| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 62 | | | |
| | | | | 83 | | | |
| | | | | 96 | | | |
| | | | | 102 | | | |
| | | | | 111 | | | |
| | | | | 123 | | | |
| | | | | 125 | | | |
| | | | | 128 | | | |
| | | | | 135 | | | |
| | | | | 158 | | | |
| | | | | 163 | | | |
| | | | | 166 | | | |
| | | | | 167 | | | |
| | | | | 167 | | | |
| | | | | 167 | | | |
| | | | | F-1 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in € thousands)
|
| |
(in € thousands)
|
| ||||||||||||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | € | 47 | | | | | € | 97 | | | | | € | 97 | | | | | € | — | | |
Cost of sales
|
| | | | (11) | | | | | | (10) | | | | | | (10) | | | | | | — | | |
Gross profit
|
| | | | 36 | | | | | | 87 | | | | | | 87 | | | | | | — | | |
Total operating expenses
|
| | | | | | | | | | | | | | | | (138,807) | | | | | | (58,200) | | |
Operating loss
|
| | | | (103,793) | | | | | | (39,860) | | | | | | (138,720) | | | | | | (58,200) | | |
Financial result
|
| | | | (6,284) | | | | | | (3,577) | | | | | | (49,661) | | | | | | (5,218) | | |
Loss before income tax
|
| | | | (110,278) | | | | | | (43,437) | | | | | | (188,381) | | | | | | (63,418) | | |
Income tax expense
|
| | | | (199) | | | | | | (20) | | | | | | (46) | | | | | | (61) | | |
Net loss
|
| | | € | (110,477) | | | | | € | (43,457) | | | | | € | (188,427) | | | | | € | (63,479) | | |
Statement of Financial Position Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | € | 112,556 | | | | | € | 233,288 | | | | | € | 184,946 | | | | | € | 77,853 | | |
Total equity
|
| | | € | 61,364 | | | | | € | 131,489 | | | | | € | 57,722 | | | | | € | (24,088) | | |
Total liabilities
|
| | | € | 51,192 | | | | | € | 101,799 | | | | | € | 127,224 | | | | | € | 101,941 | | |
Statement of Cash Flows Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flow from operating activities
|
| | | € | (74,912) | | | | | € | (30,479) | | | | | € | (77,883) | | | | | € | (47,047) | | |
Cash flow from investing activities
|
| | | € | 34,767 | | | | | € | (102,497) | | | | | € | (59,472) | | | | | € | (4,797) | | |
Cash flow from financing activities
|
| | | € | 752 | | | | | € | 149,482 | | | | | € | 179,955 | | | | | € | 64,261 | | |
| | |
Pro Forma Combined
|
| |||
| | |
(in thousands except
share and per share data) |
| |||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | |
Statements of Operations Data | | | | | | | |
For the Six Months Ended June 30, 2021 | | | | | | | |
Revenue
|
| | | € | 47 | | |
Net loss per share – basic and diluted
|
| | | € | (0.32) | | |
Weighted average number of shares outstanding – basic and diluted
|
| | | | 285,282,977 | | |
For the Year Ended December 31, 2020 | | | | | | | |
Revenue
|
| | | € | 97 | | |
Net loss per share – basic and diluted
|
| | | € | (1.24) | | |
Weighted average number of shares outstanding – basic and diluted
|
| | | | 285,282,977 | | |
Summary Unaudited Pro Forma Condensed Combined | | | | | | | |
Statement of Financial Position Data as of June 30, 2021 | | | | | | | |
Total assets
|
| | | € | 542,893 | | |
Total liabilities
|
| | | € | 71,008 | | |
Total equity
|
| | | € | 471,885 | | |
As of June 30, 2021
|
| |
(€) in
thousands |
| |||
Cash and cash equivalents
|
| | | € | 493,103 | | |
Equity: | | | | | | | |
Subscribed capital
|
| | | | 40,093 | | |
Share premium
|
| | | | 890,799 | | |
Other capital reserves
|
| | | | 93,896 | | |
Accumulated deficit
|
| | | | (552,784) | | |
Accumulated other comprehensive loss
|
| | | | (119) | | |
Total equity
|
| | | € | 471,885 | | |
Debt: | | | | | | | |
Convertible loans
|
| | | € | 1,986 | | |
Total debt
|
| | | € | 1,986 | | |
Total capitalization(1)
|
| | | € | 473,871 | | |
| | |
Ownership in
shares |
| |
Equity %
|
| |
Voting %
|
| |||||||||
Lilium GmbH shareholders(1)
|
| | | | 219,202,016 | | | | | | 77% | | | | | | 80% | | |
Qell public shareholders
|
| | | | 13,422,406 | | | | | | 5% | | | | | | 4% | | |
Qell sponsor(2)
|
| | | | 7,658,555 | | | | | | 2% | | | | | | 2% | | |
PIPE Investors
|
| | | | 45,000,000 | | | | | | 16% | | | | | | 14% | | |
Total Ordinary Shares
|
| | | | 285,282,977 | | | | | | 100% | | | | | | 100% | | |
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, As Converted) |
| |
IFRS Policy and
Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | € | 1,626 | | | | | € | — | | | | | € | — | | | | | € | — | | | | | | | | € | 1,626 | | |
Property, plant and equipment
|
| | | | 26,918 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 26,918 | | |
Financial assets
|
| | | | 2,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,422 | | |
Non-financial assets
|
| | | | 301 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 301 | | |
Investments in an associate
|
| | | | 8,301 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 8,301 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 320,169 | | | | | | — | | | | | | (206,931) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,238) | | | |
B
|
| | | | | | |
Non-current assets
|
| | | | 39,568 | | | | | | 320,169 | | | | | | — | | | | | | (320,169) | | | | | | | | | 39,568 | | |
Other financial assets
|
| | | | 2,315 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,315 | | |
Non-financial assets
|
| | | | 7,890 | | | | | | — | | | | | | 329 | | | | | | (433) | | | |
E
|
| | | | 7,786 | | |
Trade receivables
|
| | | | 47 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 47 | | |
Cash and cash equivalents
|
| | | | 62,736 | | | | | | 285 | | | | | | — | | | | | | 113,238 | | | |
B
|
| | | | 493,103 | | |
| | | | | | | | | | | | | | | | | | | | | | | 379,491 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (11,201) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (51,446) | | | |
E
|
| | | | | | |
Prepaid expenses
|
| | | | — | | | | | | 329 | | | | | | (329) | | | | | | — | | | | | | | | | — | | |
Due From Related Party
|
| | | | — | | | | | | 74 | | | | | | | | | | | | — | | | | | | | | | 74 | | |
Current assets
|
| | | | 72,988 | | | | | | 688 | | | | | | — | | | | | | 429,649 | | | | | | | | | 503,325 | | |
TOTAL ASSETS
|
| | | € | 112,556 | | | | | € | 320,857 | | | | | € | — | | | | | € | 109,480 | | | | | | | | € | 542,893 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribed capital
|
| | | € | 76 | | | | | € | — | | | | | € | — | | | | | € | 5,400 | | | |
C
|
| | | € | 40,093 | | |
| | | | | | | | | | | | | | | | | | | | | | | 141 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,530 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 31,946 | | | |
K
|
| | | | | | |
Share premium
|
| | | | 384,086 | | | | | | — | | | | | | 14,172 | | | | | | 374,091 | | | |
C
|
| | | | 890,799 | | |
| | | | | | | | | | | | | | | | | | | | | | | (6,981) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 7,620 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 67,412 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (23,914) | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 0 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,528) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (31,946) | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 108,787 | | | |
L
|
| | | | | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | |
G
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (1) | | | |
J
|
| | | | | | |
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, As Converted) |
| |
IFRS Policy and
Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Class B ordinary shares
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | 0 | | | |
I
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (1) | | | |
J
|
| | | | | | |
Other capital reserves
|
| | | | 93,896 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 93,896 | | |
Additional paid-in capital
|
| | | | — | | | | | | 14,172 | | | | | | (14,172) | | | | | | — | | | | | | | | | — | | |
Accumulated loss
|
| | | | (416,575) | | | | | | (9,956) | | | | | | — | | | | | | (33,619) | | | |
E
|
| | | | (552,784) | | |
| | | | | | | | | | | | | | | | | | | | | | | (7,761) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 23,914 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (108,787) | | | |
L
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | (119) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (119) | | |
Shareholders’ Equity
|
| | | | 61,364 | | | | | | 4,217 | | | | | | — | | | | | | 406,304 | | | | | | | | | 471,885 | | |
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to redemption
|
| | | | — | | | | | | 274,344 | | | | | | (274,344) | | | | | | — | | | | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial liabilities
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 25 | | |
Lease liabilities
|
| | | | 10,064 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 10,064 | | |
Provisions
|
| | | | 484 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 484 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 26,595 | | | | | | — | | | | | | — | | | | | | | | | 26,595 | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 11,201 | | | | | | — | | | | | | (11,201) | | | |
D
|
| | | | — | | |
Common stock subject to possible redemptions
|
| | | | — | | | | | | | | | | | | 274,344 | | | | | | (206,931) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (67,413) | | | |
G
|
| | | | | | |
Non-current liabilities
|
| | | | 10,573 | | | | | | 37,796 | | | | | | 274,344 | | | | | | (285,545) | | | | | | | | | 37,168 | | |
Accounts payable
|
| | | | — | | | | | | 289 | | | | | | (289) | | | | | | — | | | | | | | | | — | | |
Accrued expenses
|
| | | | — | | | | | | 4,211 | | | | | | (4,211) | | | | | | — | | | | | | | | | — | | |
Other financial liabilities
|
| | | | 9,391 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 9,391 | | |
Lease liabilities
|
| | | | 1,915 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,915 | | |
Provisions
|
| | | | 146 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 146 | | |
Income tax payable
|
| | | | 224 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 224 | | |
Convertible loans
|
| | | | 1,986 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,986 | | |
Trade and other payables
|
| | | | 20,764 | | | | | | — | | | | | | 289 | | | | | | (7,077) | | | |
E
|
| | | | 13,976 | | |
Other non-financial liabilities
|
| | | | 6,193 | | | | | | — | | | | | | 4,211 | | | | | | (4,202) | | | |
E
|
| | | | 6,202 | | |
Current liabilities
|
| | | | 40,619 | | | | | | 4,500 | | | | | | — | | | | | | (11,279) | | | | | | | | | 33,840 | | |
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
| | | € | 112,556 | | | | | € | 320,857 | | | | | € | — | | | | | € | 109,480 | | | | | | | | € | 542,893 | | |
|
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, As Converted) |
| |
IFRS Policy
and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Revenue
|
| | | € | 47 | | | | | € | — | | | | | € | — | | | | | € | — | | | | | | | | € | 47 | | |
Cost of sales
|
| | | | (11) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (11) | | |
Gross Profit
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 36 | | |
Research and development expenses
|
| | | | (58,762) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (58,762) | | |
General and administrative expenses
|
| | | | (38,718) | | | | | | (5,546) | | | | | | (135) | | | | | | 135 | | | |
DD
|
| | | | (44,264) | | |
Administrative fee – related party
|
| | | | — | | | | | | (135) | | | | | | 135 | | | | | | — | | | | | | | | | — | | |
Selling expenses
|
| | | | (6,376) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (6,376) | | |
Other income
|
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 153 | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | 24,861 | | | | | | — | | | | | | — | | | | | | | | | 24,861 | | |
Income earned on investments in Trust Account
|
| | | | — | | | | | | 64 | | | | | | — | | | | | | (64) | | | |
AA
|
| | | | — | | |
Other expenses
|
| | | | (126) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (126) | | |
Operating loss
|
| | | | (103,793) | | | | | | 19,244 | | | | | | — | | | | | | 71 | | | | | | | | | (84,478) | | |
Finance income
|
| | | | 6,810 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 6,810 | | |
Finance expenses
|
| | | | (13,094) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (13,094) | | |
Financial result
|
| | | | (6,284) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (6,284) | | |
Share of income/(loss) of an associate
|
| | | | (201) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (201) | | |
Loss before income tax
|
| | | | (110,278) | | | | | | 19,244 | | | | | | — | | | | | | 71 | | | | | | | | | (90,963) | | |
Income tax expense
|
| | | | (199) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (199) | | |
Net loss for the period
|
| | | | (110,477) | | | | | | 19,244 | | | | | | — | | | | | | 71 | | | | | | | | | (91,162) | | |
