| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 72 | | | |
| | | | | 81 | | | |
| | | | | 90 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 131 | | | |
| | | | | 134 | | | |
| | | | | 138 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 139 | | | |
| | | | | 140 | | | |
|
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 | | |
| | | |
December 31, 2025
|
| |||||||||
|
in € thousand
|
| |
(Actual)
|
| |
(As
adjusted) |
| ||||||
|
Cash and cash equivalents(1)
|
| | | | 1,574 | | | | | | 25,731 | | |
| Financial liabilities: | | | | | | | | | | | | | |
|
2026 Convertible Notes(2)
|
| | | | — | | | | | | 10,353 | | |
|
XJ Harbour set-off of liabilities(3)
|
| | | | — | | | | | | (64,267) | | |
|
Other current and non-current financial liabilities(4)
|
| | | | 158,666 | | | | | | 158,666 | | |
|
Set-off of liabilities on May 23, 2026
|
| | | | — | | | | | | (30,750) | | |
|
Total financial liabilities(5)
|
| | | | 158,666 | | | | | | 74,002 | | |
| Equity: | | | | | | | | | | | | | |
|
Equity attributable to owners of SCHMID
|
| | | | (132,744) | | | | | | (132,744) | | |
|
XJ Harbour share issue(3)
|
| | | | — | | | | | | 64,267 | | |
|
2026 Convertible Notes converted(6)
|
| | | | — | | | | | | 15,529 | | |
|
Issuance of new Ordinary Shares on May 23, 2026
|
| | | | — | | | | | | 30,750 | | |
|
Non-controlling interest
|
| | | | 579 | | | | | | 579 | | |
|
Total Equity
|
| | | | (132,165) | | | | | | (21,619) | | |
|
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
|
| |
| | | |
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) | | |
| | | |
Year Ended December 31
|
| |||||||||
|
in € thousand
|
| |
2025
|
| |
2024
|
| ||||||
|
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 | | |
| | | |
Year ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(in € thousands)
|
| |||||||||
|
Net income (loss) for the period
|
| | | | (71,100) | | | | | | (84,104) | | |
|
Income tax benefit (expense)
|
| | | | (41) | | | | | | 1,492 | | |
|
Financial result
|
| | | | 72,178 | | | | | | 3,824 | | |
|
Amortization and depreciation
|
| | | | 4,824 | | | | | | 7,315 | | |
|
Share of profit (loss) in equity method investees
|
| | | | 406 | | | | | | — | | |
|
Total Adjusted EBITDA
|
| | | | 6,267 | | | | | | (74,457) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flow from: | | | | | | | | | | | | | |
|
Operating activities
|
| | | | 1,250 | | | | | | (2,578) | | |
|
Investing activities
|
| | | | (6,227) | | | | | | (4,054) | | |
|
Financing activities
|
| | | | 2,923 | | | | | | 3,959 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | (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 | | |
| | | |
June 17, 2026
|
| |||||||||||||||
|
Beneficial Owner
|
| |
Number of
Shares |
| |
% Voting
Power(5) |
| |
% Share Ownership
(Disposition Power)(5) |
| |||||||||
| Executive Officers and Directors(1) | | | | | | | | | | | | | | | | | | | |
|
Christian Schmid(2)(3)
|
| | | | 16,617,337 | | | | | | 27.70% | | | | | | 27.70% | | |
|
Anette Schmid(2)(3)
|
| | | | 14,740,556 | | | | | | 24.57% | | | | | | 24.57% | | |
|
Prof. Sir Ralf Speth(4)
|
| | | | 185,000 | | | | | | 0.31% | | | | | | 0.31% | | |
|
Dr. Stefan Berger(4)
|
| | | | 177,084 | | | | | | 0.30% | | | | | | 0.30% | | |
|
Boo-Keun Yoon
|
| | | | 17,500 | | | | | | 0.03% | | | | | | 0.03% | | |
| 5% and Greater Shareholders | | | | | | | | | | | | | | | | | | | |
|
Christian Schmid(2)(3)
|
| | | | 16,617,337 | | | | | | 27.70% | | | | | | 27.70% | | |
|
Anette Schmid(2)(3)
|
| | | | 14,740,556 | | | | | | 24.57% | | | | | | 24.57% | | |
|
XJ Harbour HK Limited(6)
|
| | | | 10,162,575 | | | | | | 16.94% | | | | | | 16.94% | | |
| | | |
Securities owned
before the Offering |
| |
Maximum number of
securities to be sold |
| |
Securities owned
after the Offering |
| |||||||||||||||||||||||||||
|
Name of the Selling Securityholders*
|
| |
Ordinary
Shares |
| |
Percent
|
| |
Ordinary
Shares |
| |
Percent
|
| |
Ordinary
Shares |
| |
Percent
|
| ||||||||||||||||||
|
Christine Schmid
|
| | | | 474,496 | | | | | | 0.79% | | | | | | 474,496 | | | | | | 0.79% | | | | | | — | | | | | | — | | |
|
Anette Schmid
|
| | | | 2,190,589 | | | | | | 3.65% | | | | | | 2,190,589 | | | | | | 3.65% | | | | | | — | | | | | | — | | |
|
Christian Schmid
|
| | | | 1,265,322 | | | | | | 2.10% | | | | | | 1,265,322 | | | | | | 2.10% | | | | | | — | | | | | | — | | |
|
Schmid Grundstücke GmbH & Co KG
|
| | | | 1,028,074 | | | | | | 1.71% | | | | | | 1,028,074 | | | | | | 1.71% | | | | | | — | | | | | | — | | |
| | | |
Amount
|
| |||
|
SEC Registration Fee
|
| | | $ | 4,471.52 | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
| Total | | | | $ | * | | |
|
CONTENT
|
| |
PAGE
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-7 | | | |
| | | | | F-9 | | | |
| | | | | F-10 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-27 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-35 | | | |
| | | | | F-35 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-36 | | | |
| | | | | F-36 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-41 | | | |
| | | | | F-41 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-50 | | | |
| | | | | F-52 | | | |
|
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 | | |
|
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 | | |
|
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) | | |
|
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 | | |