICE
|
| | | | 60 | | |
|
MARKET INFORMATION FOR CLASS A SHARES AND DIVIDEND POLICY
|
| | | | 61 | | |
|
CAPITALIZATION
|
| | | | 62 | | |
|
BUSINESS OF SCHMID AND CERTAIN INFORMATION ABOUT SCHMID
|
| | | | 64 | | |
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 73 | | |
|
MANAGEMENT
|
| | | | 85 | | |
|
DESCRIPTION OF SECURITIES
|
| | | | 94 | | |
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|
| | | | 111 | | |
|
PRINCIPAL SECURITYHOLDERS
|
| | | | 112 | | |
|
SELLING SECURITYHOLDERS
|
| | | | 114 | | |
|
TAXATION
|
| | | | 118 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 138 | | |
|
SHARES ELIGIBLE FOR FUTURE SALE
|
| | | | 141 | | |
|
EXPENSES RELATED TO THE OFFERING
|
| | | | 144 | | |
|
LEGAL MATTERS
|
| | | | 145 | | |
|
EXPERTS
|
| | | | 145 | | |
|
ENFORCEMENT OF CIVIL LIABILITIES
|
| | | | 145 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 146 | | |
Shares
December 31, 2024, 2023 and 2022
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Revenue
|
| | | | 60,836 | | | | | | 90,246 | | | | | | 95,058 | | |
|
Cost of sales
|
| | | | (48,791) | | | | | | (63,849) | | | | | | (61,721) | | |
|
Gross profit
|
| | | | 12,044 | | | | | | 26,397 | | | | | | 33,337 | | |
|
Selling expenses
|
| | | | (12,895) | | | | | | (12,577) | | | | | | (11,369) | | |
|
General administration expenses
|
| | | | (11,792) | | | | | | (12,538) | | | | | | (6,973) | | |
|
Research and development
|
| | | | (3,974) | | | | | | (5,148) | | | | | | (4,818) | | |
|
Other income
|
| | | | 9,018 | | | | | | 15,985 | | | | | | 3,375 | | |
|
Other expenses
|
| | | | (2,564) | | | | | | (2,620) | | | | | | (2,988) | | |
|
Listing expenses
|
| | | | (71,630) | | | | | | — | | | | | | — | | |
|
(Impairment) / Reversal on impairment on financial assets
|
| | | | 20 | | | | | | 22,696 | | | | | | 3,091 | | |
|
Operating profit (loss)
|
| | | | (81,772) | | | | | | 32,195 | | | | | | 13,654 | | |
|
Finance income
|
| | | | 1,888 | | | | | | 19,685 | | | | | | 5,758 | | |
|
Finance expenses
|
| | | | (5,712) | | | | | | (10,091) | | | | | | (17,746) | | |
|
Financial result
|
| | | | (3,824) | | | | | | 9,594 | | | | | | (11,988) | | |
|
Share of profit (loss) in equity method investments
|
| | | | — | | | | | | (1,057) | | | | | | — | | |
|
Income (loss) before income tax
|
| | | | (85,596) | | | | | | 40,732 | | | | | | 1,667 | | |
|
Income tax benefit (expense)
|
| | | | 1,492 | | | | | | (2,778) | | | | | | 1,924 | | |
|
Net income (loss) for the period
|
| | | | (84,104) | | | | | | 37,954 | | | | | | 3,591 | | |
|
Other comprehensive income (loss) that may be reclassified to profit or
loss |
| | | | 389 | | | | | | (1,625) | | | | | | (503) | | |
|
Exchange differences on translation of foreign business units
|
| | | | 389 | | | | | | (1,625) | | | | | | (503) | | |
|
Items that will not be subsequently reclassified to profit or loss
|
| | | | (31) | | | | | | 18 | | | | | | 213 | | |
|
Remeasurement of defined pension benefit obligation
|
| | | | (44) | | | | | | 25 | | | | | | 300 | | |
|
Income tax on remeasurement of defined pension benefit obligation
|
| | | | 13 | | | | | | (7) | | | | | | (88) | | |
|
Other comprehensive income (loss)
|
| | | | 358 | | | | | | (1,607) | | | | | | (290) | | |
|
Total consolidated comprehensive income (loss) for the reporting period
|
| | | | (83,746) | | | | | | 36,346 | | | | | | 3,301 | | |
| | | |
Six-months ended
June 30 |
| |||||||||
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
| Statements of Profit or Loss | | | | | | | | | | | | | |
|
Revenue
|
| | | | 16,892 | | | | | | 29,700 | | |
|
Cost of sales
|
| | | | (18,539) | | | | | | (24,054) | | |
|
Gross Profit
|
| | | | (1,647) | | | | | | 5,646 | | |
|
Selling
|
| | | | (5,762) | | | | | | (6,533) | | |
|
General administration
|
| | | | (5,472) | | | | | | (4,877) | | |
|
Research and development
|
| | | | (1,563) | | | | | | (2,214) | | |
|
Other income
|
| | | | 6,144 | | | | | | 1,320 | | |
|
Other expenses
|
| | | | 495 | | | | | | (857) | | |
|
Listing expenses
|
| | | | 0 | | | | | | (71,631) | | |
|
(Impairment) / Reversal on impairment on financial assets
|
| | | | 0 | | | | | | 7 | | |
|
Operating profit (loss)
|
| | | | (7,804) | | | | | | (79,139) | | |
|
Financial result
|
| | | | (2,285) | | | | | | (3,968) | | |
|
Income (loss) before income tax
|
| | | | (10,090) | | | | | | (83,107) | | |
|
Income tax benefit (expense)
|
| | | | (76) | | | | | | 1,810 | | |
|
Net income (loss) for the period
|
| | | | (10,165) | | | | | | (81,297) | | |
| | | |
Six-months ended
June 30, 2025 |
| |||||||||
|
in € thousand
|
| |
(Actual)
|
| |
(As
adjusted) |
| ||||||
|
Cash and cash equivalents(1)
|
| | | | 2,456 | | | | | | 16,926 | | |
| Financial liabilities: | | | | | | | | | | | | | |
|
2025 Convertible Loan(2)
|
| | | | — | | | | | | 2,500 | | |
|
2026 Convertible Notes(3)
|
| | | | — | | | | | | 12,887 | | |
|
Related party loan waiver(4)
|
| | | | — | | | | | | (5,000) | | |
|
XJ Harbour set-off of liabilities(5)
|
| | | | — | | | | | | (21,577) | | |
|
Other financial liabilities(6)
|
| | | | 77,085 | | | | | | 77,285 | | |
|
Total financial liabilities(7)
|
| | | | 77,085 | | | | | | 66,095 | | |
| Equity: | | | | | | | | | | | | | |
|
Owner’s net investment
|
| | | | 114,879 | | | | | | 114,879 | | |
|
Related party loan waiver(4)
|
| | | | | | | | | | 5,000 | | |
|
XJ Harbour share issue(5)
|
| | | | — | | | | | | 21,577 | | |
|
Other reserves
|
| | | | (186,499) | | | | | | (186,499) | | |
|
Equity attributable to owners of the Group
|
| | | | (71,620) | | | | | | (45,043) | | |
|
Non-controlling interest
|
| | | | 623 | | | | | | 623 | | |
|
Total Equity
|
| | | | (70,998) | | | | | | (44,420) | | |
|
in € thousand
|
| |
2024
|
| |||
|
China
|
| | | | 13,320 | | |
|
Taiwan
|
| | | | 3,160 | | |
|
USA
|
| | | | 22,207 | | |
|
Germany
|
| | | | 3,819 | | |
|
Malaysia
|
| | | | 2,186 | | |
|
Austria
|
| | | | 6,678 | | |
|
Other
|
| | | | 9,464 | | |
| Total | | | | | 60,836 | | |
| | | |
Year Ended December 31
|
| |||||||||
|
in € thousand
|
| |
2024
|
| |
2023
|
| ||||||
| Statements of Profit or Loss | | | | | | | | | | | | | |
|
Revenue
|
| | | | 60,836 | | | | | | 90,246 | | |
|
Cost of sales
|
| | | | (48,791) | | | | | | (63,849) | | |
|
Gross profit
|
| | | | 12,044 | | | | | | 26,397 | | |
|
Selling
|
| | | | (12,895) | | | | | | (12,577) | | |
|
General administration
|
| | | | (11,792) | | | | | | (12,538) | | |
|
Research and development
|
| | | | (3,974) | | | | | | (5,148) | | |
| | | |
Year Ended December 31
|
| |||||||||
|
in € thousand
|
| |
2024
|
| |
2023
|
| ||||||
|
Other income
|
| | | | 9,018 | | | | | | 15,985 | | |
|
Other expenses
|
| | | | (2,564) | | | | | | (2,620) | | |
|
Listing expenses
|
| | | | (71,630) | | | | | | — | | |
|
(Impairment) / Reversal on impairment on financial assets
|
| | | | 20 | | | | | | 22,696 | | |
|
Operating profit (loss)
|
| | | | (81,772) | | | | | | 32,195 | | |
|
Finance income
|
| | | | 1,888 | | | | | | 19,685 | | |
|
Finance expenses
|
| | | | (5,712) | | | | | | (10,091) | | |
|
Financial result
|
| | | | (3,824) | | | | | | (9,594) | | |
|
Share of profit (loss) in equity method investments
|
| | | | — | | | | | | (1,057) | | |
|
Income (loss) before income tax
|
| | | | (85,596) | | | | | | 40,732 | | |
|
Income tax benefit (expense)
|
| | | | 1,492 | | | | | | (2,778) | | |
|
Net income (loss) for the period
|
| | | | (84,104) | | | | | | 37,954 | | |
| | |||||||||||||
| | | |
Year Ended December 31
|
| |||||||||
|
in € thousand
|
| |
2024
|
| |
2023
|
| ||||||
|
China
|
| | | | 13,320 | | | | | | 15,308 | | |
|
Taiwan
|
| | | | 3,160 | | | | | | 1,634 | | |
|
USA
|
| | | | 22,207 | | | | | | 17,522 | | |
|
Germany
|
| | | | 3,819 | | | | | | 9,577 | | |
|
Malaysia
|
| | | | 2,186 | | | | | | 16,681 | | |
|
Austria
|
| | | | 6,678 | | | | | | 17,810 | | |
|
Other
|
| | | | 9,464 | | | | | | 11,714 | | |
| Total | | | | | 60,836 | | | | | | 90,246 | | |
| | | |
Six-months ended June 30
|
| |||||||||
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
| Statements of Profit or Loss | | | | | | | | | | | | | |
|
Revenue
|
| | | | 16,892 | | | | | | 29,700 | | |
|
Cost of sales
|
| | | | (18,539) | | | | | | (24,054) | | |
|
Gross profit
|
| | | | (1,647) | | | | | | 5,646 | | |
|
Selling
|
| | | | (5,762) | | | | | | (6,533) | | |
|
General administration
|
| | | | (5,472) | | | | | | (4,877) | | |
|
Research and development
|
| | | | (1,563) | | | | | | (2,214) | | |
|
Other income
|
| | | | 6,144 | | | | | | 1,320 | | |
|
Other expenses
|
| | | | 495 | | | | | | (857) | | |
|
Listing expenses
|
| | | | 0 | | | | | | (71,631) | | |
|
(Impairment) / Reversal on impairment on financial assets
|
| | | | 0 | | | | | | 7 | | |
|
Operating profit (loss)
|
| | | | (7,804) | | | | | | (79,139) | | |
|
Financial result
|
| | | | (2,285) | | | | | | (3,968) | | |
|
Income (loss) before income tax
|
| | | | (10,090) | | | | | | (83,107) | | |
|
Income tax benefit (expense)
|
| | | | (76) | | | | | | 1,810 | | |
|
Net income (loss) for the period
|
| | | | (10,165) | | | | | | (81,297) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flow from: | | | | | | | | | | | | | |
|
Operating activities
|
| | | | (1,252) | | | | | | 9,897 | | |
|
Investing activities
|
| | | | (4,054) | | | | | | 72,019 | | |
|
Financing activities
|
| | | | 1,253 | | | | | | (83,714) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | (2,673) | | | | | | (1,798) | | |
|
Name
|
| |
Position
|
|
| Executive Officers | | | | |
| Christian Schmid | | | Chief Executive Officer | |
| Arthur Schuetz | | | Chief Financial Officer | |
| SCHMID Board of Directors | | | | |
| Prof. Dr. Sir Ralf Speth | | | Chairman, Non-executive Director (independent) | |
| Christian Schmid | | | Executive Director | |
| Anette Schmid | | | Non-executive Director | |
| Dr. Stefan Berger | | | Non-executive Director (independent) | |
| Boo-Keun Yoon | | | Non-executive Director (independent) | |
| Dr. Annedore Streyl | | | Non-executive Director (independent) | |
|
Board Diversity Matrix
|
| | | |
| Country of Principal Executive Offices: | | | Germany | |
| Foreign Private Issuer | | | Yes | |
| Disclosure Prohibited under Home Country Law | | | No | |
| Total Number of Directors | | | 6 | |
| Part I: Gender Identity | | | | |
| Directors | | | Female: 2 | |
| | | | Male: 4 | |
| | | | Non-Binary: 0 | |
| | | | Did not disclosure gender: 0 | |
| Part II: Demographic Background | | | | |
| Underrepresented Individual in Home Country Jurisdiction | | | 1 | |
| LGBTQ+ | | | 0 | |
| Did Not Disclose Demographic Background | | | 0 | |
|
Redemption Date
(period to expiration of Public Warrants) |
| |
Fair Market Value of Class A Shares
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
|