Pro forma weighted average common shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285,282,977 | | |
Pro forma net loss per share – basic and
diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | € | (0.32) | | |
| | |
For the Year Ended
December 31, 2020 |
| |
For the Period from
August 7, 2020 (inception) through December 31, 2020 |
| | | | | | | | | | | | | | | | |
For the Year Ended
December 31, 2020 |
| |||||||||
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, Restated, As Converted) |
| |
IFRS Policy and
Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Revenue
|
| | | € | 97 | | | | | € | — | | | | | € | — | | | | | € | — | | | | | | | | € | 97 | | |
Cost of sales
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (10) | | |
Gross Profit
|
| | | | 87 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 87 | | |
Research and development
expenses |
| | | | (90,345) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (90,345) | | |
General and
administrative expenses |
| | | | (35,406) | | | | | | (289) | | | | | | (25) | | | | | | (19,662) | | | |
BB
|
| | | | (171,905) | | |
| | | | | | | | | | | | | | | | | | | | | | | (7,761) | | | |
CC
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 25 | | | |
DD
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (108,787) | | | |
EE
|
| | | | | | |
Administrative fee – related
party |
| | | | — | | | | | | (25) | | | | | | 25 | | | | | | — | | | | | | | | | — | | |
Selling expenses
|
| | | | (15,272) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (15,272) | | |
Other income
|
| | | | 2,346 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,346 | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | (28,365) | | | | | | — | | | | | | — | | | | | | | | | (28,365) | | |
Offering costs – derivative
warrant liabilities |
| | | | — | | | | | | (841) | | | | | | — | | | | | | — | | | | | | | | | (841) | | |
Income earned on investments in Trust Account
|
| | | | — | | | | | | 67 | | | | | | — | | | | | | (67) | | | |
AA
|
| | | | — | | |
Other expenses
|
| | | | (130) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (130) | | |
Operating loss
|
| | | | (138,720) | | | | | | (29,453) | | | | | | — | | | | | | (136,252) | | | | | | | | | (304,425) | | |
Finance income
|
| | | | 80 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 80 | | |
Finance expenses
|
| | | | (49,741) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (49,741) | | |
Financial result
|
| | | | (49,661) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (49,661) | | |
Loss before income tax
|
| | | | (188,381) | | | | | | (29,453) | | | | | | — | | | | | | (136,252) | | | | | | | | | (354,086) | | |
Income tax expense
|
| | | | (46) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (46) | | |
Net loss for the period
|
| | | | (188,427) | | | | | | (29,453) | | | | | | — | | | | | | (136,252) | | | | | | | | | (354,132) | | |
Pro forma weighted
average common shares outstanding – basic and diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285,282,977 | | |
Pro forma net loss per share — basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | € | (1.24) | | |
Qell transaction costs
|
| |
Transaction
accounting adjustment |
| |
Amounts
|
| ||||||
| | | | | | | | |
(in thousands)
|
| |||
PIPE Financing fees
|
| | |
|
(E)
|
| | | | € | 4,655 | | |
Transaction costs not eligible for capitalization(1)
|
| |
(E), (H), (L), (EE)
|
| | | | 13,957 | | | |||
Transaction costs paid or accrued as of June 30, 2021
|
| | |
|
(E)
|
| | | | | 5,222 | | |
Total Qell transaction costs
|
| | | | | | | | | € | 23,834 | | |
Lilium GmbH transaction costs
|
| |
Transaction
accounting adjustments |
| |
Amounts
|
| ||||||
| | | | | | | | |
(in thousands)
|
| |||
Capitalized equity issuance costs(2)
|
| | |
|
(E)
|
| | | | € | 2,326 | | |
Transaction costs not eligible for capitalization
|
| |
(E), (BB)
|
| | | | 19,662 | | | |||
Transaction costs paid or accrued as of June 30, 2021
|
| | |
|
(E)
|
| | | | | 13,365 | | |
Total Lilium GmbH transaction costs
|
| | | | | | | | | € | 35,353 | | |
| | |
For the Six
Months Ended June 30, 2021 |
| |
For the
Year Ended December 31, 2020 |
| ||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||
Pro forma net loss
|
| | | € | (91,162) | | | | | € | (354,132) | | |
Weighted average shares outstanding – basic and diluted
|
| | | | 285,282,977 | | | | | | 285,282,977 | | |
Net loss per share – basic and diluted(1)
|
| | | € | (0.32) | | | | | € | (1.24) | | |
Weighted average shares outstanding – basic and diluted: | | | | | | | | | | | | | |
Lilium GmbH shareholders(2)
|
| | | | 219,202,016 | | | | | | 219,202,016 | | |
Qell public shareholders
|
| | | | 13,422,406 | | | | | | 13,422,406 | | |
Qell sponsor(3)
|
| | | | 7,658,555 | | | | | | 7,658,555 | | |
PIPE Investors
|
| | | | 45,000,000 | | | | | | 45,000,000 | | |
Total | | | | | 285,282,977 | | | | | | 285,282,977 | | |
| | |
Six Months Ended June 30,
|
| |
Change
|
| ||||||||||||||||||
in € thousands, except percentages
|
| |
2021
|
| |
2020
|
| |
€
|
| |
%
|
| ||||||||||||
Revenue
|
| | | | 47 | | | | | | 97 | | | | | | (50) | | | | | | (52)% | | |
Cost of sales
|
| | | | (11) | | | | | | (10) | | | | | | (1) | | | | | | 10% | | |
Gross profit
|
| | | | 36 | | | | | | 87 | | | | | | (51) | | | | | | (59)% | | |
Research and development expenses
|
| | | | (58,762) | | | | | | (27,639) | | | | | | (31,123) | | | | | | 113% | | |
General and administrative expenses
|
| | | | (38,718) | | | | | | (10,804) | | | | | | (27,914) | | | | | | 258% | | |
Selling Expenses
|
| | | | (6,376) | | | | | | (3,487) | | | | | | (2,889) | | | | | | 83% | | |
Other income
|
| | | | 153 | | | | | | 2,034 | | | | | | (1,881) | | | | | | (92)% | | |
Other expenses
|
| | | | (126) | | | | | | (51) | | | | | | (75) | | | | | | 147% | | |
Operating loss
|
| | | | (103,793) | | | | | | (39,860) | | | | | | (63,933) | | | | | | 160% | | |
Finance income
|
| | | | 6,810 | | | | | | — | | | | | | — | | | | | | — | | |
Finance expenses
|
| | | | (13,094) | | | | | | (3,577) | | | | | | (9,517) | | | | | | 266% | | |
Financial result
|
| | | | (6,284) | | | | | | (3,577) | | | | | | (2,707) | | | | | | (76)% | | |
Share of income / (loss) of an associate
|
| | | | (201) | | | | | | — | | | | | | — | | | | | | — | | |
Loss before income tax
|
| | | | (110,278) | | | | | | (43,437) | | | | | | (66,841) | | | | | | 154% | | |
Income tax expense
|
| | | | (199) | | | | | | (20) | | | | | | (179) | | | | | | 895% | | |
Net loss for the period
|
| | | | (110,477) | | | | | | (43,457) | | | | | | (67,020) | | | | | | 154% | | |
| | |
Year Ended December 31,
|
| |
Change
|
| |||||||||||||||
|
2020
|
| |
2019
|
| | | | | | | |
(%)
|
| ||||||||
Revenue
|
| | | | 97 | | | | | | — | | | | | | 97 | | | |
*n.m.
|
|
Cost of sales
|
| | | | (10) | | | | | | — | | | | | | (10) | | | |
*n.m.
|
|
Gross profit
|
| | | | 87 | | | | | | — | | | | | | 87 | | | |
*n.m.
|
|
Research and development expenses
|
| | | | (90,345) | | | | | | (38,136) | | | | | | (52,209) | | | |
137%
|
|
General and administrative expenses
|
| | | | (35,406) | | | | | | (15,437) | | | | | | (19,969) | | | |
129%
|
|
Selling expenses
|
| | | | (15,272) | | | | | | (4,645) | | | | | | (10,627) | | | |
229%
|
|
Other income
|
| | | | 2,346 | | | | | | 76 | | | | | | 2,270 | | | |
*n.m.
|
|
Other expenses
|
| | | | (130) | | | | | | (58) | | | | | | (72) | | | |
124%
|
|
Operating Loss
|
| | | | (138,720) | | | | | | (58,200) | | | | | | (80,520) | | | |
138%
|
|
Finance income
|
| | | | 80 | | | | | | 518 | | | | | | (438) | | | |
*n.m.
|
|
Finance expenses
|
| | | | (49,741) | | | | | | (5,736) | | | | | | (44,005) | | | |
767%
|
|
Financial result
|
| | | | (49,661) | | | | | | (5,218) | | | | | | (44,443) | | | |
852%
|
|
Loss before income taxes
|
| | | | (188,381) | | | | | | (63,418) | | | | | | (124,963) | | | |
197%
|
|
Income tax expense
|
| | | | (46) | | | | | | (61) | | | | | | 15 | | | |
(25)%
|
|
Net loss for the period
|
| | | | (188,427) | | | | | | (63,479) | | | | | | (124,948) | | | |
197%
|
|
in € thousand
|
| |
Six months
ended June 30, 2021 |
| |
Six months
ended June 30, 2020 |
| ||||||
Net cash (used in) / provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | | (74,912) | | | | | | (30,479) | | |
Investing activities
|
| | | | 34,767 | | | | | | (102,497) | | |
Financing activities
|
| | | | 752 | | | | | | 149,482 | | |
Cash-based changes in cash and cash equivalents
|
| | | | (39,393) | | | | | | 16,506 | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | (15) | | | | | | 31 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (39,408) | | | | | | 16,537 | | |
| | |
Year Ended
December 31 |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash flow from: | | | | | | | | | | | | | |
Operating activities
|
| | | | (77,883) | | | | | | (47,047) | | |
Investing activities
|
| | | | (59,472) | | | | | | (4,797) | | |
Financing activities
|
| | | | 179,955 | | | | | | 64,261 | | |
Net increase in cash and cash equivalents
|
| | | | 42,600 | | | | | | 12,417 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Commercial Leadership Team | | | | | | | |
Daniel Wiegand | | |
36
|
| | Chief Executive Officer | |
Geoffrey Richardson | | |
51
|
| | Chief Financial Officer | |
Board | | | | | | | |
Daniel Wiegand | | |
36
|
| | Executive Director | |
Henri Courpron | | |
58
|
| | Non-executive Director | |
Dr. Thomas Enders | | |
62
|
| | Non-executive Director | |
Barry Engle | | |
57
|
| | Non-executive Director | |
David Neeleman | | |
62
|
| | Non-executive Director | |
Margaret M. Smyth | | |
57
|
| | Non-executive Director | |
Gabrielle Toledano | | |
54
|
| | Non-executive Director | |
David Wallerstein | | |
47
|
| | Non-executive Director | |
Niklas Zennström | | |
55
|
| | Non-executive Director | |
(Euros in thousands)(*)
|
| |
Daniel
Wiegand |
| |
All other
executives |
| ||||||
Periodically-paid remuneration
|
| | | € | 170 | | | | | € | 52.3 | | |
Bonuses
|
| | | | — | | | | | | — | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | |
Additional benefit payments
|
| | | | — | | | | | | — | | |
Total compensation
|
| | | | 170 | | | | | | 52.3 | | |
Beneficiary
|
| |
Grant date
|
| |
Number of shares
subject to stock options outstanding(1) |
| |
Exercise price per stock
option(2) |
| ||||||
Henri Courpron
|
| |
—
|
| | | | — | | | | | | — | | |
Dr. Thomas Enders
|
| |
January 1, 2021
|
| | | | 48,569(3)(7) | | | | | € | 1.00 | | |
| | |
September 1, 2021
|
| | | | 82,853(4)(7) | | | | | € | 1.00 | | |
Barry Engle
|
| |
—
|
| | | | — | | | | | | — | | |
Geoffrey Richardson
|
| |
November 16, 2020
|
| | | | 714,250(5)(7) | | | | | € | 1.00 | | |
| | |
September 13, 2021
|
| | | | 1,374,217(6)(7) | | | | | $ | 28,570 | | |
David Wallerstein
|
| |
—
|
| | | | — | | | | | | — | | |
Daniel Wiegand
|
| |
—
|
| | | | — | | | | | | — | | |
Niklas Zennström
|
| |
—
|
| | | | — | | | | | | — | | |
Gabrielle Toledano
|
| |
—
|
| | | | — | | | | | | — | | |
David Neeleman
|
| |
—
|
| | | | — | | | | | | — | | |
Margaret M. Smyth
|
| |
—
|
| | | | — | | | | | | — | | |
Name and Address of Beneficial
Owners |
| |
Number of
Class A Shares |
| |
% of Class A
Shares |
| |
Number of
Class B Shares |
| |
% of Class B
Shares |
| |
% of Total
Voting Power(1) |
| |||||||||||||||
Henri Courpron
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Dr. Thomas Enders(2)
|
| | | | 171,010 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Barry Engle(3)
|
| | | | 4,211,590 | | | | | | 1.6% | | | | | | — | | | | | | * | | | | | | 1.3% | | |
David Neeleman
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Geoffrey Richardson
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Margaret M. Smyth
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Gabrielle B. Toledano
|
| | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
David Wallerstein(4)
|
| | | | 1,054,233 | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Daniel Wiegand
|
| | | | — | | | | | | * | | | | | | 24,413,065 | | | | | | 100% | | | | | | 22.0% | | |
Niklas Zennström(5)
|
| | | | 40,943,742 | | | | | | 15.8% | | | | | | — | | | | | | * | | | | | | 12.3% | | |
All Directors and Executive Officers as a Group (10 Individuals)
|
| | | | 46,380,575 | | | | | | 17.9% | | | | | | 24,413,065 | | | | | | 100% | | | | | | 34.7% | | |
5% and Greater Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sebastian Born
|
| | | | 18,064,811 | | | | | | 7.0% | | | | | | — | | | | | | * | | | | | | 5.4% | | |
Mattias Meiner
|
| | | | 18,064,811 | | | | | | 7.0% | | | | | | — | | | | | | * | | | | | | 5.4% | | |
Atomico Entities(5)
|
| | | | 40,943,742 | | | | | | 15.8% | | | | | | — | | | | | | * | | | | | | 12.3% | | |
Tencent Mobility (Luxembourg) S.a r.l(6).
