SCHMID Group registers up to 5M shares for resale
SEPA advances may continue through May 12, 2028, with purchase prices based on two VWAP formulas.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
SCHMID Group N.V. (SHMD) registered up to 5,000,000 ordinary shares for resale by Yorkville: up to 4,975,111 shares the company may elect to issue and sell under its Standby Equity Purchase Agreement (SEPA), plus 24,889 commitment shares. At its discretion and subject to the SEPA’s conditions, SCHMID may sell shares to Yorkville under an up-to-$30,000,000 commitment. SCHMID had issued 1,490,000 shares under the SEPA, leaving 3,510,000 registered shares available for future issuance and sale. SCHMID will not receive proceeds from Yorkville’s resales; it had received approximately $9.0 million from SEPA sales and may receive up to approximately $21 million in further gross proceeds.
For the six months ended June 30, 2026, revenue was €46.0 million versus €16.9 million a year earlier, while Adjusted EBITDA was a loss of €0.6 million versus a loss of €11.6 million. Net loss was €47.8 million, primarily reflecting non-cash accounting effects. Full-year 2026 revenue guidance remained above €100 million; Adjusted EBITDA margin guidance was lowered to 6%–9% from previously more than 12%, and order intake guidance remained €125–150 million.
Filing Explained
Five million issued but unvested earn-out shares are included in the prospectus’s 66,637,954 total share count.
The prospectus reports that
If the remaining 2028 notes convert, more shares would be issued, increasing the share count and reducing existing holders’ percentage ownership absent offsetting changes.
The prospectus also reports that Anette and Christian Schmid collectively held 30,926,893 shares, or 50.18% of 61,637,954 outstanding shares, excluding five million issued but unvested earn-out shares; including those shares, the reported outstanding count was 66,637,954.
Key Figures
Key Terms
Standby Equity Purchase Agreement financial
Advance Notice financial
VWAP financial
Adjusted EBITDA financial
embedded traces technical
through-glass vias technical
Offering Details
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How many SHMD shares are registered for Yorkville to resell?
How much can SCHMID raise under the SHMD Yorkville SEPA?
How are SHMD share prices determined under the SEPA?
When can SCHMID direct Yorkville to buy shares under the SHMD SEPA?
AI-generated analysis. How Rhea-AI works. Not financial advice.
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
CONVENTIONS WHICH APPLY TO THIS PROSPECTUS
|
| | | | 3 | | |
|
IMPORTANT INFORMATION ABOUT U.S. GAAP, IFRS AND NON-IFRS FINANCIAL MEASURES
|
| | | | 3 | | |
|
TRADEMARKS, SERVICE MARKS AND TRADE NAMES
|
| | | | 3 | | |
|
MARKET, INDUSTRY AND OTHER DATA
|
| | | | 3 | | |
|
FREQUENTLY USED TERMS AND BASIS OF PRESENTATION
|
| | | | 4 | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 7 | | |
|
SUMMARY
|
| | | | 9 | | |
|
THE OFFERING
|
| | | | 24 | | |
|
SUMMARY HISTORICAL FINANCIAL INFORMATION OF SCHMID
|
| | | | 26 | | |
|
RISK FACTORS
|
| | | | 28 | | |
|
COMMITTED EQUITY FINANCING
|
| | | | 65 | | |
|
USE OF PROCEEDS
|
| | | | 68 | | |
|
DETERMINATION OF OFFERING PRICE
|
| | | | 69 | | |
|
MARKET INFORMATION FOR CLASS A SHARES AND DIVIDEND POLICY
|
| | | | 70 | | |
|
CAPITALIZATION
|
| | | | 71 | | |
|
BUSINESS OF SCHMID AND CERTAIN INFORMATION ABOUT SCHMID
|
| | | | 72 | | |
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 82 | | |
|
MANAGEMENT
|
| | | | 95 | | |
|
DESCRIPTION OF SECURITIES
|
| | | | 104 | | |
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|
| | | | 122 | | |
|
PRINCIPAL SECURITYHOLDERS
|
| | | | 123 | | |
|
SELLING SECURITYHOLDERS
|
| | | | 125 | | |
|
TAXATION
|
| | | | 126 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 146 | | |
|
SHARES ELIGIBLE FOR FUTURE SALE
|
| | | | 148 | | |
|
EXPENSES RELATED TO THE OFFERING
|
| | | | 152 | | |
|
LEGAL MATTERS
|
| | | | 153 | | |
|
EXPERTS
|
| | | | 153 | | |
|
ENFORCEMENT OF CIVIL LIABILITIES
|
| | | | 153 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 154 | | |
Shares
| | | |
six months ended June 30,
|
| |||||||||
|
in € thousand, except share data
|
| |
2026
|
| |
2025
|
| ||||||
|
Revenue
|
| | | | 45,999 | | | | | | 16,892 | | |
|
Cost of sales
|
| | | | (36,227) | | | | | | (18,539) | | |
|
Gross profit
|
| | | | 9,772 | | | | | | (1,647) | | |
|
Selling expenses
|
| | | | (5,411) | | | | | | (5,762) | | |
|
General administration expenses
|
| | | | (8,532) | | | | | | (5,472) | | |
|
Research and development
|
| | | | (2,357) | | | | | | (1,563) | | |
|
Other income
|
| | | | 1,304 | | | | | | 6,914 | | |
|
Other expenses
|
| | | | (2,735) | | | | | | (275) | | |
|
Listing expenses
|
| | | | — | | | | | | — | | |
|
Reversal on impairment on financial assets
|
| | | | — | | | | | | — | | |
|
Operating profit (loss)
|
| | | | (7,959) | | | | | | (7,804) | | |
|
Financial result
|
| | | | (38,726) | | | | | | (1,978) | | |
|
Share of loss from equity method investees
|
| | | | (108) | | | | | | (307) | | |
|
Income (loss) before income tax
|
| | | | (46,793) | | | | | | (10,090) | | |
|
Income tax benefit (expense)
|
| | | | (1,015) | | | | | | (76) | | |
|
Net income (loss) for the period
|
| | | | (47,809) | | | | | | (10,165) | | |
|
Basic and diluted loss per share
|
| | | | (0.84) | | | | | | (0.24) | | |
December 31, 2025, 2024 and 2023
|
in € thousand, except share data
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenue
|
| | | | 66,945 | | | | | | 60,836 | | | | | | 90,246 | | |
|
Cost of sales
|
| | | | (50,928) | | | | | | (48,791) | | | | | | (63,849) | | |
|
Gross profit
|
| | | | 16,017 | | | | | | 12,044 | | | | | | 26,397 | | |
|
Selling expenses
|
| | | | (11,999) | | | | | | (12,895) | | | | | | (12,577) | | |
|
General administration expenses
|
| | | | (11,404) | | | | | | (11,792) | | | | | | (12,538) | | |
|
Research and development
|
| | | | (2,781) | | | | | | (3,974) | | | | | | (5,148) | | |
|
Other income
|
| | | | 12,217 | | | | | | 9,018 | | | | | | 15,985 | | |
|
Other expenses
|
| | | | (607) | | | | | | (2,564) | | | | | | (2,620) | | |
|
Listing expenses
|
| | | | — | | | | | | (71,630) | | | | | | — | | |
|
Reversal on impairment on financial assets
|
| | | | — | | | | | | 20 | | | | | | 22,696 | | |
|
Operating profit (loss)
|
| | | | 1,443 | | | | | | (81,772) | | | | | | 32,195 | | |
|
Finance income
|
| | | | 66 | | | | | | 1,888 | | | | | | 19,685 | | |
|
Finance expenses
|
| | | | (72,244) | | | | | | (5,712) | | | | | | (10,091) | | |
|
Financial result
|
| | | | (72,178) | | | | | | (3,824) | | | | | | 9,594 | | |
|
Share of loss from equity method investees
|
| | | | (406) | | | | | | — | | | | | | (1,057) | | |
|
Income (loss) before income tax
|
| | | | (71,141) | | | | | | (85,596) | | | | | | 40,732 | | |
|
Income tax benefit (expense)
|
| | | | 41 | | | | | | 1,492 | | | | | | (2,778) | | |
|
Net income (loss) for the period
|
| | | | (71,100) | | | | | | (84,104) | | | | | | 37,954 | | |
| | | |
June 30, 2026
|
| |||||||||
|
in € thousand
|
| |
(Actual)
|
| |
(As
adjusted) |
| ||||||
|
Cash and cash equivalents(1)
|
| | | | 2,292 | | | | | | 18,792 | | |
| Financial liabilities: | | | | | | | | | | | | | |
|
2028 Convertible Notes(2)
|
| | | | 10,532 | | | | | | 7,899 | | |
|
2029 Convertible Notes(3)
|
| | | | — | | | | | | 17,553 | | |
|
Other current and non-current financial liabilities(4)
|
| | | | 72,126 | | | | | | 72,126 | | |
|
Total financial liabilities(5)
|
| | | | 82,658 | | | | | | 97,578 | | |
| Equity: | | | | | | | | | | | | | |
|
Equity attributable to owners of SCHMID
|
| | | | (31,410) | | | | | | (31,410) | | |
|
2028 Convertible Notes converted(6)
|
| | | | — | | | | | | 2,633 | | |
|
Non-controlling interest
|
| | | | 617 | | | | | | 617 | | |
|
Total Equity
|
| | | | (30,793) | | | | | | (28,160) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
|
Greater China
|
| | | | 25,702 | | | | | | 16,480 | | |
|
USA
|
| | | | 19,770 | | | | | | 22,207 | | |
|
Germany
|
| | | | 4,154 | | | | | | 3,819 | | |
|
EMEA w/o Germany
|
| | | | 9,841 | | | | | | 12,728 | | |
|
Rest of Asia w/o China
|
| | | | 7,477 | | | | | | 5,551 | | |
|
Rest of the World
|
| | | | 2 | | | | | | 49 | | |
|
Total
|
| | |
|
66,945
|
| | | |
|
60,836
|
| |
| | | |
six months ended June 30,
|
| |||||||||
|
in € thousand
|
| |
2026
|
| |
2025
|
| ||||||
|
Revenue
|
| | | | 45,999 | | | | | | 16,892 | | |
|
Cost of sales
|
| | | | (36,227) | | | | | | (18,539) | | |
|
Gross Profit
|
| | | | 9,772 | | | | | | (1,647) | | |
|
Selling
|
| | | | (5,411) | | | | | | (5,762) | | |
|
General administration
|
| | | | (8,532) | | | | | | (5,472) | | |
|
Research and development
|
| | | | (2,357) | | | | | | (1,563) | | |
|
Other income
|
| | | | 1,304 | | | | | | 6,914 | | |
|
Other expenses
|
| | | | (2,735) | | | | | | (275) | | |
|
Operating profit (loss)
|
| | | | (7,959) | | | | | | (7,804) | | |
| | | |
six months ended June 30,
|
| |||||||||
|
in € thousand
|
| |
2026
|
| |
2025
|
| ||||||
|
Financial result
|
| | | | (38,726) | | | | | | (1,978) | | |
|
Share of loss from equity investees
|
| | | | (108) | | | | | | (307) | | |
|
Income (loss) before income tax
|
| | | | (46,793) | | | | | | (10,090) | | |
|
Income tax benefit (expense)
|
| | | | (1,015) | | | | | | (76) | | |
|
Net income (loss) for the period
|
| | | | (47,809) | | | | | | (10,165) | | |
| | |||||||||||||
| | | |
Year Ended December 31
|
| |||||||||
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
|
Revenue
|
| | | | 66,945 | | | | | | 60,836 | | |
|
Cost of sales
|
| | | | (50,928) | | | | | | (48,791) | | |
|
Gross profit
|
| | | | 16,017 | | | | | | 12,044 | | |
|
Selling expenses
|
| | | | (11,999) | | | | | | (12,895) | | |
|
General administration expenses
|
| | | | (11,404) | | | | | | (11,792) | | |
|
Research and development
|
| | | | (2,781) | | | | | | (3,974) | | |
|
Other income
|
| | | | 12,217 | | | | | | 9,018 | | |
|
Other expenses
|
| | | | (607) | | | | | | (2,564) | | |
|
Listing expenses
|
| | | | — | | | | | | (71,630) | | |
|
Reversal on impairment on financial assets
|
| | | | — | | | | | | 20 | | |
|
Operating profit (loss)
|
| | | | 1,443 | | | | | | (81,772) | | |
|
Finance income
|
| | | | 66 | | | | | | 1,888 | | |
|
Finance expenses
|
| | | | (72,244) | | | | | | (5,712) | | |
|
Financial result
|
| | | | (72,178) | | | | | | (3,824) | | |
|
Share of profit (loss) in joint ventures
|
| | | | (406) | | | | | | — | | |
|
Income (loss) before income tax
|
| | | | (71,141) | | | | | | (85,596) | | |
|
Income tax benefit (expense)
|
| | | | 41 | | | | | | 1,492 | | |
|
Net income (loss) for the period
|
| | | | (71,100) | | | | | | (84,104) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
|
Greater China
|
| | | | 25,702 | | | | | | 16,480 | | |
|
USA
|
| | | | 19,770 | | | | | | 22,207 | | |
|
Germany
|
| | | | 4,154 | | | | | | 3,819 | | |
|
EMEA w/o Germany
|
| | | | 9,841 | | | | | | 12,728 | | |
|
Rest of Asia w/o China
|
| | | | 7,477 | | | | | | 5,551 | | |
|
Rest of the World
|
| | | | 2 | | | | | | 49 | | |
| Total | | | | | 66,945 | | | | | | 60,836 | | |
| | | |
