Exhibit 99.1

 

 

Unaudited Interim Condensed Consolidated Financial Statements

 

 

ADS-TEC Energy PLC

 

 

as at and for the half year ended

 

June 30, 2026

 

 

Prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the

International Accounting Standards Board (IASB)

 

 

 

 

Unaudited Interim Condensed Consolidated Financial Statements
     
Unaudited interim condensed consolidated statements of profit or loss and comprehensive income (loss) 1
   
Unaudited interim condensed consolidated statements of financial position 2
   
Unaudited interim condensed consolidated statements of cash flows 4
   
Unaudited interim condensed consolidated statements of changes in equity 6
   
Notes to the unaudited interim condensed consolidated financial statements 8
     
1. Reporting entity and group information 8
     
1.1 Reporting entity 8
     
1.2 Group information 8
     
2. Accounting policies 9
     
2.1 Basis of preparation 9
     
2.2 Material uncertainty regarding the ability to continue as a going concern 9
     
2.3 New accounting standards and interpretations 10
     
3. Significant events and transactions 11
     
4. Disclosure on individual items of the consolidated financial statements 12
     
4.1 Statements of comprehensive income 12
     
4.2 Statements of financial position 15
     
5. Seasonal business 21
     
6. Segment reporting 21
     
7. Related party transactions 23
     
8. Authorization of the financial statements 24

 

i

 

 

Unaudited interim condensed consolidated statements of profit or loss and comprehensive income (loss)

 

        For the six months ended
June 30,
 
kEUR   Note   2026     2025  
Continuing operations                
Revenue   4.1.1     7,352       14,614  
Cost of sales   4.1.1     -14,198       -21,277  
Gross profit (loss)         -6,846       -6,663  
Research and development expenses         -4,233       -4,472  
Selling and general administrative expenses   4.1.1     -15,187       -18,624  
Impairment gains (losses) on trade receivables, contract assets, and other investments         -160       43  
Other income         305       250  
Other expenses         -131       -550  
Operating result         -26,253       -30,016  
Finance income   4.1.2     16,751       38,743  
Finance expenses   4.1.2     -32,764       -23,613  
Net finance result         -16,012       15,130  
Result before tax         -42,265       -14,886  
Income tax benefits (expenses)         240       120  
Result for the period         -42,025       -14,766  
Other comprehensive income                    
Items that are or may be reclassified subsequently to profit or loss                    
Foreign operations – foreign currency translation differences         -472       -115  
Other comprehensive income (loss) for the period, net of tax         -472       -115  
Total comprehensive income (loss) for the period         -42,497       -14,882  
                     
Profit (loss) attributable to:                    
Shareholders of the parent         -42,025       -14,766  
Non-controlling interests         -       -  
                     
Total comprehensive income (loss) attributable to:                    
Shareholders of the parent         -42,497       -14,882  
Non-controlling interests         -       -  
                     
Earnings (loss) per share (in EUR)                    
Diluted         -0.65       -0.27  
Basic         -0.65       -0.27  

 

Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.

 

1

 

 

Unaudited interim condensed consolidated statements of financial position

 

ASSETS                
kEUR   Note   Jun. 30,
2026
    Dec. 31,
2025
 
Intangible assets         10,373       12,910  
Right-of-use assets         2,423       2,981  
Property, plant and equipment         7,922       7,614  
Other investments and other assets (non-current)   4.2.1     996       144  
Trade and other receivables (non-current)         26       25  
Deferred tax assets         28       15  
Non-current assets         21,768       23,689  
Inventories   4.2.2     48,818       51,010  
Trade and other receivables (current)         6,430       7,630  
Other accrued items   4.2.3     -       933  
Cash and cash equivalents         4,589       6,987  
Current assets         59,837       66,560  
Total assets         81,605       90,249  

 

Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.

 

2

 

 

EQUITY AND LIABILITIES                
kEUR   Note   Jun. 30,
2026
    Dec. 31,
2025
 
Share capital   4.2.4     7       5  
Capital reserves   4.2.4     494,310       332,907  
Other equity   4.2.4     141       613  
Retained earnings   4.2.4     -444,666       -289,157  
Profit (loss)   4.2.4     -42,025       -55,190  
Equity attributable to owners of the Company         7,767       -10,822  
Non-controlling interests         -       -  
Total equity         7,767       -10,822  
Lease liabilities (non-current)         1,286       1,866  
Warrant liabilities (non-current)   4.2.5     5,708       11,259  
Trade and other payables (non-current)   4.2.6     251       214  
Contract liabilities (non-current)         2       2  
Other provisions (non-current)         1,563       747  
Deferred tax liabilities         1,118       1,345  
Non-current liabilities         9,929       15,432  
Lease liabilities (current)         1,334       1,322  
Loans and borrowings (current)   4.2.7     15,880       5,010  
Warrant liabilities (current)   4.2.5     5,688       43,550  
Trade and other payables (current)         21,760       20,652  
Contract liabilities (current)         16,098       11,955  
Income tax liabilities (current)         73       75  
Other provisions (current)         3,075       3,075  
Current liabilities         63,909       85,638  
Total liabilities         73,838       101,071  
Total equity and liabilities         81,605       90,249  

 

Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.