|
| | | | 76,196,615 | | | | | | 29.3% | | | | | | — | | | | | | * | | | | | | 22.9% | | |
Scottish Mortgage Investment Trust plc(7)
|
| | | | 17,699,615 | | | | | | 6.8% | | | | | | — | | | | | | * | | | | | | 5.3% | | |
| | |
Class A
Shares Beneficially Owned Prior to the Offering |
| |
Private
Warrants Beneficially Owned Prior to Offering |
| |
Number of
Class A Shares Being Offered |
| |
Number of
Private Warrants Being Offered |
| |
Class A Shares
Beneficially Owned After the Class A Shares are Sold |
| |
Private Warrants
Beneficially Owned After the Warrants are Sold |
| ||||||||||||||||||||||||||||||
Name of Selling
Securityholder |
| |
Shares
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
Dr. Thomas Enders
|
| | | | 171,010(1) | | | | | | — | | | | | | 279,986(2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Barry Engle(3)
|
| | | | 4,211,590 | | | | | | 3,298,232 | | | | | | 4,211,590 | | | | | | 3,298,232 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Geoffrey Richardson
|
| | | | — | | | | | | — | | | | | | 2,088,467(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David Wallerstein and Jun
Yu Living Trust(5) |
| | | | 1,054,233 | | | | | | — | | | | | | 1,054,233 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Daniel Wiegand(6)
|
| | | | 24,413,065 | | | | | | — | | | | | | 24,413,065 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kepos Alpha Master Fund L.P.(7)
|
| | | | 993,933 | | | | | | — | | | | | | 920,600 | | | | | | — | | | | | | 73,333 | | | | | | * | | | | | | — | | | | | | — | | |
Kepos Carbon Transition
Master Fund L.P.(8) |
| | | | 113,933 | | | | | | — | | | | | | 79,400 | | | | | | — | | | | | | 34,533 | | | | | | * | | | | | | — | | | | | | — | | |
NewGen Alternative Income Fund(9)
|
| | | | 312,900 | | | | | | — | | | | | | 312,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
NewGen Equity Long/Short Fund(9)
|
| | | | 687,100 | | | | | | — | | | | | | 687,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TIG Arbitrage Associates
Master Fund, L.P.(10) |
| | | | 125,777 | | | | | | — | | | | | | 125,777 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TIG Arbitrage Enhanced
Master Fund, L.P.(10) |
| | | | 959,990 | | | | | | — | | | | | | 959,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PM Manager Fund, SPC – Segregated Portfolio 14(10)
|
| | | | 554,233 | | | | | | — | | | | | | 554,233 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alyeska Master Fund, L.P.(11)
|
| | | | 620,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | 120,000 | | | | | | * | | | | | | — | | | | | | — | | |
Atlas Point Energy Infrastructure Fund, LLC(12)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FII Institute(13)
|
| | | | 200,000 | | | | | | — | | | | | | 200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CVI Investments, Inc.(14)
|
| | | | 824,300 | | | | | | — | | | | | | 390,000 | | | | | | — | | | | | | 434,300 | | | | | | * | | | | | | — | | | | | | — | | |
Honeywell International Inc.(15)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tech Opportunities LLC(16)
|
| | | | 500,000 | | | | | | — | | | | | | 500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marshall Wace
Investment Strategies – Eureka Fund(17) |
| | | | 388,967 | | | | | | — | | | | | | 232,825 | | | | | | — | | | | | | 156,142 | | | | | | * | | | | | | — | | | | | | — | | |
Marshall Wace
Investment Strategies – Market Neutral TOPS Fund(18) |
| | | | 143,672 | | | | | | — | | | | | | 135,278 | | | | | | — | | | | | | 8,394 | | | | | | * | | | | | | — | | | | | | — | | |
Marshall Wace
Investment Strategies – Systematic Alpha Plus Fund(19) |
| | | | 55,209 | | | | | | — | | | | | | 52,070 | | | | | | — | | | | | | 3,139 | | | | | | * | | | | | | — | | | | | | — | | |
Marshall Wace
Investment Strategies – TOPS Fund(20) |
| | | | 84,452 | | | | | | — | | | | | | 79,827 | | | | | | — | | | | | | 4,625 | | | | | | * | | | | | | — | | | | | | — | | |
Melqart Opportunities Master Fund Limited(21)
|
| | | | 1,000,000 | | | | | | — | | | | | | 1,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Palantir Technologies Inc.(22)
|
| | | | 4,100,000 | | | | | | — | | | | | | 4,100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Class A
Shares Beneficially Owned Prior to the Offering |
| |
Private
Warrants Beneficially Owned Prior to Offering |
| |
Number of
Class A Shares Being Offered |
| |
Number of
Private Warrants Being Offered |
| |
Class A Shares
Beneficially Owned After the Class A Shares are Sold |
| |
Private Warrants
Beneficially Owned After the Warrants are Sold |
| ||||||||||||||||||||||||||||||
Name of Selling
Securityholder |
| |
Shares
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
TLP ONE LLC(23)
|
| | | | 170,000 | | | | | | | | | | | | 170,000 | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
BlackRock, Inc.(24)
|
| | | | 4,000,000 | | | | | | — | | | | | | 4,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Atomico IV, L.P. (25)
|
| | | | 33,419,323 | | | | | | — | | | | | | 33,419,323 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Atomico IV (Guernsey), L.P.(25)
|
| | | | 7,524,419 | | | | | | — | | | | | | 7,524,419 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Scottish Mortgage
Investment Trust plc(26) |
| | | | 17,699,615 | | | | | | — | | | | | | 10,000,000 | | | | | | — | | | | | | 7,699,615 | | | | | | 2.7% | | | | | | — | | | | | | — | | |
Ferrovial, S.A.(27)
|
| | | | 1,500,000 | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
LGT Global Invest Limited(28)
|
| | | | 8,808,206 | | | | | | — | | | | | | 8,808,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lightrock Growth Fund I
S.A., SICAV-RAIF(29) |
| | | | 6,982,558 | | | | | | — | | | | | | 6,982,558 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stiftung Fürst
Liechtenstein III(30) |
| | | | 2,500,000 | | | | | | — | | | | | | 2,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Tencent Mobility
(Luxembourg) S.à r.l(31) |
| | | | 76,196,615 | | | | | | — | | | | | | 76,196,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stichting JSOP(32)
|
| | | | 879,691 | | | | | | — | | | | | | 879,691 | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Engle Family 2020 Grantor Retained Annuity Trust(33)
|
| | | | 2,740,072 | | | | | | — | | | | | | 2,740,072 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sam Gabbita(34)
|
| | | | 1,539,093 | | | | | | 534,848 | | | | | | 1,539,093 | | | | | | 534,848 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Joseph Walker(35)
|
| | | | 697,960 | | | | | | 356,566 | | | | | | 697,960 | | | | | | 356,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ellen G. Adams Family
2020 Grantor Retained Annuity Trust(36) |
| | | | 157,167 | | | | | | — | | | | | | 157,167 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Steven R. Adams(37)
|
| | | | 205,343 | | | | | | 178,283 | | | | | | 205,343 | | | | | | 178,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathleen Ligocki(38)
|
| | | | 362,510 | | | | | | 178,283 | | | | | | 362,510 | | | | | | 178,283 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David W. Cozzens Trust established July 10, 2018(39)
|
| | | | 851,247 | | | | | | 499,192 | | | | | | 851,247 | | | | | | 499,192 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
The Susan Lynn Heystee
Revocable Trust established February 7, 2017(40) |
| | | | 322,031 | | | | | | 171,151 | | | | | | 322,031 | | | | | | 171,151 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David W. Cozzens Family
Irrevocable Trust dated December 15, 2020(41) |
| | | | 88,013 | | | | | | — | | | | | | 88,013 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Susan L. Heystee Family
Irrevocable Trust established November 11, 2020(42) |
| | | | 80,508 | | | | | | 42,788 | | | | | | 80,508 | | | | | | 42,788 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
David W. Cozzens(43)
|
| | | | 27,060 | | | | | | — | | | | | | 27,060 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ryan Popple(44)
|
| | | | 139,250 | | | | | | 35,657 | | | | | | 139,250 | | | | | | 35,657 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
GCCU V LLC(45)
|
| | | | 1,598,903 | | | | | | 588,333 | | | | | | 1,598,903 | | | | | | 588,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
OC III LVS VIII LP(46)
|
| | | | 1,598,903 | | | | | | 588,333 | | | | | | 1,598,903 | | | | | | 588,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
TOCU XXXVIII LLC(47)
|
| | | | 1,598,905 | | | | | | 588,334 | | | | | | 1,598,905 | | | | | | 588,334 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Azul Linhas Aereas Brasileiras S.A.(48)
|
| | | | 1,800,000 | | | | | | — | | | | | | 1,800,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Amount
|
| |||
SEC Registration Fee
|
| | | $ | 264,738 | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
| | |
Page No.
|
| |||
Audited Consolidated Financial Statements of Lilium GmbH | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Condensed Interim Financial Statements of Lilium GmbH | | | |||||
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
Audited Financial Statements of Qell Acquisition Corp.: | | | | | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
Unaudited Condensed Interim Financial Statements of Qell Acquisition Corp. | | | | | | | |
| | | | F-82 | | | |
| | | | F-83 | | | |
| | | | F-84 | | | |
| | | | F-85 | | | |
| | | | F-86 | | |
|
/s/ Katharina Deni
Wirtschaftsprüfer
(German Public Auditor) |
| |
/s/ Alexander Fiedler
Wirtschaftsprüfer
(German Public Auditor) |
|
in € thousand
|
| |
Note
|
| |
2020
|
| |
2019
|
| ||||||
Revenue
|
| |
[5]
|
| | | | 97 | | | | | | — | | |
Cost of sales
|
| |
[5]
|
| | | | (10) | | | | | | — | | |
Gross profit
|
| | | | | | | 87 | | | | | | — | | |
Research and development expenses
|
| |
[6]
|
| | | | (90,345) | | | | | | (38,136) | | |
General and administrative expenses
|
| |
[7]
|
| | | | (35,406) | | | | | | (15,437) | | |
Selling Expenses
|
| |
[8]
|
| | | | (15,272) | | | | | | (4,645) | | |
Other income
|
| |
[9]
|
| | | | 2,346 | | | | | | 76 | | |
Other expenses
|
| |
[10]
|
| | | | (130) | | | | | | (58) | | |
Operating loss
|
| | | | | | | (138,720) | | | | | | (58,200) | | |
Finance income
|
| |
[11]
|
| | | | 80 | | | | | | 518 | | |
Finance expenses
|
| |
[11]
|
| | | | (49,741) | | | | | | (5,736) | | |
Financial result
|
| |
[11]
|
| | |
|
(49,661)
|
| | | |
|
(5,218)
|
| |
Loss before income tax
|
| | | | | | | (188,381) | | | | | | (63,418) | | |
Income tax expense
|
| |
[12]
|
| | | | (46) | | | | | | (61) | | |
Net loss for the period
|
| | | | | | | (188,427) | | | | | | (63,479) | | |
in € thousand
|
| |
Note
|
| |
2020
|
| |
2019
|
| ||||||
Other comprehensive income that may be reclassified to profit or loss
|
| | | | | | | 36 | | | | | | 3 | | |
Exchange differences on translation of foreign business units
|
| | | | | | | 36 | | | | | | 3 | | |
Income taxes
|
| | | | | | | — | | | | | | — | | |
Items that will not be subsequently reclassified to profit or loss
|
| | | | | | | (44) | | | | | | (114) | | |
Remeasurement of defined pension benefit obligation
|
| |
[23]
|
| | | | (44) | | | | | | (114) | | |
Income taxes
|
| | | | | | | — | | | | | | — | | |
Other comprehensive income (loss)
|
| | | | | | | (8) | | | | | | (111) | | |
Total consolidated comprehensive loss for the reporting period
|
| | | | | | | (188,435) | | | | | | (63,590) | | |
Loss per share (basic and diluted) in €
|
| |
[13]
|
| | | | (2,771) | | | | | | (1,072) | | |
in € thousand
|
| |
Note
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Intangible assets
|
| |
[14]
|
| | | | 1,372 | | | | | | 842 | | | | | | 585 | | |
Property, plant and equipment
|
| |
[15, 16]
|
| | | | 22,715 | | | | | | 14,700 | | | | | | 9,908 | | |
Financial assets
|
| |
[17]
|
| | | | 2,112 | | | | | | 918 | | | | | | 200 | | |
Non-financial assets
|
| |
[18]
|
| | | | 153 | | | | | | 96 | | | | | | 68 | | |
Non-current assets
|
| | | | | | | 26,352 | | | | | | 16,556 | | | | | | 10,761 | | |
Other financial assets
|
| |
[17]
|
| | | | 50,676 | | | | | | 4 | | | | | | 20 | | |
Non-financial assets
|
| |
[18]
|
| | | | 5,774 | | | | | | 1,722 | | | | | | 1,820 | | |
Cash and cash equivalents
|
| | | | | | | 102,144 | | | | | | 59,571 | | | | | | 47,139 | | |
Current assets
|
| | | | | | | 158,594 | | | | | | 61,297 | | | | | | 48,979 | | |
Total Assets
|
| | | | | | | 184,946 | | | | | | 77,853 | | | | | | 59,740 | | |
EQUITY AND LIABILITIES
|
| | | | | | | | | | | | | | | | | | | | | |
Subscribed capital
|
| |
[19]
|
| | | | 69 | | | | | | 54 | | | | | | 54 | | |
Share premium
|
| |
[19]
|
| | | | 253,815 | | | | | | 89,660 | | | | | | 89,660 | | |
Other capital reserves
|
| |
[19]
|
| | | | 110,055 | | | | | | 3,981 | | | | | | — | | |
Treasury shares
|
| |
[19]
|
| | | | 0 | | | | | | — | | | | | | — | | |
Accumulated loss
|
| |
[19]
|
| | | | (306,098) | | | | | | (117,672) | | | | | | (54,192) | | |
Accumulated other comprehensive income (loss)
|
| |
[19]
|
| | | | (119) | | | | | | (111) | | | | | | — | | |
Equity | | | | | | | | 57,722 | | | | | | (24,088) | | | | | | 35,522 | | |
Other financial liabilities
|
| |
[21]
|