Six Months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025*
|
| |
2024*
|
| ||||||||||||
| | | | | | | | | |
(in € thousands)
|
| |||||||||||||||
|
Net income (loss) for the period
|
| | | | (47,809) | | | | | | (10,165) | | | | | | (71,100) | | | | | | (84,104) | | |
|
Income tax benefit (expense)
|
| | | | 1,015 | | | | | | 76 | | | | | | (41) | | | | | | (1,492) | | |
|
Financial result
|
| | | | 38,726 | | | | | | 1,978 | | | | | | 72,178 | | | | | | 3,824 | | |
|
Amortization and depreciation
|
| | | | 2,433 | | | | | | 2,547 | | | | | | 4,824 | | | | | | 7,315 | | |
|
Share of profit (loss) in equity method investees
|
| | | | 108 | | | | | | 307 | | | | | | 406 | | | | | | — | | |
|
“Sprint” restructuring costs
|
| | | | 418 | | | | | | — | | | | | | — | | | | | | — | | |
|
Share-based compensation
|
| | | | 1,422 | | | | | | — | | | | | | — | | | | | | — | | |
|
Capital structure restructuring costs
|
| | | | 1,401 | | | | | | — | | | | | | — | | | | | | — | | |
|
Foreign exchange (gains)/losses
|
| | | | 1,724 | | | | | | (6,326) | | | | | | (5,874) | | | | | | 2,347 | | |
|
Shareholder loan waiver
|
| | | | | | | | | | | | | | | | (5,000) | | | | | | | | |
|
Listing and related expenses
|
| | | | | | | | | | | | | | | | | | | | | | 73,396 | | |
|
Income from SES transaction
|
| | | | | | | | | | | | | | | | | | | | | | (3,703) | | |
|
Total Adjusted EBITDA
|
| | | | (563) | | | | | | (11,584) | | | | | | (4,607) | | | | | | (2,417) | | |
| | | |
Six Months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Cash flow from: | | | | | | | | | | | | | | | | ||||||||||
|
Operating activities
|
| | | | (29,328) | | | | | | 1,056 | | | | | | 1,250 | | | | | | (2,578) | | |
|
Investing activities
|
| | | | (2,520) | | | | | | (2,530) | | | | | | (6,227) | | | | | | (4,054) | | |
|
Financing activities
|
| | | | 32,566 | | | | | | 139 | | | | | | 2,923 | | | | | | 3,959 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 718 | | | | | | (1,335) | | | | | | (2,055) | | | | | | (2,673) | | |
|
Name
|
| |
Position
|
|
| Executive Officers | | | | |
| Christian Schmid | | | Chief Executive Officer | |
| Arthur Schuetz | | | Chief Financial Officer | |
| SCHMID Board | | | | |
| 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 | | |
| | | |
September 21, 2026
|
| |||||||||||||||
|
Beneficial Owner
|
| |
Number of
Shares |
| |
% Voting
Power(5) |
| |
% Share Ownership
(Disposition Power)(5) |
| |||||||||
| Executive Officers and Directors(1) | | | | | | | | | | | | | | | | | | | |
|
Christian Schmid(2)(3)
|
| | | | 16,117,337 | | | | | | 26.15% | | | | | | 26.15% | | |
|
Anette Schmid(2)(3)
|
| | | | 14,809,556 | | | | | | 24.03% | | | | | | 24.03% | | |
|
Prof. Sir Ralf Speth(4)
|
| | | | 269,311 | | | | | | 0.44% | | | | | | 0.44% | | |
|
Dr. Stefan Berger(4)
|
| | | | 177,084 | | | | | | 0.29% | | | | | | 0.29% | | |
|
Arthur Schuetz
|
| | | | 29,512 | | | | | | 0.05% | | | | | | 0.05% | | |
|
Boo-Keun Yoon
|
| | | | 26,397 | | | | | | 0.04% | | | | | | 0.04% | | |
| 5% and Greater Shareholders | | | | | | | | | | | | | | | | | | | |
|
Christian Schmid(2)(3)
|
| | | | 16,117,337 | | | | | | 26.15% | | | | | | 26.15% | | |
|
Anette Schmid(2)(3)
|
| | | | 14,809,556 | | | | | | 24.03% | | | | | | 24.03% | | |
|
XJ Harbour HK Limited(6)
|
| | | | 10,162,575 | | | | | | 16.49% | | | | | | 16.49% | | |
| | | |
Securities owned
before the Offering |
| |
Maximum number of
securities to be sold |
| |
Securities owned
after the Offering(1) |
| |||||||||||||||||||||||||||
|
Name of the Selling Securityholder
|
| |
Ordinary
Shares |
| |
Percent
|
| |
Ordinary
Shares(3) |
| |
Percent
|
| |
Ordinary
Shares |
| |
Percent
|
| ||||||||||||||||||
|
YA II PN, LTD(2)
|
| | | | 0 | | | | | | — | | | | | | 5,000,000 | | | | | | 7.50% | | | | | | — | | | | | | — | | |
| | | |
Amount
|
| |||
|
SEC Registration Fee
|
| | | $ | — | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
| Total | | | | $ | * | | |
Index to Unaudited Interim Condensed Consolidated Financial Statements
| |
Unaudited Condensed Consolidated Statement of Profit or Loss and Other Comprehensive Income
(Loss) |
| | | | F-2 | | |
| |
Unaudited Condensed Consolidated Statement of Financial Position
|
| | | | F-3 | | |
| |
Unaudited Condensed Consolidated Statement of Changes in Equity
|
| | | | F-4 | | |
| |
Unaudited Condensed Consolidated Statement of Cash Flows
|
| | | | F-5 | | |
| |
1. Basis of Preparation and Statement of Compliance
|
| | | | F-6 | | |
| |
2. Earnings Per Share
|
| | | | F-6 | | |
| |
3. Segment Information
|
| | | | F-7 | | |
| |
4. Contingent Liabilities and Contingent Assets
|
| | | | F-7 | | |
| |
5. Fair Value Measurement
|
| | | | F-7 | | |
| |
6. Non-Current and Current Financial Liabilities
|
| | | | F-10 | | |
| |
7. Related Party Transactions
|
| | | | F-10 | | |
| |
8. Events after the Reporting Period
|
| | | | F-11 | | |
|
in € thousand
|
| |
Note
|
| |
Jan 1 – Jun 30,
2026 |
| |
Jan 1 – Jun 30,
2025 |
| ||||||
|
Revenue
|
| | | | | | | 45,999 | | | | | | 16,892 | | |
|
Cost of sales
|
| | | | | | | (36,227) | | | | | | (18,539) | | |
|
Gross profit
|
| | | | | | | 9,772 | | | | | | (1,647) | | |
|
Selling expenses
|
| | | | | | | (5,411) | | | | | | (5,762) | | |
|
General administration
|
| | | | | | | (8,532) | | | | | | (5,472) | | |
|
Research and development
|
| | | | | | | (2,357) | | | | | | (1,563) | | |
|
Other income
|
| | | | | | | 1,304 | | | | | | 6,914 | | |
|
Other expenses
|
| | | | | | | (2,735) | | | | | | (275) | | |
|
Operating profit (loss)
|
| | | | | | | (7,959) | | | | | | (7,804) | | |
|
Financial result
|
| |
5
|
| | | | (38,726) | | | | | | (1,978) | | |
|
Share of loss from equity method investees
|
| | | | | | | (108) | | | | | | (307) | | |
|
Income (loss) before income tax
|
| | | | | | | (46,793) | | | | | | (10,090) | | |
|
Income tax benefit (expense)
|
| | | | | | | (1,015) | | | | | | (76) | | |
|
Net income (loss) for the period
|
| | | | | | | (47,809) | | | | | | (10,165) | | |
|
Basic and diluted loss per share (€)
|
| |
2
|
| | | | (0.84) | | | | | | (0.24) | | |
|
Items that may be reclassified subsequently to profit or loss / other comprehensive income (loss), net of tax
|
| | | | | | | 1,328 | | | | | | (1,705) | | |
|
Total comprehensive income (loss) for the period
|
| | | | | | | (46,481) | | | | | | (11,870) | | |
|
Attributable to: owners of the group
|
| | | | | | | (46,519) | | | | | | (11,825) | | |
|
Attributable to: non-controlling interests
|
| | | | | | | 38 | | | | | | (45) | | |
|
in € thousand
|
| |
Note
|
| |
Jun 30, 2026
|
| |
Dec 31, 2025
|
| ||||||
| Assets | | | | | | | | | | | | |||||
|
Intangible assets
|
| | | | | | | 17,914 | | | | | | 17,262 | | |
|
Property, plant and equipment, net
|
| | | | | | | 11,669 | | | | | | 12,234 | | |
|
Financial assets
|
| |
5
|
| | | | 14,253 | | | | | | 16,203 | | |
|
Equity method investments
|
| | | | | | | 935 | | | | | | 1,043 | | |
|
Deferred tax assets
|
| | | | | | | 2,466 | | | | | | 2,317 | | |
|
Non-current assets
|
| | | | | | | 47,237 | | | | | | 49,058 | | |
|
Inventories
|
| | | | | | | 23,448 | | | | | | 18,112 | | |
|
Trade receivables and other receivables
|
| | | | | | | 49,551 | | | | | | 33,653 | | |
|
Other current assets
|
| | | | | | | 4,680 | | | | | | 3,918 | | |
|
Cash and cash equivalents
|
| | | | | | | 2,292 | | | | | | 1,574 | | |
|
Current assets
|
| | | | | | | 79,970 | | | | | | 57,257 | | |
|
Total assets
|
| | | | | | | 127,207 | | | | | | 106,315 | | |
| Equity and Liabilities | | | | | | | | | | | | | | | | |
|
Subscribed capital and capital reserves
|
| | | | | | | 263,264 | | | | | | 115,411 | | |
|
Other reserves
|
| | | | | | | (294,674) | | | | | | (248,155) | | |
|
Equity attributable to owners of the group
|
| | | | | | | (31,410) | | | | | | (132,744) | | |
|
Non-controlling interest
|
| | | | | | | 617 | | | | | | 579 | | |
| Equity | | | | | | | | (30,793) | | | | | | (132,165) | | |
|
Non-current financial liabilities
|
| |
5,6
|
| | | | 54,474 | | | | | | 71,518 | | |
|
Provisions for pensions
|
| | | | | | | 969 | | | | | | 969 | | |
|
Non-current provisions
|
| | | | | | | 254 | | | | | | 254 | | |
|
Deferred tax liabilities
|
| | | | | | | 1,965 | | | | | | 1,965 | | |
|
Non-current lease liabilities
|
| | | | | | | 6,961 | | | | | | 7,153 | | |
|
Non-current liabilities
|
| | | | | | | 64,623 | | | | | | 81,859 | | |
|
Current financial liabilities
|
| |
6
|
| | | | 28,184 | | | | | | 87,148 | | |
|
Current contract liabilities
|
| | | | | | | 11,862 | | | | | | 13,555 | | |
|
Trade payables and other financial liabilities
|
| | | | | | | 37,846 | | | | | | 38,071 | | |
|
Other current liabilities
|
| | | | | | | 13,373 | | | | | | 15,505 | | |
|
Current lease liabilities
|
| | | | | | | 1,360 | | | | | | 1,397 | | |
|
Current provisions
|
| | | | | | | 752 | | | | | | 415 | | |
|
Income tax liabilities
|
| | | | | | | — | | | | | | 531 | | |
|
Current liabilities
|
| | | | | | | 93,377 | | | | | | 156,622 | | |
|
Total equity and liabilities
|
| | | | | | | 127,207 | | | | | | 106,315 | | |
|
Jan 1 – Jun 30, 2026 (in € thousand)
|
| ||||||||||||||||||||||||||||||||||||||||||
|
in € thousand
|
| |
Subscribed
capital |
| |
Capital
reserves |
| |
Accumulated
loss |
| |
Accumulated
OCI |
| |
Attributable to
owners |
| |
NCI
|
| |
Total equity
|
| |||||||||||||||||||||
|
Balance at January 1, 2026
|
| | | | 431 | | | | | | 114,980 | | | | | | (245,896) | | | | | | (2,259) | | | | | | (132,744) | | | | | | 579 | | | | | | (132,165) | | |
|
Income (loss) for the period
|
| | | | — | | | | | | — | | | | | | (47,840) | | | | | | — | | | | | | (47,840) | | | | | | 31 | | | | | | (47,809) | | |
|
Other comprehensive income
(loss) |
| | | | — | | | | | | — | | | | | | — | | | | | | 1,321 | | | | | | 1,321 | | | | | | 7 | | | | | | 1,328 | | |
|
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | (47,840) | | | | | | 1,321 | | | | | | (46,519) | | | | | | 38 | | | | | | (46,481) | | |
|
Capital increases (see detail
below) |
| | | | 226 | | | | | | 147,627 | | | | | | — | | | | | | — | | | | | | 147,853 | | | | | | — | | | | | | 147,853 | | |
|
Balance at June 30, 2026
|
| | | | 657 | | | | | | 262,607 | | | | | | (293,736) | | | | | | (938) | | | | | | (31,410) | | | | | | 617 | | | | | | (30,793) | | |
| | | |
Total
|
| |||
|
2028 Convertible Notes
|
| | | | 16,349 | | |
|
SEPA (Yorkville)
|
| | | | 7,903 | | |
|
XJ transaction
|
| | | | 89,382 | | |
|
Share-based payments for management and board
|
| | | | 2,869 | | |
|
Debt-equity swaps
|
| | | | 31,350 | | |
|
Total capital increases
|
| | | | 147,853 | | |
|
Jan 1 – Jun 30, 2025 (in € thousand)
|
| ||||||||||||||||||||||||||||||||||||||||||
|
in € thousand
|
| |
Subscribed
capital |
| |
Capital
reserves |
| |
Accumulated
loss |
| |
Accumulated
OCI |
| |
Attributable to
owners |
| |
NCI
|
| |
Total equity
|
| |||||||||||||||||||||
|
Balance at January 1, 2025
|
| | | | 431 | | | | | | 114,448 | | | | | | (174,853) | | | | | | (1,138) | | | | | | (61,112) | | | | | | 668 | | | | | | (60,444) | | |
|
Income (loss) for the period
|
| | | | — | | | | | | — | | | | | | (10,123) | | | | | | — | | | | | | (10,123) | | | | | | (42) | | | | | | (10,165) | | |
|
Other comprehensive income