 

3

 

 

Unaudited interim condensed consolidated statements of cash flows

 

        For the six months ended
June 30,
 
kEUR   Note   2026     2025  
Result for the period         -42,025       -14,766  
Depreciation and amortization         3,820       3,426  
Finance income   4.1.2     -16,751       -38,743  
Finance expense   4.1.2     32,764       23,612  
Non-cash effective foreign currency gains         -84       -110  
Share-based payments         1,053       1,284  
Change in trade receivables not
attributable to investing or financing activities
        1,257       7,339  
Change in inventories   4.2.2     2,404       4,369  
Change in write-downs on inventories   4.2.2     -       2,555  
Change in trade payables         -5,746       -18,683  
Change in contract assets         -       -749  
Change in contract liabilities         4,134       780  
Change in other investments and other assets         -58       -700  
Change in other provisions         816       249  
Change in other liabilities         -1       60  
Income tax expenses (benefits)         -240       -120  
Interest received         -       1  
Cash flow from operating activities         -18,657       -30,196  

 

Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.

 

4

 

 

        For the six months ended
June 30,
 
kEUR   Note   2026     2025  
Purchase of property, plant, and equipment         -923       -759  
Investments in intangible assets, including internally generated intangible assets         -6       -278  
Investments in other entities   4.2.1     -852       -  
Proceeds from sale of property, plant and equipment         -       23  
Interest received         -       -  
Cash flow from investing activities         -1,781       -1,014  
Proceeds from issue of convertible notes and warrants         -       40,905  
Proceeds from shareholder loans   4.2.7     10,204       -  
Proceeds from issue of shares   4.2.4     7,947       316  
Repurchase of warrants   4.2.5     -4,245       -  
Proceeds from the exercise of warrants   4.2.5     4,794       22,181  
Repayment of shareholder loans         -       -14,358  
Repayment of lease liabilities         -667       -1,237  
Interest paid         -78       -1,423  
Cash flow from financing activities         17,955       46,384  
Net decrease (-) / increase in cash and cash equivalents         -2,483       15,174  
Net cash and cash equivalents at the beginning of the period         6,987       22,858  
FX Effects         85       -163  
Net cash and cash equivalents at the end of the period         4,589       37,869  

 

Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.

 

5

 

 

Unaudited interim condensed consolidated statements of changes in equity

 

                Other reserves                    
kEUR   Subscribed capital     Capital
reserves
    Retained
earnings
    Currency translation reserve     Total other reserves     Equity attributable to shareholders     Total equity  
Balance as of Jan. 01, 2026     5       332,907       -344,347       613       -343,734       -10,822       -10,822  
Result for the period              -       -       -42,025       -       -42,025       -42,025       -42,025  
Other comprehensive income (loss)     -       -       -       -472       -472       -472       -472  
Total comprehensive income (loss)     -       -       -42,025       -472       -42,498       -42,498       -42,498  
Exercise of warrants     0       52,179       -       -       -       52,179       52,179  
Share-based payments     -       1,053       -       -       -       1,053       1,053  
Share Subscription     1       108,171       -100,319       -       -100,319       7,853       7,853  
Balance as of Jun. 30, 2026     7       494,310       -486,691       141       -486,551       7,767       7,767  

 

6

 

 

                Other reserves                    
kEUR   Subscribed capital     Capital
reserves
    Retained
earnings
    Currency translation reserve     Total other reserves     Equity attributable to shareholders     Total equity  
Balance as of Jan. 01, 2025     5       245,298       -289,157       1,044       -288,113       -42,809       -42,809  
Result for the period     -       -       -14,766       -       -14,766       -14,766       -14,766  
Other comprehensive income (loss)               -       -       -       -115       -115       -115       -115  
Total comprehensive income (loss)     -       -       -14,766       -115       -14,882       -14,882       -14,882  
Exercise of warrants     -       34,168       -       -       -       34,168       34,168  
Exercise of options     -       316       -       -       -       316       316  
Share-based payments     -       1,284       -       -       -       1,284       1,284  
Conversion of shares     -       7,011       -       -       -       7,011       7,011  
Balance as of Jun. 30, 2025     5       288,077       -303,923       929       -302,994       -14,912       -14,912  

 

Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.

 

7

 

 

Reporting entity and group information

 

Notes to the unaudited interim condensed consolidated financial statements

 

1. Reporting entity and group information

 

1.1 Reporting entity

 

ADS-TEC Energy PLC and its subsidiaries (“ADSE”) provide intelligent and decentralized energy storage systems to municipalities, automotive OEMs (Original Equipment Manufacturers), charging operators, dealerships, fleets, residential areas, offices, and industrial sites in North America and Europe. Its scalable systems are designed for use in private homes, public buildings, commercial enterprises, industrial and infrastructure solutions, and self-sufficient energy supply systems, with capacities up to the multi-megawatt range.

 

ADS-TEC Energy PLC (“ADSE Holdco” or “the Company”) is domiciled at 10 Earlsfort Terrace, Dublin 2 D02 T380, Ireland. The Company is a public limited company incorporated in Ireland. The main operating company is ads-tec Energy GmbH, which is located in Heinrich-Hertz-Str. 1, 72622 Nürtingen, Germany.

 

The board of directors of ADSE Holdco authorized the unaudited interim condensed consolidated financial statements on September 21, 2026.