| | | | 27 | | | | | | 0 | | | | | | — | | |
Lease liabilities
|
| |
[16]
|
| | | | 9,505 | | | | | | 7,629 | | | | | | 6,331 | | |
Share-based payment liability
|
| |
[20]
|
| | | | — | | | | | | 21,083 | | | | | | 13,203 | | |
Provisions
|
| |
[22, 23]
|
| | | | 411 | | | | | | 289 | | | | | | 85 | | |
Non-current liabilities
|
| | | | | | | 9,943 | | | | | | 29,001 | | | | | | 19,619 | | |
Other financial liabilities
|
| |
[21]
|
| | | | 21 | | | | | | 25 | | | | | | 37 | | |
Lease liabilities
|
| |
[16]
|
| | | | 1,613 | | | | | | 1,086 | | | | | | 705 | | |
Provisions
|
| |
[22]
|
| | | | 80 | | | | | | — | | | | | | — | | |
Income tax payable
|
| |
[12]
|
| | | | 43 | | | | | | 86 | | | | | | 29 | | |
Convertible loans
|
| |
[21]
|
| | | | 99,235 | | | | | | 66,353 | | | | | | — | | |
Trade and other payables
|
| |
[24]
|
| | | | 11,092 | | | | | | 2,795 | | | | | | 2,651 | | |
Other non-financial liabilities
|
| |
[25]
|
| | | | 5,197 | | | | | | 2,595 | | | | | | 1,177 | | |
Current liabilities
|
| | | | | | | 117,281 | | | | | | 72,940 | | | | | | 4,599 | | |
Total Equity and Liabilities
|
| | | | | | | 184,946 | | | | | | 77,853 | | | | | | 59,740 | | |
| | |
Note
|
| |
Subscribed
capital |
| |
Share
premium* |
| |
Other
capital reserves |
| |
Treasury
shares |
| |
Accumulated
loss |
| |
Accumulated other comprehensive income
|
| |
Total
Equity |
| |||||||||||||||||||||||||||||||||
in € thousand
|
| |
Currency
translation reserve |
| |
Income
taxes relating to other components of equity |
| |
Remeasurement
of defined pension benefit obligation |
| ||||||||||||||||||||||||||||||||||||||||||||||||
January 1, 2019
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,522 | | |
Profit (Loss) for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | |
Other comprehensive income
and expenses |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | (114) | | | | | | (111) | | |
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (63,479) | | | | | | 3 | | | | | | — | | | | | | (114) | | | | | | (63,590) | | |
Convertible loans
|
| |
[19]
|
| | | | — | | | | | | — | | | | | | 3,981 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,981 | | |
Share capital increase
|
| |
[19]
|
| | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | |
December 31, 2019
|
| | | | | |
|
54
|
| | | |
|
89,660
|
| | | |
|
3,981
|
| | | | | — | | | | |
|
(117,671)
|
| | | |
|
3
|
| | | |
|
—
|
| | | |
|
(114)
|
| | | |
|
(24,087)
|
| |
Profit (Loss) for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (188,427) | | | | | | — | | | | | | — | | | | | | — | | | | | | (188,427) | | |
Other comprehensive income
and expenses |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | — | | | | | | (44) | | | | | | (8) | | |
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | (188,427) | | | | | | 36 | | | | | | — | | | | | | (44) | | | | | | (188,435) | | |
Share-based payments
|
| |
[20]
|
| | | | — | | | | | | — | | | | | | 71,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,990 | | |
Convertible loans
|
| |
[19]
|
| | | | 7 | | | | | | 68,116 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
Share buy-back
|
| |
[19]
|
| | | | — | | | | | | (763) | | | | | | — | | | | | | (0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (763) | | |
Share capital increase and capital contributions*
|
| |
[19]
|
| | | | 8 | | | | | | 96,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,810 | | |
December 31, 2020
|
| | | | | | | 69 | | | | | | 253,815 | | | | | | 110,055 | | | | | | (0) | | | | | | (306,098) | | | | | | 39 | | | | | | — | | | | | | (158) | | | | | | 57,722 | | |
in € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Net loss for the period
|
| | | | (188,427) | | | | | | (63,479) | | |
Adjustments to reconcile consolidated net profit (loss) to net cash flows | | | | | | | | | | | | | |
Income tax expense
|
| | | | 46 | | | | | | 61 | | |
Net interest
|
| | | | 34,498 | | | | | | 5,734 | | |
Depreciation and amortisation
|
| | | | 4,159 | | | | | | 2,334 | | |
Expenses for share-based payments
|
| | | | 50,907 | | | | | | 7,880 | | |
Net gains/losses from the disposal of intangibles and PP&E
|
| | | | 74 | | | | | | — | | |
Fair value changes of convertible loans and promissory note
|
| | | | 15,164 | | | | | | (516) | | |
Income tax paid
|
| | | | (89) | | | | | | (5) | | |
Change in provisions
|
| | | | 116 | | | | | | 40 | | |
Working capital adjustments: | | | | | | | | | | | | | |
Changes in trade and other payables
|
| | | | 8,358 | | | | | | 131 | | |
Change in other assets and liabilities
|
| | | | (2,689) | | | | | | 773 | | |
Cash flow from operating activities
|
| | | | (77,883) | | | | | | (47,047) | | |
Purchases of intangible assets, property, plant and equipment
|
| | | | (8,865) | | | | | | (4,797) | | |
Payments for fixed term deposit
|
| | | | (50,000) | | | | | | — | | |
Payments for promissory notes
|
| | | | (630) | | | | | | — | | |
Interest received
|
| | | | 23 | | | | | | 0 | | |
Cash flow from investing activities
|
| | | | (59,472) | | | | | | (4,797) | | |
Proceeds from convertible loans
|
| | | | 85,900 | | | | | | 65,500 | | |
Payments for share buy-back
|
| | | | (763) | | | | | | — | | |
Proceeds from share capital increase and capital contribution
|
| | | | 97,320 | | | | | | 0 | | |
Payment of transaction cost for capital contribution
|
| | | | (503) | | | | | | — | | |
Principal elements of lease payments
|
| | | | (1,439) | | | | | | (854) | | |
Interest paid
|
| | | | (560) | | | | | | (385) | | |
Cash flow from financing activities
|
| | | | 179,955 | | | | | | 64,261 | | |
Cash-based changes in cash and cash equivalents
|
| | | | 42,600 | | | | | | 12,417 | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | (27) | | | | | | 15 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 42,573 | | | | | | 12,432 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 59,571 | | | | | | 47,139 | | |
Cash and cash equivalents at the end of the period
|
| | | | 102,144 | | | | | | 59,571 | | |
| | | | | | | | |
% equity interest owned by
Lilium GmbH |
| |||||||||||||||
Name
|
| |
Country of
incorporation |
| |
Date of
incorporation |
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Lilium Aviation Inc.
|
| | United States | | | July 1, 2020 | | | | | 100.0% | | | | | | | | | | | | | | |
Lilium Schweiz GmbH
|
| | Switzerland | | |
December 8, 2017
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Lilium Aviation UK Ltd.
|
| |
United Kingdom
|
| |
December 20, 2017
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | Germany | | | August 17, 2020 | | | | | 100.0% | | | | | | | | | | | | | | |
| | |
Useful life
|
|
Software
|
| |
2 – 15 years
|
|
Purchased concessions, rights and other intangible assets
|
| |
10 – 20 years
|
|
| | |
Useful life
|
|
Rights to land and buildings including leasehold improvements
|
| |
2 – 9 years
|
|
Technical equipment and machinery
|
| |
3 – 25 years
|
|
Office and other equipment
|
| |
3 – 13 years
|
|
Vehicles
|
| |
5 – 11 years
|
|
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Personnel expenses
|
| | | | 66,726 | | | | | | 26,712 | | |
Professional services
|
| | | | 8,448 | | | | | | 2,472 | | |
Materials
|
| | | | 8,253 | | | | | | 5,012 | | |
Depreciation/amortization
|
| | | | 2,829 | | | | | | 1,404 | | |
Other research and development expenses
|
| | | | 4,089 | | | | | | 2,536 | | |
Total research and development expenses
|
| | | | 90,345 | | | | | | 38,136 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Personnel expenses
|
| | | | 21,339 | | | | | | 8,844 | | |
Professional services
|
| | | | 8,483 | | | | | | 2,615 | | |
Software cost
|
| | | | 1,897 | | | | | | 1,250 | | |
Depreciation/amortization
|
| | | | 1,289 | | | | | | 896 | | |
Other administrative expenses
|
| | | | 2,398 | | | | | | 1,832 | | |
Total administrative expenses
|
| | | | 35,406 | | | | | | 15,437 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Personnel expenses
|
| | | | 13,270 | | | | | | 3,358 | | |
Professional services
|
| | | | 1,196 | | | | | | 327 | | |
Depreciation/amortization
|
| | | | 41 | | | | | | 34 | | |
Other selling expenses
|
| | | | 765 | | | | | | 926 | | |
Total selling expenses
|
| | | | 15,272 | | | | | | 4,645 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Insurance recoveries
|
| | | | 1,906 | | | | | | — | | |
Grants received from the German government
|
| | | | 307 | | | | | | 53 | | |
Income from other grants
|
| | | | 42 | | | | | | — | | |
Other miscellaneous income
|
| | | | 91 | | | | | | 23 | | |
Total other income
|
| | | | 2,346 | | | | | | 76 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Foreign currency losses
|
| | | | 107 | | | | | | 56 | | |
Miscellaneous other items
|
| | | | 23 | | | | | | 2 | | |
Total other expenses
|
| | | | 130 | | | | | | 58 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Finance income
|
| | | | 80 | | | | | | 518 | | |
thereof: fair value changes
|
| | | | 58 | | | | | | 516 | | |
Finance expenses
|
| | | | (49,741) | | | | | | (5,736) | | |
thereof: interest portion of lease payments
|
| | | | (450) | | | | | | (341) | | |
thereof: fair value changes
|
| | | | (15,222) | | | | | | — | | |
thereof: interest on convertible loans
|
| | | | (33,960) | | | | | | (5,350) | | |
Financial result
|
| | | | (49,661) | | | | | | (5,218) | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Profit (Loss) before income tax
|
| | | | (188,381) | | | | | | (63,418) | | |
Income tax rate
|
| | | | 27.55% | | | | | | 27.55% | | |
Expected income taxes on this
|
| | | | 51,899 | | | | | | 17,472 | | |
Effects deriving from differences to the expected tax rate
|
| | | | 54 | | | | | | (3) | | |
Other non-deductible expenses and taxes
|
| | | | (238) | | | | | | (312) | | |
Changes in the realization of deferred tax assets
|
| | | | (22,371) | | | | | | (18,978) | | |
Other
|
| | | | (29,390) | | | | | | 1,760 | | |
Income tax as per statement of operations
|
| | | | (46) | | | | | | (61) | | |
Effective tax rate in %
|
| | | | 0.0% | | | | | | (0.1)% | | |
| | |
Deferred tax assets
|
| |
Deferred tax liabilities
|
| ||||||||||||||||||||||||||||||
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| ||||||||||||||||||
Non-current assets
|
| | | | 206 | | | | | | 338 | | | | | | — | | | | | | 191 | | | | | | 2 | | | | | | 5 | | |
Intangible assets
|
| | | | 203 | | | | | | 336 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Property, plant and equipment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 2 | | | | | | 4 | | |
Financial assets
|
| | | | 3 | | | | | | 2 | | | | | | — | | | | | | 188 | | | | | | — | | | | | | — | | |
Current assets
|
| | | | 1 | | | | | | 23 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 12 | | |
Inventories
|
| | | | 1 | | | | | | 2 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Receivables and other assets
|
| | | | — | | | | | | 21 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
Non-current liabilities
|
| | | | 1 | | | | | | 144 | | | | | | 16 | | | | | | 9 | | | | | | — | | | | | | — | | |
Provisions
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | — | | |
Liabilities
|
| | | | 1 | | | | | | 143 | | | | | | 16 | | | | | | — | | | | | | — | | | | | | — | | |
Current liabilities
|
| | | | 55 | | | | | | 4 | | | | | | — | | | | | | 63 | | | | | | 507 | | | | | | — | | |
Provisions
|
| | | | 0 | | | | | | — | | | | | | — | | | | | | 62 | | | | | | — | | | | | | — | | |
Liabilities
|
| | | | 55 | | | | | | 4 | | | | | | — | | | | | | 1 | | | | | | 507 | | | | | | — | | |
Gross value
|
| | | | 263 | | | | | | 509 | | | | | | 17 | | | | | | 263 | | | | | | 509 | | | | | | 17 | | |
Netting
|
| | | | (263) | | | | | | (509) | | | | | | (17) | | | | | | (263) | | | | | | (509) | | | | | | (17) | | |
Recognition in the statement of financial position
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Corporation tax loss carryforwards
|
| | | | 129,704 | | | | | | 42,056 | | | | | | 41,343 | | |
Trade tax loss carryforwards
|
| | | | 128,889 | | | | | | 41,657 | | | | | | 41,197 | | |
Interest carryforwards
|
| | | | 14,879 | | | | | | 9,555 | | | | | | — | | |
| | |
Deferred tax assets on
|
| |||||||||||||||||||||
In € thousand
|
| |
Temporary
differences |
| |
Tax losses
|
| |
Interest carry
forward |
| |
Total
|
| ||||||||||||
Unrecognized deferred tax assets as of January 1, 2019
|
| | | | 3,834 | | | | | | 11,373 | | | | | | — | | | | | | 15,207 | | |
Addition
|
| | | | 16,479 | | | | | | 167 | | | | | | 2,352 | | | | | | 18,998 | | |
Unrecognized deferred tax assets as of December 31, 2019
|
| | | | 20,313 | | | | | | 11,540 | | | | | | 2,352 | | | | | | 34,205 | | |
Addition
|
| | | | — | | | | | | 24,099 | | | | | | 1,311 | | | | | | 25,410 | | |
Deductions
|
| | | | (3,037) | | | | | | — | | | | | | — | | | | | | (3,037) | | |
Unrecognized deferred tax assets as of December 31, 2020
|
| | | | 17,276 | | | | | | 35,639 | | | | | | 3,663 | | | | | | 56,578 | | |
| | |
2020
|
| |
2019
|
| ||||||
Loss attributed to equity shareholders (in € thousand)
|
| | | | (188,427) | | | | | | (63,479) | | |
Weighted average number of ordinary shares outstanding
|
| | | | 67,992 | | | | | | 59,231 | | |
Basic and diluted EPS (in €)