(loss) |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,702) | | | | | | (1,702) | | | | | | (3) | | | | | | (1,705) | | |
|
Total comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | (10,123) | | | | | | (1,702) | | | | | | (11,825) | | | | | | (45) | | | | | | (11,870) | | |
|
Balance at June 30, 2025
|
| | | | 431 | | | | | | 114,448 | | | | | | (184,976) | | | | | | (2,840) | | | | | | (72,937) | | | | | | 623 | | | | | | (72,314) | | |
Cash Flows
|
in € thousand
|
| |
Jan 1 – Jun 30,
2026 |
| |
Jan 1 – Jun 30,
2025 |
| ||||||
|
Net income (loss) from continued operations
|
| | | | (47,809) | | | | | | (10,165) | | |
|
Income tax expense (benefit)
|
| | | | 1,015 | | | | | | 76 | | |
|
Financial result
|
| | | | 38,834 | | | | | | 2,285 | | |
|
Depreciation and amortization
|
| | | | 2,433 | | | | | | 2,547 | | |
|
Non-cash effects
|
| | | | 2,267 | | | | | | (4,382) | | |
|
Changes in trade and other receivables
|
| | | | (16,660) | | | | | | 942 | | |
|
Changes in inventories
|
| | | | (5,336) | | | | | | (4,226) | | |
|
Change in trade and related party payables
|
| | | | (3,482) | | | | | | 13,951 | | |
|
Change in provisions
|
| | | | 1,105 | | | | | | (90) | | |
|
Taxes received (paid), net
|
| | | | (1,695) | | | | | | 118 | | |
|
Cash provided by (used in) operating activities
|
| | | | (29,328) | | | | | | 1,056 | | |
|
Purchases of intangible assets and property, plant and equipment
|
| | | | (2,520) | | | | | | (2,535) | | |
|
Interest received
|
| | | | — | | | | | | 5 | | |
|
Cash provided by (used in) investing activities
|
| | | | (2,520) | | | | | | (2,530) | | |
|
Proceeds from debt financing
|
| | | | 1,306 | | | | | | 1,222 | | |
|
Payments for debt financing
|
| | | | (889) | | | | | | — | | |
|
Proceeds from equity and equity-linked financing
|
| | | | 33,116 | | | | | | — | | |
|
Payment of lease liabilities
|
| | | | (494) | | | | | | (794) | | |
|
Interest paid
|
| | | | (473) | | | | | | (303) | | |
|
Change in restricted cash
|
| | | | — | | | | | | 14 | | |
|
Cash provided by (used in) financing activities
|
| | | | 32,566 | | | | | | 139 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 718 | | | | | | (1,335) | | |
|
Cash and cash equivalents at the beginning of the period
|
| | | | 1,574 | | | | | | 3,791 | | |
|
Cash and cash equivalents at the end of the period
|
| | | | 2,292 | | | | | | 2,456 | | |
| | | |
Jan 1 – Jun 30,
2026 |
| |
Jan 1 – Jun 30,
2025 |
| ||||||
|
Net income (loss) attributable to owners of the group
(€ thousand) |
| | | | (47,840) | | | | | | (10,123) | | |
|
Weighted average number of ordinary shares outstanding (basic)
|
| | | | 56,874,242 | | | | | | 43,062,427 | | |
|
Basic loss per share (€)
|
| | | | (0.84) | | | | | | (0.24) | | |
|
Weighted average number of ordinary shares outstanding
(diluted) |
| | | | 56,874,242 | | | | | | 43,062,427 | | |
|
Diluted loss per share (€)
|
| | | | (0.84) | | | | | | (0.24) | | |
| | | |
Technical Equip. &
Processes |
| |
Spare Parts &
Services |
| |
Other
|
| |
Total
|
| ||||||||||||
| Revenue | | | | | 40,556 | | | | | | 5,215 | | | | | | 228 | | | | | | 45,999 | | |
|
Segment adjusted EBITDA
|
| | | | 2,142 | | | | | | 2,123 | | | | | | (9,792) | | | | | | (5,527) | | |
| | | |
Technical Equip. &
Processes |
| |
Spare Parts &
Services |
| |
Other
|
| |
Total
|
| ||||||||||||
| Revenue | | | | | 10,742 | | | | | | 5,903 | | | | | | 247 | | | | | | 16,892 | | |
|
Segment adjusted EBITDA
|
| | | | (7,374) | | | | | | 836 | | | | | | 1,280 | | | | | | (5,258) | | |
|
in € thousand
|
| |
Jan 1 – Jun 30,
2026 |
| |
Jan 1 – Jun 30,
2025 |
| ||||||
|
Total segment adjusted EBITDA
|
| | | | (5,527) | | | | | | (5,258) | | |
|
Financial result
|
| | | | (38,726) | | | | | | (1,978) | | |
|
Depreciation and amortization
|
| | | | (2,433) | | | | | | (2,547) | | |
|
Share of loss from equity method investees
|
| | | | (108) | | | | | | (307) | | |
|
Income tax benefit (expense)
|
| | | | (1,015) | | | | | | (76) | | |
|
Net income (loss) for the period
|
| | | | (47,809) | | | | | | (10,165) | | |
|
in € thousand
|
| |
Amount
|
| |||
|
Change in FV of Pegasus Warrants
|
| | | | (7,082) | | |
|
Group 14 shares FX valuation
|
| | | | 265 | | |
|
XJ Harbour derivatives – realized (positions derecognized in the period)
|
| | | | 299 | | |
|
XJ Harbour derivatives – unrealized
|
| | | | 132 | | |
|
Change in FV of the XJ Liability (through Jan 16, 2026, pre-conversion)
|
| | | | (25,114) | | |
|
2028 Convertible Notes – Warrants, FV re-measurement
|
| | | | 1,908 | | |
|
2028 Convertible Notes – Conversion option, FV re-measurement (unrealized)
|
| | | | (539) | | |
|
in € thousand
|
| |
Amount
|
| |||
|
2028 Convertible Notes – Day-1 loss deferral amortization
|
| | | | (1,835) | | |
|
2025 Convertible Loan – warrants and conversion option, FV re-measurement
|
| | | | (1) | | |
|
2025 Convertible Loan – Day-1 loss deferral amortization
|
| | | | (339) | | |
|
Debt-to-equity swap – 20% discount Christine Schmid
|
| | | | (600) | | |
|
Total FV measurement, net
|
| | | | (32,906) | | |
|
Level 3 instrument
|
| |
Key inputs (Jun 30, 2026)
|
| |
Fair value
(€ thousand) |
| |||
|
2025 Convertible Loan Warrants (1,250,000 outstanding)
|
| |
Share price $6.26; strike $4.1956; volatility 91.2%;
risk-free rate 3.9% |
| | | | 5,335 | | |
|
2025 Convertible Loan Conversion Option ($2.5 million nominal)
|
| |
Conversion price $2.15; calibrated rate 79.7%;
CDS spread 14.8% |
| | | | 3,350 | | |
|
XJ Share Price Protection (10,162,575 options)
|
| |
Share price $6.26; strike $0.215; volatility 91.2%;
risk-free rate 4.0% |
| | | | 1,313 | | |
|
2028 Convertible Notes Warrants
|
| |
Share price $6.26; strike $8.01; volatility 111.7%;
risk-free rate 4.0% |
| | | | 12,195 | | |
|
2028 Convertible Notes Option (combined tranches)
|
| |
Conversion price $8.0125/VWAP; calibrated rate 68.5%;
CDS spread 24.8% |
| | | | 6,307 | | |
|
in € thousand
|
| |
Group 14 shares
|
| |
XJ Harbour price
protection cap |
| |
Total
|
| |||||||||
| 01/01/2026 | | | | | 8,478 | | | | | | 7,713 | | | | | | 16,191 | | |
|
Settlements and changes from fair value remeasurement
|
| | | | 265 | | | | | | (2,215) | | | | | | (1,950) | | |
| 06/30/2026 | | | | | 8,743 | | | | | | 5,498 | | | | | | 14,241 | | |
|
in € thousand
|
| |
Black Forest
Warrants |
| |
Black Forest Conv.
Option |
| |
Linden
Warrants |
| |
Linden
Conv. Option |
| |
XJ Protection
|
| |||||||||||||||
| 01/01/2026 | | | | | 5,193 | | | | | | 3,491 | | | | | | — | | | | | | — | | | | | | 9,459 | | |
|
Additions
|
| | | | — | | | | | | — | | | | | | 13,837 | | | | | | 13,880 | | | | | | — | | |
|
Settlements and changes from fair value
remeasurement |
| | | | 142 | | | | | | (141) | | | | | | (1,908) | | | | | | (7,710) | | | | | | (2,646) | | |
| 06/30/2026 | | | | | 5,335 | | | | | | 3,350 | | | | | | 11,929 | | | | | | 6,170 | | | | | | 6,813 | | |
|
in € thousand
|
| |
Black Forest
2025 Warrants |
| |
2028 Convertible
Notes Warrants |
| ||||||
| 01/01/2026 | | | | | 3,394 | | | | | | — | | |
|
Initial recognition
|
| | | | — | | | | | | 13,837 | | |
|
Amortized in finance expense due to the passage of time
|
| | | | (339) | | | | | | (1,835) | | |
| 06/30/2026 | | | | | 3,055 | | | | | | 12,002 | | |
|
in € thousand
|
| |
Jun 30, 2026
Non-current |
| |
Jun 30, 2026
Current |
| |
Dec 31, 2025
Non-current |
| |
Dec 31, 2025
Current |
| ||||||||||||
|
Loans from banks
|
| | | | 2,483 | | | | | | 404 | | | | | | 1,191 | | | | | | 1,232 | | |
|
Other third party loans
|
| | | | 200 | | | | | | 2,938 | | | | | | 2,200 | | | | | | 3,114 | | |
|
Loans from shareholders
|
| | | | — | | | | | | 3,988 | | | | | | 21,000 | | | | | | 4,611 | | |
|
Loans from other related parties
|
| | | | 6,000 | | | | | | 7,416 | | | | | | 11,000 | | | | | | 8,634 | | |
|
Black forest term loan facility (Host loan and derivative)
|
| | | | — | | | | | | 6,758 | | | | | | 574 | | | | | | 5,290 | | |
|
XJ Harbour set-off agreement (Host loan and Share Price Protection)
|
| | | | 6,813 | | | | | | — | | | | | | 9,459 | | | | | | 64,267 | | |
|
Linden Convertible Notes (Host loan, warrants and derivative)
|
| | | | 5,803 | | | | | | 6,679 | | | | | | — | | | | | | | | |
|
Pegasus Warrants
|
| | | | 33,175 | | | | | | — | | | | | | 26,094 | | | | | | — | | |
|
Total financial liabilities
|
| | | | 54,474 | | | | | | 28,184 | | | | | | 71,518 | | | | | | 87,148 | | |
|
CONTENT
|
| |
PAGE
|
| |||
|
Report of Independent Registered Public Accounting Firm (PCAOB ID: 1021)
|
| | | | F-13 | | |
|
Consolidated Statements of Profit or Loss and Other Comprehensive Income (Loss)
|
| | | | F-14 | | |
|
Consolidated Statements of Financial Position
|
| | | | F-15 | | |
|
Consolidated Statements of Changes in Equity
|
| | | | F-16 | | |
|
Consolidated Statements of Cash Flows
|
| | | | F-17 | | |
|
1. BUSINESS DESCRIPTION
|
| | | | F-18 | | |
|
2. BASIS OF PRESENTATION
|
| | | | F-18 | | |
|
3. DE-SPAC
|
| | | | F-20 | | |
|
4. MATERIAL ACCOUNTING POLICIES
|
| | | | F-21 | | |
|
5. SIGNIFICANT ACCOUNTING JUDGMENTS, ESTIMATES AND ASSUMPTIONS
|
| | | | F-30 | | |
|
6. SEGMENT AND GEOGRAPHIC INFORMATION
|
| | | | F-31 | | |
|
7. REVENUE FROM CONTRACTS WITH CUSTOMERS AND COST OF SALES
|
| | | | F-33 | | |
|
8. SELLING EXPENSES
|
| | | | F-34 | | |
|
9. GENERAL ADMINISTRATION EXPENSES
|
| | | | F-34 | | |
|
10. RESEARCH AND DEVELOPMENT EXPENSES
|
| | | | F-35 | | |
|
11. OTHER INCOME
|
| | | | F-35 | | |
|
12. OTHER EXPENSES
|
| | | | F-36 | | |
|
13. SHARE LISTING EXPENSE
|
| | | | F-36 | | |
|
14. IMPAIRMENT REVERSAL OF FINANCIAL ASSETS
|
| | | | F-37 | | |
|
15. FINANCIAL RESULT
|
| | | | F-37 | | |
|
16. PROFIT (LOSS) IN EQUITY METHOD INVESTMENTS
|
| | | | F-38 | | |
|
17. INCOME TAXES
|
| | | | F-38 | | |
|
18. EARNINGS PER SHARE
|
| | | | F-41 | | |
|
19. INTANGIBLE ASSETS
|
| | | | F-42 | | |
|
20. PROPERTY, PLANT AND EQUIPMENT
|
| | | | F-43 | | |
|
21. LEASES
|
| | | | F-44 | | |
|
22. FINANCIAL ASSETS
|
| | | | F-46 | | |
|
23. INVENTORIES
|
| | | | F-46 | | |
|
24. TRADE RECEIVABLES AND OTHER RECEIVABLES
|
| | | | F-46 | | |
|
25. OTHER CURRENT ASSETS
|
| | | | F-47 | | |
|
26. CASH & CASH EQUIVALENTS
|
| | | | F-47 | | |
|
27. EQUITY
|
| | | | F-47 | | |
|
28. NON-CONTROLLING INTEREST
|
| | | | F-47 | | |
|
29. NON-CURRENT AND CURRENT FINANCIAL LIABILITIES
|
| | | | F-48 | | |
|
30. OTHER PROVISIONS
|
| | | | F-50 | | |
|
31. POST-EMPLOYMENT BENEFITS
|
| | | | F-51 | | |
|
32. TRADE AND RELATED PARTY PAYABLES
|
| | | | F-52 | | |
|
33. OTHER CURRENT LIABILITIES
|
| | | | F-52 | | |
|
34. FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT
|
| | | | F-52 | | |
|
35. EQUITY METHOD INVESTMENTS
|
| | | | F-60 | | |
|
36. COMMITMENTS AND CONTINGENCIES
|
| | | | F-61 | | |
|
37. RELATED PARTY DISCLOSURES
|
| | | | F-61 | | |
|
38. EVENTS AFTER THE REPORTING PERIOD
|
| | | | F-63 | | |
SCHMID Group N.V.:
Comprehensive Income (Loss) for the years ended
December 31, 2025, 2024 and 2023
|
in € thousand, except share data
|
| |
Note
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Revenue
|
| |
7
|
| | | | 66,945 | | | | | | 60,836 | | | | | | 90,246 | | |
|
Cost of sales
|
| |
7
|
| | | | (50,928) | | | | | | (48,791) | | | | | | (63,849) | | |
|
Gross profit
|