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
|
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
|
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
|
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
|
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
|
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
|
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
|
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
|
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
|
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
|
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
|
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
|
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
|
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
|
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
|
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
|
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
|
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
|
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
|
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
|
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | | |
February 15, 2026
|
| |||||||||||||||
|
Beneficial Owner
|
| |
Number of
Shares |
| |
% Voting
Power(4) |
| |
% Share Ownership
(Disposition Power)(4) |
| |||||||||
| Executive Officers and Directors(1) | | | | | | | | | | | | | | | | | | | |
|
Christian Schmid(2)
|
| | | | 6,894,000 | | | | | | 13.62% | | | | | | 13.62% | | |
|
Anette Schmid(2)
|
| | | | 6,894,000 | | | | | | 13.62% | | | | | | 13.62% | | |
|
Prof. Sir Ralf Speth(3)
|
| | | | 185,000 | | | | | | 0.37% | | | | | | 0.37% | | |
|
Dr. Stefan Berger(3)
|
| | | | 177,084 | | | | | | 0.35% | | | | | | 0.35% | | |
|
Boo-Keun Yoon
|
| | | | 17,500 | | | | | | 0.03% | | | | | | 0.03% | | |
| 5% and Greater Shareholders | | | | | | | | | | | | | | | | | | | |
|
Christian Schmid(2)
|
| | | | 6,894,000 | | | | | | 13.62% | | | | | | 13.62% | | |
|
Anette Schmid(2)
|
| | | | 6,894,000 | | | | | | 13.62% | | | | | | 13.62% | | |
|
Community of Heirs(5)
|
| | | | 14,937,000 | | | | | | 29.52% | | | | | | 29.52% | | |
|
XJ Harbour HK Limited(6)
|
| | | | 13,946,900 | | | | | | 27.56% | | | | | | 27.56% | | |
| | | |
Securities owned
before the Offering |
| |
Maximum number of
securities to be sold(20) |
| |
Securities owned
after the Offering(1) |
| |||||||||||||||||||||||||||||||||||||||
|
Name of the Selling Securityholder
|
| |
Ordinary
Shares |
| |
Private
Warrants |
| |
%
|
| |
Ordinary
Shares |
| |
Private
Warrants |
| |
Ordinary
Shares |
| |
Private
Warrants |
| |
%
|
| ||||||||||||||||||||||||
|
Christian Schmid(2)
|
| | | | 9,394,000 | | | | | | 1,000,000 | | | | | | 16.89% | | | | | | 10,394,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
Anette Schmid(3)
|
| | | | 9,394,000 | | | | | | 1,000,000 | | | | | | 16.89% | | | | | | 10,394,000 | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
Community of Heirs(4)
|
| | | | 14,937,000 | | | | | | — | | | | | | 26.86% | | | | | | 14,937,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pegasus Digital Mobility Sponsor LLC(5)
|
| | | | 756,964 | | | | | | 7,000,000 | | | | | | 1.36% | | | | | | 7,756,964 | | | | | | 7,000,000 | | | | | | — | | | | | | — | | | | | | — | | |
|
XJ Harbour HK Limited(6)
|
| | | | 13,946,900 | | | | | | — | | | | | | 25.08% | | | | | | 13,946,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Black Forest Special Situations I(7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,850,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Linden Capital L.P.(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20,866,530 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Crown Managed Accounts SPC(9)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 394,611 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
PCH Manager Fund, SPC(10)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 500,518 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dr. Stefan Berger(11)
|
| | | | — | | | | | | 65,581 | | | | | | * | | | | | | 65,581 | | | | | | 65,581 | | | | | | — | | | | | | — | | | | | | — | | |
|
John Doherty(12)
|
| | | | — | | | | | | 118,325 | | | | | | * | | | | | | 118,325 | | | | | | 118,325 | | | | | | — | | | | | | — | | | | | | — | | |
|
Jeffrey H. Foster(13)
|
| | | | — | | | | | | 118,325 | | | | | | * | | | | | | 118,325 | | | | | | 118,325 | | | | | | — | | | | | | — | | | | | | — | | |
|
F. Jeremey Mistry(14)
|
| | | | — | | | | | | 65,581 | | | | | | * | | | | | | 65,581 | | | | | | 65,581 | | | | | | — | | | | | | — | | | | | | — | | |
|
Steven Norris(15)
|
| | | | — | | | | | | 118,325 | | | | | | * | | | | | | 118,325 | | | | | | 118,325 | | | | | | — | | | | | | — | | | | | | — | | |
|
Sir Ralf Speth(16)
|
| | | | — | | | | | | 145,538 | | | | | | * | | | | | | 145,538 | | | | | | 145,538 | | | | | | — | | | | | | — | | | | | | — | | |
|
Florian Wolf(17)
|
| | | | — | | | | | | 118,325 | | | | | | * | | | | | | 118,325 | | | | | | 118,325 | | | | | | — | | | | | | — | | | | | | — | | |
|
Arthur Schuetz(18)
|
| | | | — | | | | | | — | | | | | | * | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Helmut Rauch(19)
|
| | | | — | | | | | | — | | | | | | * | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Amount
|
| |||
|
SEC Registration Fee
|
| | | $ | 43,783.00 | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
| Total | | | | $ | * | | |
|
Content:
|
| |
Page
|
| |||
|
Report of Independent Registered Public Accounting Firm
|
| | | | F-2 | | |
|
Consolidated Statements of Profit or Loss and Other Comprehensive Income (Loss)
|
| | | | F-3 | | |
|
Consolidated Statement of Financial Position
|
| | | | F-4 | | |
|
Consolidated Statement of Changes in Equity
|
| | | | F-5 | | |
|
Consolidated Statement of Cash Flows
|
| | | | F-6 | | |
|
Notes to Consolidated Financial Statements
|
| | | | F-7 | | |
|
Content:
|
| |
Page
|
| |||
|
Condensed Consolidated Statements of Profit or Loss and Other Comprehensive Income
|
| | | | F-54 | | |
|
Equity and Liabilities
|
| | | | F-55 | | |
|
Notes to Consolidated Financial Statements
|
| | | | F-56 | | |
Schmid Group N.V:
February 13, 2026
Other Comprehensive Income (Loss) for the years ended
December 31, 2024, 2023 and 2022
|
in € thousand, except share data
|
| |
Note
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Revenue
|
| |
7
|
| | | | 60,836 | | | | | | 90,246 | | | | | | 95,058 | | |
|
Cost of sales
|
| |
7
|
| | | | (48,791) | | | | | | (63,849) | | | | | | (61,721) | | |
|
Gross profit
|
| | | | | | | 12,044 | | | | | | 26,397 | | | | | | 33,337 | | |
|
Selling expenses
|
| |
8
|
| | | | (12,895) | | | | | | (12,577) | | | | | | (11,369) | | |
|
General administration expenses
|
| |
9
|
| | | | (11,792) | | | | | | (12,538) | | | | | | (6,973) | | |
|
Research and development
|
| |
10
|
| | | | (3,974) | | | | | | (5,148) | | | | | | (4,818) | | |
|
Other income
|
| |
11
|
| | | | 9,018 | | | | | | 15,985 | | | | | | 3,375 | | |
|
Other expenses
|
| |
12
|
| | | | (2,564) | | | | | | (2,620) | | | | | | (2,988) | | |
|
Listing expenses
|
| |
13
|
| | | | (71,630) | | | | | | — | | | | | | — | | |
|
(Impairment) / Reversal on impairment on financial assets
|
| |
14
|
| | | | 20 | | | | | | 22,696 | | | | | | 3,091 | | |
|
Operating profit (loss)
|
| | | | | | | (81,772) | | | | | | 32,195 | | | | | | 13,654 | | |
|
Finance income
|
| | | | | | | 1,888 | | | | | | 19,685 | | | | | | 5,758 | | |
|
Finance expenses
|
| | | | | | | (5,712) | | | | | | (10,091) | | | | | | (17,746) | | |
|
Financial result
|
| |
15
|
| | | | (3,824) | | | | | | 9,594 | | | | | | (11,988) | | |
|
Share of profit (loss) in from equity method
|
| |
16
|
| | | | — | | | | | | (1,057) | | | | | | — | | |
|
Income (loss) before income tax
|
| | | | | | | (85,596) | | | | | | 40,732 | | | | | | 1,667 | | |
|
Income tax benefit (expense)
|
| |
17
|
| | | | 1,492 | | | | | | (2,778) | | | | | | 1,924 | | |
|
Net income (loss) for the period
|
| | | | | | | (84,104) | | | | | | 37,954 | | | | | | 3,591 | | |
|
Other comprehensive income (loss) that may be reclassified to profit or
loss |
| | | | | | | 389 | | | | | | (1,625) | | | | | | (503) | | |
|
Exchange differences on translation of foreign business units
|
| | | | | | | 389 | | | | | | (1,625) | | | | | | (503) | | |
|
Items that will not be subsequently reclassified to profit or loss
|
| |
27
|
| | | | (31) | | | | | | 18 | | | | | | 213 | | |
|
Remeasurement of defined pension benefit obligation
|
| | | | | | | (44) | | | | | | 25 | | | | | | 300 | | |
|
Income tax on remeasurement of defined pension benefit
obligation |
| |
31
|
| | | | 13 | | | | | | (7) | | | | | | (88) | | |
|
Other comprehensive income (loss)
|
| | | | | | | 358 | | | | | | (1,607) | | | | | | (290) | | |
|
Total consolidated comprehensive income (loss) for the reporting period
|
| | | | | | | (83,746) | | | | | | 36,346 | | | | | | 3,301 | | |
| Net income (loss) attributable to | | | | | | | | | | | | | | | | | | | | | | |
|
Owners of SCHMID
|
| | | | | | | (84,111) | | | | | | 36,868 | | | | | | 1,550 | | |
|
Non-controlling interests
|
| | | | | | | 7 | | | | | | 1,086 | | | | | | 2,041 | | |
| Total consolidated comprehensive income (loss) attributable to | | | | | | | | | | | | | | | | | | | | | | |
|
Owners of SCHMID
|
| | | | | | | (83,811) | | | | | | 35,669 | | | | | | 1,456 | | |
|
Non-controlling interests
|
| | | | | | | 65 | | | | | | 677 | | | | | | 1,845 | | |
|
Earnings per share for profit / (loss) from continuing operations attributable to the ordinary equity holders of the company:
|
| | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted earnings per share
|
| |
18
|
| | | | (2.41) | | | | | | 1.28 | | | | | | 0.05 | | |
December 31, 2024 and 2023
|
in € thousand
|
| |
Note
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
| ASSETS | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| |
19
|
| | | | 14,941 | | | | | | 14,966 | | |
|
Property, plant and equipment including right-of-use assets
|
| |
20
|
| | | | 13,092 | | | | | | 14,767 | | |
|
Financial assets
|
| |
22
|
| | | | 135 | | | | | | 140 | | |
|
Equity method investments
|
| |
34
|
| | | | 1,448 | | | | | | — | | |
|
Deferred tax assets
|
| |
17
|
| | | | 2,684 | | | | | | 2,543 | | |
|
Non-current assets
|
| | | | | | | 32,300 | | | | | | 32,416 | | |
|
Inventories
|
| |
23
|
| | | | 15,734 | | | | | | 16,353 | | |
|
Trade receivables and other receivables
|
| |
24
|
| | | | 38,221 | | | | | | 47,032 | | |
|
Other current assets
|
| |
25
|
| | | | 3,054 | | | | | | 5,073 | | |
|
Cash and cash equivalents
|
| |
26
|
| | | | 3,791 | | | | | | 5,710 | | |
|
Current assets
|
| | | | | | | 60,800 | | | | | | 74,166 | | |
|
Total assets
|