 

1.2 Group information

 

The consolidated financial statements of ADSE include:

 

Jun. 30, 2026           Shareholding  
Group companies   City   Country   Direct or indirect  
ADS-TEC Energy PLC (“ADSE Holdco”)   Dublin   Ireland   Parent company  
ads-tec Energy GmbH (“ADSE GM”)   Nürtingen   Germany     100 %
ads-tec Energy, INC. (“ADSE US”)   Auburn   USA     100 %
ads-tec Energy Service GmbH (“ADSE Service”)   Nürtingen   Germany     100 %
ads-tec Energy Schweiz GmbH (“ADSE CH”)   Zurich   Switzerland     100 %
ads-tec Energy Austria GmbH (“ADSE Austria”)   Kötschach-Mauthen   Austria     100 %

 

8

 

 

Accounting policies

 

2. Accounting policies

 

2.1 Basis of preparation

 

Applied IFRS

 

The unaudited interim condensed consolidated financial statements of ADSE for the six months ended June 30, 2026, have been prepared in accordance with IAS 34 - Interim Financial Reporting. They do not include all disclosures that would otherwise be required in a complete set of financial statements and should be read in conjunction with the Company’s last annual financial statements as at and for the year ended December 31, 2025 (“last annual financial statements”). However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in ADSE’s financial position and performance since the last annual financial statements.

 

ADSE’s interim financial statements have been prepared on a going concern basis. The reporting periods are the six months ended June 30, 2026 and June 30, 2025. The interim financial statements are presented in Euro, which is the functional currency of ADSE. All amounts have been rounded to the nearest thousand, unless otherwise indicated. In some cases, rounding could mean that values in this report do not add up to the exact sum given or percentages do not equal the values presented.

 

2.2 Material uncertainty regarding the ability to continue as a going concern

 

Management assessed the Company’s ability to continue as a going concern and evaluated whether there are certain conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern using all information available about the future, focusing on the twelve-month period after the issuance date of the financial statements. Historically, the Company has funded its operations primarily through capital raises and shareholder loans. Since its inception, the Company has incurred recurring losses and negative cash flows from operations, including net losses of kEUR 42,025 for the first half of financial year 2026, kEUR 55,878 for the financial year 2025 and kEUR 97,959 for the financial year 2024. The Company has decreased its inventory stock from kEUR 63,666 as of December 31, 2024 to kEUR 51,010 as of December 31, 2025 and to kEUR 48,818 as of June 30, 2026. In the first half of the financial year 2026 the Company has significantly decreased its long-term and short-term loans and payables position in total (2024: kEUR 126,381 and kEUR 61,834; 2025: kEUR 59,184 and kEUR 41,609; HY 2026: kEUR 27,276 and kEUR 46,560).

 

For the fiscal years 2024 and 2025, the revenue stream “Charging” mainly includes the production and delivery of ChargeBox (CBX) and ChargePost (CPT). Revenue from the CBX and CPT is recognized once the product is transferred to the customer. In 2025, revenues from this stream declined to 83.8 Mio. EUR, or 82%, compared to 2024, primarily due to the insolvency of a key customer in the EV-charging hardware business. In addition, some customers did not manage to roll out their stock and did not generate new demand. Management consequently revised its strategy and began targeting customers that purchase smaller packages containing fewer units. Customers initially test these units before expanding their installed base, resulting in smaller orders spread over a longer period. In parallel, management began using chargers held in inventory to launch an Own & Operate business model that generates revenue from charging, advertising and energy management, also offering this model to customers.

 

The revenue stream “Service” increased by EUR 4.7 million, or 83%, from the year ended December 31, 2024, to December 31, 2025, reflecting continued expansion of the installed base and demonstrating the growing contribution of recurring revenue streams. This development continued in 2026 with service revenue amounting to EUR 4.5 million in the first half of financial year 2026.

 

Finally, the revenue stream “Commercial and industrial” in fiscal year 2024 and 2025 includes the delivery of a large-scale modular battery storage solution. Revenues in this business line increased in 2025 by kEUR 513, or 31%, compared to 2024, primarily due to the timing of project execution. The “Commercial and industrial” business line only began generating commercial activity in the second half of 2025, and as a result, many projects were still in the early stages of delivery or had not yet progressed to revenue recognition by year-end. While the Company has approximately EUR 156 million in pending project proposals and has established an order backlog of approximately EUR 18 million, revenues from these projects are expected to be recognized in future periods as delivery progresses.

 

During the first half of 2026, the Company completed several transactions that enhanced its capital structure. These transactions included the acquisition and partial cancellation of warrants related to convertible notes, the repricing and exercise of certain warrants related to shareholder loans, and the issuance and partial exercise of subscription rights by certain investors. As a result, the Company significantly reduced its warrant exposure and strengthened its equity position.

 

9

 

 

Accounting policies

 

The Company plans to intensify sales efforts across Europe and the US with new staff and reduce working capital. In addition, the Company will continue to invest in the development, redesign and cost-optimization programs for existing and new products as well as further productivity increases in operations and continue to expand its business model into a full-service provider model, enabling multi-revenue streams including ultra-fast charging, energy trading and advertising. As of the date of this report, the Company has installed 16 CPT units under its Own & Operate model, which have started generating sales from charging and advertising.

 

As of June 30, 2026, the Company has total available credit lines from shareholders of EUR 56.4 million, of which EUR 41.1 million undrawn. The maturity of the loans was extended to July 2027. The Company’s business plan assumes drawings of EUR 30 million and forecasts that the Company will maintain positive cash availability throughout the upcoming 12 months.

 

The Company is advancing the development of the large-scale battery project to ready-to-build (“RTB”), which we expect to achieve in Q4 2026. Thereafter, the Company intends to seek an equity investor to sell up to 51% of the project. We are in talks with multiple parties. Management and its advisers are constantly monitoring the relevant equity and debt capital markets that are relevant to the Company.

 

There can be no assurance that the Company will be successful in achieving its operational and strategic plans or that any additional financing will be available in a timely manner or on acceptable terms.