| | | | | | | 16,017 | | | | | | 12,044 | | | | | | 26,397 | | |
|
Selling expenses
|
| |
8
|
| | | | (11,999) | | | | | | (12,895) | | | | | | (12,577) | | |
|
General administration expenses
|
| |
9
|
| | | | (11,404) | | | | | | (11,792) | | | | | | (12,538) | | |
|
Research and development
|
| |
10
|
| | | | (2,781) | | | | | | (3,974) | | | | | | (5,148) | | |
|
Other income
|
| |
11
|
| | | | 12,217 | | | | | | 9,018 | | | | | | 15,985 | | |
|
Other expenses
|
| |
12
|
| | | | (607) | | | | | | (2,564) | | | | | | (2,620) | | |
|
Listing expenses
|
| |
13
|
| | | | — | | | | | | (71,630) | | | | | | — | | |
|
Reversal on impairment on financial assets
|
| |
14
|
| | | | — | | | | | | 20 | | | | | | 22,696 | | |
|
Operating profit (loss)
|
| | | | | | | 1,443 | | | | | | (81,772) | | | | | | 32,195 | | |
|
Finance income
|
| | | | | | | 66 | | | | | | 1,888 | | | | | | 19,685 | | |
|
Finance expenses
|
| | | | | | | (72,244) | | | | | | (5,712) | | | | | | (10,091) | | |
|
Financial result
|
| |
15
|
| | | | (72,178) | | | | | | (3,824) | | | | | | 9,594 | | |
|
Share of loss from equity method investees
|
| |
16
|
| | | | (406) | | | | | | — | | | | | | (1,057) | | |
|
Income (loss) before income tax
|
| | | | | | | (71,141) | | | | | | (85,596) | | | | | | 40,732 | | |
|
Income tax benefit (expense)
|
| |
17
|
| | | | 41 | | | | | | 1,492 | | | | | | (2,778) | | |
|
Net income (loss) for the period
|
| | | | | | | (71,100) | | | | | | (84,104) | | | | | | 37,954 | | |
|
Other comprehensive income (loss) that may be reclassified to profit or loss:
|
| | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on translation of foreign business units
|
| | | | | | | (1,182) | | | | | | 389 | | | | | | (1,625) | | |
| Items that will not be subsequently reclassified to profit or loss: | | | | | | | | | | | | | | | | | | | | | | |
|
Remeasurement of defined pension benefit obligation
|
| |
31
|
| | | | 42 | | | | | | (44) | | | | | | 25 | | |
|
Income tax on remeasurement of defined pension benefit obligation
|
| |
31
|
| | | | (12) | | | | | | 13 | | | | | | (7) | | |
|
Total items that will not be subsequently reclassified to profit or loss
|
| | | | | | | 30 | | | | | | (31) | | | | | | 18 | | |
|
Other comprehensive income (loss)
|
| | | | | | | (1,152) | | | | | | 358 | | | | | | (1,607) | | |
|
Total consolidated comprehensive income (loss) for the reporting period
|
| | | | | | | (72,252) | | | | | | (83,746) | | | | | | 36,346 | | |
| Net income (loss) attributable to | | | | | | | | | | | | | | | | | | | | | | |
|
Owners of SCHMID
|
| | | | | | | (71,042) | | | | | | (84,111) | | | | | | 36,868 | | |
|
Non-controlling interests
|
| |
28
|
| | | | (58) | | | | | | 7 | | | | | | 1,086 | | |
| Total consolidated comprehensive income (loss) attributable to | | | | | | | | | | | | | | | | | | | | | | |
|
Owners of SCHMID
|
| | | | | | | (72,162) | | | | | | (83,811) | | | | | | 35,669 | | |
|
Non-controlling interests
|
| | | | | | | (90) | | | | | | 65 | | | | | | 677 | | |
|
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
|
| | | | (1.87) | | | | | | (2.41) | | | | | | 1.28 | | |
December 31, 2025 and 2024
|
in € thousand
|
| |
Note
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| |
19
|
| | | | 17,262 | | | | | | 14,941 | | |
|
Property, plant and equipment including right-of-use assets
|
| |
20
|
| | | | 12,234 | | | | | | 13,092 | | |
|
Financial assets
|
| |
22
|
| | | | 16,203 | | | | | | 135 | | |
|
Equity method investments
|
| |
35
|
| | | | 1,043 | | | | | | 1,448 | | |
|
Deferred tax assets
|
| |
17
|
| | | | 2,317 | | | | | | 2,684 | | |
|
Non-current assets
|
| | | | | | | 49,058 | | | | | | 32,300 | | |
|
Inventories
|
| |
23
|
| | | | 18,112 | | | | | | 15,734 | | |
|
Trade receivables and other receivables
|
| |
24
|
| | | | 33,653 | | | | | | 38,221 | | |
|
Other current assets
|
| |
25
|
| | | | 3,918 | | | | | | 3,054 | | |
|
Cash and cash equivalents
|
| |
26
|
| | | | 1,574 | | | | | | 3,791 | | |
|
Current assets
|
| | | | | | | 57,257 | | | | | | 60,800 | | |
|
Total assets
|
| | | | | | | 106,315 | | | | | | 93,100 | | |
| EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
|
Subscribed capital
|
| |
27
|
| | | | 431 | | | | | | 431 | | |
|
Capital reserves
|
| |
27
|
| | | | 114,980 | | | | | | 114,448 | | |
|
Accumulated loss
|
| |
27
|
| | | | (245,896) | | | | | | (174,853) | | |
|
Accumulated other comprehensive income (loss)
|
| |
27
|
| | | | (2,259) | | | | | | (1,138) | | |
|
Equity attributable to owners of SCHMID
|
| |
27
|
| | | | (132,744) | | | | | | (61,112) | | |
|
Non-controlling interest
|
| |
28
|
| | | | 579 | | | | | | 668 | | |
| Equity | | | | | | | | (132,165) | | | | | | (60,444) | | |
|
Non-current financial liabilities
|
| |
29
|
| | | | 71,518 | | | | | | 42,053 | | |
|
Post-employment benefits
|
| |
31
|
| | | | 969 | | | | | | 978 | | |
|
Non-current provisions
|
| |
30
|
| | | | 254 | | | | | | 345 | | |
|
Deferred tax liabilities
|
| |
17
|
| | | | 1,965 | | | | | | 1,518 | | |
|
Non-current lease liability
|
| |
21
|
| | | | 7,153 | | | | | | 8,233 | | |
|
Non-current liabilities
|
| | | | | | | 81,859 | | | | | | 53,127 | | |
|
Current financial liabilities
|
| |
29
|
| | | | 87,148 | | | | | | 40,433 | | |
|
Current contract liabilities
|
| |
7
|
| | | | 13,555 | | | | | | 11,284 | | |
|
Trade and related party payables
|
| |
32
|
| | | | 38,071 | | | | | | 28,179 | | |
|
Other current liabilities
|
| |
33
|
| | | | 15,505 | | | | | | 17,513 | | |
|
Current lease liability
|
| |
21
|
| | | | 1,397 | | | | | | 1,461 | | |
|
Current provisions
|
| |
30
|
| | | | 415 | | | | | | 184 | | |
|
Income tax liabilities
|
| |
17
|
| | | | 531 | | | | | | 1,364 | | |
|
Current liabilities
|
| | | | | | | 156,622 | | | | | | 100,417 | | |
|
Total equity and liabilities
|
| | | | | | | 106,315 | | | | | | 93,100 | | |
December 31, 2025, 2024 and 2023
|
in € thousand
|
| |
Note
|
| |
Subscribed
capital |
| |
Capital
reserves |
| |
Accumulated
loss |
| |
Accumulated
other comprehensive income (loss) |
| |
Equity
attributable to owners of SCHMID N.V. |
| |
Non-controlling
interest |
| |
Total
Equity |
| |||||||||||||||||||||
| 1/1/2023 | | | | | | | | 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)
|
| | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | (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)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 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)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (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 | | | | | | (174,853) | | | | | | (1,138) | | | | | | (61,113) | | | | | | 668 | | | | | | (60,444) | | |
|
Income (loss) for the period
|
| | | | | | | — | | | | | | — | | | | | | (71,042) | | | | | | — | | | | | | (71,042) | | | | | | (58) | | | | | | (71,100) | | |
|
Other comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,121) | | | | | | (1,121) | | | | | | (31) | | | | | | (1,152) | | |
|
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | (71,042) | | | | | | (1,121) | | | | | | (72,163) | | | | | | (90) | | | | | | (72,252) | | |
|
Transactions with shareholder
|
| |
22
|
| | | | — | | | | | | 532 | | | | | | — | | | | | | — | | | | | | 532 | | | | | | — | | | | | | 532 | | |
| 12/31/2025 | | | | | | | | 431 | | | | | | 114,980 | | | | | | (245,896) | | | | | | (2,259) | | | | | | (132,744) | | | | | | 579 | | | | | | (132,165) | | |
December 31, 2025, 2024 and 2023
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net income (loss) from continued operations
|
| | | | (71,100) | | | | | | (84,104) | | | | | | 37,954 | | |
|
Adjustments to reconcile consolidated net income (loss) to net cash
|
| | | | | | | | | | | | | | | | | | |
|
Income tax expense (benefit)
|
| | | | (41) | | | | | | (1,492) | | | | | | 2,778 | | |
|
Financial result
|
| | | | 72,178 | | | | | | 3,824 | | | | | | (8,537) | | |
|
Depreciation and amortization
|
| | | | 4,824 | | | | | | 7,923 | | | | | | 6,904 | | |
|
Net loss (gain) from the disposal of intangibles and PP&E
|
| | | | 3 | | | | | | (133) | | | | | | (602) | | |
|
Reversal of impairments of financial assets, net
|
| | | | — | | | | | | (20) | | | | | | (22,696) | | |
|
Other non-cash (income) expenses
|
| | | | (5,000) | | | | | | (1,432) | | | | | | 182 | | |
|
Change in equity method investments (non-cash)
|
| | | | 405 | | | | | | — | | | | | | — | | |
|
Change in non-current financial assets (non-cash)
|
| | | | (8,478) | | | | | | — | | | | | | — | | |
|
Listing expense
|
| | | | — | | | | | | 71,631 | | | | | | — | | |
|
Non-cash effects
|
| | | | (3,447) | | | | | | — | | | | | | — | | |
| Working capital adjustments: | | | | | | | | | | | | | | | | | | | |
|
Changes in trade and other receivables
|
| | | | 3,704 | | | | | | (3,580) | | | | | | (6,729) | | |
|
Changes in inventories
|
| | | | (1,967) | | | | | | 619 | | | | | | 8,244 | | |
|
Change in trade and related party payables
|
| | | | 9,982 | | | | | | 5,086 | | | | | | (6,823) | | |
|
Change in provisions
|
| | | | 132 | | | | | | (598) | | | | | | 382 | | |
|
Taxes received (paid), net
|
| | | | 54 | | | | | | (302) | | | | | | (1,161) | | |
|
Cash provided by (used in) operating activities
|
| | | | 1,250 | | | | | | (2,578) | | | | | | 9,897 | | |
|
Purchases of intangible assets and property, plant and equipment
|
| | | | (6,357) | | | | | | (5,111) | | | | | | (6,907) | | |
|
Receipts from sale and leaseback transaction
|
| | | | — | | | | | | — | | | | | | 8,926 | | |
|
Proceeds from sale (purchases) of financial assets, net
|
| | | | 123 | | | | | | (4) | | | | | | — | | |
|
Payment for loan to shareholder
|
| | | | — | | | | | | — | | | | | | 70,000 | | |
|
Proceeds from disposal of a subsidiary
|
| | | | — | | | | | | 1,000 | | | | | | — | | |
|
Interest received
|
| | | | 7 | | | | | | 61 | | | | | | — | | |
|
Cash used in (provided by) investing activities
|
| | | | (6,227) | | | | | | (4,054) | | | | | | 72,019 | | |
|
Proceeds from debt financing
|
| | | | 7,572 | | | | | | 3,145 | | | | | | — | | |
|
Payments for debt financing
|
| | | | (2,296) | | | | | | (264) | | | | | | (81,871) | | |
|
Proceeds from business combination
|
| | | | — | | | | | | 14,443 | | | | | | — | | |
|
Payment of lease liabilities
|
| | | | (1,513) | | | | | | (1,543) | | | | | | (715) | | |
|
Interest paid
|
| | | | (899) | | | | | | (853) | | | | | | (2,044) | | |
|
Change in restricted cash
|
| | | | 59 | | | | | | (30) | | | | | | 917 | | |
|
Transaction with minority shareholder
|
| | | | — | | | | | | (10,939) | | | | | | — | | |
|
Cash (used in) provided by financing activities
|
| | | | 2,923 | | | | | | 3,959 | | | | | | (83,714) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | (2,055) | | | | | | (2,673) | | | | | | (1,798) | | |
|
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | (162) | | | | | | 755 | | | | | | (824) | | |
|
Cash and cash equivalents at the beginning of the period
|
| | | | 3,791 | | | | | | 5,710 | | | | | | 8,332 | | |
|
Cash and cash equivalents at the end of the period
|
| | | | 1,574 | | | | | | 3,791 | | | | | | 5,710 | | |
|
Name
|
| |
Country of
incorporation |
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
SCHMID Group N.V.