| | | | | | | 93,100 | | | | | | 106,582 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
|
Subscribed capital
|
| |
27
|
| | | | 431 | | | | | | 23,004 | | |
|
Capital reserves
|
| |
27
|
| | | | 114,448 | | | | | | 47,603 | | |
|
Other reserves
|
| |
27
|
| | | | (175,991) | | | | | | (95,805) | | |
|
Equity attributable to owners of SCHMID
|
| |
27
|
| | | | (61,112) | | | | | | (25,199) | | |
|
Non-controlling interest
|
| |
28
|
| | | | 668 | | | | | | 7,358 | | |
| Equity | | | | | | | | (60,444) | | | | | | (17,841) | | |
|
Non-current financial liabilities
|
| |
29
|
| | | | 37,000 | | | | | | 22,190 | | |
|
Provisions for pensions
|
| |
30
|
| | | | 978 | | | | | | 894 | | |
|
Non-current provisions
|
| |
30
|
| | | | 345 | | | | | | 237 | | |
|
Deferred tax liabilities
|
| |
17
|
| | | | 1,518 | | | | | | 4,388 | | |
|
Non-current lease liability
|
| |
21
|
| | | | 8,233 | | | | | | 9,371 | | |
|
Warrant liability
|
| |
29
|
| | | | 5,053 | | | | | | — | | |
|
Non-current liabilities
|
| | | | | | | 53,127 | | | | | | 37,081 | | |
|
Current financial liabilities
|
| |
29
|
| | | | 40,433 | | | | | | 26,053 | | |
|
Current contract liabilities
|
| |
7
|
| | | | 11,284 | | | | | | 17,931 | | |
|
Trade payables and other liabilities
|
| |
32
|
| | | | 28,179 | | | | | | 25,899 | | |
|
Other current liabilities
|
| |
33
|
| | | | 17,513 | | | | | | 13,113 | | |
|
Current lease liability
|
| |
21
|
| | | | 1,461 | | | | | | 1,515 | | |
|
Current provisions
|
| |
30
|
| | | | 184 | | | | | | 973 | | |
|
Income tax liabilities
|
| |
17
|
| | | | 1,364 | | | | | | 1,858 | | |
|
Current liabilities
|
| | | | | | | 100,417 | | | | | | 87,343 | | |
|
Total equity and liabilities
|
| | | | | | | 93,100 | | | | | | 106,582 | | |
December 31, 2024, 2023 and 2022
|
in € thousand
|
| |
Note
|
| |
Subscribed
capital |
| |
Capital
reserves |
| |
Other reserves
|
| |
Equity
attributable to owners of SCHMID N.V. |
| |
Non-controlling
interest |
| |
Total
Equity |
| ||||||||||||||||||||||||||||||
| |
Accumulated
loss |
| |
Accumulated
other comprehensive income (loss) |
| |
Other
reserves |
| ||||||||||||||||||||||||||||||||||||||||||||
| 1/1/2022 | | | | | | | | — | | | | | | 69,080 | | | | | | (132,785) | | | | | | (145) | | | | | | — | | | | | | (63,851) | | | | | | 4,836 | | | | | | (59,015) | | |
|
Income (loss) for the period
|
| | | | | |
|
—
|
| | | |
|
—
|
| | | | | 1,550 | | | | |
|
—
|
| | | |
|
—
|
| | | | | 1,550 | | | | | | 2,041 | | | | | | 3,591 | | |
|
Other comprehensive income (loss)
|
| |
26
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (94) | | | | |
|
—
|
| | | | | (94) | | | | | | (196) | | | | | | (290) | | |
|
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | 1,550 | | | | | | (94) | | | | | | — | | | | | | 1,456 | | | | | | 1,845 | | | | | | 3,301 | | |
|
Transactions with shareholder
|
| | | | | | | — | | | | | | 1,974 | | | | | | — | | | | |
|
—
|
| | | | | — | | | | | | 1,974 | | | | | | — | | | | | | 1,974 | | |
| 12/31/2022 | | | | | | | | — | | | | | | 70,479 | | | | | | (131,235) | | | | | | (239) | | | | | | — | | | | | | (60,996) | | | | | | 6,681 | | | | | | (54,315) | | |
|
Retrospective application of presentation of subscribed capital
|
| | | | | | | 23,004 | | | | | | (23,004) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
01/01/2023, as adjusted
|
| | | | | | | 23,004 | | | | | | 47,475 | | | | | | (131,235) | | | | | | (239) | | | | | | — | | | | | | (60,996) | | | | | | 6,681 | | | | | | (54,315) | | |
|
Income (loss) for the period
|
| | | | | | | — | | | | | | — | | | | | | 36,868 | | | | | | — | | | | | | — | | | | | | 36,868 | | | | | | 1,086 | | | | | | 37,954 | | |
|
Other comprehensive income (loss)
|
| |
26
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,199) | | | | | | — | | | | | | (1,199) | | | | | | (409) | | | | | | (1,607) | | |
|
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | 36,868 | | | | | | (1,199) | | | | | | — | | | | | | 35,669 | | | | | | 677 | | | | | | 36,346 | | |
|
Transactions with shareholder
|
| | | | | | | — | | | | | | 128 | | | | | | — | | | | | | — | | | | | | — | | | | | | 128 | | | | | | — | | | | | | 128 | | |
| 12/31/2023 | | | | | | | | 23,004 | | | | | | 47,603 | | | | | | (94,367) | | | | | | (1,438) | | | | | | — | | | | | | (25,198) | | | | | | 7,358 | | | | | | (17,841) | | |
|
Income (loss) for the period
|
| | | | | | | — | | | | | | — | | | | | | (84,111) | | | | | | — | | | | | | — | | | | | | (84,111) | | | | | | 7 | | | | | | (84,104) | | |
|
Other comprehensive income (loss)
|
| |
26
|
| | | | — | | | | | | — | | | | | | — | | | | | | 300 | | | | | | — | | | | | | 300 | | | | | | 58 | | | | | | 358 | | |
|
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | (84,111) | | | | | | 300 | | | | | | — | | | | | | (83,811) | | | | | | 65 | | | | | | (83,746) | | |
|
Minority interest reduction – SCHMID Technology (Guangdong) Co., Ltd. (STG)
|
| |
27
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,755) | | | | | | (6,755) | | |
|
Reorganization – Share based payment
transaction |
| |
3
|
| | | | (22,573) | | | | | | 67,146 | | | | | | — | | | | | | — | | | | | | 3,625 | | | | | | 48,198 | | | | | | — | | | | | | 48,198 | | |
|
Transactions with shareholder
|
| | | | | | | — | | | | | | (301) | | | | | | — | | | | | | — | | | | | | — | | | | | | (301) | | | | | | — | | | | | | (301) | | |
| 12/31/2024 | | | | | | | | 431 | | | | | | 114,448 | | | | | | (178,478) | | | | | | (1,138) | | | | | | 3,625 | | | | | | (61,112) | | | | | | 668 | | | | | | (60,444) | | |
December 31, 2024, 2023 and 2022
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Net income (loss) from continued operations
|
| | | | (84,104) | | | | | | 37,954 | | | | | | 3,591 | | |
|
Adjustments to reconcile consolidated net profit (loss) to net cash
|
| | | | | | | | | | | | | | | | | | |
|
Income tax expense (benefit)
|
| | | | (1,492) | | | | | | 2,778 | | | | | | (1,924) | | |
|
Financial result
|
| | | | 3,824 | | | | | | (8,537) | | | | | | 11,988 | | |
|
Depreciation and amortization
|
| | | | 7,923 | | | | | | 6,904 | | | | | | 6,283 | | |
|
Net losses / (net gain) from the disposal of intangibles and PP&E
|
| | | | (133) | | | | | | (602) | | | | | | 228 | | |
|
Reversal of impairments of financial assets, net
|
| | | | (20) | | | | | | (22,696) | | | | | | (3,091) | | |
|
Other non-cash expenses
|
| | | | (1,432) | | | | | | 182 | | | | | | 370 | | |
|
Listing expense
|
| | | | 71,631 | | | | | | — | | | | | | — | | |
|
Working capital adjustments:
|
| | | | | | | | | | | | | | | | | | |
|
Changes in trade and other receivables
|
| | | | (3,580) | | | | | | (6,729) | | | | | | (16,610) | | |
|
Changes in inventories
|
| | | | 619 | | | | | | 8,244 | | | | | | (5,821) | | |
|
Change in working capital liabilities
|
| | | | 5,086 | | | | | | (6,823) | | | | | | 5,674 | | |
|
Change in provisions
|
| | | | (598) | | | | | | 382 | | | | | | (408) | | |
|
Taxes paid
|
| | | | (302) | | | | | | (1,161) | | | | | | — | | |
|
Cash provided by (used in) operating activities
|
| | | | (2,578) | | | | | | 9,897 | | | | | | 280 | | |
|
Purchases of intangible assets and property, plant and equipment
|
| | | | (5,111) | | | | | | (6,907) | | | | | | (4,616) | | |
|
Receipts from sale and leaseback transaction
|
| | | | — | | | | | | 8,926 | | | | | | — | | |
|
Investments in financial assets
|
| | | | (4) | | | | | | — | | | | | | — | | |
|
Payment for loan to shareholder
|
| | | | — | | | | | | — | | | | | | (2,552) | | |
|
Repayment of loan to shareholder
|
| | | | — | | | | | | 70,000 | | | | | | — | | |
|
Proceeds from Disposal of a subsidiary
|
| | | | 1,000 | | | | | | — | | | | | | — | | |
|
Interest received
|
| | | | 61 | | | | | | — | | | | | | — | | |
|
Cash used in investing activities
|
| | | | (4,054) | | | | | | 72,019 | | | | | | (7,168) | | |
|
Proceeds from debt financing
|
| | | | 3,145 | | | | |
|
—
|
| | | | | 4,100 | | |
|
Payments for debt financing
|
| | | | (264) | | | | | | (81,871) | | | | | | (5,880) | | |
|
Proceeds from Business Combination
|
| | | | 14,443 | | | | | | — | | | | | | — | | |
|
Proceeds from shareholder loans
|
| | | | — | | | | | | — | | | | | | 795 | | |
|
Payment of lease liabilities
|
| | | | (2,184) | | | | | | (819) | | | | | | (609) | | |
|
Interest paid
|
| | | | (212) | | | | | | (1,941) | | | | | | (1,708) | | |
|
Change in restricted cash
|
| | | | (30) | | | | | | 917 | | | | | | 137 | | |
|
Transaction with (minority) shareholder
|
| | | | (10,939) | | | | | | — | | | | | | — | | |
|
Cash (used in) provided by financing activities
|
| | | | 3,959 | | | | | | (83,714) | | | | | | (3,165) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | (2,673) | | | | | | (1,798) | | | | | | (10,055) | | |
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | 755 | | | | | | (824) | | | | | | — | | |
|
Cash and cash equivalents at the beginning of the period
|
| | | | 5,710 | | | | | | 8,332 | | | | | | 18,384 | | |
|
Cash and cash equivalents at the end of the period
|
| | | | 3,791 | | | | | | 5,710 | | | | | | 8,332 | | |
| | | |
Country of
incorporation |
| |
Ownership Interest
|
| |||||||||
|
Name
|
| |
12/31/2024
|
| |
12/31/2023
|
| |||||||||
|
SCHMID Group N.V.
|
| | Netherlands | | | | | —% | | | | | | —% | | |
|
Gebr. SCHMID GmbH
|
| | Germany | | | | | 100% | | | | | | —% | | |
|
SCHMID Systems, Inc.
|
| | USA | | | | | 100% | | | | | | 100% | | |
|
SCHMID Singapore Pte. Ltd.
|
| | Singapore | | | | | 90% | | | | | | 90% | | |
|
SCHMID Korea Co., Ltd
|
| | South Korea | | | | | 100% | | | | | | 100% | | |
|
SCHMID Asia Ltd.
|
| | Hong Kong | | | | | 100% | | | | | | 100% | | |
|
SCHMID Technology Guangdong Co., Ltd.
|
| | China | | | | | 100% | | | | | | 76% | | |
|
SCHMID China Ltd.
|
| | Hong Kong | | | | | 100% | | | | | | 100% | | |
|
SCHMID Shenzhen Ltd.
|
| | China | | | | | 100% | | | | | | 100% | | |
|
SCHMID (Kunshan) Co., Ltd.
|
| | China | | | | | 100% | | | | | | 100% | | |
|
SCHMID Taiwan Ltd.
|
| | Taiwan | | | | | 86% | | | | | | 86% | | |
|
SCHMID Automation (Zhuhai) Co., Ltd.
|
| | China | | | | | 100% | | | | | | 100% | | |
|
SCHMID Solar (Shenzhen) Ltd.
|
| | China | | | | | 100% | | | | | | 100% | | |
|
SCHMID Trading (Zhongshan) Co. Ltd.
|
| | China | | | | | 100% | | | | | | 100% | | |
|
Pegasus Digital Mobility Acquisition Corp.
|
| |
Cayman Islands
|
| | | | 100% | | | | | | —% | | |
|
SCHMID Asia Pacific Sdn. Bhd
|
| | Malaysia | | | | | 100% | | | | | | —% | | |
| | | |
Country of
incorporation |
| |
Ownership Interest
|
| |||||||||
|
Name
|
| |
12/31/2024
|
| |
12/31/2023
|
| |||||||||
| Equity method investees | | | | | | | | | | | | | | | | |
|
Advanced Energy Storage Systems Investment Company
(AES) |
| | Saudi Arabia | | | | | —% | | | | | | 51% | | |
|
SCHMID Avaco Korea, Co. Ltd.