|
| | | | (2,771) | | | | | | (1,072) | | |
In € thousand
|
| |
Software
|
| |
Purchased concessions,
rights and other intangible assets |
| |
Total
|
| |||||||||
Costs of acquisition | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 1,241 | | | | | | 89 | | | | | | 1,330 | | |
Additions
|
| | | | 1,188 | | | | | | 24 | | | | | | 1,212 | | |
Disposals
|
| | | | (28) | | | | | | (5) | | | | | | (33) | | |
December 31, 2020
|
| | | | 2,401 | | | | | | 108 | | | | | | 2,509 | | |
Accumulated amortization/write downs | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 481 | | | | | | 7 | | | | | | 488 | | |
Amortization
|
| | | | 642 | | | | | | 6 | | | | | | 648 | | |
Impairment
|
| | | | 18 | | | | | | 0 | | | | | | 18 | | |
Disposals
|
| | | | (16) | | | | | | (1) | | | | | | (17) | | |
December 31, 2020
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 760 | | | | | | 82 | | | | | | 842 | | |
December 31, 2020
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
In € thousand
|
| |
Software
|
| |
Purchased concessions,
rights and other intangible assets |
| |
Total
|
| |||||||||
Costs of acquisition | | | | | | | | | | | | | | | | | | | |
January 1, 2019
|
| | | | 738 | | | | | | 58 | | | | | | 796 | | |
Additions
|
| | | | 503 | | | | | | 31 | | | | | | 534 | | |
December 31, 2019
|
| | | | 1,241 | | | | | | 89 | | | | | | 1,330 | | |
Accumulated amortization/write downs | | | | | | | | | | | | | | | | | | | |
January 1, 2019
|
| | | | 206 | | | | | | 5 | | | | | | 211 | | |
Amortization
|
| | | | 275 | | | | | | 2 | | | | | | 277 | | |
December 31, 2019
|
| | | | 481 | | | | | | 7 | | | | | | 488 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | |
January 1, 2019
|
| | | | 532 | | | | | | 53 | | | | | | 585 | | |
December 31, 2019
|
| | | | 760 | | | | | | 82 | | | | | | 842 | | |
In € thousand
|
| |
Rights to land
and buildings and leasehold improvements |
| |
Vehicles
|
| |
Technical
equipment and machinery |
| |
Office and
other equipment |
| |
Assets
under construction |
| |
Total
|
| ||||||||||||||||||
Costs of acquisition or construction: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 10,272 | | | | | | 109 | | | | | | 2,626 | | | | | | 3,736 | | | | | | 634 | | | | | | 17,377 | | |
Additions
|
| | | | 4,795 | | | | | | 51 | | | | | | 1,268 | | | | | | 1,873 | | | | | | 3,479 | | | | | | 11,466 | | |
Disposals
|
| | | | — | | | | | | — | | | | | | (37) | | | | | | (43) | | | | | | — | | | | | | (80) | | |
Transfers
|
| | | | 607 | | | | | | — | | | | | | 2,338 | | | | | | 24 | | | | | | (2,969) | | | | | | — | | |
Indexation impact
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
December 31, 2020
|
| | | | 15,774 | | | | | | 160 | | | | | | 6,195 | | | | | | 5,590 | | | | | | 1,144 | | | | | | 28,863 | | |
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 1,170 | | | | | | 6 | | | | | | 236 | | | | | | 1,265 | | | | | | — | | | | | | 2,677 | | |
Depreciation
|
| | | | 1,887 | | | | | | 34 | | | | | | 408 | | | | | | 1,164 | | | | | | — | | | | | | 3,493 | | |
Disposals
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | (18) | | | | | | — | | | | | | (22) | | |
December 31, 2020
|
| | | | 3,057 | | | | | | 40 | | | | | | 640 | | | | | | 2,411 | | | | | | — | | | | | | 6,148 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 9,102 | | | | | | 103 | | | | | | 2,390 | | | | | | 2,471 | | | | | | 634 | | | | | | 14,700 | | |
December 31, 2020
|
| | | | 12,717 | | | | | | 120 | | | | | | 5,555 | | | | | | 3,179 | | | | | | 1,144 | | | | | | 22,715 | | |
In € thousand
|
| |
Rights to land
and buildings and leasehold improvements |
| |
Vehicles
|
| |
Technical
equipment and machinery |
| |
Office and
other equipment |
| |
Assets
under construction |
| |
Total
|
| ||||||||||||||||||
Costs of acquisition or construction: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2019
|
| | | | 7,631 | | | | | | 18 | | | | | | 366 | | | | | | 2,162 | | | | | | 351 | | | | | | 10,528 | | |
Additions
|
| | | | 2,667 | | | | | | 91 | | | | | | 969 | | | | | | 1,435 | | | | | | 1,687 | | | | | | 6,849 | | |
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Transfers
|
| | | | (26) | | | | | | — | | | | | | 1,291 | | | | | | 139 | | | | | | (1,404) | | | | | | — | | |
December 31, 2019
|
| | | | 10,272 | | | | | | 109 | | | | | | 2,626 | | | | | | 3,736 | | | | | | 634 | | | | | | 17,377 | | |
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2019
|
| | | | 42 | | | | | | 1 | | | | | | 68 | | | | | | 509 | | | | | | — | | | | | | 620 | | |
Depreciation
|
| | | | 1,128 | | | | | | 5 | | | | | | 168 | | | | | | 756 | | | | | | — | | | | | | 2,057 | | |
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
December 31, 2019
|
| | | | 1,170 | | | | | | 6 | | | | | | 236 | | | | | | 1,265 | | | | | | — | | | | | | 2,677 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2019
|
| | | | 7,589 | | | | | | 17 | | | | | | 298 | | | | | | 1,653 | | | | | | 351 | | | | | | 9,908 | | |
December 31, 2019
|
| | | | 9,102 | | | | | | 103 | | | | | | 2,390 | | | | | | 2,471 | | | | | | 634 | | | | | | 14,700 | | |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Germany
|
| | | | 11,723 | | | | | | 6,004 | | | | | | 2,807 | | |
United Kingdom
|
| | | | 38 | | | | | | 9 | | | | | | — | | |
United States
|
| | | | 10 | | | | | | — | | | | | | — | | |
Switzerland
|
| | | | 3 | | | | | | — | | | | | | — | | |
Total property, plant and equipment
|
| | | | 11,774 | | | | | | 6,013 | | | | | | 2,807 | | |
In € thousand
|
| |
Rights to
buildings |
| |
Vehicles
|
| |
Technical
equipment and machinery |
| |
Office
and other equipment |
| |
Total
|
| |||||||||||||||
January 1, 2019
|
| | | | 7,076 | | | | | | 3 | | | | | | — | | | | | | 22 | | | | | | 7,101 | | |
Additions to right-of-use assets
|
| | | | 1,961 | | | | | | 89 | | | | | | 503 | | | | | | 46 | | | | | | 2,599 | | |
Depreciation
|
| | | | (984) | | | | | | (4) | | | | | | (7) | | | | | | (18) | | | | | | (1,013) | | |
December 31, 2019
|
| | | | 8,053 | | | | | | 88 | | | | | | 496 | | | | | | 50 | | | | | | 8,687 | | |
Additions to right-of-use assets
|
| | | | 3,757 | | | | | | 20 | | | | | | — | | | | | | 8 | | | | | | 3,785 | | |
Depreciation
|
| | | | (1,535) | | | | | | (31) | | | | | | (35) | | | | | | (30) | | | | | | (1,631) | | |
Indexation impact
|
| | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
December 31, 2020
|
| | | | 10,375 | | | | | | 77 | | | | | | 461 | | | | | | 28 | | | | | | 10,941 | | |
In € thousand
|
| |
Lease Liability
|
| |||
January 1, 2019
|
| | | | 7,036 | | |
Additions
|
| | | | 2,533 | | |
Interest
|
| | | | 341 | | |
Payments
|
| | | | (1,195) | | |
December 31, 2019
|
| | | | 8,715 | | |
Additions
|
| | | | 3,742 | | |
Interest
|
| | | | 450 | | |
Payments
|
| | | | (1,889) | | |
Indexation impact
|
| | | | 100 | | |
December 31, 2020
|
| | | | 11,118 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Depreciation of right of-use-assets
|
| | | | 1,631 | | | | | | 1,013 | | |
Interest expense on lease liabilities
|
| | | | 450 | | | | | | 341 | | |
Short-term lease expenses
|
| | | | 108 | | | | | | 138 | | |
Lease expenses for low-value assets
|
| | | | 80 | | | | | | 75 | | |
Total amount recognized in expense
|
| | | | 2,269 | | | | | | 1,567 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Fixed lease payments
|
| | | | 154 | | | | | | 37 | | |
Variable lease payments
|
| | | | 1,735 | | | | | | 1,158 | | |
Total amount of lease payments
|
| | | | 1,889 | | | | | | 1,195 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Principal paid
|
| | | | 1,439 | | | | | | 854 | | |
Interest paid
|
| | | | 450 | | | | | | 341 | | |
Short term and low value leases
|
| | | | 188 | | | | | | 213 | | |
Total amount paid
|
| | | | 2,077 | | | | | | 1,408 | | |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Security deposits
|
| | | | 2,096 | | | | | | 906 | | | | | | 189 | | |
Miscellaneous other non-current financial assets
|
| | | | 16 | | | | | | 12 | | | | | | 11 | | |
Total non-current financial assets
|
| | | | 2,112 | | | | | | 918 | | | | | | 200 | | |
Fixed term deposit
|
| | | | 50,000 | | | | | | — | | | | | | — | | |
Promissory notes
|
| | | | 676 | | | | | | — | | | | | | — | | |
Miscellaneous other current financial assets
|
| | | | — | | | | | | 4 | | | | | | 20 | | |
Total current other financial assets
|
| | | | 50,676 | | | | | | 4 | | | | | | 20 | | |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Prepaid expenses
|
| | | | 153 | | | | | | 96 | | | | | | 68 | | |
Total non-current non-financial assets
|
| | | | 153 | | | | | | 96 | | | | | | 68 | | |
Value added tax claims
|
| | | | 3,420 | | | | | | 741 | | | | | | 1,293 | | |
Prepaid expenses
|
| | | | 1,284 | | | | | | 748 | | | | | | 468 | | |
Miscellaneous other current non-financial assets
|
| | | | 1,070 | | | | | | 233 | | | | | | 59 | | |
Total current non-financial assets
|
| | | | 5,774 | | | | | | 1,722 | | | | | | 1,820 | | |
Total non-financial assets
|
| | | | 5,927 | | | | | | 1,818 | | | | | | 1,888 | | |
(in units)
|
| |
Common
shares |
| |
Seed
shares |
| |
Series A
|
| |
Series B1
|
| |
Series B2
|
| |
Total
|
| ||||||||||||||||||
Issued and outstanding as of January 1, 2019
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 13,729 | | | | | | — | | | | | | 53,883 | | |
Issued Series B1 shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 373 | | | | | | — | | | | | | 373 | | |
Issued and outstanding as of December 31, 2019
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | — | | | | | | 54,256 | | |
Treasury shares
|
| | | | (72) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (72) | | |
Issued Series B2 shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,847 | | | | | | 14,847 | | |
Outstanding as of December 31, 2020
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,031 | | |
Issued as of December 31, 2020
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,103 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Expense arising from equity-settled share-based payments
|
| | | | — | | | | | | — | | |
Expense arising from cash-settled share-based payments
|
| | | | 50,316 | | | | | | 7,880 | | |
(in units)
|
| |
2020
Number of options |
| |
2020
WAEP |
| |
2019
Number of options |
| |
2019
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | — | | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| |
Transferred from cash-settled
|
| | | | 4,887 | | | | | | 1 | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | | | 4,887 | | | | | | 1 | | | | | | — | | | | | | — | | |
(in units)
|
| |
2020
Number of options |
| |
2020
WAEP |
| |
2019
Number of options |
| |
2019
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | 5,108 | | | | | | 1 | | | | | | 3,772 | | | | | | 1 | | |
Granted during the year
|
| | | | 980 | | | | | | 1 | | | | | | 1,467 | | | | | | 1 | | |
Forfeited during the year
|
| | | | (379) | | | | | | 1 | | | | | | (131) | | | | | | 1 | | |
Transferred to Equity-settled
|
| | | | (4,887) | | | | | | 1 | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | | | 822 | | | | | | 1 | | | | | | 5,108 | | | | | | 1 | | |
| | |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Discount for lack of marketability
|
| | | | 5% | | | | | | 10% | | | | | | 10% | | |
Expected volatility (%)
|
| | | | 154% | | | | | | 116% | | | | | | 101% | | |
Probability of direct IPO
|
| | | | 0% | | | | | | 50% | | | | | | 60% | | |
Probability of indirect IPO
|
| | | | 60% | | | | | | 0% | | | | | | 0% | | |
Probability of other scenarios
|
| | | | 40% | | | | | | 50% | | | | | | 40% | | |
in € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Other non-current financial liabilities
|
| | | | 27 | | | | | | — | | | | | | — | | |
Other current financial liabilities
|
| | | | 21 | | | | | | 25 | | | | | | 37 | | |
Convertible loans – host
|
| | | | 84,287 | | | | | | 66,353 | | | | | | n/a | | |
Convertible loans – embedded derivative
|
| | | | 14,948 | | | | | | — | | | | | | n/a | | |
Convertible loans
|
| | | | 99,235 | | | | | | 66,353 | | | | | | n/a | | |
in € thousand
March 11, 2020 |
| |
Fair value
host contract |
| |
Effect on
capital contribution |
| ||||||
Base
|
| | | | 52,090 | | | | | | | | |
Conversion 1 year later
|
| | | | 43,678 | | | | | | 8,412 | | |
Conversion 1 year earlier
|
| | | | 61,582 | | | | | | (9,492) | | |
in € thousand
March 11, 2020 |
| |
Fair value
host contract |
| |
Effect on
capital contribution |
| ||||||
Base
|
| | | | 52,090 | | | | | | | | |
credit spread +10%
|
| | | | 49,558 | | | | | | 2,532 | | |
credit spread -10%
|
| | | | 54,819 | | | | | | (2,730) | | |
In € thousand
|
| |
12/31/2019
|
| |
Additions
|
| |
Unwinding
of discount and changes in discount rate |
| |
12/31/2020
|
| ||||||||||||
Provision for asset retirement obligations
|
| | | | 124 | | | | | | 44 | | | | | | 7 | | | | | | 175 | | |
Record retention obligations
|
| | | | 39 | | | | | | 4 | | | | | | — | | | | | | 43 | | |
Total non-current provisions
|
| | | | 163 | | | | | | 48 | | | | | | 7 | | | | | | 218 | | |
Provisions for severance payment
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | 80 | | |
Total current provisions