|
| | Netherlands | | | | | —% | | | | | | —% | | |
|
Gebr. SCHMID GmbH
|
| | Germany | | | | | 100% | | | | | | 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.(1)
|
| | China | | | | | 84% | | | | | | 84% | | |
|
SCHMID China Ltd.
|
| | Hong Kong | | | | | 100% | | | | | | 100% | | |
|
SCHMID Shenzhen Ltd.(2)
|
| | China | | | | | —% | | | | | | 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. 2)
|
| | China | | | | | 100% | | | | | | 100% | | |
|
SCHMID Trading (Zhongshan) Co. Ltd.
|
| | China | | | | | 100% | | | | | | 100% | | |
|
Pegasus Digital Mobility Acquisition Corp.
|
| |
Cayman Islands
|
| | | | 100% | | | | | | 100% | | |
|
SCHMID Asia Pacific Sdn. Bhd
|
| | Malaysia | | | | | 100% | | | | | | 100% | | |
|
Name
|
| |
Country of
incorporation |
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
| Equity method investees | | | | | | | | | | | | | | | | |
|
SCHMID Avaco Korea, Co. Ltd.
|
| | South Korea | | | | | 50% | | | | | | 50% | | |
|
SCHMID Energy Systems GmbH (SES)
|
| | Germany | | | | | 48% | | | | | | 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
|
| |||
|
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 | | |
| | | |
2025
|
| |||||||||||||||||||||
| | | |
Technical
equipment and processes |
| |
Spare parts
and services |
| |
Other
|
| |
Total
management reporting |
| ||||||||||||
|
Revenues
|
| | | | 54,446 | | | | | | 11,885 | | | | | | 615 | | | | | | 66,945 | | |
|
Segment adjusted EBITDA
|
| | | | 3,415 | | | | | | 2,261 | | | | | | 591 | | | | | | 6,267 | | |
| | | |
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 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Total segment adjusted EBITDA
|
| | | | 6,267 | | | | | | (74,457) | | | | | | 39,099 | | |
|
Financial result
|
| | | | (72,178) | | | | | | (3,824) | | | | | | 9,594 | | |
|
Amortization and depreciation
|
| | | | (4,824) | | | | | | (7,315) | | | | | | (6,904) | | |
|
Share of loss from equity method investees
|
| | | | (406) | | | | | | — | | | | | | (1,057) | | |
|
Income tax benefit (expense)
|
| | | | 41 | | | | | | 1,492 | | | | | | (2,778) | | |
|
Net income (loss) for the period
|
| | | | (71,100) | | | | | | (84,104) | | | | | | 37,953 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Greater China
|
| | | | 25,702 | | | | | | 16,480 | | | | | | 16,942 | | |
|
USA
|
| | | | 19,770 | | | | | | 22,207 | | | | | | 17,522 | | |
|
Germany
|
| | | | 4,154 | | | | | | 3,819 | | | | | | 9,577 | | |
|
EMEA w/o Germany
|
| | | | 9,841 | | | | | | 12,728 | | | | | | 24,791 | | |
|
Rest of Asia w/o China
|
| | | | 7,477 | | | | | | 5,551 | | | | | | 21,370 | | |
|
Rest of the World
|
| | | | 2 | | | | | | 49 | | | | | | 44 | | |
| Total | | | | | 66,945 | | | | | | 60,836 | | | | | | 90,246 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Germany
|
| | | | 28,058 | | | | | | 25,833 | | |
|
China
|
| | | | 966 | | | | | | 1,741 | | |
|
Other
|
| | | | 471 | | | | | | 460 | | |
| Total | | | | | 29,495 | | | | | | 28,034 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Technical equipment and processes(1)
|
| | | | 54,446 | | | | | | 47,443 | | | | | | 77,554 | | |
|
Spare Parts
|
| | | | 7,767 | | | | | | 8,976 | | | | | | 9,722 | | |
| Service(2) | | | | | 4,117 | | | | | | 3,971 | | | | | | 1,781 | | |
|
Other
|
| | | | 615 | | | | | | 446 | | | | | | 1,189 | | |
| Total | | | | | 66,945 | | | | | | 60,836 | | | | | | 90,246 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
|
Balance at January 1
|
| | | | 11,284 | | | | | | 17,931 | | |
|
Sales revenues included in contractual liabilities at the beginning of the period
|
| | | | (11,153) | | | | | | (17,769) | | |
|
Increase due to customer payments received
|
| | | | 13,425 | | | | | | 11,121 | | |
|
Balance at December 31
|
| | | | 13,555 | | | | | | 11,284 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Personnel expenses
|
| | | | (17,983) | | | | | | (17,545) | | | | | | (16,690) | | |
|
Material expenses
|
| | | | (24,911) | | | | | | (21,821) | | | | | | (35,767) | | |
|
Depreciation/amortization
|
| | | | (3,006) | | | | | | (5,209) | | | | | | (4,904) | | |
|
Other expenses
|
| | | | (5,028) | | | | | | (4,217) | | | | | | (6,488) | | |
|
Total cost of sales
|
| | | | (50,928) | | | | | | (48,791) | | | | | | (63,849) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Personnel expenses
|
| | | | (8,938) | | | | | | (8,720) | | | | | | (8,295) | | |
|
Legal and consulting fees
|
| | | | (449) | | | | | | (528) | | | | | | (834) | | |
|
Sales Commission
|
| | | | (462) | | | | | | (1,309) | | | | | | (241) | | |
|
Distribution related external administration
|
| | | | (741) | | | | | | (747) | | | | | | (1,537) | | |
|
Advertisement
|
| | | | (595) | | | | | | (678) | | | | | | (649) | | |
|
Other expenses
|
| | | | (813) | | | | | | (913) | | | | | | (1,021) | | |
|
Total selling expenses
|
| | | | (11,999) | | | | | | (12,895) | | | | | | (12,577) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Personnel expenses
|
| | | | (4,451) | | | | | | (4,344) | | | | | | (4,131) | | |
|
Legal and consulting fees
|
| | | | (3,391) | | | | | | (4,567) | | | | | | (4,401) | | |
|
External administrative expenses
|
| | | | (2,333) | | | | | | (1,716) | | | | | | (965) | | |
|
Other administrative expenses
|
| | | | (1,229) | | | | | | (1,165) | | | | | | (3,042) | | |
|
Total administrative expenses
|
| | | | (11,404) | | | | | | (11,792) | | | | | | (12,538) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Personnel expenses
|
| | | | (87) | | | | | | (1,029) | | | | | | (1,504) | | |
|
Depreciation/amortization
|
| | | | (1,294) | | | | | | (1,423) | | | | | | (1,817) | | |
|
Legal and consulting fees
|
| | | | (316) | | | | | | (379) | | | | | | (587) | | |
|
R&D related external administration
|
| | | | (894) | | | | | | (917) | | | | | | (957) | | |
|
Other research and development expenses
|
| | | | (191) | | | | | | (227) | | | | | | (283) | | |
|
Total research and development expenses
|
| | | | (2,781) | | | | | | (3,974) | | | | | | (5,148) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Income from SES transaction
|
| | | | — | | | | | | 3,703 | | | | | | — | | |
|
Other miscellaneous income
|
| | | | 5,923 | | | | | | 5,315 | | | | | | 3,815 | | |
|
Foreign currency gains
|
| | | | 6,294 | | | | | | — | | | | | | 2,969 | | |
|
Bonus payments
|
| | | | — | | | | | | — | | | | | | 9,200 | | |
|
Total other income
|
| | | | 12,217 | | | | | | 9,018 | | | | | | 15,985 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Foreign currency losses
|
| | | | (375) | | | | | | (2,347) | | | | | | (2,388) | | |
|
Other taxes
|
| | | | (149) | | | | | | (130) | | | | | | (166) | | |
|
Loss on disposal of assets
|
| | | | (38) | | | | | | — | | | | | | — | | |
|
Miscellaneous other items
|
| | | | (44) | | | | | | (87) | | | | | | (65) | | |
|
Total other expenses
|
| | | | (607) | | | | | | (2,564) | | | | | | (2,620) | | |
|
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
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Reversal of receivables from the Silicon Group
|
| | | | — | | | | | | — | | | | | | 21,375 | | |
|
Reversal of impairment of shareholder loan (included in trade and other receivables)
|
| | | | — | | | | | | — | | | | | | 1,418 | | |
|
Other
|
| | | | — | | | | | | 20 | | | | | | (97) | | |
| Total | | | | | — | | | | | | 20 | | | | | | 22,696 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Finance income
|
| | | | 66 | | | | | | 1,888 | | | | | | 19,685 | | |
|
thereof fair value changes of warrants
|
| | | | — | | | | | | 1,028 | | | | | | — | | |
|
thereof interest income and similar proceeds
|
| | | | 66 | | | | | | 860 | | | | | | 3,883 | | |
|
thereof gain from loan extinguishment
|
| | | | — | | | | | | — | | | | | | 15,802 | | |
|
Finance expenses
|
| | | | (72,244) | | | | | | (5,712) | | | | | | (10,091) | | |
|
thereof fair value changes of warrants and derivatives
|
| | | | (25,920) | | | | |
|
—
|
| | | |
|
—
|
| |
|
thereof modification loss XJ Harbour Set-off agreement
|
| | | | (34,337) | | | | |
|
—
|
| | | |
|
—
|
| |
|
thereof change in estimate XJ host liability
|
| | | | (8,451) | | | | | | | | | | | | | | |
|
thereof interest portion of lease payments
|
| | | | (585) | | | | | | (641) | | | | | | (103) | | |
|
thereof interest expense
|
| | | | (2,951) | | | | | | (5,071) | | | | | | (9,988) | | |
|
Financial result
|
| | | | (72,178) | | | | | | (3,824) | | | | | | 9,594 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Current income tax (expense) / income
|
| | | | 416 | | | | | | (372) | | | | | | (1,044) | | |
|
thereof prior years
|
| | | | (51) | | | | | | (356) | | | | | | 168 | | |
|
Deferred income tax (expense) / income
|
| | | | (375) | | | | | | 1,864 | | | | | | (1,735) | | |
|
thereof from temporary differences
|
| | | | (1,035) | | | | | | 5,008 | | | | | | (1,853) | | |
|
thereof from tax loss carryforwards
|
| | | | 660 | | | | | | 3,144 | | | | | | 118 | | |
|
Total income tax (expense) / income
|
| | | | 41 | | | | | | 1,492 | | | | | | (2,778) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Income (loss) before income taxes
|
| | | | (72,994) | | | | | | (85,596) | | | | | | 40,732 | | |
|
Applicable income tax rate
|
| | | | 29.125% | | | | | | 29.125% | | | | | | 29.125% | | |
|
Expected income tax (expense) / income
|
| | | | 21,260 | | | | | | 24,930 | | | | | | (11,863) | | |
|
Foreign tax rate differential
|
| | | | 218 | | | | | | 48 | | | | | | 891 | | |
|
Non-deductible expenses
|
| | | | (14,173) | | | | | | (19,503) | | | | | | (2,833) | | |
|
Tax-free income
|
| | | | 218 | | | | | | 1,064 | | | | | | 1,263 | | |
|
Change in valuation allowance from temporary differences and tax
loss carryforwards |
| | | | (7,621) | | | | | | (4,032) | | | | | | 3,598 | | |
|
Non-recognition or utilization of unrecognized interest carryforwards
|
| | | | (521) | | | | | | (555) | | | | | | 333 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Other reconciling items
|
| | | | 660 | | | | | | (460) | | | | | | 168 | | |
|
Effective income tax (expense) / benefit
|
| | | | 41 | | | | | | 1,492 | | | | | | (2,778) | | |
|
Effective tax rate in %
|
| | | | 0.06% | | | | | | 1.74% | | | | | | 6.82% | | |
| | |||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
|
in € thousand
|
| |
DTA
|
| |
DTL
|
| |
DTA
|
| |
DTL
|
| ||||||||||||
|
Intangible assets
|
| | | | 1,538 | | | | | | (4,711) | | | | | | 1,775 | | | | | | (4,181) | | |
|
Property, plant and equipment including right-of-use assets
|
| | | | 20 | | | | | | (1,728) | | | | | | 55 | | | | | | (2,279) | | |
|
Financial assets
|
| | | | — | | | | | | (188) | | | | | | — | | | | | | (17) | | |
|
Others
|
| | | | — | | | | | | (419) | | | | | | 64 | | | | | | — | | |
|
Non-current assets
|
| | | | 1,558 | | | | | | (7,045) | | | | | | 1,893 | | | | | | (6,477) | | |
|
Inventories
|