 

Even though the Company deems a successful business development and an improvement in cash flow generation and operating result to be very likely, the Company has concluded, based on its recurring losses from operations since inception, that there is still substantial doubt about its ability to continue as a going concern, as cash flows generated by its operating activities may deviate significantly from the Company’s forecast and its ability to secure additional financing is uncertain. The financial statements do not include any adjustments that might result from the outcome of this uncertainty. Accordingly, the financial statements have been prepared on a basis that assumes the Company will continue as a going concern and contemplates the realization of assets and satisfaction of liabilities and commitments in the ordinary course of business.

 

2.3 New accounting standards and interpretations

 

ADSE applied all effective standards and interpretations issued by the IASB and the IFRS IC in the preparation of the consolidated financial statements where their application was required for annual periods beginning on or after January 1, 2026. However, none of the new accounting standards had an impact on ADSE, as they were either not relevant to ADSE’s activities or did not require accounting treatment inconsistent with ADSE’s current accounting policies.

 

New accounting standards and amendments to standards or interpretations effective as of January 1, 2026:

 

Standard   Name   Effective date
IFRS 9 & IFRS 7   Amendments to IFRS 9 and IFRS 7 - Financial Instruments: Classification and measurement of financial instruments   Jan. 01, 2026
IFRS 9 & IFRS 7   Amendments to IFRS 9 and IFRS 7 - Financial Instruments: Contracts referencing nature-dependent electricity   Jan. 01, 2026

 

The standards and amendments to standards and interpretations below have been published by the IASB but are not mandatorily effective for annual periods beginning on or after January 1, 2026. ADSE has therefore not early adopted them.

 

Standard   Name   Effective date
IFRS 18   Presentation and Disclosure in Financial Statements   Jan. 01, 2027
IFRS 19   Subsidiaries without Public Accountability: Disclosures   Jan. 01, 2027

 

On April 09, 2024, the IASB published IFRS 18 – Presentation and Disclosure in Financial Statements, which is effective for periods beginning on or after January 1, 2027. ADSE is currently analyzing the expected impact of the initial application of IFRS 18. Other accounting standards issued by the IASB that are not yet applied or that become effective in the future are not expected to have a material impact on the consolidated financial statements.

 

10

 

 

Significant events and transactions

 

3. Significant events and transactions

 

The following significant events and transactions have occurred since December 31, 2025.

 

Shareholder loans

 

During the reporting period, the credit facilities under two shareholder loans were increased and the applicable interest rates were amended. Additional drawdowns were made under both facilities. Furthermore, the maturity dates of these two shareholder loans, as well as of an additional shareholder loan, were extended. Please refer to Note 4.2.7.

 

Repurchase of warrants related to convertible notes

 

In April 2026, Lucerne Capital Master Fund L.P. acquired the rights and warrants related to the May 1, 2025 financing through convertible notes agreements for cash consideration of kUSD 12,500. Subsequently, the Company and Lucerne Capital Master Fund entered into a cancellation agreement pursuant to which these rights and warrants were cancelled for total consideration of kUSD 12,557. As of June 30, 2026, the Company had made a partial payment of kUSD 5,000 (kEUR 4,245), resulting in the cancellation of 742,924 warrants, while 1,084,360 warrants remained outstanding. Please refer to Note 4.2.5.

 

Exercise of warrants

 

Following a reduction of the exercise price from USD 6.20 to USD 1.00 per share on April 9, 2026, 5,172,045 Warrants relating to shareholder loans were exercised, generating proceeds of kUSD 5,172 and resulting in the issuance of 5,172,045 Ordinary Shares. In addition, 40,859 public warrants were exercised during the first half of fiscal year 2026, generating cash proceeds of kUSD 470.

 

As a result, the carrying value of the Company’s warrant liability decreased from kEUR 54,809 as of December 31, 2025, to kEUR 11,396 as of June 30, 2026.

 

Please refer to Note 4.2.5.

 

Issue of Subscription Rights

 

In May 2026, the Company entered into subscription agreements with certain investors, pursuant to which the Company agreed to issue non-transferable subscription rights to purchase up to an aggregate of 11,324,000 Ordinary Shares at an exercise price of $1.00 per Ordinary Share, in exchange for support in connection with the Company’s efforts to simplify its capital structure. On May 8, 2026, and May 28, 2026, investors exercised their rights to subscribe for 9,324,000 Ordinary Shares. As of June 30, 2026, 2,000,000 Ordinary Shares remain outstanding and are exercisable until December 31, 2029.

 

The Company received gross proceeds of kUSD 9.324 (kEUR 7,947) from the exercise of the subscription rights. The Company intends to use the proceeds for general corporate purposes, which may include working capital, capital expenditure, and other business investments.

 

Please refer to Note 4.2.4.

 

11

 

 

Disclosure on individual items of the consolidated financial statements

 

4. Disclosure on individual items of the consolidated financial statements

 

4.1 Statements of comprehensive income

 

4.1.1 Revenue and functional costs from contracts with customers

 

Revenue

 

ADSE develops, produces, and distributes battery storage solutions for different areas of application (“multi-use-case”). The product portfolio encompasses the field of “Charging”, which provides charging solutions for the expansion of e-mobility infrastructure at power-limited network points; the field of ‘Battery Energy Storage Systems’ (‘BESS’), which covers commercial, industrial and infrastructure applications; and the field of ‘Own & Operate’ (‘O&O’), which includes charging, energy trading and other energy-related services. Additionally, ADSE provides its customers with software solutions for intelligent control and monitoring of battery storage solutions. Service revenues include service contracts available for separate purchase or maintenance services. Other revenues relate to miscellaneous income generated in connection with the different revenue streams.