|
| | South Korea | | | | | 50% | | | | | | 50% | | |
|
SCHMID Energy Systems GmbH (SES)
|
| | Germany | | | | | 49% | | | | | | —% | | |
| | | |
Useful life
|
|
|
Buildings and building improvements
|
| |
10 – 50 years
|
|
|
Technical equipment and machinery
|
| |
2 – 21 years
|
|
|
Office and other equipment
|
| |
3 – 13 years
|
|
|
Standard
|
| |
Effective date
|
| |||
|
Amendment to IAS 21 – Lack of Exchangeability
|
| | | | 1/1/2025 | | |
|
Contracts Referencing Nature-dependent Electricity – Amendments to IFRS 9 and IFRS 7
|
| | | | 1/1/2026 | | |
|
Annual Improvements Volume 11
|
| | | | 1/1/2026 | | |
|
Amendments to the Classification and Measurement of Financial Instruments
|
| | | | 1/1/2026 | | |
|
IFRS 18 – Presentation and Disclosure in Financial Statements
|
| | | | 1/1/2027 | | |
|
Amendments to Illustrative Examples on IFRS 7, IFRS 18, IAS 1, IAS 8, IAS 36 and
IAS 37 |
| | | | | | |
| | | |
2024
|
| |||||||||||||||||||||
| | | |
Technical
equipment and processes |
| |
Spare parts
and services |
| |
Other
|
| |
Total
management reporting |
| ||||||||||||
|
Revenues
|
| | | | 49,593 | | | | | | 11,192 | | | | | | 51 | | | | | | 60,836 | | |
|
Segment adjusted EBITDA
|
| | | | 611 | | | | | | 2,459 | | | | | | (77,527) | | | | | | (74,457) | | |
| | | |
2023
|
| |||||||||||||||||||||
|
in € thousand
|
| |
Technical
equipment and processes |
| |
Spare parts
and services |
| |
Other
|
| |
Total
management reporting |
| ||||||||||||
|
Revenues
|
| | | | 78,743 | | | | | | 11,503 | | | | | | — | | | | | | 90,246 | | |
|
Segment adjusted EBITDA
|
| | | | 12,872 | | | | | | 3,787 | | | | | | 22,440 | | | | | | 39,099 | | |
| | | |
2022
|
| |||||||||||||||||||||
|
in € thousand
|
| |
Technical
equipment and processes |
| |
Spare parts
and services |
| |
Other
|
| |
Total
management reporting |
| ||||||||||||
|
Revenues
|
| | | | 78,778 | | | | | | 16,280 | | | | | | — | | | | | | 95,058 | | |
|
Segment adjusted EBITDA
|
| | | | 14,155 | | | | | | 9,329 | | | | | | (3,546) | | | | | | 19,937 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Total segment adjusted EBITDA
|
| | | | (74,457) | | | | | | 39,099 | | | | | | 19,937 | | |
|
Financial result
|
| | | | (3,824) | | | | | | 9,594 | | | | | | (11,988) | | |
|
Amortization and depreciation
|
| | | | (7,315) | | | | | | (6,904) | | | | | | (6,283) | | |
|
Share of profit (loss) in equity method investments
|
| | | | — | | | | | | (1,057) | | | | | | — | | |
|
Income tax benefit (expense)
|
| | | | 1,492 | | | | | | (2,778) | | | | | | 1,924 | | |
|
Net income (loss) for the period
|
| | | | (84,104) | | | | | | 37,953 | | | | | | 3,591 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
China
|
| | | | 13,320 | | | | | | 15,308 | | | | | | 39,424 | | |
|
Taiwan
|
| | | | 3,160 | | | | | | 1,634 | | | | | | 12,846 | | |
|
USA
|
| | | | 22,207 | | | | | | 17,522 | | | | | | 11,478 | | |
|
Germany
|
| | | | 3,819 | | | | | | 9,577 | | | | | | 10,743 | | |
|
Malaysia
|
| | | | 2,186 | | | | | | 16,681 | | | | | | 7,915 | | |
|
Austria
|
| | | | 6,678 | | | | | | 17,810 | | | | | | 3,928 | | |
|
Other
|
| | | | 9,464 | | | | | | 11,714 | | | | | | 8,724 | | |
| Total | | | | | 60,834 | | | | | | 90,246 | | | | | | 95,058 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Germany
|
| | | | 25,833 | | | | | | 26,853 | | |
|
China
|
| | | | 1,741 | | | | | | 2,504 | | |
|
Other
|
| | | | 460 | | | | | | 376 | | |
| Total | | | | | 28,034 | | | | | | 29,733 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Technical equipment and processes(1)
|
| | | | 47,443 | | | | | | 77,554 | | | | | | 73,151 | | |
|
Spare Parts
|
| | | | 8,976 | | | | | | 9,722 | | | | | | 14,302 | | |
| Service(2) | | | | | 3,971 | | | | | | 1,781 | | | | | | 1,978 | | |
|
Other
|
| | | | 446 | | | | | | 1,189 | | | | | | 5,627 | | |
| Total | | | | | 60,836 | | | | | | 90,246 | | | | | | 95,058 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Balance at January 1
|
| | | | 17,931 | | | | | | 30,569 | | | | | | 25,682 | | |
|
Sales revenues included in contractual liabilities at the beginning of
the period |
| | | | (17,769) | | | | | | (30,406) | | | | | | (25,682) | | |
|
Increase due to customer payments received
|
| | | | 11,121 | | | | | | 17,769 | | | | | | 30,569 | | |
|
Balance at December 31
|
| | | | 11,284 | | | | | | 17,931 | | | | | | 30,569 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Personnel expenses
|
| | | | (17,545) | | | | | | (16,690) | | | | | | (16,221) | | |
|
Material expenses
|
| | | | (21,821) | | | | | | (35,767) | | | | | | (34,274) | | |
|
Depreciation/amortization
|
| | | | (5,209) | | | | | | (4,904) | | | | | | (4,147) | | |
|
Other expenses
|
| | | | (4,217) | | | | | | (6,488) | | | | | | (7,079) | | |
|
Total cost of sales
|
| | | | (48,791) | | | | | | (63,849) | | | | | | (61,721) | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Personnel expenses
|
| | | | (8,720) | | | | | | (8,295) | | | | | | (8,017) | | |
|
Legal and consulting fees
|
| | | | (528) | | | | | | (834) | | | | | | (873) | | |
|
Sales Commission
|
| | | | (1,309) | | | | | | (241) | | | | | | (475) | | |
|
Distribution related external administration
|
| | | | (747) | | | | | | (1,537) | | | | | | (582) | | |
|
Advertisement
|
| | | | (678) | | | | | | (649) | | | | | | (428) | | |
|
Other expenses
|
| | | | (913) | | | | | | (1,021) | | | | | | (995) | | |
|
Total selling expenses
|
| | | | (12,895) | | | | | | (12,577) | | | | | | (11,369) | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Personnel expenses
|
| | | | (4,344) | | | | | | (4,131) | | | | | | (3,992) | | |
|
Legal and consulting fees
|
| | | | (4,567) | | | | | | (4,401) | | | | | | (1,681) | | |
|
External administrative expenses
|
| | | | (1,716) | | | | | | (965) | | | | | | (692) | | |
|
Other administrative expenses
|
| | | | (1,165) | | | | | | (3,042) | | | | | | (607) | | |
|
Total administrative expenses
|
| | | | (11,792) | | | | | | (12,538) | | | | | | (6,973) | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Personnel expenses
|
| | | | (2,143) | | | | | | (2,261) | | | | | | (1,888) | | |
|
Depreciation/amortization
|
| | | | (1,871) | | | | | | (877) | | | | | | (910) | | |
|
Legal and consulting fees
|
| | | | (323) | | | | | | (587) | | | | | | (614) | | |
|
R&D related external administration
|
| | | | (658) | | | | | | (906) | | | | | | (856) | | |
|
Other research and development expenses
|
| | | | 1,021 | | | | | | (517) | | | | | | (549) | | |
|
Total research and development expenses
|
| | | | (3,974) | | | | | | (5,148) | | | | | | (4,818) | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Income from SES transaction
|
| | | | 3,703 | | | | | | — | | | | | | — | | |
|
Other miscellaneous income
|
| | | | 5,315 | | | | | | 3,815 | | | | | | 1,871 | | |
|
Bonus payments
|
| | | | — | | | | | | 9,200 | | | | | | — | | |
|
Total other income
|
| | | | 9,018 | | | | | | 15,985 | | | | | | 3,375 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Foreign currency losses
|
| | | | (2,347) | | | | | | (2,388) | | | | | | (2,399) | | |
|
Other taxes
|
| | | | (130) | | | | | | (166) | | | | | | (122) | | |
|
Disposal of assets
|
| | | | — | | | | | | — | | | | | | (231) | | |
|
Miscellaneous other items
|
| | | | (87) | | | | | | (65) | | | | | | (236) | | |
|
Total other expenses
|
| | | | (2,564) | | | | | | (2,620) | | | | | | (2,988) | | |
|
In € thousand
|
| | | | |
2024
|
| |||
|
Shares to be issued by TopCo to Pegasus
|
| |
A
|
| | | | 7,087 | | |
|
Pegasus closing price as of April 30, 2024
|
| |
B
|
| | | | 9.61 | | |
|
Fair value of shares deemed issued (AxB)
|
| |
C
|
| | | | 68.106 | | |
|
Pegasus net assets
|
| |
D
|
| | | | (3,529) | | |
|
Excess of Fair value of shares over Pegasus’s net assets acquired (C – D)
|
| | | | | | | 71,630 | | |
|
In € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| |
12/31/2022
|
| |||||||||
|
Reversal of receivables from the Silicon Group
|
| | | | — | | | | | | 21,375 | | | | | | — | | |
|
Reversal of impairment of shareholder loan (included in trade and other receivables)
|
| | | | — | | | | | | 1,418 | | | | | | 3,091 | | |
|
Other
|
| | | | 20 | | | | | | (97) | | | | | | — | | |
| Total | | | | | 20 | | | | | | 22,696 | | | | | | 3,091 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Finance income
|
| | | | 1,888 | | | | | | 19,685 | | | | | | 5,758 | | |
|
thereof fair value changes of warrants
|
| | | | 1,028 | | | | | | — | | | | | | 1,669 | | |
|
thereof interest income and similar proceeds
|
| | | | 860 | | | | | | 3,883 | | | | | | 4,089 | | |
|
thereof gain from loan extinguishment
|
| | | | — | | | | | | 15,802 | | | | | | — | | |
|
Finance expenses
|
| | | | (5,712) | | | | | | (10,091) | | | | | | (17,746) | | |
|
thereof interest portion of lease payments
|
| | | | (641) | | | | | | (103) | | | | | | (68) | | |
|
thereof interest expense
|
| | | | (5,071) | | | | | | (9,988) | | | | | | (17,678) | | |
|
Financial result
|
| | | | (3,824) | | | | | | 9,594 | | | | | | (11,988) | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Current income tax (expense) / income
|
| | | | (372) | | | | | | (1,044) | | | | | | (2,908) | | |
|
thereof prior years
|
| | | | (356) | | | | | | 168 | | | | | | (6) | | |
|
Deferred income tax (expense) / income
|
| | | | 1,864 | | | | | | (1,735) | | | | | | 4,832 | | |
|
thereof from temporary differences
|
| | | | 5,008 | | | | | | (1,853) | | | | | | 12,693 | | |
|
thereof from tax loss carryforwards
|
| | | | (3,144) | | | | | | 118 | | | | | | (7,861) | | |
|
Total income tax (expense) / income
|
| | | | 1,492 | | | | | | (2,778) | | | | | | 1,924 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Income (loss) before income taxes
|
| | | | (85,596) | | | | | | 40,732 | | | | | | 1,667 | | |
|
Applicable income tax rate
|
| | | | 29.125% | | | | | | 29.125% | | | | | | 29.125% | | |
|
Expected income tax (expense) / income
|
| | | | 24,930 | | | | | | (11,863) | | | | | | (485) | | |
|
Tax rate differences
|
| | | | 48 | | | | | | 891 | | | | | | 911 | | |
|
Non-deductible expenses
|
| | | | (105) | | | | | | (79) | | | | | | (573) | | |
|
Tax-free income
|
| | | | 1,064 | | | | | | 1,263 | | | | | | 495 | | |
|
Trade tax deductions
|
| | | | 1 | | | | | | (116) | | | | | | (269) | | |
|
Trade tax additions
|
| | | | (29) | | | | | | — | | | | | | — | | |
|
Tax effects from prior years
|
| | | | (10) | | | | | | 488 | | | | | | 642 | | |
|
Tax effects from withholding tax
|
| | | | (1) | | | | | | (166) | | | | | | (370) | | |
|
Tax effects from capital gains tax
|
| | | | (14) | | | | | | — | | | | | | — | | |
|
Permanent differences
|
| | | | (19,398) | | | | | | 2,912 | | | | | | (8) | | |
|
Loss utilization of previously not recognized tax loss
carryforwards |
| | | | (410) | | | | | | — | | | | | | 1,152 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Change in valuation allowance from temporary differences and tax
loss carryforwards |
| | | | (4,032) | | | | | | 3,598 | | | | | | 927 | | |
|
Non-recognition or utilization of unrecognized interest carryforwards
|
| | | | (555) | | | | | | 333 | | | | | | (957) | | |
|
Other reconciling items
|
| | | | 4 | | | | | | (38) | | | | | | 460 | | |
|
Effective income tax (expense) / benefit
|
| | | | 1,492 | | | | | | (2,778) | | | | | | 1,924 | | |
|
Effective tax rate in %
|
| | | | 1.74% | | | | | | 6.82% | | | | | | (115.46)% | | |
| | |||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
|
in € thousand
|
| |
DTA
|
| |
DTL
|
| |
DTA
|
| |
DTL
|
| ||||||||||||
|
Intangible assets
|
| | | | 1,775 | | | | | | (4,181) | | | | | | 1,843 | | | | | | (4,193) | | |
|
Property, plant and equipment including right-of-use assets
|
| | | | 55 | | | | | | (2,279) | | | | | | 155 | | | | | | (2,542) | | |
|
Financial assets
|
| | | | 64 | | | | | | (17) | | | | | | 1,630 | | | | | | (235) | | |
|