| | | | 1,853 | | | | | | (145) | | | | | | 2,492 | | | | | | — | | |
|
Trade receivables and other receivables
|
| | | | 249 | | | | | | (464) | | | | | | 165 | | | | | | (327) | | |
|
Other current assets
|
| | | | 27 | | | | | | — | | | | | | 4 | | | | | | — | | |
|
Cash and cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | | | | | (276) | | |
|
Other current financial assets
|
| | | | — | | | | | | (103) | | | | | | — | | | | | | (66) | | |
|
Current assets
|
| | | | 2,129 | | | | | | (712) | | | | | | 2,660 | | | | | | (669) | | |
|
Non-current financial liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5) | | |
|
Provisions for pensions
|
| | | | 55 | | | | | | — | | | | | | 84 | | | | | | — | | |
|
Non-current provisions
|
| | | | — | | | | | | (184) | | | | | | — | | | | | | (158) | | |
|
Non-current lease liabilities
|
| | | | 1,892 | | | | | | — | | | | | | 2,326 | | | | | | — | | |
|
Others
|
| | | | — | | | | | | (49) | | | | | | 1 | | | | | | (129) | | |
|
Non-current liabilities
|
| | | | 1,947 | | | | | | (233) | | | | | | 2,411 | | | | | | (292) | | |
|
Current financial liabilities
|
| | | | 1 | | | | | | — | | | | | | 983 | | | | | | — | | |
|
Current contract liabilities
|
| | | | 53 | | | | | | (2,586) | | | | | | 105 | | | | | | (2,293) | | |
|
Trade payables and other liabilities
|
| | | | 1,136 | | | | | | (489) | | | | | | 278 | | | | | | (22) | | |
|
Other current liabilities
|
| | | | 1,551 | | | | | | (6) | | | | | | 1,244 | | | | | | — | | |
|
Current lease liabilities
|
| | | | 230 | | | | | | — | | | | | | 226 | | | | | | — | | |
|
Current provisions
|
| | | | 5 | | | | | | (839) | | | | | | — | | | | | | (1,909) | | |
|
Current liabilities
|
| | | | 2,977 | | | | | | (3,919) | | | | | | 2,836 | | | | | | (4,224) | | |
|
Tax loss carryforwards (CIT)
|
| | | | 2,139 | | | | | | — | | | | | | 1,857 | | | | | | — | | |
|
Tax loss carryforwards (Trade tax)
|
| | | | 1,511 | | | | | | — | | | | | | 1,168 | | | | | | — | | |
|
Tax loss carryforwards (Other income tax)
|
| | | | 1 | | | | | | — | | | | | | 2 | | | | | | — | | |
|
Deferred taxes (before offsetting)
|
| | | | 12,262 | | | | | | (11,910) | | | | | | 12,828 | | | | | | (11,662) | | |
|
Offsetting
|
| | | | (9,945) | | | | | | 9,945 | | | | | | (10,144) | | | | | | 10,144 | | |
|
Deferred taxes (after offsetting)
|
| | | | 2,317 | | | | | | (1,965) | | | | | | 2,684 | | | | | | (1,518) | | |
|
In € thousand
|
| |
net
|
| |||
|
December 31, 2023
|
| | | | (1,846) | | |
|
Recognized in P/L
|
| | | | 1,864 | | |
|
Recognized in OCI
|
| | | | 13 | | |
|
Recognized in Equity
|
| | | | 1,031 | | |
|
Recognized in currency translation adjustments
|
| | | | 104 | | |
|
December 31, 2024
|
| | | | 1,166 | | |
|
Recognized in P/L
|
| | | | (375) | | |
|
Recognized in OCI
|
| | | | (12) | | |
|
Recognized in Equity
|
| | | | (219) | | |
|
Recognized in currency translation adjustments
|
| | | | (207) | | |
|
December 31, 2025
|
| | | | 352 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
in € thousand
|
| |
Tax Base
|
| |
Tax Base
|
| |
Tax Base
|
| |||||||||
|
Deductible temporary differences
|
| | | | 52,560 | | | | | | 22,730 | | | | | | 41,498 | | |
|
Tax loss carryforwards (CIT)
|
| | | | 125,687 | | | | | | 124,018 | | | | | | 91,405 | | |
|
Tax loss carryforwards (Trade tax)
|
| | | | 89,051 | | | | | | 88,897 | | | | | | 49,147 | | |
|
Interest carryforwards
|
| | | | 38,814 | | | | | | 36,927 | | | | | | 35,229 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
in € thousand
|
| |
Tax Base
|
| |
Tax Base
|
| |
Tax Base
|
| |||||||||
|
Up to 5 years
|
| | | | 2,426 | | | | | | 3,646 | | | | | | 2,685 | | |
|
Up to 10 years
|
| | | | 2,122 | | | | | | 4,688 | | | | | | 1,772 | | |
|
Up to 15 years
|
| | | | 823 | | | | | | 2,348 | | | | | | 4,508 | | |
|
Unlimited
|
| | | | 248,181 | | | | | | 239,160 | | | | | | 131,586 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
in €
|
| |
in €
|
| |
in €
|
| |||||||||
|
Total basic and diluted earnings per share attributable to the ordinary equity holders of the company
|
| | | | (1.87) | | | | | | (2.41) | | | | | | 1.28 | | |
|
in € thousands
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Profit / (Loss) from continuing operations as presented in the statement of profit or loss
|
| | | | (71,042) | | | | | | (84,111) | | | | | | 36,868 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Weighted average number of ordinary shares used as the
denominator in calculating basic and diluted earnings per share |
| | | | 38,062,427 | | | | | | 34,935,357 | | | | | | 28,725,000 | | |
|
in € thousand
|
| |
Development
Costs |
| |
Patents and
licenses |
| |
Total
|
| |||||||||
| Costs of acquisition | | | | | | | | | | | | | | | | | | | |
| 1/1/2025 | | | | | 29,597 | | | | | | 1,540 | | | | | | 31,137 | | |
|
Additions
|
| | | | 4,869 | | | | | | 1 | | | | | | 4,870 | | |
|
Foreign exchange differences
|
| | | | (23) | | | | | | (94) | | | | | | (117) | | |
|
12/31/2025
|
| | | | 34,444 | | | | | | 1,447 | | | | | | 35,891 | | |
| Accumulated amortization/write downs | | | | | | | | | | | | | | | | | | | |
| 1/1/2025 | | | | | (15,243) | | | | | | (952) | | | | | | (16,196) | | |
| Amortization | | | | | (2,328) | | | | | | (216) | | | | | | (2,544) | | |
|
Foreign exchange differences
|
| | | | 23 | | | | | | 87 | | | | | | 110 | | |
|
12/31/2025
|
| | | | (17,548) | | | | | | (1,081) | | | | | | (18,629) | | |
| Carrying amount: | | | | | | | | | | | | | | | | | | | |
| 1/1/2025 | | | | | 14,354 | | | | | | 588 | | | | | | 14,941 | | |
| 12/31/2025 | | | | | 16,895 | | | | | | 366 | | | | | | 17,262 | | |
|
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) | | |
|
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
|
| |
Land,
buildings and leasehold improvements |
| |
Technical
equipment and machinery |
| |
Office and
other equipment |
| |
Assets under
construction |
| |
Total
|
| |||||||||||||||
| Costs of acquisition or construction: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2025 | | | | | 235 | | | | | | 16,509 | | | | | | 15,968 | | | | | | 470 | | | | | | 33,182 | | |
|
Additions
|
| | | | 94 | | | | | | 190 | | | | | | 159 | | | | | | 1,043 | | | | | | 1,487 | | |
|
Disposals/Retirements
|
| | | | — | | | | | | (583) | | | | | | (43) | | | | | | — | | | | | | (625) | | |
|
Foreign exchange differences
|
| | | | (1) | | | | | | (186) | | | | | | (165) | | | | | | — | | | | | | (354) | | |
| 12/31/2025 | | | | | 328 | | | | | | 15,928 | | | | | | 15,920 | | | | | | 1,513 | | | | | | 33,690 | | |
| Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2025 | | | | | 739 | | | | | | (14,496) | | | | | | (14,145) | | | | | | — | | | | | | (27,902) | | |
|
Depreciation
|
| | | | (860) | | | | | | 192 | | | | | | (484) | | | | | | — | | | | | | (1,151) | | |
|
Disposals/Retirements
|
| | | | — | | | | | | 544 | | | | | | 43 | | | | | | — | | | | | | 586 | | |
|
Foreign exchange differences
|
| | | | 1 | | | | | | 156 | | | | | | 124 | | | | | | — | | | | | | 281 | | |
| 12/31/2025 | | | | | (121) | | | | | | (13,604) | | | | | | (14,461) | | | | | | — | | | | | | (28,186) | | |
| Carrying amount: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 1/1/2025 | | | | | 973 | | | | | | 2,013 | | | | | | 1,824 | | | | | | 470 | | | | | | 5,280 | | |
| 12/31/2025 | | | | | 207 | | | | | | 2,324 | | | | | | 1,459 | | | | | | 1,513 | | | | | | 5,503 | | |
|
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
|
| |
Real Estate
|
| |
Vehicles
|
| |
Total
|
| |||||||||
| 1/1/2024 | | | | | 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 | | |
|
Additions/(De-recognition) to right-of-use assets
|
| | | | 326 | | | | | | 220 | | | | | | 547 | | |
|
Depreciation
|
| | | | (1,256) | | | | | | (285) | | | | | | (1,541) | | |
|
Foreign exchange differences
|
| | | | (71) | | | | | | (17) | | | | | | (88) | | |
| 12/31/2025 | | | | | 6,253 | | | | | | 478 | | | | | | 6,730 | | |
|
in € thousand
|
| |
Lease Liability
|
| |||
| 1/1/2024 | | | | | 10,886 | | |
|
Additions
|
| | | | 306 | | |
|
Interest
|
| | | | 655 | | |
|
Payments
|
| | | | (2,184) | | |
|
Foreign exchange difference
|
| | | | 32 | | |
| 12/31/2024 | | | | | 9,694 | | |
|
Additions
|
| | | | 461 | | |
|
Interest
|
| | | | 586 | | |
|
Payments
|
| | | | (2,098) | | |
|
Foreign exchange difference
|
| | | | (94) | | |
| 12/31/2025 | | | | | 8,550 | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Depreciation of right of-use assets
|
| | | | (1,540) | | | | | | (1,649) | | | | | | (779) | | |
|
Interest expense on lease liabilities
|
| | | | (585) | | | | | | (641) | | | | | | (103) | | |
|
Short-term lease expenses
|
| | | | (290) | | | | | | (371) | | | | | | (383) | | |
|
Lease expenses for low-value assets
|
| | | | (75) | | | | | | (40) | | | | | | (7) | | |
|
Total amount recognized in expense
|
| | | | (2,490) | | | | | | (2,701) | | | | | | (1,273) | | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Principal paid
|
| | | | (1,513) | | | | | | (1,543) | | | | | | (715) | | |
|
Interest paid
|
| | | | (585) | | | | | | (641) | | | | | | (103) | | |
|
Short term and low value leases
|
| | | | (364) | | | | | | (411) | | | | | | (391) | | |
|
Total amount paid
|
| | | | (2,462) | | | | | | (2,596) | | | | | | (1,209) | | |
|
in € thousand
|
| |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||
|
≤ 1 year
|
| | | | 1,902 | | | | | | 2,029 | | |
|
> 1 ≤ 2 years
|
| | | | 1,452 | | | | | | 1,755 | | |
|
> 2 ≤ 5 years
|
| | | | 3,733 | | | | | | 3,778 | | |
|
> 5 years
|
| | | | 3,600 | | | | | | 4,800 | | |
|
Gross lease liabilities – minimum lease payments
|
| | | | 10,688 | | | | | | 12,361 | | |
|
Discount and foreign currency effects
|
| | | | (2,138) | | | | | | (2,667) | | |
|
Present value of the lease liabilities
|
| | | | 8,550 | | | | | | 9,694 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Raw materials and supplies
|
| | | | 3,543 | | | | | | 4,136 | | |
|
Work in progress
|
| | | | 9,147 | | | | | | 6,317 | | |
|
Finished goods
|
| | | | 5,423 | | | | | | 5,281 | | |
| Inventories | | | | | 18,112 | | | | | | 15,734 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Trade receivables
|
| | | | 28,865 | | | | | | 24,704 | | |
|
Receivables from equity method investees
|
| | | | 4,435 | | | | | | 4,207 | | |
|
Receivables from shareholder
|
| | | | — | | | | | | 4,711 | | |
|
Other receivables
|
| | | | 353 | | | | | | 4,599 | | |
|
Total trade and other receivables
|
| | | | 33,653 | | | | | | 38,221 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Prepaid expenses
|
| | | | 2,021 | | | | | | 1,899 | | |
|
Advance payments on inventories
|
| | | | 1,897 | | | | | | 1,097 | | |
|
Restricted cash
|
| | | | 0 | | | | | | 59 | | |
|
Total other current non-financial assets
|
| | | | 3,918 | | | | | | 3,054 | | |
|
in € thousand
|
| |
Non-current
|
| |
Current
|
| ||||||
|
Loans from banks
|
| | | | 1,191 | | | | | | 1,232 | | |