 

In the first half of the year 2026, 61.8% of revenue was generated from Service. In the prior year period, Charging was the largest revenue stream, contributing 67.1% of total revenue. The following table presents the revenue from contracts with customers disaggregated by revenue stream:

 

Revenue by revenue streams   For the six months ended
June 30,
 
kEUR   2026     2025  
Service     4,541       4,623  
Charging     2,383       9,804  
Own & Operate     132       -  
Battery Energy Storage System     73       103  
Other     223       85  
Total     7,352       14,614  

 

12

 

 

Disclosure on individual items of the consolidated financial statements

 

Cost of goods sold

 

    For the six months ended
June 30,
 
kEUR   2026     2025  
Personnel expenses     5,440       5,468  
Cost of materials     4,156       12,307  
Depreciation and amortization     3,290       2,904  
Other expenses     1,313       599  
Total     14,198       21,277  

 

Selling, general and administrative expenses

 

    For the six months ended
June 30,
 
kEUR   2026     2025  
Personnel expenses     5,696       5,755  
Legal and consulting fees     2,522       5,004  
Administration fee     1,683       1,837  
Insurance expenses     1,176       1,208  
Marketing costs     485       760  
Depreciation and amortization     391       354  
Other expenses     3,233       3,705  
Total     15,187       18,624  

 

Other expenses primarily consist of expenses for general warranties, travel costs, IT and logistics costs.

 

13

 

 

Disclosure on individual items of the consolidated financial statements

 

4.1.2 Finance result

 

The finance income and expenses recognized in profit or loss are as follows:

 

    For the six months ended
June 30,
 
kEUR   2026     2025  
Finance income from remeasurement of warrant liabilities     13,794       24,909  
Foreign currency gains     2,956       13,833  
Income from other interest and similar income     1       1  
Finance income     16,751       38,743  
Finance expense from remeasurement of warrant liabilities     -28,898       -122  
Interest expense from shareholder loans     -786       -19,332  
Interest expense from convertible note     -       -1,633  
Foreign currency losses     -3,006       -2,450  
Interest expense from leasing     -73       -71  
Interest expense from guarantee commissions     -       -5  
Other interest expense     -       -  
Finance expenses     -32,763       -23,613  
Net finance result     -16,012       15,130  

 

Finance income from remeasurement of warrant liabilities in the first half of 2026 in the amount of kEUR 13,794 (2025: kEUR 24,909) resulted from the remeasurement of the fair value of public and private warrant liabilities, warrant liabilities from shareholder loans and warrant liabilities from the convertible notes and was caused by a decline in ADSE’s share price. The foreign currency gains mainly resulted from the valuation of the warrants which are denominated in USD.

 

In the first half of 2026, finance expense from remeasurement of warrant liabilities in the amount of kEUR 28,898 resulted from the remeasurement of the fair value of public and private warrant liabilities, warrant liabilities from shareholder loans and warrant liabilities from capital increases.

 

In 2026, interest expenses from shareholder loans amounted to kEUR 786 (2025: kEUR 19,332). This resulted mainly from the effective interest of the shareholder loan.

 

14

 

 

Disclosure on individual items of the consolidated financial statements

 

4.2 Statements of financial position

 

4.2.1 Other investments and other assets

 

Other investments and other assets include the following:

 

kEUR   June 30,
2026
    Dec. 31,
2025
 
Other investments     859       6  
Other assets     137       137  
Total     996       144  

 

Other investments include the interests in SKM Speicherkraftwerk Markgröningen GmbH & Co. KG (SKM KG) and in SKM Markgröningen Verwaltungs-GmbH (SKM VW) with a carrying amount of kEUR 32. SKM KG and SKM VW were acquired as shelf companies on March 23, 2026. The purpose of SKM KG is the planning, acquisition, development, construction, and operation of energy storage power plants, as well as the marketing and commercial exploitation of such facilities. SKM VW serves as the general partner and assumes management and representation of the GmbH & Co. KG. As of June 30, 2026, SKM KG did not commence any significant business activities.

 

Other investments also include a 33% interest in Speicheranlagenbetreibergesellschaft mbH, Nürtingen with a carrying amount of kEUR 820. Speicheranlagenbetreibergesellschaft mbH was established by ADSE GM and two other partners on May 28, 2026, to implement an energy storage project for the City of Nürtingen.

 

Other assets include a deposit for a rental building amounting to kEUR 137 (December 31, 2025: kEUR 137).

 

4.2.2 Inventories

 

Inventories include the following:

 

kEUR   Jun. 30,
2026
    Dec. 31,
2025
 
Finished goods     28,260       30,950  
Work in progress     3,467       5,019  
Raw materials     44,278       42,230  
Total     76,006       78,198  

 

 

kEUR   Jun. 30,
2026
    Dec. 31,
2025
 
Write-downs finished goods     -9,206       -9,206  
Write-downs work in progress     -1,318       -1,318  
Write-downs raw materials     -16,664       -16,664  
Total     -27,188       -27,188  

 

During the first half of 2026, ADSE recognized write-downs of inventories in an amount of kEUR 0 as an expense in the cost of sales in the statement of profit or loss.

 

15

 

 

Disclosure on individual items of the consolidated financial statements

 

4.2.3 Other accrued items

 

As of December 31, 2025, other accrued items included lender warrants for which the exercise conditions had not been met, as the related shareholder loans had not been drawn down. The lender warrants were initially recognized at their fair value on the grant date, adjusted for a 5% probability of drawdown of the related shareholder loans based on management’s assessment and ADSE’s projected cash flow requirements.