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | 80 | | |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Present value of funded obligations
|
| | | | 433 | | | | | | 304 | | | | | | 18 | | |
Fair value of plan assets
|
| | | | 240 | | | | | | 178 | | | | | | 10 | | |
Total post-employment benefit obligations
|
| | | | 193 | | | | | | 126 | | | | | | 8 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Net defined liability at January 1
|
| | | | 126 | | | | | | 8 | | |
Defined benefit cost recognized in consolidated statement of operations
|
| | | | 48 | | | | | | 21 | | |
Defined benefit cost recognized in other comprehensive income
|
| | | | 44 | | | | | | 114 | | |
Employer contributions
|
| | | | (25) | | | | | | (20) | | |
Currency effects
|
| | | | — | | | | | | 3 | | |
Net defined liability at December 31
|
| | | | 193 | | | | | | 126 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Employee benefit obligations
as of January 1 |
| | | | 304 | | | | | | 18 | | |
Actuarial adjustments
|
| | | | 44 | | | | | | 87 | | |
thereof: experience adjustments
|
| | | | 28 | | | | | | 64 | | |
thereof: adjustments for financial assumptions
|
| | | | 16 | | | | | | 23 | | |
Current service cost
|
| | | | 45 | | | | | | 19 | | |
Interest expense
|
| | | | 1 | | | | | | 1 | | |
Currency effects
|
| | | | 0 | | | | | | 8 | | |
Employee contributions
|
| | | | 25 | | | | | | 20 | | |
Benefits paid
|
| | | | 14 | | | | | | 151 | | |
Employee benefit obligations recognized
as of December 31 |
| | | | 433 | | | | | | 304 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Fair value of plan assets as of January 1
|
| | | | 178 | | | | | | 10 | | |
Employer contributions
|
| | | | 25 | | | | | | 20 | | |
Employee contributions
|
| | | | 25 | | | | | | 20 | | |
Benefits paid
|
| | | | 14 | | | | | | 151 | | |
Administration expenses
|
| | | | (3) | | | | | | (2) | | |
Return on asset excl. interest income
|
| | | | (0) | | | | | | (27) | | |
Interest income
|
| | | | 1 | | | | | | 1 | | |
Currency effects
|
| | | | — | | | | | | 5 | | |
Fair value of plan assets as of December 31
|
| | | | 240 | | | | | | 178 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Actuarial gains (-) / losses (+) deriving from changes in financial assumptions
|
| | | | 16 | | | | | | 23 | | |
Actuarial gains (-) / losses (+) deriving from experience adjustments
|
| | | | 28 | | | | | | 64 | | |
Return on plan assets exc, interest income
|
| | | | — | | | | | | 27 | | |
Included in other comprehensive income
|
| | | | 44 | | | | | | 114 | | |
Current service cost
|
| | | | 45 | | | | | | 19 | | |
Interest income
|
| | | | (1) | | | | | | (1) | | |
Administrative expenses (effective)
|
| | | | 3 | | | | | | 2 | | |
Interest expense
|
| | | | 1 | | | | | | 1 | | |
Included in the consolidated statements of operations
|
| | | | 48 | | | | | | 21 | | |
Total included in the consolidated statements of operations and other comprehensive income
|
| | | | 92 | | | | | | 135 | | |
| | |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Future salary increases
|
| | | | 1.00% | | | | | | 1.00% | | | | | | 1.00% | | |
Inflation rate
|
| | | | 0.20% | | | | | | 0.20% | | | | | | 0.20% | | |
Future pension increases
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Discount rate
|
| | | | 0.15% | | | | | | 0.35% | | | | | | 0.80% | | |
| | |
2020
|
| |
2019
|
| | |
2020
|
| |
2019
|
| ||||||||||||
Discount rate
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 414 | | | | | | 290 | | | | | | | 455 | | | | | | 319 | | |
Salary increase
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 434 | | | | | | 304 | | | | | | | 433 | | | | | | 304 | | |
Pension increase
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 446 | | | | | | 313 | | | | | | | — | | | | | | — | | |
Financial years
|
| |
2021
|
| |
2022-2025
|
| |
2026-2030
|
| |||||||||
Expected benefit payments (in € thousand)
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
Total expected benefit payments (in € thousand)
|
| | |
|
12
|
| | | |
|
69
|
| | | |
|
229
|
| |
Financial years
|
| |
2020
|
| |
2021-2024
|
| |
2025-2029
|
| |||||||||
Expected benefit payments (in € thousand)
|
| | | | 8 | | | | | | 38 | | | | | | 152 | | |
Total expected benefit payments (in € thousand)
|
| | |
|
8
|
| | | |
|
38
|
| | | |
|
152
|
| |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Trade payables
|
| | | | 4,854 | | | | | | 2,579 | | | | | | 2,624 | | |
Accruals for outstanding invoices
|
| | | | 6,238 | | | | | | 216 | | | | | | 27 | | |
Total trade and other payables
|
| | | | 11,092 | | | | | | 2,795 | | | | | | 2,651 | | |
In € thousand
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Vacation accruals
|
| | | | 1,680 | | | | | | 1,173 | | | | | | 602 | | |
Value added tax payables
|
| | | | 1,477 | | | | | | — | | | | | | — | | |
Other tax liabilities
|
| | | | 1,455 | | | | | | 1,021 | | | | | | 421 | | |
Miscellaneous other current non-financial liabilities
|
| | | | 585 | | | | | | 401 | | | | | | 154 | | |
Total other non-financial liabilities
|
| | | | 5,197 | | | | | | 2,595 | | | | | | 1,177 | | |
| | |
12/31/2020
|
| ||||||||||||
In € thousand
|
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| ||||||
Financial assets, by class | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | AC | | | | | 102,144 | | | | | | n/a | | |
Fixed term deposit
|
| | AC | | | | | 50,000 | | | | | | n/a | | |
Promissory notes
|
| | FVTPL | | | | | 676 | | | | | | 676 | | |
Security deposits
|
| | AC | | | | | 2,096 | | | | | | 2,096 | | |
Other financial assets
|
| | AC | | | | | 16 | | | | | | 16 | | |
Total financial assets
|
| | | | | | | 154,932 | | | | | | | | |
Financial liabilities, by class | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | AC | | | | | 11,092 | | | | | | n/a | | |
Convertible loans – host contract
|
| | AC | | | | | 84,287 | | | | | | 105,007 | | |
Convertible loans – embedded derivative
|
| | FVTPL | | | | | 14,948 | | | | | | 14,948 | | |
Other financial liabilities
|
| | AC | | | | | 48 | | | | | | 48 | | |
Total financial liabilities
|
| | | | | | | 110,375 | | | | | | | | |
Thereof aggregated to categories according to IFRS 9
|
| |
Carrying
amount |
| |||
Financial assets measured at amortised cost (AC)
|
| | | | 154,256 | | |
Financial assets measured at FVTPL
|
| | | | 676 | | |
Financial liabilities measured at FVTPL
|
| | | | 14,948 | | |
Financial liabilities measured at amortised cost (AC)
|
| | | | 95,427 | | |
| | |
12/31/2019
|
| |||||||||||||||
In € thousand
|
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |||||||||
Financial assets, by class | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | AC | | | | | | 59,571 | | | | | | n/a | | |
Promissory notes
|
| | | | FVTPL | | | | | | n/a | | | | | | n/a | | |
Security deposits
|
| | | | AC | | | | | | 910 | | | | | | 910 | | |
Other financial assets
|
| | | | AC | | | | | | 12 | | | | | | 12 | | |
Total financial assets
|
| | | | | | | | | | 60,493 | | | | | | | | |
Financial liabilities, by class | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | AC | | | | | | 2,795 | | | | | | n/a | | |
Convertible loans – host contract
|
| | | | AC | | | | | | 66,353 | | | | | | 76,189 | | |
Convertible loans – embedded derivative
|
| | | | FVTPL | | | | | | n/a | | | | | | n/a | | |
Other financial liabilities
|
| | | | AC | | | | | | 25 | | | | | | 25 | | |
Total financial liabilities
|
| | | | | | | | | | 69,173 | | | | | | | | |
Thereof aggregated to categories according to IFRS 9
|
| |
Carrying
amount |
| |||
Financial assets measured at amortised cost (AC)
|
| | | | 60,493 | | |
Financial assets measured at FVTPL
|
| | | | n/a | | |
Financial liabilities measured at FVTPL
|
| | | | n/a | | |
Financial liabilities measured at amortised cost (AC)
|
| | | | 69,173 | | |
| | |
01/01/2019
|
| |||||||||||||||
In € thousand
|
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| |||||||||
Financial assets, by class | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | AC | | | | | | 47,139 | | | | | | n/a | | |
Security deposits
|
| | | | AC | | | | | | 189 | | | | | | 189 | | |
Other financial assets
|
| | | | AC | | | | | | 31 | | | | | | 31 | | |
Total financial assets
|
| | | | | | | | | | 47,359 | | | | | | | | |
Financial liabilities, by class | | | | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | | | AC | | | | | | 2,651 | | | | | | n/a | | |
Convertible loans – host contract
|
| | | | AC | | | | | | n/a | | | | | | n/a | | |
Convertible loans – embedded derivative
|
| | | | FVTPL | | | | | | n/a | | | | | | n/a | | |
Other financial liabilities
|
| | | | AC | | | | | | 37 | | | | | | n/a | | |
Total financial liabilities
|
| | | | | | | | | | 2,688 | | | | | | | | |
Thereof aggregated to categories according to IFRS 9
|
| |
Carrying
amount |
| |||
Financial assets measured at amortised cost (AC)
|
| | | | 47,359 | | |
Financial assets measured at FVTPL
|
| | | | n/a | | |
Financial liabilities measured at FVTPL
|
| | | | n/a | | |
Financial liabilities measured at amortised cost (AC)
|
| | | | 2,688 | | |
in € thousand
December 31, 2020 |
| |
Share Price
|
| |
Value derivative
|
| |
Effect on
financial result |
| |||||||||
Base
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
Up
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
Down
|
| | | | (10)% | | | | | | 11,081 | | | | | | 3,867 | | |
in € thousand
December 31, 2020 |
| |
Credit Spread
|
| |
Value derivative
|
| |
Effect on
financial Result |
| |||||||||
Base
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
Up
|
| | | | 10% | | | | | | 14,282 | | | | | | 666 | | |
Down
|
| | | | (10)% | | | | | | 15,646 | | | | | | (698) | | |
In € thousand
|
| |
Promissory Notes
|
| |
Convertible loan –
embedded derivative |
| ||||||
January 1, 2019
|
| | | | — | | | | | | — | | |
Initial recognition
|
| | | | — | | | | | | 516 | | |
Changes from fair value remeasurement
|
| | | | — | | | | | | (516) | | |
December 31, 2019
|
| | | | — | | | | | | — | | |
Initial recognition
|
| | | | 622 | | | | | | (274) | | |
Changes from fair value remeasurement
|
| | | | 58 | | | | | | 15,222 | | |
Foreign exchange effects
|
| | | | (4) | | | | | | — | | |
December 31, 2020
|
| | | | 676 | | | | | | 14,948 | | |
| | |
Subsequent measurement
|
| |||||||||||||||||||||||||||||||||
2020
In € thousand |
| |
Interest
|
| |
Foreign
exchange conversion |
| |
Fair value
|
| |
Increase
in loss allowance |
| |
Reversals
of loss allowance |
| |
Total per
category |
| ||||||||||||||||||
Financial assets measured at amortized cost
|
| | | | (83) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (83) | | |
Financial liabilities measured at amortized cost
|
| | | | (33,960) | | | | | | (98) | | | | | | — | | | | | | — | | | | | | — | | | | | | (34,058) | | |
Financial assets and liabilities measured at fair value
through profit or loss |
| | | | — | | | | | | (4) | | | | | | (15,164) | | | | | | — | | | | | | — | | | | | | (15,168) | | |
Total | | | | | (34,043) | | | | | | (102) | | | | | | (15,164) | | | | | | — | | | | | | — | | | | | | (49,309) | | |
| | |
Subsequent measurement
|
| |||||||||||||||||||||||||||||||||
2019
In € thousand |
| |
Interest
|
| |
Foreign
exchange conversion |
| |
Fair value
|
| |
Increase
in loss allowance |
| |
Reversals
of loss allowance |
| |
Total per
category |
| ||||||||||||||||||
Financial assets measured at amortized cost
|
| | | | (39) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (39) | | |
Financial liabilities measured at amortized cost
|
| | | | (5,350) | | | | | | (38) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,388) | | |
Financial assets and liabilities measured at fair value
through profit or loss |
| | | | — | | | | | | — | | | | | | 516 | | | | | | — | | | | | | — | | | | | | 516 | | |
Total | | | | | (5,389) | | | | | | (38) | | | | | | 516 | | | | | | — | | | | | | — | | | | | | (4,911) | | |
| | |
Equivalent to external
credit rating S&P |
| |
Weighted-average
loss rate |
| |
Gross
carrying amount |
| |
Impairment
loss allowance |
| |
12/31/2020
|
| ||||||||||||
in € thousand
|
| |
Credit-impaired
|
| ||||||||||||||||||||||||
Grades 1-6: Low risk
|
| |
BBB- to AAA
|
| | | | — | | | | | | 154,256 | | | | | | — | | | | | | No | | |
| | |
Equivalent to external
credit rating S&P |
| |
Weighted-average
loss rate |
| |
Gross
carrying amount |
| |
Impairment
loss allowance |
| |
12/31/2019
|
| ||||||||||||
in € thousand
|
| |
Credit-impaired
|
| ||||||||||||||||||||||||
Grades 1-6: Low risk
|
| |
BBB- to AAA
|
| | | | — | | | | | | 60,493 | | | | | | — | | | | | | No | | |
| | |
Equivalent to external
credit rating S&P |
| |
Weighted-average
loss rate |
| |
Gross
carrying amount |
| |
Impairment
loss allowance |
| |
01/01/2019
|
| ||||||||||||
in € thousand
|
| |
Credit-impaired
|
| ||||||||||||||||||||||||
Grades 1-6: Low risk
|
| |
BBB- to AAA
|
| | | | — | | | | | | 47,359 | | | | | | — | | | | | | No | | |
EUR per GBP
|
| |
Change in EUR rate
|
| |
Change on profit before tax
(in € thousand) |
| |||
2020
|
| |
+10% = Rate: 1.2235
|
| | | | 33 | | |
Rate: 1.1123
|
| |
-10% = Rate: 1.0011
|
| | | | (40) | | |
2019
|
| |
+10% = Rate: 1.2929
|
| | | | 13 | | |
Rate: 1.1754
|
| |