|
Black forest term loan facility
|
| | | | 574 | | | | | | — | | |
|
Other third party loans
|
| | | | 2,200 | | | | | | 3,114 | | |
|
Loans from shareholders
|
| | | | 21,000 | | | | | | 4,611 | | |
|
Loans from other related parties
|
| | | | 11,000 | | | | | | 8,634 | | |
|
Total debt
|
| | | | 35,965 | | | | | | 17,591 | | |
|
Black forest term loan facility (derivative)
|
| | | | — | | | | | | 5,290 | | |
|
XJ Harbour Set-off agreement
|
| | | | 9,459 | | | | | | 64,267 | | |
|
Warrants
|
| | | | 26,094 | | | | | | — | | |
|
Total financial liabilities
|
| | | | 71,518 | | | | | | 87,148 | | |
|
in € thousand
|
| |
Non-current
|
| |
Current
|
| ||||||
|
Loans from banks
|
| | | | — | | | | | | 2,219 | | |
|
XJ Harbour share purchase liability
|
| | | | — | | | | | | 23,539 | | |
|
Other third party loans
|
| | | | 2,000 | | | | | | 3,008 | | |
|
Loans from shareholders
|
| | | | 21,000 | | | | | | 8,694 | | |
|
Loans from other related parties
|
| | | | 14,000 | | | | | | 2,973 | | |
|
Total debt
|
| | | | 37,000 | | | | | | 40,433 | | |
|
Warrants
|
| | | | 5,053 | | | | | | — | | |
|
Total financial liabilities
|
| | | | 42,053 | | | | | | 40,433 | | |
|
In € thousand
|
| |
12/31/2024
|
| |
Additions
|
| |
Utilization
|
| |
Reclassification
|
| |
12/31/2025
|
| |||||||||||||||
|
Warranty provision
|
| | | | 211 | | | | | | — | | | | | | — | | | | | | (83) | | | | | | 128 | | |
|
Jubilee provision
|
| | | | 134 | | | | | | — | | | | | | (8) | | | | | | — | | | | | | 126 | | |
|
Total non-current provisions
|
| | | | 345 | | | | | | — | | | | | | (8) | | | | | | (83) | | | | | | 254 | | |
|
Warranty provision
|
| | | | 39 | | | | | | — | | | | | | — | | | | | | 83 | | | | | | 122 | | |
|
Provision for legal claims
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | |
|
Other provisions
|
| | | | 136 | | | | | | 165 | | | | | | (17) | | | | | | — | | | | | | 285 | | |
|
Total current provisions
|
| | | | 184 | | | | | | 165 | | | | | | (17) | | | | | | 83 | | | | | | 415 | | |
|
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
|
| |
2025
|
| |
2024
|
| ||||||
|
Net defined liability at January 1
|
| | | | 978 | | | | | | 894 | | |
|
Defined benefit income recognized in consolidated statement of profit or loss
|
| | | | 33 | | | | | | 36 | | |
|
Defined benefit cost recognized in other comprehensive income
|
| | | | (42) | | | | | | 44 | | |
|
Reclassification of other liabilities
|
| | | | — | | | | | | 4 | | |
|
Net defined liability at December 31
|
| | | | 969 | | | | | | 978 | | |
|
In € thousand
|
| |
2025
|
| |
2024
|
| ||||||
|
Employee benefit obligations recognized as of January 1
|
| | | | 978 | | | | | | 894 | | |
|
Actuarial adjustments
|
| | | | (43) | | | | | | 44 | | |
|
Interest expense
|
| | | | 34 | | | | | | 36 | | |
|
Reclassification of other liabilities
|
| | | | — | | | | | | 4 | | |
|
Employee benefit obligations recognized as of December 31
|
| | | | 969 | | | | | | 978 | | |
|
In € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Actuarial (gains) / losses deriving from changes in financial assumptions
|
| | | | 43 | | | | | | 46 | | | | | | (24) | | |
|
Actuarial (gains) / losses deriving from experience adjustments
|
| | | | (1) | | | | | | (2) | | | | | | (2) | | |
|
Included in other comprehensive income
|
| | | | 42 | | | | | | 44 | | | | | | (26) | | |
|
Interest income
|
| | | | 34 | | | | | | 36 | | | | | | 33 | | |
|
Included in the consolidated statements of profit or loss
|
| | | | 34 | | | | | | 36 | | | | | | 33 | | |
|
Total included in the consolidated statements of profit or loss and other comprehensive income (loss)
|
| | | | 76 | | | | | | 80 | | | | | | 7 | | |
| | | |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Discount rate
|
| | | | 4.0% | | | | | | 3.5% | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Trade payables
|
| | | | 35,408 | | | | | | 27,822 | | |
|
Associated company payables
|
| | | | 2,663 | | | | | | 357 | | |
|
Total trade and related party payables
|
| | | | 38,071 | | | | | | 28,179 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
Personnel related accruals
|
| | | | 4,621 | | | | | | 2,579 | | |
|
Tax related accruals
|
| | | | 992 | | | | | | 432 | | |
|
Audit related accruals
|
| | | | 1,853 | | | | | | 2,400 | | |
|
Production related accruals
|
| | | | 2,645 | | | | | | 1,596 | | |
|
Liabilities due to reorganization
|
| | | | — | | | | | | 2,809 | | |
|
Legal and consulting fees
|
| | | | 252 | | | | | | 3,140 | | |
|
Miscellaneous other current liabilities
|
| | | | 5,142 | | | | | | 4,557 | | |
|
Total other current liabilities
|
| | | | 15,505 | | | | | | 17,513 | | |
| | | | | | | | | | | | |
12/31/2025
|
| |||||||||
|
Financial instruments, analyzed by classes and categories
in € thousand |
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |
Fair value
hierarchy |
| |||||||||
| Non-current financial assets | | | | | | | | | | | | | | | | | | | | | | |
|
Group14 shares
|
| | | | FVTPL | | | | | | 8,478 | | | | | | 8,478 | | | |
Level 3
|
|
|
XJ Harbour price protection cap derivative
|
| | | | FVTPL | | | | | | 7,713 | | | | | | 7,713 | | | |
Level 3
|
|
|
Other loans and investments
|
| | | | AC | | | | | | 3 | | | | | | n/a | | | |
n/a
|
|
|
Other non-current financial assets
|
| | | | AC | | | | | | 9 | | | | | | n/a | | | |
n/a
|
|
| Current financial assets | | | | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | | | | |
|
Trade receivables
|
| | | | AC | | | | | | 28,865 | | | | | | n/a | | | |
n/a
|
|
|
Receivables from equity method investees
|
| | | | AC | | | | | | 4,435 | | | | | | n/a | | | |
n/a
|
|
|
Other receivables
|
| | | | AC | | | | | | 353 | | | | | | n/a | | | |
n/a
|
|
| Other current assets | | | | | | | | | | | | | | | | | | | | | | |
|
Restricted cash
|
| | | | AC | | | | | | 0 | | | | | | n/a | | | |
n/a
|
|
|
Cash and cash equivalents
|
| | | | AC | | | | | | 1,574 | | | | | | n/a | | | |
n/a
|
|
| Non-current financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from banks
|
| | | | FLAC | | | | | | 1,191 | | | | | | — | | | |
n/a
|
|
|
Black forest term loan facility
|
| | | | FLAC | | | | | | 574 | | | | | | — | | | |
n/a
|
|
|
XJ Harbour price protection derivative
|
| | | | FVTPL | | | | | | 9,459 | | | | | | 9,459 | | | |
Level 3
|
|
|
Loans from other third parties
|
| | | | FLAC | | | | | | 2,200 | | | | | | — | | | |
n/a
|
|
| | | | | | | | | | | | |
12/31/2025
|
| |||||||||
|
Financial instruments, analyzed by classes and categories
in € thousand |
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |
Fair value
hierarchy |
| |||||||||
|
Loans from shareholders
|
| | | | FLAC | | | | | | 21,000 | | | | | | — | | | |
n/a
|
|
|
Loans from other related parties
|
| | | | FLAC | | | | | | 11,000 | | | | | | — | | | |
n/a
|
|
|
Warrants
|
| | | | FVTPL | | | | | | 26,094 | | | | | | 26,094 | | | |
Level 1
|
|
| Current financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from banks
|
| | | | FLAC | | | | | | 1,232 | | | | | | n/a | | | |
n/a
|
|
|
Black forest term loan facility
|
| | | | FVTPL | | | | | | 5,290 | | | | | | 5,290 | | | |
Level 3
|
|
|
XJ Harbour Set-off agreement
|
| | | | FLAC | | | | | | 64,267 | | | | | | 64,267 | | | |
n/a
|
|
|
Loans from other third parties
|
| | | | FLAC | | | | | | 3,114 | | | | | | n/a | | | |
n/a
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 4,611 | | | | | | n/a | | | |
n/a
|
|
|
Loans from other related parties
|
| | | | FLAC | | | | | | 8,634 | | | | | | n/a | | | |
n/a
|
|
|
Trade and related party payables
|
| | | | FLAC | | | | | | 38,071 | | | | | | n/a | | | |
n/a
|
|
|
Thereof aggregated by categories
|
| |
Category
|
| |
Carrying
amount |
| ||||||
|
Financial assets measured at amortized cost
|
| | | | AC | | | | | | 35,286 | | |
|
Financial assets measured at fair value
|
| | | | FVTPL | | | | | | 16,191 | | |
|
Financial liabilities measured at fair value
|
| | | | FVTPL | | | | | | 40,843 | | |
|
Financial liabilities measured at amortized cost
|
| | | | FLAC | | | | | | 155,893 | | |
| | | | | | | | | | | | |
12/31/2024
|
| |||||||||
|
Financial instruments, analyzed by classes and categories
in € thousand |
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |
Fair value
hierarchy |
| |||||||||
| Non-current financial 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 financial assets | | | | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | | | | |
|
Trade receivables
|
| | | | AC | | | | | | 24,704 | | | | | | n/a | | | |
n/a
|
|
|
Receivables from equity investees
|
| | | | AC | | | | | | 4,207 | | | | | | n/a | | | |
n/a
|
|
|
Receivables from shareholder
|
| | | | AC | | | | | | 4,711 | | | | | | n/a | | | |
n/a
|
|
|
Other receivables
|
| | | | AC | | | | | | 4,599 | | | | | | 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 | | | | | | | | | | | | | | | | | | | | | | |
| Non-current borrowings | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from other third parties
|
| | | | FLAC | | | | | | 2,000 | | | | | | 2,130 | | | |
n/a
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 21,000 | | | | | | 22,365 | | | |
n/a
|
|
|
Loans from other related parties
|
| | | | FLAC | | | | | | 14,000 | | | | | | 15 | | | |
n/a
|
|
| Other non-current financial liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Warrants
|
| | | | FVTPL | | | | | | 5,053 | | | | | | 5,053 | | | |
Level 1
|
|
| | | | | | | | | | | | |
12/31/2024
|
| |||||||||
|
Financial instruments, analyzed by classes and categories
in € thousand |
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |
Fair value
hierarchy |
| |||||||||
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
| Current borrowings | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from banks
|
| | | | FLAC | | | | | | 2,219 | | | | | | n/a | | | |
n/a
|
|
|
Loans from other third parties
|
| | | | FLAC | | | | | | 26,547 | | | | | | n/a | | | |
n/a
|
|
|
Loans from shareholders
|
| | | | FLAC | | | | | | 8,694 | | | | | | n/a | | | |
n/a
|
|
|
Loans from other related parties
|
| | | | FLAC | | | | | | 2,973 | | | | | | n/a | | | |
n/a
|
|
|
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 | | | | | | 42,212 | | |
|
Financial liabilities measured at fair value
|
| | | | FVTPL | | | | | | 5,053 | | |
|
Financial liabilities measured at amortized cost
|
| | | | FLAC | | | | | | 105,612 | | |
|
31.12.2025
in € thousand |
| |
Fair value of embedded
derivatives |
| |
Effect on financial
result |
| ||||||
| Change in Share Price | | | | | | | | | | | | | |
|
+10 percentage points
|
| | | | 11.460 | | | | | | 1.031 | | |
|
-10 percentage points
|
| | | | 9.434 | | | | | | (995) | | |
| Change in Share volatility | | | | | | | | | | | | | |
|
+10 percentage points
|
| | | | 10.846 | | | | | | 417 | | |
|
-10 percentage points
|
| | | | 9.946 | | | | | | (483) | | |
| Change in Credit Spread | | | | | | | | | | | | | |
|
+10 percentage points
|