 

Following the restructuring of ADSE’s shareholder loans (please also refer to Note 4.2.7), management has concluded that these shareholder loans are no longer expected to be drawn down in the future. Consequently, other accrued items relating to the lender warrants were derecognized.

 

4.2.4 Equity

 

The changes in the various components of equity are shown in ADSE’s statements of changes in equity for the past two half-year periods.

 

The issued and outstanding shares as of June 30, 2026, and as of June 30, 2025, are shown in the table below.

 

in k units   2026     2025  
Outstanding as of Jan. 01     60,436       52,362  
Exercise of warrants     5,213       2,469  
Exercise of options     -       47  
Share based compensation     29       26  
Conversion from convertible note     -       922  
Share subscription     9,324       -  
Outstanding as of Jun. 30     75,002       55,826  
Treasury shares     80       80  
Issued and outstanding as of Jun. 30     75,082       55,906  

 

In the first half of financial year 2025, the exercise of public, private and shareholder warrants increased the number of outstanding shares by 2,468,837 shares and led to an increase in capital reserves of kEUR 34,168. Moreover, the conversion of debt from the convertible note into equity resulted in an issue of 922,195 shares which increased the capital reserve by kEUR 7,011.

 

In the first half of financial year 2026, 5,212,904 public warrants and warrants related to shareholder loans were exercised, which led to an increase in capital reserves of kEUR 52,179.

 

On May 8, 2026, and May 28, 2026, the Company granted non-transferable subscription rights to certain investors to purchase up to an aggregate of 11,324,000 Ordinary Shares at an exercise price of USD 1.00 per Ordinary Share, in exchange for support in connection with the Company’s efforts to simplify its capital structure. On May 8, 2026, 6,324,000 Ordinary Shares were exercised, and on May 28, 2026, a further 3,000,000 Ordinary Shares were exercised. As of June 30, 2026, 2,000,000 Ordinary Shares remain outstanding and are exercisable until December 31, 2029.

 

Based on management’s judgment, the transaction qualifies as an equity transaction with owners acting in their capacity as owners and therefore falls within the scope of IAS 1.109. In accordance with IAS 1.109, transactions with owners in their capacity as owners are recognized directly in equity and do not affect profit or loss. Consequently, the fair value of the subscription rights at the grant date, amounting to kEUR 100,319 (kUSD 117,328), was recognized within capital reserves, with a corresponding reduction of retained earnings.

 

Upon the exercise of the subscription rights, the Company received gross cash proceeds of kEUR 7,947 (kUSD 9,324). Net of transaction costs recognized directly in equity, the exercise of the subscription rights resulted in an increase of share capital of EUR 798 and an increase in capital reserves of kEUR 7,852.

 

16

 

 

Disclosure on individual items of the consolidated financial statements

 

4.2.5 Warrant liabilities

 

As of the reporting date, warrant liabilities include the following:

 

kEUR   No. of warrants issued     Jun. 30,
2026
 
Public warrants     5,006,836       2,645  
Private warrants     2,773,255       3,042  
Warrants relating to shareholder loans     3,466,668       5,709  
Total     11,246,759       11,396  

 

As of December 31, 2025, warrant liabilities included the following:

 

kEUR   No. of warrants issued     Dec. 31,
2025
 
Public warrants     5,047,695       5,112  
Private warrants     2,773,255       3,061  
Warrants relating to shareholder loans     8,638,713       35,376  
Warrants relating to Convertible Note     1,827,284       11,259  
Total     18,286,947       54,808  

 

Public and private warrants

 

As of June 30, 2026, the fair value of public and private warrant liabilities amounts to kEUR 5,687 (December 31, 2025: kEUR 8,173) and relates to 5,006,836 public warrants and 2,773,255 private warrants including 100,000 lender warrants issued. In comparison to December 31, 2025, 40,859 public warrants were exercised at an exercise price of 11,50 USD per warrant.

 

Warrants relating to shareholder loans

 

On April 9, 2026, the Company issued a Warrant Adjustment Notice to The Lucerne Capital Master Fund, L.P. and The Lucerne Capital Special Opportunity Fund, Ltd. (together, “Lucerne”), reducing the exercise price of the amended and restated warrants dated August 26, 2024 (the “Lucerne Warrants”) from $6.20 to $1.00 per share. Thereafter, Lucerne exercised all 5,172,045 outstanding Lucerne Warrants for aggregate proceeds of kUSD 5,172, and the Company issued 5,172,045 Ordinary Shares to Lucerne, consisting of 5,105,379 shares to Lucerne Master Fund and 66,666 shares to Lucerne Special Opportunity Fund.

 

Warrants relating to convertible note

 

Lucerne Master Fund acquired from Alto Opportunity Master Fund SPC – Master Segregated Portfolio B (“Ayrton”), AEMF SPV LLC and AIMF SPV LLC (together, “Anson”) all of their respective rights under that certain Securities Purchase Agreement, dated May 1, 2025, by and among the Company, Ayrton and Anson (the “Ayrton/Anson SPA”), together with the warrants issued thereunder (the “Ayrton/Anson Warrants”), pursuant to (i) a Warrant Purchase Agreement between Lucerne Master Fund and Ayrton dated April 6, 2026, and (ii) Securities Purchase Agreements between Lucerne Master Fund and each of AEMF SPV LLC and AIMF SPV LLC, each dated April 2, 2026, for aggregate cash consideration of kUSD 12,500.