Non-current assets
|
| | | | 1,893 | | | | | | (6,477) | | | | | | 3,628 | | | | | | (6,970) | | |
|
Inventories
|
| | | | 2,492 | | | | | | — | | | | | | 220 | | | | | | (598) | | |
|
Trade receivables and other receivables
|
| | | | 165 | | | | | | (327) | | | | | | 149 | | | | | | (3,985) | | |
|
Other current assets
|
| | | | 4 | | | | | | — | | | | | | — | | | | | | (956) | | |
|
Cash and cash equivalents
|
| | | | — | | | | | | (276) | | | | | | 13 | | | | | | (44) | | |
|
Current assets
|
| | | | 2,660 | | | | | | (669) | | | | | | 382 | | | | | | (5,584) | | |
|
Non-current financial liabilities
|
| | | | — | | | | | | (5) | | | | | | 17 | | | | | | (7,433) | | |
|
Provisions for pensions
|
| | | | 84 | | | | | | — | | | | | | 140 | | | | | | (67) | | |
|
Non-current provisions
|
| | | | — | | | | | | (158) | | | | | | 60 | | | | | | (257) | | |
|
Non-current lease liabilities
|
| | | | 2,326 | | | | | | — | | | | | | 2,596 | | | | | | — | | |
|
Others
|
| | | | 1 | | | | | | (129) | | | | | | — | | | | | | — | | |
|
Non-current liabilities
|
| | | | 2,411 | | | | | | (292) | | | | | | 2,813 | | | | | | (7,757) | | |
|
Current financial liabilities
|
| | | | 983 | | | | | | — | | | | | | 3,803 | | | | | | (575) | | |
|
Current contract liabilities
|
| | | | 105 | | | | | | (2,293) | | | | | | 1,525 | | | | | | — | | |
|
Trade payables and other liabilities
|
| | | | 278 | | | | | | (22) | | | | | | 1,600 | | | | | | (665) | | |
|
Other current liabilities
|
| | | | 1,244 | | | | | | — | | | | | | 1,104 | | | | | | (30) | | |
|
Current lease liabilities
|
| | | | 226 | | | | | | — | | | | | | 210 | | | | | | — | | |
|
Current provisions
|
| | | | 0 | | | | | | (1,909) | | | | | | 230 | | | | | | (1,727) | | |
|
Current liabilities
|
| | | | 2,836 | | | | | | (4,224) | | | | | | 8,472 | | | | | | (2,998) | | |
|
Tax loss carryforwards (CIT)
|
| | | | 1,857 | | | | | | — | | | | | | 3,408 | | | | | | — | | |
|
Tax loss carryforwards (Trade tax)
|
| | | | 1,168 | | | | | | — | | | | | | 2,759 | | | | | | — | | |
|
Tax loss carryforwards (Other income tax)
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | |
|
Deferred taxes (before offsetting)
|
| | | | 12,828 | | | | | | (11,662) | | | | | | 21,463 | | | | | | (23,308) | | |
|
Offsetting
|
| | | | (10,144) | | | | | | 10,144 | | | | | | (18,920) | | | | | | 18,920 | | |
|
Deferred taxes (after offsetting)
|
| | | | 2,684 | | | | | | (1,518) | | | | | | 2,543 | | | | | | (4,388) | | |
|
of which recognized in P/L
|
| | | | — | | | | | | 1,864 | | | | | | — | | | | | | (1,735) | | |
|
of which recognized in OCI
|
| | | | — | | | | | | 13 | | | | | | — | | | | | | (7) | | |
|
of which recognized in Equity
|
| | | | — | | | | | | 1,031 | | | | | | — | | | | | | (52,923) | | |
|
of which currency translation adjustments
|
| | | | — | | | | | | 104 | | | | | | — | | | | | | (194) | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
in € thousand
|
| |
Tax Base
|
| |
Tax Base
|
| |
Tax Base
|
| |||||||||
|
Deductible temporary differences
|
| | | | 22,730 | | | | | | 41,498 | | | | | | 34,149 | | |
|
Tax loss carryforwards (CIT)
|
| | | | 124,018 | | | | | | 91,405 | | | | | | 108,229 | | |
|
Tax loss carryforwards (Trade tax)
|
| | | | 88,897 | | | | | | 49,147 | | | | | | 65,308 | | |
|
Interest carryforwards
|
| | | | 36,927 | | | | | | 35,229 | | | | | | 36,956 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
in € thousand
|
| |
Tax Base
|
| |
Tax Base
|
| |
Tax Base
|
| |||||||||
|
Up to 5 years
|
| | | | 3,646 | | | | | | 2,685 | | | | | | 5,107 | | |
|
Up to 10 years
|
| | | | 4,688 | | | | | | 1,772 | | | | | | 1,064 | | |
|
Up to 15 years
|
| | | | 2,348 | | | | | | 4,508 | | | | | | 5,187 | | |
|
Unlimited
|
| | | | 239,160 | | | | | | 131,586 | | | | | | 162,177 | | |
| | | |
2024
in € |
| |
2023
in € |
| |
2022
in € |
| |||||||||
|
Total basic and diluted earnings per share attributable to the ordinary equity holders of the company
|
| | | | (2.41) | | | | | | 1.28 | | | | | | 0.05 | | |
|
in € thousands
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Profit / (Loss) from continuing operations as presented in the statement of profit or loss
|
| | | | (84,104) | | | | | | 36,868 | | | | | | 1,550 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Weighted average number of ordinary shares used as the denominator in calculating basic and diluted earnings per share
|
| | | | 34,935,357 | | | | | | 28,725,000 | | | | | | 28,725,000 | | |
|
in € thousand
|
| |
Development
Costs |
| |
Patents and
licenses |
| |
Total
|
| |||||||||
| Costs of acquisition | | | | | | | | | | | | | | | | | | | |
| 1/1/2024 | | | | | 25,729 | | | | | | 1,372 | | | | | | 27,102 | | |
|
Additions
|
| | | | 3,878 | | | | | | 129 | | | | | | 4,008 | | |
|
Disposals/Retirements
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
|
Reclassification
|
| | | | — | | | | | | — | | | | | | — | | |
|
Foreign exchange differences
|
| | | | (10) | | | | | | 38 | | | | | | 28 | | |
|
12/31/2024
|
| | | | 29,597 | | | | | | 1,540 | | | | | | 31,137 | | |
| Accumulated amortization/write downs | | | | | | | | | | | | | | | | | | | |
| 1/1/2024 | | | | | (11,452) | | | | | | (684) | | | | | | (12,136) | | |
| Amortization | | | | | (3,801) | | | | | | (364) | | | | | | (4,166) | | |
| Disposals/Retirements | | | | | — | | | | | | 131 | | | | | | 131 | | |
|
Foreign exchange differences
|
| | | | 10 | | | | | | (36) | | | | | | (26) | | |
|
12/31/2024
|
| | | | (15,243) | | | | | | (952) | | | | | | (16,196) | | |
| Carrying amount: | | | | | | | | | | | | | | | | | | | |
| 1/1/2024 | | | | | 14,278 | | | | | | 689 | | | | | | 14,966 | | |
| 12/31/2024 | | | | | 14,354 | | | | | | 588 | | | | | | 14,941 | | |
|
in € thousand
|
| |
Development
Costs |
| |
Patents and
licenses |
| |
Total
|
| |||||||||
| Costs of acquisition | | | | | | | | | | | | | | | | | | | |
| 1/1/2023 | | | | | 22,832 | | | | | | 1,042 | | | | | | 23,874 | | |
| Additions | | | | | 2,915 | | | | | | 359 | | | | | | 3,274 | | |
|
Disposals/Retirements
|
| | | | — | | | | | | — | | | | | | — | | |
|
Reclassification
|
| | | | — | | | | | | — | | | | | | — | | |
|
Foreign exchange differences
|
| | | | (17) | | | | | | (28) | | | | | | (46) | | |
|
12/31/2023
|
| | | | 25,729 | | | | | | 1,372 | | | | | | 27,102 | | |
| Accumulated amortization/write downs | | | | | | | | | | | | | | | | | | | |
| 1/1/2023 | | | | | (7,495) | | | | | | (552) | | | | | | (8,046) | | |
| Amortization | | | | | (3,975) | | | | | | (158) | | | | | | (4,133) | | |
|
Disposals/Retirements
|
| | | | — | | | | | | — | | | | | | — | | |
|
Foreign exchange differences
|
| | | | 17 | | | | | | 26 | | | | | | 44 | | |
|
12/31/2023
|
| | | | (11,452) | | | | | | (684) | | | | | | (12,136) | | |
| Carrying amount: | | | | | | | | | | | | | | | | | | | |
| 1/1/2023 | | | | | 15,337 | | | | | | 490 | | | | | | 15,828 | | |
| 12/31/2023 | | | | | 14,278 | | | | | | 689 | | | | | | 14,966 | | |
|
in € thousand
|
| |
Land,
buildings and leasehold improvements |
| |
Technical
equipment and machinery |
| |
Office and
other equipment |
| |
Assets under
construction |
| |
Total
|
| |||||||||||||||
|
Costs of acquisition or construction:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2024 | | | | | 220 | | | | | | 16,330 | | | | | | 15,386 | | | | | | 513 | | | | | | 32,449 | | |
|
Additions
|
| | | | 14 | | | | | | 278 | | | | | | 774 | | | | | | 53 | | | | | | 1,120 | | |
|
Disposals/Retirements
|
| | | | — | | | | | | (184) | | | | | | (253) | | | | | | (96) | | | | | | (533) | | |
|
Foreign exchange differences
|
| | | | — | | | | | | 86 | | | | | | 61 | | | | | | — | | | | | | 147 | | |
| 12/31/2024 | | | | | 235 | | | | | | 16,509 | | | | | | 15,968 | | | | | | 470 | | | | | | 33,182 | | |
| Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2024 | | | | | (71) | | | | | | (13,314) | | | | | | (13,359) | | | | | | — | | | | | | (26,744) | | |
|
Depreciation
|
| | | | (21) | | | | | | (653) | | | | | | (803) | | | | | | — | | | | | | (1,477) | | |
|
Disposals/Retirements
|
| | | | 831 | | | | | | (461) | | | | | | 61 | | | | | | — | | | | | | 432 | | |
|
Foreign exchange differences
|
| | | | — | | | | | | (68) | | | | | | (44) | | | | | | — | | | | | | (113) | | |
| 12/31/2024 | | | | | 739 | | | | | | (14,496) | | | | | | (14,145) | | | | | | — | | | | | | (27,902) | | |
| Carrying amount: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2024 | | | | | 149 | | | | | | 3,016 | | | | | | 2,027 | | | | | | 513 | | | | | | 5,704 | | |
| 12/31/2024 | | | | | 973 | | | | | | 2,013 | | | | | | 1,824 | | | | | | 470 | | | | | | 5,280 | | |
|
in € thousand
|
| |
Land,
buildings and leasehold improvements |
| |
Technical
equipment and machinery |
| |
Office and
other equipment |
| |
Assets under
construction |
| |
Total
|
| |||||||||||||||
|
Costs of acquisition or construction:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2023 | | | | | 21,303 | | | | | | 18,263 | | | | | | 14,561 | | | | | | — | | | | | | 54,127 | | |
|
Additions
|
| | | | — | | | | | | 1,679 | | | | | | 1,410 | | | | | | 513 | | | | | | 3,602 | | |
|
Disposals/Retirements
|
| | | | (21,085) | | | | | | (3,448) | | | | | | (458) | | | | | | — | | | | | | (24,991) | | |
|
Foreign exchange differences
|
| | | | 1 | | | | | | (164) | | | | | | (126) | | | | | | — | | | | | | (289) | | |
| 12/31/2023 | | | | | 220 | | | | | | 16,330 | | | | | | 15,386 | | | | | | 513 | | | | | | 32,449 | | |
| Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2023 | | | | | (11,581) | | | | | | (15,892) | | | | | | (13,293) | | | | | | — | | | | | | (40,766) | | |
|
Depreciation
|
| | | | (483) | | | | | | (982) | | | | | | (583) | | | | | | — | | | | | | (2,048) | | |
|
Disposals/Retirements
|
| | | | 11,995 | | | | | | 3,447 | | | | | | 414 | | | | | | — | | | | | | 15,856 | | |
|
Foreign exchange differences
|
| | | | (1) | | | | | | 114 | | | | | | 101 | | | | | | — | | | | | | 214 | | |
| 12/31/2023 | | | | | (71) | | | | | | (13,314) | | | | | | (13,359) | | | | | | — | | | | | | (26,744) | | |
| Carrying amount: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2023 | | | | | 9,722 | | | | | | 2,371 | | | | | | 1,268 | | | | | | — | | | | | | 13,361 | | |
| 12/31/2023 | | | | | 149 | | | | | | 3,016 | | | | | | 2,027 | | | | | | 513 | | | | | | 5,704 | | |
|
in € thousand
|
| |
Real Estate
|
| |
Vehicles
|
| |
Total
|
| |||||||||
| 1/1/2023 | | | | | 906 | | | | | | 428 | | | | | | 1,334 | | |
|
Additions to right-of-use assets
|
| | | | 8,402 | | | | | | 178 | | | | | | 8,581 | | |
|
Depreciation
|
| | | | (543) | | | | | | (236) | | | | | | (779) | | |
|
Foreign exchange differences
|
| | | | (68) | | | | | | (5) | | | | | | (73) | | |
| 12/31/2023 | | | | | 8,697 | | | | | | 365 | | | | | | 9,063 | | |
|
Additions/(De-recognition) to right-of-use assets
|
| | | | (121) | | | | | | 489 | | | | | | 367 | | |
|
Depreciation
|
| | | | (1,354) | | | | | | (293) | | | | | | (1,647) | | |
|
Foreign exchange differences
|
| | | | 30 | | | | | | (1) | | | | | | 29 | | |
| 12/31/2024 | | | | | 7,253 | | | | | | 560 | | | | | | 7,812 | | |
|
in € thousand
|
| |
Lease Liability
|
| |||
| 1/1/2023 | | | | | 1,333 | | |
|
Additions
|
| | | | 10,347 | | |
|
Interest
|
| | | | 102 | | |
|
Payments
|
| | | | (819) | | |
|
Foreign exchange difference
|
| | | | (77) | | |
| 12/31/2023 | | | | | 10,886 | | |
|
Additions
|
| | | | 306 | | |
|
Interest
|
| | | | 655 | | |
|
Payments
|
| | | | (2,184) | | |
|
Foreign exchange difference
|
| | | | 32 | | |
| 12/31/2024 | | | | | 9,694 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Depreciation of right of-use assets
|
| | | | (1,649) | | | | | | (779) | | | | | | (642) | | |
|
Interest expense on lease liabilities
|
| | | | (641) | | | | | | (103) | | | | | | (68) | | |
|
Short-term lease expenses
|
| | | | (371) | | | | | | (383) | | | | | | (523) | | |