| | | | 10.390 | | | | | | (39) | | |
|
-10 percentage points
|
| | | | 10.468 | | | | | | 39 | | |
|
In € thousand
|
| |
Group14 shares
|
| |
XJ Harbour price
protection cap derivative |
| |
Total
|
| |||||||||
| 12/31/2024 | | | | | — | | | | | | — | | | | | | — | | |
|
Addition
|
| | | | 6,234 | | | | | | 10,808 | | | | | | 17,042 | | |
|
Changes from fair value remeasurement
|
| | | | 2,244 | | | | | | (3,095) | | | | | | (851) | | |
| 12/31/2025 | | | | | 8,478 | | | | | | 7,713 | | | | | | 16,191 | | |
|
In € thousand
|
| |
Black forest –
warrants |
| |
Black forest –
embedded derivatives |
| |
XJ Harbour –
embedded derivative |
| |
Total
|
| ||||||||||||
| 12/31/2024 | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
|
Addition
|
| | | | 3,418 | | | | | | 1,904 | | | | | | 12,964 | | | | | | 18,286 | | |
|
Changes from fair value remeasurement
|
| | | | (1,644) | | | | | | (317) | | | | | | (3,505) | | | | | | (5,466) | | |
| 12/31/2025 | | | | | 1,775 | | | | | | 1,587 | | | | | | 9,459 | | | | | | 12,820 | | |
|
2025
in € thousand |
| |
Subsequent measurement
|
| |||||||||||||||
| |
Interest
|
| |
Fair value
|
| |
Total
|
| |||||||||||
|
Financial assets – AC
|
| | | | 66 | | | | | | n/a | | | | | | 66 | | |
|
Financial liabilities – FLAC
|
| | | | (11,402) | | | | | | | | | | | | (11,402) | | |
|
Financial assets and liabilities – FVTPL
|
| | | | — | | | | | | (28,076) | | | | | | (28,076) | | |
| Total | | | | | (2,886) | | | | | | (28,076) | | | | | | (39,413) | | |
|
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) | | |
|
in € thousand
|
| |
Trade receivables –
not credit impaired |
| |
Trade receivables –
credit impaired |
| ||||||
|
Closing Balance 31/12/2023
|
| | | | (137) | | | | | | (569) | | |
|
Additions
|
| | | | — | | | | | | — | | |
|
Utilization
|
| | | | 14 | | | | | | 193 | | |
|
Reversal
|
| | | | — | | | | | | — | | |
|
Closing Balance 31/12/2024
|
| | | | (123) | | | | | | (376) | | |
|
Additions
|
| | | | (196) | | | | | | (99) | | |
|
Utilization
|
| | | | — | | | | | | — | | |
|
Reversal
|
| | | | — | | | | | | — | | |
|
Closing Balance 31/12/2025
|
| | | | (319) | | | | | | (475) | | |
|
Gross Carrying Amounts by Rating Class
in € thousand |
| | | | | | | |
12/31/2025
|
| |||||||||
| |
Stage 1
|
| |
Stage 2
|
| |
Stage 3
|
| |||||||||||
| General approach | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | | | | | | | | | | | | | | | | |
|
AAA to BBB (Investment grade)
|
| | | | 1,574 | | | | | | — | | | | | | — | | |
| Receivables from shareholders | | | | | | | | | | | | | | | | | | | |
|
BBB- to CCC (Below investment grade)
|
| | | | — | | | | | | — | | | | | | — | | |
| Simplified approach | | | | | | | | | | | | | | | | | | | |
| Trade receivables and other receivables | | | | | | | | | | | | | | | | | | | |
|
Current (not past due)
|
| | | | — | | | | | | 14,538 | | | | | | — | | |
|
1 – 30 days past due
|
| | | | — | | | | | | 434 | | | | | | — | | |
|
31 – 60 days past due
|
| | | | — | | | | | | 550 | | | | | | — | | |
|
61 – 90 days past due
|
| | | | — | | | | | | 177 | | | | | | — | | |
|
More than 90 days past due
|
| | | | — | | | | | | 1,924 | | | | | | — | | |
|
credit-impaired
|
| | | | — | | | | | | — | | | | | | 11,459 | | |
| Total | | | | | 1,574 | | | | | | 17,622 | | | | | | 11,459 | | |
|
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 | | |
| | | |
Cash outflows within
|
| |
12/31/2025
Total cash flows |
| ||||||||||||||||||||||||
|
in € thousand
|
| |
≤ 1 year
|
| |
> 1 ≤ 2 years
|
| |
> 2 ≤ 5 years
|
| |
> 5 years
|
| ||||||||||||||||||
|
Lease liabilities
|
| | | | 1,902 | | | | | | 1,452 | | | | | | 3,733 | | | | | | 3,600 | | | | | | 10,688 | | |
| Borrowings (including embedded derivatives) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans from banks
|
| | | | 1,232 | | | | | | 1,191 | | | | |
|
—
|
| | | | | — | | | | | | 2,423 | | |
|
Loans from other third parties
|
| | | | 3,114 | | | | | | 5,234 | | | | |
|
—
|
| | | | | — | | | | | | 8,348 | | |
|
Loans from shareholders
|
| | | | 4,611 | | | | | | 21,651 | | | | |
|
—
|
| | | | | — | | | | | | 26,261 | | |
|
Loans from other related parties
|
| | | | 8,634 | | | | | | 11,341 | | | | | | — | | | | | | — | | | | | | 19,975 | | |
|
Trade payables and other liabilities
|
| | | | 28,179 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,179 | | |
| | | |
Cash outflows within
|
| |
12/31/2024
Total cash flows |
| ||||||||||||||||||||||||
|
in € thousand
|
| |
≤ 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 | | |
|
functional currency entity
|
| |
12/31/2025
|
| | |
12/31/2024
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
EUR
|
| |
CNY
|
| |
USD
|
| |
HKD
|
| | |
EUR
|
| |
CNY
|
| |
USD
|
| |
HKD
|
| ||||||||||||||||||||||||
|
EUR
|
| | | | | | | | | | 3,657 | | | | | | (62,449) | | | | | | 439 | | | | | | | | | | | | | 27,201 | | | | | | 2,685 | | | | | | (55) | | |
|
CNY
|
| | | | 23,164 | | | | | | | | | | | | (1,335) | | | | | | (236) | | | | | | | 13,120 | | | | | | | | | | | | (1,262) | | | | | | (2,071) | | |
|
USD
|
| | | | (2,302) | | | | | | (105) | | | | | | | | | | | | — | | | | | | | (876) | | | | | | (969) | | | | | | | | | | | | — | | |
|
TWD
|
| | | | 1,404 | | | | | | 1 | | | | | | 53 | | | | | | — | | | | | | | 1,262 | | | | | | (28) | | | | | | 61 | | | | | | 269 | | |
|
HKD
|
| | | | (2,851) | | | | | | (3,344) | | | | | | (267) | | | | | | | | | | | | | (6,887) | | | | | | (17,794) | | | | | | (585) | | | | | | | | |
|
KRW
|
| | | | (2,541) | | | | | | 33 | | | | | | (134) | | | | |
|
—
|
| | | | | | (2,658) | | | | | | 1,009 | | | | | | (154) | | | | |
|
—
|
| |
|
in € thousand
|
| |
12/31/2025
|
| | |
12/31/2024
|
| ||||||||||||||||||
| | | |
+10%
|
| |
-10%
|
| | |
+10%
|
| |
-10%
|
| ||||||||||||
|
CNY/EUR
|
| | | | 1,773 | | | | | | (2,167) | | | | | | | 867 | | | | | | (1,059) | | |
|
USD/EUR
|
| | | | 5,468 | | | | | | (6,683) | | | | | | | (315) | | | | | | 384 | | |
|
in € thousand
|
| |
Impact to P/L
(income (+)/ expense (-)) |
| |||
| 12/31/2025 | | | | | | | |
|
Change in interest rate +1%
|
| | | | (388) | | |
|
Change in interest rate -1%
|
| | | | 388 | | |
| 12/31/2024 | | | | | | | |
|
Change in interest rate +1%
|
| | | | (378) | | |
|
Change in interest rate -1%
|
| | | | 378 | | |
|
In € thousand
|
| |
Loans
|
| |
Lease
liabilities |
| |
Total
|
| |||||||||
|
Balance at January 1, 2025
|
| | | | 77,433 | | | | | | 9,694 | | | | | | 87,127 | | |
|
Cash flow from financing activities (excluding changes from restricted cash)
|
| | | | 4,962 | | | | | | (2,098) | | | | | | 2,864 | | |
|
Proceeds from loans
|
| | | | 7,572 | | | | | | — | | | | | | 7,572 | | |
|
Repayments of loans
|
| | | | (2,296) | | | | | | — | | | | | | (2,296) | | |
|
Principal elements of lease payment
|
| | | | — | | | | | | (1,513) | | | | | | (1,513) | | |
|
Interest paid
|
| | | | (314) | | | | | | (585) | | | | | | (899) | | |
|
Other changes
|
| | | | (28,838) | | | | | | 954 | | | | | | (27,884) | | |
|
Foreign currency effects
|
| | | | (1,172) | | | | | | (94) | | | | | | (2,916) | | |
|
New leases
|
| | | | — | | | | | | 461 | | | | | | 461 | | |
|
Accrued interest
|
| | | | | | | | | | 586 | | | | | | 3,363 | | |
|
Derecognition XJ share purchase liability
|
| | | | (22,666) | | | | | | | | | | | | (22,666) | | |
|
Loan forgiveness
|
| | | | (5,000) | | | | | | — | | | | | | (5,000) | | |
|
Balance at December 31, 2025
|
| | | | 53,556 | | | | | | 8,550 | | | | | | 62,106 | | |
|
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) | | |
|
Other changes
|
| | | | 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 | | |
| | | | | | |
% of ownership interest
|
| |||||||||
|
Name of the entity
|
| |
Country of incorporation
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
|
SCHMID AVACO Korea Co. Ltd. (SAK)
|
| | South Korea | | | | | 50% | | | | | | 50% | | |
|
SCHMID Energy Systems GmbH (SES)
|
| | Germany | | | | | 48% | | | | | | 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 | |
| Julia Natterer | | | SCHMID Group N. V.Gebr. SCHMID GmbH | | | CFO (Chief Financial Officer) (SCHMID Group N. V.: until 31.12.2025) | |
| Roland Rettenmeier | | | Gebr. SCHMID GmbH | | | CSO (Chief Sales Officer) since 01.03.2025 | |
| Helmut Rauch | | | Gebr. SCHMID GmbH | | |
COO (Chief Operational Officer)
|
|
| Dian Zhang | | | Gebr. SCHMID GmbH | | |
CTO (Chief Technology Officer)
|
|
| Thomas Widmann | | | Gebr. SCHMID GmbH | | | CIO (Chief Innovation Officer) | |
|
Company
|
| |
Relationship
|
|
| SCHMID Avaco Korea, Co. Ltd. (SAK) | | | Equity method investee | |
| SCHMID Energy Systems GmbH | | | Equity method investee | |
| Schmid Verwaltungs GmbH | | | Controlled by Christian Schmid | |
| C. Schmid Beteiligungsverwaltung GmbH | | | Controlled by Christian Schmid | |
| C. Schmid Beteiligung GmbH & Co. KG | | | Controlled by Christian Schmid | |
| Schmid Aequitas Verwaltung GmbH | | | Controlled by Anette Schmid | |
| Schmid Aequitas GmbH & Co. KG | | | Controlled by Anette Schmid | |
| Schmid Grundstücksverwaltung GmbH | | | Jointly controlled by Christian and Anette Schmid | |
| SCHMID Grundstücke GmbH & Co. KG | | | Jointly controlled by Christian and Anette Schmid | |
|
in € thousand
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Interest income on loans granted to | | | | | | | | | | | | | | | | | | | |
|
Shareholder
|
| | | | — | | | | | | 4 | | | | | | 1,077 | | |
| Interest expense on loans received from | | | | | | | | | | | | | | | | | | | |
|
Key management personnel
|
| | | | — | | | | | | 3 | | | | | | 12 | | |
|
Other related parties
|
| | | | 638 | | | | | | 510 | | | | | | 558 | | |
|
Shareholder
|
| | | | 877 | | | | | | 916 | | | | | | 737 | | |
| Purchases of goods or services | | | | | | | | | | | | | | | | | | | |
|
Equity method investees
|
| | | | 2,438 | | | | | | — | | | | | | 3 | | |
|
Other related parties
|
| | | | 4,552 | | | | | | 1,663 | | | | | | 236 | | |
| Sale of goods or services | | | | | | | | | | | | | | | | | | | |
|
Equity method investees
|
| | | | 332 | | | | | | — | | | | | | 427 | | |
|
Other related parties
|
| | | | 134 | | | | | | 31 | | | | | | 11,801 | | |
| Salary and Bonus | | | | | | | | | | | | | | | | | | | |
|
Shareholder
|
| | | | 933 | | | | | | 1,055 | | | | | | 1,149 | | |
|
Key management personnel
|
| | | | 1,906 | | | | | | 1,428 | | | | | | 1,562 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
| Outstanding balances – Liabilities | | | | | | | | | | | | | |
|
Shareholder
|
| | | | 25,611 | | | | | | 29,486 | | |
|
Equity method investees
|
| | | | 2,663 | | | | | | 358 | | |
|
Other related parties
|
| | | | 26,609 | | | | | | 16,973 | | |
|
in € thousand
|
| |
12/31/2025
|
| |
12/31/2024
|
| ||||||
| Outstanding balances – Receivables | | | | | | | | | | | | | |
|
Equity method investees
|
| | | | 4,261 | | | | | | 4,068 | | |
|
Other related parties
|
| | | | 1,445 | | | | | | 1,286 | | |