-10% = Rate: 1.0578
|
| | | | (16) | | |
USD per EUR
|
| |
Change in USD rate
|
| |
Change on profit before tax
(in € thousand) |
| |||
2020
|
| |
+10% = Rate: 1.3498
|
| | | | (47) | | |
Rate: 1.2271
|
| |
-10% = Rate: 1.1044
|
| | | | 58 | | |
2019
|
| |
+10% = Rate: 1.2357
|
| | | | 4 | | |
Rate: 1.1234
|
| |
-10% = Rate: 1.0111
|
| | | | (5) | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2020
|
| |||
in € thousand
|
| |
2021
|
| |
2022
|
| |
2023 to 2025
|
| |
2026 and thereafter
|
| ||||||||||||
Lease liabilities
|
| | | | 2,006 | | | | | | 1,962 | | | | | | 5,767 | | | | | | 2,869 | | |
Convertible loans
|
| | | | 88,013 | | | | | | — | | | | | | — | | | | | | — | | |
Trade and other payables
|
| | | | 11,092 | | | | | | — | | | | | | — | | | | | | — | | |
Other financial liabilities
|
| | | | 21 | | | | | | 27 | | | | | | — | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2019
|
| |||
in € thousand
|
| |
2020
|
| |
2021
|
| |
2022 to 2024
|
| |
2025 and thereafter
|
| ||||||||||||
Lease liabilities
|
| | | | 1,417 | | | | | | 1,420 | | | | | | 4,088 | | | | | | 3,133 | | |
Convertible loans
|
| | | | 138,970 | | | | | | — | | | | | | — | | | | | | — | | |
Trade and other payables
|
| | | | 2,795 | | | | | | — | | | | | | — | | | | | | — | | |
Other financial liabilities
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | — | | |
In € thousand
|
| |
Convertible
loans |
| |
Lease
liabilities |
| |
Total
|
| |||||||||
Statement of Financial Position as of December 31, 2019
|
| | | | 66,353 | | | | | | 8,715 | | | | | | 75,068 | | |
Proceeds from convertible loans
|
| | | | 85,900 | | | | | | — | | | | | | 85,900 | | |
Principal elements of lease payments
|
| | | | — | | | | | | (1,439) | | | | | | (1,439) | | |
Interest paid
|
| | | | — | | | | | | (450) | | | | | | (450) | | |
Change in the cash flow from financing activities
|
| | | | 85,900 | | | | | | (1,889) | | | | | | 84,011 | | |
Additions to lease liabilities due to new lease contracts
|
| | | | — | | | | | | 3,842 | | | | | | 3,842 | | |
Fair value changes
|
| | | | 15,222 | | | | | | — | | | | | | 15,222 | | |
Interest expenses
|
| | | | 33,960 | | | | | | 450 | | | | | | 34,410 | | |
Capital contributions
|
| | | | (102,200) | | | | | | — | | | | | | (102,200) | | |
Statement of Financial Position as of December 31, 2020
|
| | | | 99,235 | | | | | | 11,118 | | | | | | 110,353 | | |
In € thousand
|
| |
Convertible
loans |
| |
Lease
liabilities |
| |
Total
|
| |||||||||
Statement of Financial Position as of January 1, 2019
|
| | | | — | | | | | | 7,036 | | | | | | 7,036 | | |
Proceeds from convertible loans
|
| | | | 65,500 | | | | | | — | | | | | | 65,500 | | |
Principal elements of lease payment
|
| | | | — | | | | | | (854) | | | | | | (854) | | |
Interest paid
|
| | | | — | | | | | | (341) | | | | | | (341) | | |
In € thousand
|
| |
Convertible
loans |
| |
Lease
liabilities |
| |
Total
|
| |||||||||
Change in the cash flow from financing activities
|
| | | | 65,500 | | | | | | (1,195) | | | | | | 64,305 | | |
Additions to lease liabilities due to new lease contracts
|
| | | | — | | | | | | 2,533 | | | | | | 2,533 | | |
Fair value changes
|
| | | | (516) | | | | | | | | | | | | (516) | | |
Interest expenses
|
| | | | 5,350 | | | | | | 341 | | | | | | 5,691 | | |
Capital contributions
|
| | | | (3,981) | | | | | | | | | | | | (3,981) | | |
Statement of Financial Position as of December 31, 2019
|
| | | | 66,353 | | | | | | 8,715 | | | | | | 75,068 | | |
In € thousand
|
| |
2020
|
| |
2019
|
| ||||||
Short-term employee benefits
|
| | | | 1,966 | | | | | | 1,219 | | |
Share-based payment remuneration (2020: 1,484 options; 2019: 1,400 options)
|
| | | | 14,875 | | | | | | 1,835 | | |
(In € thousand)
|
| |
12/31/2020
|
| |
12/31/2019
|
| |
01/01/2019
|
| |||||||||
Share capital
|
| | | | 35 | | | | | | 25 | | | | | | 25 | | |
Capital reserves
|
| | | | 174,998 | | | | | | 66,479 | | | | | | 66,479 | | |
in € thousand
|
| |
Note
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
Revenue
|
| | | | | | | 47 | | | | | | 97 | | |
Cost of sales
|
| | | | | | | (11) | | | | | | (10) | | |
Gross profit
|
| | | | | | | 36 | | | | | | 87 | | |
Research and development expenses
|
| |
[6]
|
| | | | (58,762) | | | | | | (27,639) | | |
General and administrative expenses
|
| |
[7]
|
| | | | (38,718) | | | | | | (10,804) | | |
Selling Expenses
|
| |
[8]
|
| | | | (6,376) | | | | | | (3,487) | | |
Other income
|
| | | | | | | 153 | | | | | | 2,034 | | |
Other expenses
|
| | | | | | | (126) | | | | | | (51) | | |
Operating loss
|
| | | | | | | (103,793) | | | | | | (39,860) | | |
Finance income
|
| |
[9]
|
| | | | 6,810 | | | | | | — | | |
Finance expenses
|
| |
[9]
|
| | | | (13,094) | | | | | | (3,577) | | |
Financial result
|
| |
[9]
|
| | |
|
(6,284)
|
| | | |
|
(3,577)
|
| |
Share of income / (loss) of an associate
|
| |
[11]
|
| | | | (201) | | | | | | — | | |
Loss before income tax
|
| | | | | | | (110,278) | | | | | | (43,437) | | |
Income tax expense
|
| |
[10]
|
| | | | (199) | | | | | | (20) | | |
Net loss for the period
|
| | | | | | | (110,477) | | | | | | (43,457) | | |
in € thousand
|
| |
Note
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
Other comprehensive income that may be reclassified to profit or loss
|
| | | | | | | 22 | | | | | | 29 | | |
Exchange differences on translation of foreign business units
|
| | | | | | | 22 | | | | | | 29 | | |
Items that will not be subsequently reclassified to profit or loss
|
| | | | | | | (22) | | | | | | (13) | | |
Remearurement of defined pension benefit obligation
|
| | | | | | | (22) | | | | | | (13) | | |
Other comprehensive income (loss)
|
| | | | | | | — | | | | | | 16 | | |
Total consolidated comprehensive loss for the period
|
| | | | | | | (110,477) | | | | | | (43,441) | | |
Loss per share (basic and diluted) in €
|
| | | | | | | (1,508) | | | | | | (660) | | |
in € thousand
|
| |
Note
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
Intangible assets
|
| | | | | | | 1,626 | | | | | | 1,372 | | |
Property, plant and equipment
|
| |
[12]
|
| | | | 26,918 | | | | | | 22,715 | | |
Financial assets
|
| | | | | | | 2,422 | | | | | | 2,112 | | |
Non-financial assets
|
| | | | | | | 301 | | | | | | 153 | | |
Investment in an associate
|
| |
[11]
|
| | | | 8,301 | | | | | | — | | |
Non-current assets
|
| | | | | | | 39,568 | | | | | | 26,352 | | |
Other financial assets
|
| |
[13]
|
| | | | 2,315 | | | | | | 50,676 | | |
Non-financial assets
|
| | | | | | | 7,890 | | | | | | 5,774 | | |
Trade receivables
|
| | | | | | | 47 | | | | | | — | | |
Cash and cash equivalents
|
| | | | | | | 62,736 | | | | | | 102,144 | | |
Current assets
|
| | | | | | | 72,988 | | | | | | 158,594 | | |
Total Assets
|
| | | | | | | 112,556 | | | | | | 184,946 | | |
Subscribed capital
|
| |
[14]
|
| | | | 76 | | | | | | 69 | | |
Share premium
|
| | | | | | | 384,086 | | | | | | 253,815 | | |
Other capital reserves
|
| |
[14]
|
| | | | 93,896 | | | | | | 110,055 | | |
Treasury shares
|
| | | | | | | — | | | | | | — | | |
Accumulated loss
|
| | | | | | | (416,575) | | | | | | (306,098) | | |
Accumulated other comprehensive income (loss)
|
| | | | | | | (119) | | | | | | (119) | | |
Shareholders’ equity
|
| | | | | | | 61,364 | | | | | | 57,722 | | |
Other financial liabilities
|
| |
[16]
|
| | | | 25 | | | | | | 27 | | |
Lease liabilities
|
| | | | | | | 10,064 | | | | | | 9,505 | | |
Provisions
|
| | | | | | | 484 | | | | | | 411 | | |
Non-current liabilities
|
| | | | | | | 10,573 | | | | | | 9,943 | | |
Other financial liabilities
|
| |
[16]
|
| | | | 9,391 | | | | | | 21 | | |
Lease liabilities
|
| | | | | | | 1,915 | | | | | | 1,613 | | |
Provisions
|
| | | | | | | 146 | | | | | | 80 | | |
Income tax payable
|
| | | | | | | 224 | | | | | | 43 | | |
Convertible loans
|
| |
[16]
|
| | | | 1,986 | | | | | | 99,235 | | |
Trade and other payables
|
| | | | | | | 20,764 | | | | | | 11,092 | | |
Other non-financial liabilities
|
| | | | | | | 6,193 | | | | | | 5,197 | | |
Current liabilities
|
| | | | | | | 40,619 | | | | | | 117,281 | | |
Total Shareholders’ Equity and Liabilities
|
| | | | | | | 112,556 | | | | | | 184,946 | | |
in € thousand
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | | | | |||||||||||||||
|
Note
|
| |
Subscribed
capital |
| |
Share
premium* |
| |
Other
capital reserves |
| |
Treasury
shares |
| |
Accumulated
loss |
| |
Currency
translation reserve |
| |
Income taxes
relating to other components of equity |
| |
Remeasurement
of defined pension benefit obligation |
| |
Total Equity
|
| |||||||||||||||||||||||||||||
January 1, 2020
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | 3,981 | | | | | | — | | | | | | (117,671) | | | | | | 3 | | | | | | — | | | | | | (114) | | | | | | (24,087) | | |
Net loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | |
Other comprehensive income and expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | (13) | | | | | | 16 | | |
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | | | | | 29 | | | | | | — | | | | | | (13) | | | | | | (43,441) | | |
Convertible loans
|
| |
[15]
|
| | | | 7 | | | | | | 68,116 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
Share capital increase
|
| | | | | | | 8 | | | | | | 96,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,810 | | |
June 30, 2020
|
| | | | | | | 69 | | | | | | 254,578 | | | | | | 38,065 | | | | | | — | | | | | | (161,128) | | | | | | 32 | | | | | | — | | | | | | (127) | | | | | | 131,489 | | |
January 1, 2021
|
| | | | | | | 69 | | | | | | 253,815 | | | | | | 110,055 | | | | | | (0) | | | | | | (306,098) | | | | | | 39 | | | | | | — | | | | | | (158) | | | | | | 57,722 | | |
Net loss for the period
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | |
Other comprehensive income and expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | (22) | | | | | | — | | |
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | | | | | 22 | | | | | | — | | | | | | (22) | | | | | | (110,477) | | |
Share-based payments
|
| |
[14]
|
| | | | — | | | | | | — | | | | | | 17,925 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,925 | | |
Convertible loans
|
| |
[15]
|
| | | | 7 | | | | | | 130,271 | | | | | | (34,084) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,194 | | |
June 30, 2021
|
| | | | | | | 76 | | | | | | 384,086 | | | | | | 93,896 | | | | | | (0) | | | | | | (416,575) | | | | | | 59 | | | | | | — | | | | | | (178) | | | | | | 61,364 | | |
in € thousand
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
Net loss for the period
|
| | | | (110,477) | | | | | | (43,457) | | |
Adjustments to reconcile consolidated net profit (loss) to net cash flows | | | | | | | | | | | | | |
Income tax expense
|
| | | | 199 | | | | | | 21 | | |
Net interest
|
| | | | 3,649 | | | | | | 3,522 | | |
Depreciation and amortization
|
| | | | 2,980 | | | | | | 1,784 | | |
Expenses for share-based payments
|
| | | | 17,925 | | | | | | 6,995 | | |
Net gains/losses from the disposal of intangibles and PP&E
|
| | | | (8) | | | | | | 73 | | |
Share of loss in an associate
|
| | | | 201 | | | | | | — | | |
Fair value changes of financial instruments
|
| | | | 2,634 | | | | | | 55 | | |
Income tax paid
|
| | | | (18) | | | | | | (6) | | |
Change in provisions
|
| | | | 92 | | | | | | 196 | | |
Working capital adjustments: | | | | | | | | | | | | | |
Changes in trade and other payables
|
| | | | 8,933 | | | | | | 2,094 | | |
Change in other assets and liabilities
|
| | | | (1,022) | | | | | | (1,756) | | |
Cash flow from operating activities
|
| | | | (74,912) | | | | | | (30,479) | | |
Purchases of intangible assets, property, plant and equipment
|
| | | | (5,687) | | | | | | (2,497) | | |
Payments for fixed term deposits
|
| | | | — | | | | | | (100,000) | | |
Proceed from fixed term deposits
|
| | | | 50,000 | | | | | | — | | |
Payments for promissory notes
|
| | | | (1,051) | | | | | | — | | |
Payments for the acquisition of an associate
|
| | | | (8,502) | | | | | | — | | |
Interest received
|
| | | | 7 | | | | | | — | | |
Cash flow from investing activities
|
| | | | 34,767 | | | | | | (102,497) | | |
Proceeds from convertible loans
|
| | | | 1,850 | | | | | | 85,900 | | |
Proceeds from share capital increase and capital contribution
|
| | | | 7 | | | | | | 65,081 | | |
Payment of transaction cost for capital contributions
|
| | | | — | | | | | | (504) | | |
Principal elements of lease payments
|
| | | | (1,040) | | | | | | (899) | | |
Interest paid
|
| | | | (65) | | | | | | (96) | | |
Cash flow from financing activities
|
| | | | 752 | | | | | | 149,482 | | |
Cash-based changes in cash and cash equivalents
|
| | | | (39,393) | | | | | | 16,506 | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | (15) | | | | | | 31 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (39,408) | | | | | | 16,537 | | |
Cash and cash equivalents at the beginning of the period
|
| | | | 102,144 | | | | | | 59,570 | | |
Cash and cash equivalents at the end of the period
|
| | | | 62,736 | | | | | | 76,107 | | |
Name
|
| |
Country of
incorporation |
| |
Date of
incorporation |
| |
% equity interest owned by
Lilium GmbH |
| |||||||||
|
06/30/2021
|
| |
12/31/2020
|
| ||||||||||||||
Lilium Aviation US Inc.