 

17

 

 

Disclosure on individual items of the consolidated financial statements

 

Subsequently, the Company and Lucerne Master Fund entered into a cancellation agreement, pursuant to which Lucerne Master Fund has agreed that rights under the Ayrton/Anson SPA and the Ayrton/Anson Warrants previously acquired by Lucerne Master Fund will be cancelled in consideration of a total cash payment by the Company to Lucerne Master Fund in an amount of kUSD 12,557. Until June 30, 2026, the Company made a partial payment of kUSD 5,000 (kEUR 4,245) towards this obligation. As a result, 742,924 Ayrton/Anson Warrants were cancelled while 1,084,360 warrants remain outstanding. The remaining obligation of kUSD 7,557 (kEUR 6,490) is included in trade and other payables.

 

4.2.6 Trade and other payables

 

Trade and other payables include the following:

 

kEUR   June 30,
2026
    Dec. 31,
2025
 
Trade payables     11,096       16,731  
Sales tax liabilities     421       599  
Accrued expenses     2,229       819  
Trade payables due to related parties     1,069       1,822  
Other payables non-financial     357       561  
Other payables financial     6,839       333  
Total     22,012       20,865  

 

Trade payables mainly consist of trade accounts payable and accruals for outstanding invoices.

 

Accrued expenses mainly relate to employee benefit accruals.

 

Other payables financial includes the remaining obligation of kUSD 7.557 (kEUR 6.490) from the repurchase of warrants related to convertible notes. See also to Note 4.2.5.

 

4.2.7 Loans and borrowings

 

As of June 30, 2026, loans and borrowings include shareholder loans with a book value of kEUR 15,863 and interest payable of kEUR 17 (December 31, 2025: book value of kEUR 5,006 and interest payable of kEUR 5). The shareholder loans are classified as current loans and borrowings.

 

In the first half of 2026, various tranches of one shareholder loan were combined into one tranche with an aggregate amount of kUSD 25,000, and the interest rate was increased from 10% p.a. to 11% p.a. Furthermore, the maturity date was extended from August 31, 2026, to July 31, 2027. As of the reporting date, the amount of kUSD 500 had been drawn.

 

Furthermore, another shareholder loan was extended from March 31, 2026, to July 31, 2026. As of June 30, 2026, the nominal amount drawn under this shareholder loan amounted to kUSD 2,580.

 

On February 25, 2026, another tranche of shareholder loans was amended, increasing the nominal amount from kEUR 5,000 to kEUR 32,500 and the fixed interest rate from 10% p.a. to 16% p.a. In addition, the maturity date of this shareholder loan was extended from June 30, 2026, to July 31, 2027. In the first half of 2026, ADSE drew kEUR 9,780 under this shareholder loan.

 

18

 

 

Disclosure on individual items of the consolidated financial statements

 

4.2.8 Financial instruments

 

The following table provides the carrying amounts and fair values of all financial assets and financial liabilities, including their levels in the fair value hierarchy.

 

kEUR   Classification   Fair value
hierarchy
  Carrying amount
Jun. 30,
2026
    Fair value
Jun. 30,
2026
    Carrying amount
Dec. 31,
2025
    Fair value
Dec. 31,
2025
 
Financial assets                                
Cash and cash equivalents   At amortized cost   n/a     4,589       4,589       6,987       6,987  
Trade receivables (current)   At amortized cost   n/a     3,472       3,472       5,289       5,289  
Other investments (non-current)   At amortized cost   n/a     859       859       6       6  
Other financial receivables (current)   At amortized cost   n/a     200       200       903       903  
Other financial receivables (non-current)   At amortized cost   n/a     26       26       25       25  
Total             9,146       9,146       13,212       13,212  

 

19

 

 

Disclosure on individual items of the consolidated financial statements

 

kEUR   Classification   Fair value
hierarchy
  Carrying amount
Jun. 30,
2026
    Fair value
Jun. 30,
2026
    Carrying amount
Dec. 31,
2025
    Fair value
Dec. 31,
2025
 
Financial liabilities                                
Warrant liabilities - private   FVTPL   3     3,042       3,042       3,061       3,061  
Warrant liabilities - public   FVTPL   1     2,645       2,645       5,112       5,112  
Warrant liabilities - Shareholder loan   FVTPL   3     5,708       5,708       35,376       35,376  
Warrant liabilities - Convertible Notes   FVTPL   3     -       -       11,259       11,259  
Loans and borrowings (current)   At amortized cost   n/a     15,880       15,880       48,560       48,560  
Trade payables (current)   At amortized cost   n/a     11,096       11,096       16,731       16,731  
Trade payables due to related parties
(current)
  At amortized cost   n/a     1,069       1,069       1,822       1,822  
Lease liabilities (non-current)   At amortized cost   n/a     1,286       -       1,866       -  
Lease liabilities (current)   At amortized cost   n/a     1,334       -       1,322       -  
Other payables financial (current)   At amortized cost   n/a     6,839       6,839       333       333  
Total             48,900       46,280       125,442       122,254  

 

The significant decrease in financial liabilities resulted from the exercise of warrants, the remaining obligation arising from the repurchase of warrants related to the convertible note (refer to Note 4.2.5), and the adjusted drawdown probability for shareholder loans (refer to Note 4.2.3).

 

20

 

 

Seasonal business

 

5. Seasonal business

 

The business performance of ADSE is not subject to regular seasonal or cyclical fluctuations that affect the unaudited interim condensed financial statements. Thus, the results of the six-month period ended June 30, 2026, may not be indicative of the full year.

 

6. Segment reporting

 

Information reported to ADSE’s chief operating decision maker (CODM) for the purposes of resource allocation and assessment of segment performance is focused on the geographic regions of ADSE’s business activities. Therefore, ADSE manages its operations based on two operating segments corresponding to its business activities in Europe and North America.