|
Lease expenses for low-value assets
|
| | | | (40) | | | | | | (7) | | | | | | (28) | | |
|
Total amount recognized in expense
|
| | | | (2,701) | | | | | | (1,273) | | | | | | (1,260) | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Principal paid
|
| | | | (1,543) | | | | | | (715) | | | | | | (609) | | |
|
Interest paid
|
| | | | (641) | | | | | | (103) | | | | | | (68) | | |
|
Short term and low value leases
|
| | | | (411) | | | | | | (391) | | | | | | (551) | | |
|
Total amount paid
|
| | | | (2,596) | | | | | | (1,209) | | | | | | (1,227) | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
≤ 1 year
|
| | | | 2,029 | | | | | | 2,108 | | |
|
> 1 ≤ 2 years
|
| | | | 1,755 | | | | | | 1,928 | | |
|
> 2 ≤ 5 years
|
| | | | 3,778 | | | | | | 4,081 | | |
|
> 5 years
|
| | | | 4,800 | | | | | | 6,014 | | |
|
Gross lease liabilities – minimum lease payments
|
| | | | 12,361 | | | | | | 14,130 | | |
|
Discount and foreign currency effects
|
| | | | (2,667) | | | | | | (3,244) | | |
|
Present value of the lease liabilities
|
| | | | 9,694 | | | | | | 10,886 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Raw materials and supplies
|
| | | | 4,136 | | | | | | 4,386 | | |
|
Work in progress
|
| | | | 6,317 | | | | | | 6,038 | | |
|
Finished goods
|
| | | | 5,281 | | | | | | 5,928 | | |
| Inventories | | | | | 15,734 | | | | | | 16,353 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Trade receivables
|
| | | | 24,704 | | | | | | 40,626 | | |
|
Receivables from equity investees
|
| | | | 4,207 | | | | | | 1,599 | | |
|
Receivables from shareholder
|
| | | | 4,711 | | | | | | — | | |
|
Other receivables
|
| | | | 4,599 | | | | | | 4,807 | | |
|
Total trade and other receivables
|
| | | | 38,221 | | | | | | 47,032 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Prepaid expenses
|
| | | | 1,899 | | | | | | 3,667 | | |
|
Advance payments on inventories
|
| | | | 1,097 | | | | | | 1,317 | | |
|
Restricted cash
|
| | | | 59 | | | | | | 89 | | |
|
Total other current non-financial assets
|
| | | | 3,054 | | | | | | 5,073 | | |
|
in € thousands
|
| | | | | | |
|
Carrying amount of acquired non-controlling interests
|
| | | | 6,755 | | |
|
Purchase price paid to non-controlling shareholders
|
| | | | (32,969) | | |
|
Decrease in equity of the owners of the parent company
|
| | | | (26,214) | | |
| The decrease in equity of the owners of the parent company is composed as follows: | | | | | | | |
|
– Decrease in capital reserves
|
| | | | (26,273) | | |
|
– Increase in currency translation reserve
|
| | | | 59 | | |
|
Decrease in equity of the owners of the parent company
|
| | | | (26,214) | | |
|
12/31/2024
|
| |
SCHMID
Singapore Pte. Ltd. |
| |
SCHMID
Taiwan Ltd. |
| ||||||
|
NCI percentage
|
| | | | 10.0% | | | | | | 14.0% | | |
|
Non-current assets
|
| | | | — | | | | | | 142 | | |
|
Current assets
|
| | | | 2,791 | | | | | | 3,524 | | |
|
Non-current liabilities
|
| | | | — | | | | | | 81 | | |
|
Current liabilities
|
| | | | (149) | | | | | | 374 | | |
|
Net assets
|
| | | | 2,940 | | | | | | 3,210 | | |
|
Net assets attributable to NCI
|
| | | | 294 | | | | | | 448 | | |
|
Revenue
|
| | | | — | | | | | | 2,260 | | |
|
Profit/(Loss)
|
| | | | 2,183 | | | | | | (3,462) | | |
|
OCI
|
| | | | — | | | | | | — | | |
|
Total comprehensive income/(loss)
|
| | | | 2,183 | | | | | | (3,462) | | |
|
Total comprehensive income / (loss) allocated to NCI
|
| | | | 218 | | | | | | (483) | | |
|
Accumulated NCI end of period
|
| | | | 295 | | | | | | 298 | | |
|
12/31/2023
|
| |
SCHMID
Singapore Pte. Ltd. |
| |
SCHMID
Technology Guangdong Co., Ltd |
| |
SCHMID
Taiwan Ltd. |
| |||||||||
|
NCI percentage
|
| | | | 10.0% | | | | | | 24.1% | | | | | | 14.0% | | |
|
Non-current assets
|
| | | | — | | | | | | 5,118 | | | | | | 185 | | |
|
Current assets
|
| | | | 2,797 | | | | | | 42,569 | | | | | | 11,827 | | |
|
Non-current liabilities
|
| | | | — | | | | | | 847 | | | | | | 605 | | |
|
Current liabilities
|
| | | | 2,062 | | | | | | 22,288 | | | | | | 5,182 | | |
|
Net assets
|
| | | | 736 | | | | | | 24,552 | | | | | | 6,224 | | |
|
Net assets attributable to NCI
|
| | | | 74 | | | | | | 5,917 | | | | | | 868 | | |
|
Revenue
|
| | | | — | | | | | | 27,750 | | | | | | 1,672 | | |
|
Profit/(Loss)
|
| | | | 6,188 | | | | | | 2,298 | | | | | | (402) | | |
|
OCI
|
| | | | — | | | | | | (1,550) | | | | | | (252) | | |
|
Total comprehensive income/(loss)
|
| | | | 6,118 | | | | | | 748 | | | | | | (654) | | |
|
Total comprehensive income / (loss) allocated to
NCI |
| | | | 619 | | | | | | 180 | | | | | | (91) | | |
|
Accumulated NCI end of period
|
| | | | 77 | | | | | | 6,487 | | | | | | 794 | | |
|
12/31/2022
|
| |
SCHMID
Singapore Pte. Ltd. |
| |
SCHMID
Technology Guangdong Co., Ltd |
| |
SCHMID
Taiwan Ltd. |
| |||||||||
|
NCI percentage
|
| | | | 10.0% | | | | | | 24.1% | | | | | | 14.0% | | |
|
Non-current assets
|
| | | | — | | | | | | 4,575 | | | | | | 71 | | |
|
Current assets
|
| | | | 1,651 | | | | | | 46,040 | | | | | | 12,704 | | |
|
Non-current liabilities
|
| | | | — | | | | | | 568 | | | | | | 694 | | |
|
Current liabilities
|
| | | | 7,104 | | | | | | 26,244 | | | | | | 5,203 | | |
|
Net assets
|
| | | | (5,453) | | | | | | 23,804 | | | | | | 6,879 | | |
|
Net assets attributable to NCI
|
| | | | (545) | | | | | | 5,737 | | | | | | 960 | | |
|
Revenue
|
| | | | — | | | | | | 38,753 | | | | | | 12,873 | | |
|
Profit/(Loss)
|
| | | | (7) | | | | | | 6,068 | | | | | | 4,152 | | |
|
OCI
|
| | | | — | | | | | | (639) | | | | | | (303) | | |
|
Total comprehensive income/(loss)
|
| | | | (7) | | | | | | 5,429 | | | | | | 3,849 | | |
|
to NCI
|
| | | | (1) | | | | | | 1,308 | | | | | | 537 | | |
|
Accumulated NCI end of period
|
| | | | (543) | | | | | | 6,335 | | | | | | 889 | | |
|
Cash flow statement SCHMID Technology Guangdong Co., Ltd
in € thousand |
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Cash flow from operating activities
|
| | | | (723) | | | | | | 666 | | | | | | (1,688) | | |
|
Cash flow from investing activities
|
| | | | (155) | | | | | | (472) | | | | | | (502) | | |
|
Cash flow from financing activities
|
| | | | — | | | | | | (21) | | | | | | (452) | | |
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | 241 | | | | | | (119) | | | | | | 116 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | (636) | | | | | | 55 | | | | | | (2,525) | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Non-current financial liabilities
|
| | | | 37,000 | | | | | | 22,190 | | |
|
Warrant liability
|
| | | | 5,053 | | | | | | — | | |
|
Current financial liabilities
|
| | | | 40,433 | | | | | | 26,053 | | |
|
In € thousand
|
| |
12/31/2023
|
| |
Additions
|
| |
Utilization
|
| |
Reversal of
unused amounts |
| |
12/31/2024
|
| |||||||||||||||
|
Warranty provision
|
| | | | 238 | | | | | | — | | | | | | (27) | | | | | | — | | | | | | 211 | | |
|
Jubilee provision
|
| | | | (2) | | | | | | 169 | | | | | | (34) | | | | | | — | | | | | | 134 | | |
|
Total non-current provisions
|
| | | | 237 | | | | | | 169 | | | | | | (61) | | | | | | — | | | | | | 345 | | |
|
Warranty provision
|
| | | | 225 | | | | | | 250 | | | | | | (374) | | | | | | (62) | | | | | | 39 | | |
|
Provision for legal claims
|
| | | | 53 | | | | | | — | | | | | | (40) | | | | | | (4) | | | | | | 9 | | |
|
Other provisions
|
| | | | 695 | | | | | | 170 | | | | | | (700) | | | | | | (28) | | | | | | 136 | | |
|
Total current provisions
|
| | | | 973 | | | | | | 420 | | | | | | (1,115) | | | | | | (94) | | | | | | 184 | | |
|
In € thousand
|
| |
12/31/2022
|
| |
Additions
|
| |
Utilization
|
| |
Reversal of
unused amounts |
| |
12/31/2023
|
| |||||||||||||||
|
Warranty provision
|
| | | | 211 | | | | | | 211 | | | | | | (184) | | | | | | — | | | | | | 238 | | |
|
Jubilee provision
|
| | | | 119 | | | | | | 482 | | | | | | (603) | | | | | | — | | | | | | (2) | | |
|
Total non-current provisions
|
| | |
|
330
|
| | | | | 693 | | | | |
|
(787)
|
| | | | | — | | | | |
|
237
|
| |
|
Warranty provision
|
| | | | 139 | | | | | | 152 | | | | | | (66) | | | | | | — | | | | | | 225 | | |
|
Provision for legal claims
|
| | | | 67 | | | | | | 44 | | | | | | — | | | | | | (58) | | | | | | 53 | | |
|
Other provisions
|
| | | | 153 | | | | | | 2,308 | | | | | | (1,454) | | | | | | (312) | | | | | | 695 | | |
|
Total current provisions
|
| | | | 360 | | | | | | 2,504 | | | | | | (1,520) | | | | | | (370) | | | | | | 973 | | |
|
In € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Net defined liability at January 1
|
| | | | 894 | | | | | | 887 | | | | | | 1,173 | | |
|
Defined benefit income recognized in consolidated statement of profit or loss
|
| | | | 36 | | | | | | 33 | | | | | | 14 | | |
|
Defined benefit cost recognized in other comprehensive income
|
| | | | 44 | | | | | | (25) | | | | | | (300) | | |
|
Reclassification of other liabilities
|
| | | | 4 | | | | | | — | | | | | | — | | |
|
Net defined liability at December 31
|
| | | | 978 | | | | | | 894 | | | | | | 887 | | |
|
In € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Employee benefit obligations recognized as of January 1
|
| | | | 894 | | | | | | 887 | | | | | | 1,173 | | |
|
Actuarial adjustments
|
| | | | 44 | | | | | | (26) | | | | | | (300) | | |
|
thereof: experience adjustments
|
| | | | (2) | | | | | | (2) | | | | | | 2 | | |
|
thereof: adjustments for financial assumptions
|
| | | | 46 | | | | | | (24) | | | | | | (302) | | |
|
Interest expense
|
| | | | 36 | | | | | | 33 | | | | | | 14 | | |
|
Reclassification of other liabilities
|
| | | | 4 | | | | | | — | | | | | | — | | |
|
Employee benefit obligations recognized as of December 31
|
| | | | 978 | | | | | | 894 | | | | | | 887 | | |
|
In € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Actuarial gains (-) / losses (+) deriving from changes in financial assumptions
|
| | | | 46 | | | | | | (24) | | | | | | (302) | | |
|
Actuarial gains (-) / losses (+) deriving from experience adjustments
|
| | | | (2) | | | | | | (2) | | | | | | 2 | | |
|
Included in other comprehensive income
|
| | | | 44 | | | | | | (26) | | | | | | (300) | | |
|
Interest income
|
| | | | 36 | | | | | | 33 | | | | | | 14 | | |
|
Included in the consolidated statements of profit or loss
|
| | | | 36 | | | | | | 33 | | | | | | 14 | | |
|
Total included in the consolidated statements of profit or loss and other comprehensive income (loss)
|
| | | | 80 | | | | | | 7 | | | | | | (286) | | |
| | | |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Discount rate
|
| | | | 3.5% | | | | | | 4.0% | | |
| | | |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Discount rate (+0.25%)
|
| | | | 3.8% | | | | | | 4.3% | | |
|
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 951 | | | | | | 872 | | |
|
Discount rate (-0.25%)
|
| | | | 3.3% | | | | | | 3.8% | | |
|
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 998 | | | | | | 918 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Trade payables
|
| | | | 15,528 | | | | | | 13,946 | | |
|
Liabilities to affiliated companies
|
| | | | 12,294 | | | | | | 11,896 | | |
|
Liabilities to associated companies
|
| | | | 357 | | | | | | 56 | | |
|
Total trade and other payables
|
| | | | 28,179 | | | | | | 25,899 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
Personnel related accruals
|
| | | | 2,579 | | | | | | 3,175 | | |
|
Tax related accruals
|
| | | | 432 | | | | | | 1,348 | | |
|
Audit related accruals
|
| | | | 2,400 | | | | | | 1,297 | | |
|
Liabilities due to reorganization
|
| | | | 2,809 | | | | | | — | | |
|
Legal and consulting fees
|
| | | | 3,140 | | | | | | 2,707 | | |
|
Miscellaneous other current liabilities
|
| | | | 6,153 | | | | | | 4,587 | | |
|
Total other current liabilities
|
| | | | 17,513 | | | | | | 13,113 | | |
| | | | | | | | | | | | | | | | | | | | | |
12/31/2024
|
|
|
Financial instruments, analyzed by classes and categories
