| Schedule of Intersegment Sales and Transfers |
The Group accounts for intersegment sales and
transfers as if the sales or transfers were to third parties, that is, at current market prices.
| Unaudited 6 months ended June 30, | |
2026 | | |
2025 | |
| USD’000 | |
Semiconductors | | |
ASIC | | |
Total | | |
Semiconductors | | |
ASIC | | |
Total | |
| Revenues from external customers | |
| 8,603 | | |
| 2,504 | | |
| 11,107 | | |
| 4,825 | | |
| - | | |
| 4,825 | |
| Intersegment revenues | |
| | | |
| 1,302 | | |
| 1,302 | | |
| - | | |
| - | | |
| - | |
| | |
| 8,603 | | |
| 3,806 | | |
| 12,409 | | |
| 4,825 | | |
| - | | |
| 4,825 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of revenue | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Elimination of intersegment revenue | |
| | | |
| (1,302 | ) | |
| (1,302 | ) | |
| | | |
| | | |
| - | |
| Other revenue2 | |
| | | |
| | | |
| 44 | | |
| | | |
| | | |
| | |
| Total consolidated revenue | |
| | | |
| | | |
| 11,151 | | |
| | | |
| | | |
| 4,825 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Less:1 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost of revenue | |
| 4,910 | | |
| 821 | | |
| 5,731 | | |
| 3,199 | | |
| - | | |
| 3,199 | |
| Segment gross profit | |
| 3,693 | | |
| 1,683 | | |
| 5,376 | | |
| 1,626 | | |
| - | | |
| 1,626 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Less:1 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Total operating expenses | |
| 11,113 | | |
| 6,612 | | |
| 17,725 | | |
| 7,328 | | |
| - | | |
| 7,328 | |
| Other segment items (gain) / loss | |
| (129 | ) | |
| 517 | | |
| 388 | | |
| 691 | | |
| - | | |
| 691 | |
| Segment profit / (loss) before income taxes | |
| (7,291 | ) | |
| (5,446 | ) | |
| (12,737 | ) | |
| (6,393 | ) | |
| - | | |
| (6,393 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Reconciliation of profit or loss (segment profit/(loss)) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other profit or loss2 | |
| | | |
| | | |
| (14,895 | ) | |
| | | |
| | | |
| (13,635 | ) |
| Elimination of intersegment profits | |
| | | |
| | | |
| (62 | ) | |
| | | |
| | | |
| - | |
| Income / (loss) before income taxes | |
| | | |
| | | |
| (27,694 | ) | |
| | | |
| | | |
| (20,028 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other segment disclosures | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Interest revenue | |
| - | | |
| - | | |
| - | | |
| 7 | | |
| - | | |
| 7 | |
| Interest expense | |
| 358 | | |
| 35 | | |
| 393 | | |
| 7 | | |
| - | | |
| 7 | |
| Depreciation and amortization | |
| 421 | | |
| 2,238 | | |
| 2,659 | | |
| 313 | | |
| - | | |
| 313 | |
| Profit / (loss) from intersegment sales | |
| - | | |
| 62 | | |
| 62 | | |
| - | | |
| - | | |
| - | |
| Income tax recovery / (expense) | |
| - | | |
| 295 | | |
| 295 | | |
| - | | |
| - | | |
| - | |
| Segment assets | |
| 21,418 | | |
| 29,399 | | |
| 50,817 | | |
| 13,233 | | |
| | | |
| 13,233 | |
| (1) | The significant expense categories and amounts align with the
segment-level information that is regularly provided to the chief operating decision maker. Intersegment expenses are included within
the amounts shown. |
| (2) | Profit or loss from segments below the quantitative thresholds
are attributable to four operating segments that include the sales and distribution of semiconductors, and the newly acquired Wecan and
Miraex. None of those segments has ever met any of the quantitative thresholds for determining reportable segments. It also includes
the holding company SEALSQ Corp, that does not meet the definitions of a reportable segment. |
|
| Schedule of Asset Reconciliation |
Other segment items for each reportable segment
are made up of non-operating expenses, including management expenses, foreign exchanges gains and losses, debt discount amortization and
financing costs.
| Asset reconciliation | |
Unaudited
6 months ended June 30, | |
| USD’000 | |
2026 | | |
2025 | |
| Total assets from reportable segments | |
| 50,817 | | |
| 13,233 | |
| Other assets1 | |
| 654,619 | | |
| 162,549 | |
| Elimination of intersegment receivables | |
| (45,798 | ) | |
| (14,430 | ) |
| Elimination of intersegment investment and goodwill | |
| (44,997 | ) | |
| (19,332 | ) |
| Consolidated total assets | |
| 614,641 | | |
| 142,020 | |
| (1) | Assets from segments below the quantitative thresholds are attributable
to operating activities including semiconductor sales and distribution, as well as the newly acquired Wecan and Miraex. None of these
individual segments met the quantitative thresholds for reportable segments during the period. Most of Other assets refers to SEALSQ
Corp, as the holding is currently excluded from the reportable segments and consists mostly of cash. |
|
| Schedule of Property Plant and Equipment |
The following tables summarize geographic information
for net sales based on the billing address of the customer, and for property, plant and equipment.
| Net sales by region | |
Unaudited
6 months ended June 30, | |
| USD’000 | |
2026 | | |
2025 | |
| North America | |
| 5,560 | | |
| 3,083 | |
| Europe, Middle East & Africa | |
| 3,705 | | |
| 852 | |
| Asia Pacific | |
| 1,886 | | |
| 795 | |
| Latin America | |
| - | | |
| 95 | |
| Total net sales | |
| 11,151 | | |
| 4,825 | |
Property, plant and equipment, net of depreciation, by region USD’000 | |
As of
June 30, 2026
(unaudited) | | |
As of
December 31, 2025 | |
| Europe, Middle East & Africa | |
| 5,014 | | |
| 3,770 | |
| Total Property, plant and equipment, net of depreciation | |
| 5,014 | | |
| 3,770 | |
|