 

The CODM has been identified as the board of directors of ADSE Holdco. The board of directors regularly reviews operating results and makes decisions about the allocation of ADSE’s resources. ADSE’s focus is on the research, development and manufacturing of products and services in the fields of energy management, energy storage and e-mobility.

 

ADSE evaluates segmental performance based on segment revenue and segment earnings before interest, taxes, depreciation and amortization (EBITDA). Inter-segment sales are priced along the same lines as sales to external customers.

 

    Jun. 30, 2026  
kEUR   Europe     North
America
    Total
reportable segments
    Eliminations     Total Group  
External revenues     7,004       348       7,352       -       7,352  
Inter-segment revenues     634       -       634       -634       -  
Total revenue     7,638       348       7,986       -634       7,352  
                                         
Earnings before interest taxation depreciation and amortization (EBITDA)     -21,518       -915       -22,433       -       -22,433  
Depreciation and amortization     -3,683       -137       -3,820       -       -3,820  
Operating result (EBIT)     -25,201       -1,052       -26,253               -26,253  
Financial income     21,642       -       21,642       -4,891       16,751  
Financial costs     -35,884       -1,771       -37,654       4,891       -32,764  
Financial result     -14,242       -1,771       -16,012       -0       -16,012  
Profit before tax     -39,443       -2,822       -42,265       -0       -42,265  
Income tax expenses     240       -       240       -       240  
Profit for the year     -39,203       -2,822       -42,025       -0       -42,025  

 

21

 

 

Segment reporting

 

    Jun. 30, 2025  
kEUR   Europe     North America     Total reportable segments     Eliminations     Total Group  
External revenues     13,790       825       14,614       -       14,614  
Inter-segment revenues     4,250       -       4,250       -4,250       -  
Total revenue     18,039       825       18,864       -4,250       14,614  
                                         
Earnings before interest taxation depreciation and amortization (EBITDA)     -25,164       -1,425       -26,589       -       -26,589  
Depreciation and amortization     -3,346       -80       -3,426       -       -3,426  
Operating result (EBIT)     -28,510       -1,506       -30,015               -30,015  
Financial income     38,611       132       38,743       -456       38,287  
Financial costs     -6,916       -16,696       -23,613       456       -23,157  
Financial result     31,694       -16,565       15,130       -       15,130  
Profit / Loss before tax     3,185       -18,070       -14,885       -       -14,885  
Income tax expenses     120       -1       120       -       120  
Profit / Loss for the year     3,305       -18,071       -14,766       -       -14,766  

 

Total non-current assets of both reportable segments can be broken down as follows:

 

kEUR   Jun. 30,
2026
    Dec. 31,
2025
    Dec. 31,
2024
 
Europe     62,607       64,414       78,109  
North America     754       868       -6,328  
Eliminations     -41,593       -41,593       -41,593  
Total non-current assets     21,768       23,689       30,188  

 

Total current assets of both reportable segments can be broken down as follows:

 

kEUR   Jun. 30,
2026
    Dec. 31,
2025
    Dec. 31,
2024
 
Europe     145,202       130,346       108,877  
North America     7,708       9,613       33,870  
Eliminations     -93,073       -73,398       -27,705  
Total current assets     59,837       66,560       115,042  

 

 

Total liabilities of both reportable segments can be broken down as follows:

 

kEUR   Jun. 30,
2026
    Dec. 31,
2025
    Dec. 31,
2024
 
Europe     71,228       98,044       182,960  
North America     24,716       23,440       10,697  
Eliminations     -22,106       -20,413       -5,618  
Total liabilities     73,838       101,071       188,039  

 

22

 

 

Related party transactions

 

Total revenues of both reportable segments can be broken down as follows:

 

kEUR   Jun. 30,
2026
    Jun. 30,
2025
    Jun. 30,
2024
 
Europe     7,638       18,039       78,346  
North America     348       825       1,227  
Eliminations     -634       -4,250       -310  
Total revenues     7,352       14,614       79,263  

 

Revenues from two major customers of ADSE amounted to kEUR 1,102 and kEUR 914 of ADSE’s total revenues, respectively (2025: two customers, kEUR 6,615 and kEUR 1,312).

 

7. Related party transactions

 

Related parties are natural persons or companies that can be influenced by the reporting entity, that can exert an influence on the reporting entity or that are under the influence of another related party of the reporting entity. Transactions between related parties mainly include loans, leases, and management services.

 

Relationships with related parties have changed since December 31, 2025, due to the acquisition of an investment in Speicheranlagenbetreibergesellschaft mbH (see Note 4.2.1). Furthermore, the Company issued new shares upon the exercise of warrants (see Note 4.2.5) and subscription rights (see Note 4.2.4) to existing shareholders. The Company intends to use the proceeds from the issue of these shares for general corporate purposes, which may include working capital, capital expenditure, and other business investments. With regard to the development of shareholder loans, please refer to Note 4.2.7.

 

Other than this, there have been no significant changes in related-party relationships. All business transactions, receivables and liabilities with related parties existing at the reporting date result from ordinary business activities and are conducted at arm’s length.

 

23

 

 

Authorization of the financial statements

 

8. Authorization of the financial statements

 

The board of directors of ADSE Holdco authorized the consolidated financial statements on September 21, 2026.

 

Nürtingen    
     
September 21, 2026    
     
     
Thomas Speidel   Torsten Klee
Chief Executive Officer   Chief Financial Officer

 

24