in € thousand |
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |
Fair value
hierarchy |
| |||||||||
| Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets | | | | | | | | | | | | | | | | | | | | | | |
|
Other loans and other investments
|
| | | | AC | | | | | | 66 | | | | | | 66 | | | |
n/a
|
|
|
Other non-current financial assets
|
| | | | AC | | | | | | 69 | | | | | | n/a | | | |
n/a
|
|
| Current assets | | | | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | | | | |
|
Trade receivables
|
| | | | AC | | | | | | 23,609 | | | | | | n/a | | | |
n/a
|
|
|
Receivables from equity investees
|
| | | | AC | | | | | | 4,599 | | | | | | n/a | | | |
n/a
|
|
|
Other receivables
|
| | | | | | | | | | | | | | | | | | | | | |
|
Exit bonus
|
| | | | AC | | | | | | — | | | | | | — | | | |
n/a
|
|
|
Receivables from shareholder
|
| | | | AC | | | | | | 4,711 | | | | | | n/a | | | |
n/a
|
|
|
Other current assets
|
| | | | | | | | | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | AC | | | | | | 59 | | | | | | n/a | | | |
n/a
|
|
|
Other
|
| | | | AC | | | | | | 5,243 | | | | | | n/a | | | |
n/a
|
|
|
Cash and cash equivalents
|
| | | | AC | | | | | | 3,791 | | | | | | n/a | | | |
n/a
|
|
|
Non-current liabilities
|
| | | | | | | | | | 42,147 | | | | | | | | | | | |
|
Non-current borrowings
|
| | | | | | | | | | | | | | | | | | | | | |
|
Loans from other third parties
|
| | | | FLAC | | | | | | 2,000 | | | | | | 2,130 | | | |
Level 3
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 21,000 | | | | | | 22,365 | | | |
Level 3
|
|
|
Loans – host contract
|
| | | | FLAC | | | | | | — | | | | | | 22,365 | | | |
Level 3
|
|
|
Loans from other related parties
|
| | | | FLAC | | | | | | 14,000 | | | | | | 15 | | | |
Level 3
|
|
|
Other non-current financial liabilities
|
| | | | FVTPL | | | | | | 5,053 | | | | | | 5,053 | | | |
Level 1
|
|
|
Warrants
|
| | | | FVTPL | | | | | | 5,053 | | | | | | 5,053 | | | |
Level 1
|
|
|
Current liabilities
|
| | | | | | | | | | 42,053 | | | | | | | | | | | |
|
Current borrowings
|
| | | | | | | | | | | | | | | | | | | | | |
|
Loans from banks
|
| | | | FLAC | | | | | | 2,219 | | | | | | n/a | | | |
n/a
|
|
|
Loans from debt funds
|
| | | | | | | | | | — | | | | | | — | | | |
n/a
|
|
|
Loans – host contract
|
| | | | FLAC | | | | | | — | | | | | | n/a | | | |
n/a
|
|
|
Loans – embedded derivatives
|
| | | | FVTPL | | | | | | — | | | | | | — | | | |
n/a
|
|
|
Loans from other third parties
|
| | | | FLAC | | | | | | 1,502 | | | | | | n/a | | | |
n/a
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 8,694 | | | | | | n/a | | | |
n/a
|
|
|
Loans from other related parties
|
| | | | | | | | | | 28,018 | | | | | | — | | | |
—
|
|
|
Loans – host contract
|
| | | | FLAC | | | | | | 28,018 | | | | | | n/a | | | |
n/a
|
|
|
Loans – embedded derivatives
|
| | | | FVTPL | | | | | | — | | | | | | — | | | |
n/a
|
|
|
Share option
|
| | | | FVTPL | | | | | | — | | | | | | — | | | |
Level 3
|
|
|
Trade payables and other liabilities
|
| | | | FLAC | | | | | | 28,179 | | | | | | n/a | | | |
n/a
|
|
|
Thereof aggregated by categories
|
| |
Category
|
| |
Carrying
amount |
| ||||||
|
Financial assets measured at amortized cost
|
| | | | AC | | | | | | 42,147 | | |
|
Financial liabilities measured at fair value
|
| | | | FVTPL | | | | | | 5,053 | | |
|
Financial liabilities measured at amortized cost
|
| | | | FLAC | | | | | | 105,612 | | |
| | | | | | | | | | | | | | | | | | | | | |
12/31/2023
|
|
|
Financial instruments, analyzed by classes and categories
in € thousand |
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |
Fair value
hierarchy |
| |||||||||
| Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets | | | | | | | | | | | | | | | | | | | | | | |
|
Other loans and other investments
|
| | | | AC | | | | | | 28 | | | | | | 28 | | | |
n/a
|
|
|
Other non-current financial assets
|
| | | | AC | | | | | | 112 | | | | | | n/a | | | |
n/a
|
|
| Current assets | | | | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | | | | |
|
Trade receivables
|
| | | | AC | | | | | | 40,673 | | | | | | n/a | | | |
n/a
|
|
|
Receivables from equity investees
|
| | | | AC | | | | | | 1,599 | | | | | | n/a | | | |
n/a
|
|
|
Other receivables
|
| | | | | | | | | | | | | | | | | | | | | |
|
Exit bonus
|
| | | | AC | | | | | | 4,700 | | | | | | 4,700 | | | |
n/a
|
|
|
Receivables from shareholder
|
| | | | AC | | | | | | 107 | | | | | | n/a | | | |
n/a
|
|
| Other current assets | | | | | | | | | | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | AC | | | | | | 89 | | | | | | n/a | | | |
n/a
|
|
|
Other
|
| | | | AC | | | | | | 1,317 | | | | | | n/a | | | |
n/a
|
|
|
Cash and cash equivalents
|
| | | | AC | | | | | | 5,710 | | | | | | n/a | | | |
n/a
|
|
| Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
| Non-current borrowings | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from other third parties
|
| | | | FLAC | | | | | | 2,336 | | | | | | 2,063 | | | |
Level 3
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 19,854 | | | | | | 17,630 | | | |
Level 3
|
|
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
| Current borrowings | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from banks
|
| | | | FLAC | | | | | | 1,225 | | | | | | n/a | | | |
Level 3
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 8,102 | | | | | | n/a | | | |
n/a
|
|
|
Loans from other related parties
|
| | | | FLAC | | | | | | 16,726 | | | | | | n/a | | | |
Level 3
|
|
|
Trade payables and other liabilities
|
| | | | FLAC | | | | | | 25,899 | | | | | | n/a | | | |
n/a
|
|
|
2024
in € thousand |
| |
Subsequent measurement
|
| |||||||||||||||
| |
Interest
|
| |
Fair value
|
| |
Total
|
| |||||||||||
|
Financial assets – AC
|
| | | | 860 | | | | | | n/a | | | | | | 860 | | |
|
Financial liabilities – FLAC
|
| | | | (4,863) | | | | | | n/a | | | | | | (4,863) | | |
|
Financial assets and liabilities – FVTPL
|
| | | | — | | | | | | 1,028 | | | | | | 1,028 | | |
| Total | | | | | (4,003) | | | | | | 1,028 | | | | | | (2,975) | | |
|
2023
in € thousand |
| |
Subsequent measurement
|
| |||||||||||||||
| |
Interest
|
| |
Fair value
|
| |
Total
|
| |||||||||||
|
Financial assets – AC
|
| | | | 9,499 | | | | | | n/a | | | | | | 9,499 | | |
|
Financial liabilities – FLAC
|
| | | | (9,988) | | | | | | n/a | | | | | | (9,988) | | |
|
Financial assets and liabilities – FVTPL
|
| | | | n/a | | | | | | — | | | | | | — | | |
| Total | | | | | (489) | | | | | | — | | | | | | (489) | | |
|
in € thousand
|
| |
Trade receivables –
not credit impaired |
| |
Trade receivables –
credit impaired |
| |
Shareholder and
other loans – credit impaired |
| |||||||||
|
Closing Balance 31/12/2022
|
| | | | (19) | | | | | | (652) | | | | | | (1,445) | | |
|
Additions
|
| | | | (118) | | | | | | (198) | | | | | | — | | |
|
Utilization
|
| | | | — | | | | | | (11,425) | | | | | | — | | |
|
Reversal
|
| | | | — | | | | | | 11,706 | | | | | | 1,445 | | |
|
Closing Balance 31/12/2023
|
| | | | (137) | | | | | | (569) | | | | | | — | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Utilization
|
| | | | 14 | | | | | | 193 | | | | | | — | | |
|
Reversal
|
| | | | — | | | | | | — | | | | | | — | | |
|
Closing Balance 31/12/2024
|
| | | | (123) | | | | | | (376) | | | | | | — | | |
|
Gross Carrying Amounts by Rating Class
in € thousand |
| | | | | | | | | | | | | |
12/31/2024
|
| |||
| |
Stage 1
|
| |
Stage 2
|
| |
Stage 3
|
| |||||||||||
| General approach | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | | | | | | | | | | | | | | | | |
|
AAA to BBB (Investment grade)
|
| | | | 3,791 | | | | | | — | | | | | | — | | |
| Receivables from shareholders | | | | | | | | | | | | | | | | | | | |
|
BBB- to CCC (Below investment grade)
|
| | | | — | | | | | | 4,711 | | | | | | — | | |
| Simplified approach | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | |
|
Current (not past due)
|
| | | | — | | | | | | 9,829 | | | | | | — | | |
|
1 – 30 days past due
|
| | | | — | | | | | | 919 | | | | | | — | | |
|
31 – 60 days past due
|
| | | | — | | | | | | 294 | | | | | | — | | |
|
61 – 90 days past due
|
| | | | — | | | | | | 60 | | | | | | — | | |
|
More than 90 days past due
|
| | | | — | | | | | | 2,822 | | | | | | — | | |
|
credit-impaired
|
| | | | — | | | | | | — | | | | | | 5,473 | | |
| Total | | | | | 3,791 | | | | | | 18,635 | | | | | | 5,473 | | |
|
Gross Carrying Amounts by Rating Class
in € thousand |
| | | | | | | | | | | | | |
12/31/2023
|
| |||
| |
Stage 1
|
| |
Stage 2
|
| |
Stage 3
|
| |||||||||||
| General approach | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | | | | | | | | | | | | | | | | |
|
AAA to BBB (Investment grade)
|
| | | | 5,710 | | | | | | — | | | | | | — | | |
| Receivables from shareholders | | | | | | | | | | | | | | | | | | | |
|
BBB- to CCC (Below investment grade)
|
| | | | — | | | | | | 4,807 | | | | | | — | | |
| Simplified approach | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | |
|
Current (not past due)
|
| | | | — | | | | | | 27,148 | | | | | | (69) | | |
|
1 – 30 days past due
|
| | | | — | | | | | | 1,423 | | | | | | (11) | | |
|
31 – 60 days past due
|
| | | | — | | | | | | 597 | | | | | | (6) | | |
|
61 – 90 days past due
|
| | | | — | | | | | | 651 | | | | | | (7) | | |
|
More than 90 days past due
|
| | | | — | | | | | | 3,039 | | | | | | (45) | | |
| Total | | | | | 5,710 | | | | | | 37,665 | | | | | | (138) | | |
|
in € thousand
|
| |
Cash outflows within
|
| |
12/31/2024
Total cash flows |
| ||||||||||||||||||||||||
| |
≤ 1 year
|
| |
> 1 ≤ 2 years
|
| |
> 2 ≤ 5 years
|
| |
> 5 years
|
| ||||||||||||||||||||
|
Lease liabilities
|
| | | | 2,108 | | | | | | 1,928 | | | | | | 4,081 | | | | | | 6,014 | | | | | | 14,131 | | |
|
Borrowings (including embedded derivatives)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loans from banks
|
| | | | — | | | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
|
Loans from other third parties
|
| | | | 727 | | | | | | 2,063 | | | | |
|
—
|
| | | | | — | | | | | | 2,790 | | |
|
Loans from shareholders
|
| | | | 9,216 | | | | | | 21,661 | | | | |
|
—
|
| | | | | — | | | | | | 30,877 | | |
|
Loans from other related parties
|
| | | | 24,971 | | | | | | 14,394 | | | | | | — | | | | | | — | | | | | | 39,365 | | |
|
Trade payables and other liabilities
|
| | | | 28,179 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,179 | | |
|
in € thousand
|
| |
Cash outflows within
|
| |
12/31/2023
Total cash flows |
| ||||||||||||||||||||||||
| |
≤ 1 year
|
| |
> 1 ≤ 2 years
|
| |
> 2 ≤ 5 years
|
| |
> 5 years
|
| ||||||||||||||||||||
|
Lease liabilities
|
| | | | 2,073 | | | | | | 1,822 | | | | | | 3,372 | | | | | | 3,758 | | | | | | 11,025 | | |
|
Borrowings (including embedded derivatives)
|
| | | | 26,053 | | | | | | 26,781 | | | | | | — | | | | | | — | | | | | | 52,835 | | |
|
Loans from banks
|
| | | | 1,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,225 | | |
|
Loans from other third parties
|
| | | | — | | | | | | 2,778 | | | | | | — | | | | | | — | | | | | | 2,778 | | |
|
Loans from shareholders
|
| | | | 8,102 | | | | | | 24,004 | | | | | | — | | | | | | — | | | | | | 32,106 | | |
|
Loans from other related parties
|
| | | | 16,726 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,726 | | |
|
Trade payables and other liabilities
|
| | | | 25,899 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,899 | | |
| | | |
12/31/2024
|
| | |
12/31/2023
|
| ||||||||||||||||||||||||||||||||||||||||||
|
functional currency entity
|
| |
EUR
|
| |
CNY
|
| |
USD
|
| |
HKD
|
| | |
EUR
|
| |
CNY
|
| |
USD
|
| |
HKD
|
| ||||||||||||||||||||||||
|
EUR
|
| | | | — | | | | | | 27,201 | | | | | | 2,685 | | | | | | (55) | | | | | | | | | | | | | 5,010 | | | | | | 3,597 | | | | | | — | | |
|
CNY
|
| | | | 13,120 | | | | | | — | | | | | | (1,262) | | | | | | (2,071) | | | | | | | 27,217 | | | | | | | | | | | | (1,077) | | | | | | (424) | | |
|
USD
|
| | | | (876) | | | | | | (969) | | | | | | — | | | | | | — | | | | | | | 17 | | | | | | — | | | | | | | | | | | | — | | |
|
TWD
|
| | | | 1,262 | | | | | | (28) | | | | | | 61 | | | | | | 269 | | | | | | | 1,481 | | | | | | (238) | | | | | | — | | | | | | — | | |
|
HKD
|
| | | | (6,887) | | | | | | (17,794) | | | | | | (585) | | | | |
|
—
|
| | | | | | 2,026 | | | | | | (2,209) | | | | | | — | | | | |||||
|
KRW
|
| | | | (2,658) | | | | | | 1,009 | | | | | | (154) | | | | |
|
—
|
| | | | | | (4,276) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
MYR
|
| | | | (378) | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total | | | | | 3,584 | | | | | | 9,419 | | | | | | 744 | | | | | | (1,857) | | | | | | | 26,464 | | | | | | 2,563 | | | | | | 2,520 | | | | | | (424) | | |
|
in € thousand
|
| |
12/31/2024
|
| | |
12/31/2023
|
| ||||||||||||||||||
| |
+10%
|
| |
-10%
|
| | |
+10%
|
| |
-10%
|
| ||||||||||||||
|
CNY/EUR
|
| | | | 867 | | | | | | (1,059) | | | | | | | 2,019 | | | | | | (2,467) | | |
|
USD/EUR
|
| | | | (315) | | | | | | 384 | | | | | | | (325) | | | | | | 398 | | |
|
TWD/EUR
|
| | | | 115 | | | | | | (140) | | | | | | | 135 | | | | | | (165) | | |
|
HKD/EUR
|
| | | | (626) | | | | | | 765 | | | | | | | 184 | | | | | | (225) | | |
|
KRW/EUR
|
| | | | (242) | | | | | | 295 | | | | | | | (389) | | | | | | 475 | | |
|
MYR/EUR
|
| | | | (34) | | | | | | 42 | | | | | | | — | | | | | | — | | |
|
CNY/TWD
|
| | | | — | | | | | | — | | | | | | | 22 | | | | | | (26) | | |
|
CNY/HKD
|
| | | | 188 | | | | | | (235) | | | | | | | 158 | | | | | | (203) | | |
|
USD/CNY
|
| | | | 110 | | | | | | (135) | | | | | | | 98 | | | | | | (120) | | |
|
HKD/USD
|
| | | | (56) | | | | | | 56 | | | | | | | — | | | | | | — | | |
|
in € thousand
|
| |
Impact to P/L
(income (+)/ expense (-)) |
| |||
| 12/31/2024 | | | | | | | |
|
Change in interest rate +1%
|
| | | | (378) | | |
|
Change in interest rate -1%
|
| | | | 378 | | |
| 12/31/2023 | | | | | | | |
|
Change in interest rate +1%
|
| | | | (296) | | |
|
Change in interest rate -1%
|
| | | | 296 | | |
|
In € thousand
|
| |
Loans
|
| |
Lease
liabilities |
| |
Total
|
| |||||||||
|
Balance at January 1, 2024
|
| | | | 48,244 | | | | | | 10,886 | | | | | | 59,130 | | |
|
Cash flow from financing activities (excluding changes from restricted cash)
|
| | | | 6,173 | | | | | | (2,184) | | | | | | 3,989 | | |
|
Proceeds from loans
|
| | | | 3,145 | | | | | | — | | | | | | 3,145 | | |
|
Proceeds from Reorganization
|
| | | | 14,443 | | | | | | — | | | | | | 14,443 | | |
|
Repayments of loans
|
| | | | (264) | | | | | | — | | | | | | (264) | | |
|
Principal elements of lease payment
|
| | | | — | | | | | | (1,543) | | | | | | (1,543) | | |
|
Interest paid
|
| | | | (212) | | | | | | (641) | | | | | | (853) | | |
|
Transaction with (minority) shareholder
|
| | | | (10,939) | | | | | | | | | | | | (10,939) | | |
|
Changes in the cash flow from financing activities
|
| | | | 23,016 | | | | | | 993 | | | | | | 24,009 | | |
|
Foreign currency effects
|
| | | | — | | | | | | 32 | | | | | | 32 | | |
|
New leases
|
| | | | — | | | | | | 306 | | | | | | 306 | | |
|
Accrued interest
|
| | | | 21,988 | | | | | | 655 | | | | | | 22,644 | | |
|
Fair value measurement
|
| | | | 1,028 | | | | | | — | | | | | | 1,028 | | |
|
Balance at December 31, 2024
|
| | | | 77,433 | | | | | | 9,694 | | | | | | 87,127 | | |
|
In € thousand
|
| |
Loans
|
| |
Lease
liabilities |
| |
Total
|
| |||||||||
|
Balance at January 1, 2023
|
| | | | 167,111 | | | | | | 1,333 | | | | | | 168,444 | | |
|
Cash flow from financing activities (excluding changes from restricted cash)
|
| | | | (83,812) | | | | | | (819) | | | | | | (84,631) | | |
|
Proceeds from loans
|
| | | | — | | | | | | — | | | | | | — | | |
|
Repayments of loans
|
| | | | (81,871) | | | | | | — | | | | | | (81,871) | | |
|
Principal elements of lease payment
|
| | | | — | | | | | | (715) | | | | | | (715) | | |
|
Interest paid
|
| | | | (1,941) | | | | | | (103) | | | | | | (2,044) | | |
|
Changes in the cash flow from financing activities
|
| | | | (35,055) | | | | | | 10,372 | | | | | | (24,683) | | |
|
Foreign currency effects
|
| | | | — | | | | | | (77) | | | | | | (77) | | |
|
New leases
|
| | | | — | | | | | | 10,347 | | | | | | 10,347 | | |
|
Accrued interest
|
| | | | (35,024) | | | | | | 102 | | | | | | (34,922) | | |
|
Fair value measurement
|
| | | | (32) | | | | | | — | | | | | | (32) | | |
|
Balance at December 31, 2023
|
| | | | 48,244 | | | | | | 10,886 | | | | | | 59,130 | | |
| | | | | | |
% of ownership interest
|
| |||||||||
|
Name of the entity
|
| |
Country of incorporation
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
|
SCHMID AVACO Korea Co. Ltd. (SAK)
|
| | South Korea | | | | | 50% | | | | | | 50% | | |
|
Advanced Energy Storage Systems Investment Company (AES)
|
| |
Kingdom of Saudi Arabia
|
| | | | —% | | | | | | 51% | | |
|
SCHMID Energy Systems GmbH (SES)
|
| | Germany | | | | | 49% | | | | | | —% | | |
|
Name
|
| |
Company
|
| |
Function & Member of key management
since/until |
|
| Christian Schmid | | |
SCHMID Group N. V.
Gebr. SCHMID GmbH |
| | Executive Director of SCHMID Group N. V., CEO | |
| Anette Schmid | | | SCHMID Group N. V. | | | Non-executive Director | |
| Prof. Dr. Dr. h.c. Sir Ralf Speth | | | SCHMID Group N. V. | | | Non-executive Director, Chairman of the Board | |
| Dr. Stefan Berger | | | SCHMID Group N. V. | | | Non-executive Director | |
| Boo-Keun Yoon | | | SCHMID Group N. V. | | | Non-executive Director | |
| Dr. Annedore Streyl | | | SCHMID Group N. V. | | | Non-executive Director since 27.12.2024 | |
| Christian Brodersen | | | SCHMID Group N. V. | | | Non-executive Director until 23.12.2024 | |
| Julia Natterer | | |
SCHMID Group N. V.
Gebr. SCHMID GmbH |
| | CFO | |
| Laurent Nicolet | | | Gebr. SCHMID GmbH | | | Executive Asia Region | |
| Helmut Rauch | | | Gebr. SCHMID GmbH | | | COO | |
|
Company
|
| |
Relationship
|
|
| Schmid Grundstücke GmbH & Co. KG | | | Jointly controlled by Christian and Anette Schmid | |
| Schmid Verwaltungs GmbH, Freudenstadt | | | Controlled by Christian Schmid | |
| Schmid Silicon Technology Holding GmbH, Freudenstadt | | | Controlled by Christian Schmid (until June 2023) | |
| Schmid Silicon Technology GmbH, Freudenstadt | | | Controlled by Christian Schmid (until June 2023) | |
| SILIQN GmbH, Freudenstadt | | |
Controlled by Christian Schmid (until March 2023)
|
|
| Schmid Polysilicon Production GmbH, Spreetal | | |
Controlled by Christian Schmid (until March 2023)
|
|
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| Interest income on loans granted to | | | | | | | | | | | | | | | | | | | |
|
Shareholder
|
| | | | 4 | | | | | | 1,077 | | | | | | 526 | | |
| Interest expense on loans received from | | | | | | | | | | | | | | | | | | | |
|
Key management personnel
|
| | | | 3 | | | | | | 12 | | | | | | 88 | | |
|
Other related parties
|
| | | | 510 | | | | | | 558 | | | | | | 409 | | |
|
Shareholder
|
| | | | 916 | | | | | | 737 | | | | | | 165 | | |
| Purchases of goods or services | | | | | | | | | | | | | | | | | | | |
|
Joint ventures
|
| | | | — | | | | | | 3 | | | | | | 2,511 | | |
|
Other related parties
|
| | | | 1,663 | | | | | | 236 | | | | | | 663 | | |
|
in € thousand
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
| Sale of goods or services | | | | | | | | | | | | | | | | | | | |
|
Joint ventures
|
| | | | — | | | | | | 427 | | | | | | 505 | | |
|
Other related parties
|
| | | | 31 | | | | | | 11,801 | | | | | | 592 | | |
| Salary and Bonus | | | | | | | | | | | | | | | | | | | |
|
Shareholder
|
| | | | 1,055 | | | | | | 1,149 | | | | | | 988 | | |
|
Key management personnel
|
| | | | 1,428 | | | | | | 1,562 | | | | | | 1,262 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
| Outstanding balances – Liabilities | | | | | | | | | | | | | |
|
Shareholder
|
| | | | 29,486 | | | | | | 29,102 | | |
|
Key management personnel
|
| | | | — | | | | | | 280 | | |
|
Joint ventures
|
| | | | 358 | | | | | | 358 | | |
|
Other related parties
|
| | | | 16,973 | | | | | | 25,359 | | |
|
in € thousand
|
| |
12/31/2024
|
| |
12/31/2023
|
| ||||||
| Outstanding balances – Receivables | | | | | | | | | | | | | |
|
Shareholder
|
| | | | — | | | | | | 107 | | |
|
Joint ventures
|
| | | | 4,068 | | | | | | 2,655 | | |
|
Other related parties
|
| | | | 1,286 | | | | | | 221 | | |
|
in € thousand
|
| |
Jan 1 – Jun, 30
2025 |
| |
Jan 1 – Jun, 30
2024 |
| ||||||
|
Revenue
|
| | | | 16,892 | | | | | | 29,700 | | |
|
Cost of sales
|
| | | | (18,539) | | | | | | (24,054) | | |
|
Gross Profit
|
| | | | (1,647) | | | | | | 5,646 | | |
|
Selling
|
| | | | (5,762) | | | | | | (6,533) | | |
|
General administration
|
| | | | (5,472) | | | | | | (4,877) | | |
|
Research and development
|
| | | | (1,563) | | | | | | (2,214) | | |
|
Other income
|
| | | | 6,144 | | | | | | 1,320 | | |
|
Other expenses
|
| | | | 495 | | | | | | (857) | | |
|
Listing expenses
|
| | | | 0 | | | | | | (71,631) | | |
|
(Impairment) / Reversal on impairment on financial assets
|
| | | | 0 | | | | | | 7 | | |
|
Operating profit (loss)
|
| | | | (7,804) | | | | | | (79,139) | | |
|
Financial result
|
| | | | (2,285) | | | | | | (3,968) | | |
|
Income (loss) before income tax
|
| | | | (10,090) | | | | | | (83,107) | | |
|
Income tax benefit (expense)
|
| | | | (76) | | | | | | 1,810 | | |
|
Net income (loss) for the period
|
| | | | (10,165) | | | | | | (81,297) | | |
|
in € thousand
|
| |
Jun 30, 2025
|
| |
Dec 31, 2024
|
| ||||||
|
Intangible assets
|
| | | | 15,933 | | | | | | 14,941 | | |
|
Property, plant and equipment, net + right-of-use assets
|
| | | | 12,096 | | | | | | 13,092 | | |
|
Financial assets
|
| | | | 121 | | | | | | 135 | | |
|
Equity method investments
|
| | | | 1,360 | | | | | | 1,448 | | |
|
Deferred tax assets
|
| | | | 2,423 | | | | | | 2,684 | | |
|
Non-current assets
|
| | | | 31,933 | | | | | | 32,300 | | |
|
Inventories
|
| | | | 19,960 | | | | | | 15,734 | | |
|
Trade receivables and other receivables
|
| | | | 35,881 | | | | | | 38,221 | | |
|
Other current assets
|
| | | | 4,468 | | | | | | 3,054 | | |
|
Cash and cash equivalents
|
| | | | 2,456 | | | | | | 3,791 | | |
|
Current assets
|
| | | | 62,764 | | | | | | 60,800 | | |
|
Total assets
|
| | | | 94,698 | | | | | | 93,100 | | |
|
in € thousand
|
| |
Jun 30, 2025
|
| |
Dec 31, 2024
|
| ||||||
|
Subscribed capital and capital reserves
|
| | | | 114,879 | | | | | | 114,879 | | |
|
Other reserves
|
| | | | (186,499) | | | | | | (175,991) | | |
|
Equity attributable to owners of SCHMID
|
| | | | (71,620) | | | | | | (61,112) | | |
|
Non-controlling interest
|
| | | | 623 | | | | | | 668 | | |
| Equity | | | | | (70,998) | | | | | | (60,444) | | |
|
Non-current financial liabilities
|
| | | | 38,191 | | | | | | 37,000 | | |
|
Provisions for pensions
|
| | | | 978 | | | | | | 978 | | |
|
Non-current provisions
|
| | | | 178 | | | | | | 345 | | |
|
Deferred tax liabilities
|
| | | | 446 | | | | | | 1,518 | | |
|
Non-current lease liabilities
|
| | | | 7,736 | | | | | | 8,233 | | |
|
Warrant liability . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 5,375 | | | | | | 5,053 | | |
|
Non-current liabilities
|
| | | | 52,904 | | | | | | 53,127 | | |
|
Current financial liabilities
|
| | | | 38,894 | | | | | | 40,433 | | |
|
Current contract liabilities
|
| | | | 29,172 | | | | | | 11,284 | | |
|
Trade payables and other liabilities
|
| | | | 28,859 | | | | | | 28,179 | | |
|
Other current liabilities
|
| | | | 12,843 | | | | | | 17,513 | | |
|
Current lease liabilities
|
| | | | 1,465 | | | | | | 1,461 | | |
|
Current provisions
|
| | | | 261 | | | | | | 184 | | |
|
Income tax liabilities
|
| | | | 1,297 | | | | | | 1,364 | | |
|
Current liabilities
|
| | | | 112,792 | | | | | | 100,417 | | |
|
Total equity and liabilities
|
| | | | 94,698 | | | | | | 93,100 | | |