|
| | United States | | | July 1, 2020 | | | | | 100.0% | | | | | | 100.0% | | |
Lilium Schweiz GmbH
|
| | Switzerland | | |
December 8, 2017
|
| | | | 100.0% | | | | | | 100.0% | | |
Lilium Aviation UK Ltd.
|
| |
United Kingdom
|
| |
December 20, 2017
|
| | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | Germany | | | August 17, 2020 | | | | | 100.0% | | | | | | 100.0% | | |
In € thousand
|
| |
06/30/2021
|
| |
06/30/2020
|
| ||||||
Finance income
|
| | | | 6,810 | | | | | | — | | |
thereof: fair value changes
|
| | | | 6,757 | | | | | | — | | |
Finance expenses
|
| | | | (13,094) | | | | | | (3,577) | | |
thereof: interest portion of lease payments
|
| | | | (214) | | | | | | (212) | | |
thereof: fair value changes
|
| | | | (9,391) | | | | | | (55) | | |
thereof: interest on convertible loans
|
| | | | (3,422) | | | | | | (3,211) | | |
Financial result
|
| | | | (6,284) | | | | | | (3,577) | | |
In € thousand
|
| |
Carrying Value
|
| |||
January 1, 2021
|
| | | | — | | |
Initial recognition
|
| | | | 8,502 | | |
Share of income/(loss) of an associate
|
| | | | (201) | | |
June 30, 2021
|
| | | | 8,301 | | |
In € thousand
|
| |
June 30, 2021
|
| |
Dec 31, 2020
|
| ||||||
Right of use assets – buildings, net
|
| | | | 11,124 | | | | | | 10,744 | | |
Technical machinery, net
|
| | | | 7,258 | | | | | | 5,448 | | |
Furniture and fixtures, net
|
| | | | 5,336 | | | | | | 4,469 | | |
Technical machinery under construction
|
| | | | 1,153 | | | | | | 435 | | |
Other, net
|
| | | | 2,047 | | | | | | 1,619 | | |
Property, Plant and Equipment, net
|
| | | | 26,918 | | | | | | 22,715 | | |
(in units)
|
| |
Common
shares |
| |
Seed
shares |
| |
Series A
|
| |
Series B1
|
| |
Series B2
|
| |
Total
|
| ||||||||||||||||||
Outstanding as of January 1, 2021
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,031 | | |
Issued as of January 1, 2021
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,103 | | |
Treasury shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issued Seed shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issued Series A shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issued Series B1 shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issued Series B2 shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,187 | | | | | | 7,187 | | |
Outstanding as of June 30, 2021
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 22,034 | | | | | | 76,218 | | |
Issued as of June 30, 2021
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 22,034 | | | | | | 76,290 | | |
In € thousand
|
| |
01/01/ –
06/30/2021 |
| |
01/01/ –
06/30/2020 |
| ||||||
Expense arising from equity-settled share-based payments
|
| | | | 17,925 | | | | | | 0 | | |
Expense arising from cash-settled share-based payments
|
| | | | 0 | | | | | | 6,998 | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | 6,022 | | | | | | 1 | | | | | | — | | | | | | — | | |
Granted during the period
|
| | | | 448 | | | | | | 1 | | | | | | — | | | | | | — | | |
Forfeited during the period
|
| | | | –100 | | | | | | 1 | | | | | | — | | | | | | — | | |
Transferred from cash-settled
|
| | | | 318 | | | | | | 1 | | | | | | — | | | | | | — | | |
Outstanding at June 30
|
| | | | 6,688 | | | | | | 1 | | | | | | — | | | | | | — | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | 5,108 | | | | | | 1 | | |
Granted during the period
|
| | | | — | | | | | | — | | | | | | 270 | | | | | | 1 | | |
Forfeited during the period
|
| | | | — | | | | | | — | | | | | | –38 | | | | | | 1 | | |
Outstanding at June 30
|
| | | | — | | | | | | — | | | | | | 5,340 | | | | | | 1 | | |
| | |
06/30/2021
|
| |
06/30/2020
|
| ||||||
Discount for lack of marketability
|
| | | | 5% | | | | | | 10% | | |
Expected volatility (%)
|
| | | | 148.3% | | | | | | 123.8% | | |
Probability of direct IPO
|
| | | | 0% | | | | | | 50% | | |
Probability of indirect IPO
|
| | | | 85% | | | | | | 0% | | |
Probability of other scenarios
|
| | | | 15% | | | | | | 50% | | |
in € thousand
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
Other non-current financial liabilities
|
| | | | 25 | | | | | | 27 | | |
Other current financial liabilities
|
| | | | 9,391 | | | | | | 21 | | |
Convertible loans – host
|
| | | | 1,659 | | | | | | 84,287 | | |
Convertible loans – embedded derivative
|
| | | | 327 | | | | | | 14,948 | | |
Convertible loans
|
| | | | 1,986 | | | | | | 99,235 | | |
| | |
06/30/2021
|
| ||||||||||||
In € thousand
|
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| ||||||
Financial assets, by class | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | AC | | | | | 62,736 | | | | | | n/a | | |
Fixed term deposit
|
| | AC | | | | | — | | | | | | n/a | | |
Promissory notes
|
| | FVTPL | | | | | 2,212 | | | | | | 2,212 | | |
Security deposits
|
| | AC | | | | | 2,445 | | | | | | 2,445 | | |
Trade receivables
|
| | AC | | | | | 47 | | | | | | n/a | | |
Other financial assets
|
| | AC | | | | | 80 | | | | | | n/a | | |
Total financial assets
|
| | | | | | | 67,520 | | | | | | | | |
Financial liabilities, by class | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | AC | | | | | 20,764 | | | | | | n/a | | |
Forward contract EUR/USD
|
| | FVTPL | | | | | 9,376 | | | | | | 9,376 | | |
Convertible loans – host contract
|
| | AC | | | | | 1,659 | | | | | | 1,659 | | |
Convertible loans – embedded derivative
|
| | FVTPL | | | | | 327 | | | | | | 327 | | |
Other financial liabilities
|
| | AC | | | | | 40 | | | | | | n/a | | |
Total financial liabilities
|
| | | | | | | 32,166 | | | | | | | | |
| | |
12/31/2020
|
| ||||||||||||
In € thousand
|
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| ||||||
Financial assets, by class | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | AC | | | | | 102,144 | | | | | | n/a | | |
Fixed term deposit
|
| | AC | | | | | 50,000 | | | | | | n/a | | |
Promissory notes
|
| | FVTPL | | | | | 676 | | | | | | 676 | | |
Security deposits
|
| | AC | | | | | 2,096 | | | | | | 2,096 | | |
Other financial assets
|
| | AC | | | | | 16 | | | | | | n/a | | |
Total financial assets
|
| | | | | | | 154,932 | | | | | | | | |
Financial liabilities, by class | | | | | | | | | | | | | | | | |
Trade and other payables
|
| | AC | | | | | 11,092 | | | | | | n/a | | |
Convertible loans – host contract
|
| | AC | | | | | 84,287 | | | | | | 105,007 | | |
Convertible loans – embedded derivative
|
| | FVTPL | | | | | 14,948 | | | | | | 14,948 | | |
Other financial liabilities
|
| | AC | | | | | 48 | | | | | | n/a | | |
Total financial liabilities
|
| | | | | | | 110,375 | | | | | | | | |
In € thousand
|
| |
Promissory
Notes |
| |
Convertible loan –
embedded derivative |
| ||||||
January 1, 2021
|
| | | | 676 | | | | | | (14,948) | | |
Additions
|
| | | | 1,051 | | | | | | (311) | | |
Settlement
|
| | | | — | | | | | | 8,597 | | |
Measurement changes
|
| | | | 485 | | | | | | 6,335 | | |
June 30, 2021
|
| | | | 2,212 | | | | | | (327) | | |
In € thousand
|
| |
Promissory
Notes |
| |
Convertible loan –
embedded derivative |
| ||||||
January 1, 2020
|
| | | | — | | | | | | — | | |
Additions
|
| | | | — | | | | | | 274 | | |
Measurement changes
|
| | | | — | | | | | | (55) | | |
June 30, 2020
|
| | | | — | | | | | | 219 | | |
in € thousand
June 30, 2021 |
| |
Share Price
|
| |
Value derivative
|
| |
Effect on financial
result |
| |||||||||
Base
|
| | | | 0% | | | | | | 2,212 | | | | | | | | |
Up
|
| | | | 10% | | | | | | 2,433 | | | | | | 221 | | |
Down
|
| | | | (10)% | | | | | | 2,011 | | | | | | (201) | | |
in € thousand
December 31, 2020 |
| |
Share Price
|
| |
Value derivative
|
| |
Effect on financial
result |
| |||||||||
Base
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
Up
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
Down
|
| | | | (10)% | | | | | | 11,081 | | | | | | 3,867 | | |
in € thousand
December 31, 2020 |
| |
Credit Spread
|
| |
Value derivative
|
| |
Effect on financial
Result |
| |||||||||
Base
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
Up
|
| | | | 10% | | | | | | 14,282 | | | | | | 666 | | |
Down
|
| | | | (10)% | | | | | | 15,646 | | | | | | (698) | | |
In € thousand
|
| |
06/30/2021
|
| |
06/30/2020
|
| ||||||
Short-term employee benefits
|
| | | | 1,697 | | | | | | 885 | | |
Share-based payment remuneration
(2021: 2,077 options; 2020: 1,400 options) |
| | | | 7,107 | | | | | | 1,983 | | |
(In € thousand)
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
Share capital
|
| | | | 42 | | | | | | 35 | | |
Share premium
|
| | | | 305,269 | | | | | | 174,998 | | |
| Assets | | | | | | | |
| Current assets: | | | | | | | |
|
Cash
|
| | | $ | 2,023,823 | | |
|
Prepaid expenses
|
| | | | 515,078 | | |
|
Total current assets
|
| | | | 2,538,901 | | |
|
Investments held in Trust Account
|
| | | | 379,579,492 | | |
|
Total Assets
|
| | | $ | 382,118,393 | | |
| Liabilities and Shareholders’ Equity | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable
|
| | | $ | 133,528 | | |
|
Accrued expenses
|
| | | | 80,000 | | |
|
Total current liabilities
|
| | | | 213,528 | | |
|
Derivative warrant liabilities
|
| | | | 61,495,200 | | |
|
Deferred underwriting commissions
|
| | | | 13,282,500 | | |
|
Total liabilities
|
| | | | 74,991,228 | | |
| Commitments and Contingencies (Note 5) | | | | | | | |
|
Class A ordinary shares subject to possible redemption; 30,212,716 shares at $10.00 per share
|
| | | | 302,127,160 | | |
| Shareholders’ Equity: | | | | | | | |
|
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | |
|
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 7,737,284 shares
issued and outstanding (excluding 30,212,716 shares subject to possible redemption) |
| | | | 774 | | |
|
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized; 9,487,500 shares issued and outstanding
|
| | | | 949 | | |
|
Additional paid-in capital
|
| | | | 39,994,824 | | |
|
Accumulated deficit
|
| | | | (34,996,542) | | |
|
Total shareholders’ equity
|
| | | | 5,000,005 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 382,118,393 | | |
| Operating expenses: | | | | | | | |
|
General and administrative expenses
|
| | | $ | 343,207 | | |
|
Administrative fee – related party
|
| | | | 30,000 | | |
|
Loss from operations
|
| | | | (373,207) | | |
| Other (expense) income: | | | | | | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | (33,704,100) | | |
|
Offering costs – derivative warrant liabilities
|
| | | | (998,727) | | |
|
Income earned on investments in Trust Account
|
| | | | 79,492 | | |
|
Net loss
|
| | | $ | (34,996,542) | | |
|
Basic and diluted weighted average shares outstanding of Class A ordinary shares
|
| | | | 37,950,000 | | |
|
Basic and diluted net income per ordinary share, Class A
|
| | | $ | 0.00 | | |
|
Basic and diluted weighted average shares outstanding of Class B ordinary shares
|
| | | | 9,016,071 | | |
|
Basic and diluted net loss per ordinary share, Class B
|
| | | $ | (3.89) | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – August 7, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B ordinary shares to Sponsor
|
| | | | — | | | | | | — | | | | | | 9,487,500 | | | | | | 949 | | | | | | 24,051 | | | | | | — | | | | | | 25,000 | | |
Sale of units in initial public offering, less derivative liabilities for public
warrants |
| | | | 37,950,000 | | | | | | 3,795 | | | | | | — | | | | | | — | | | | | | 361,659,705 | | | | | | — | | | | | | 361,663,500 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,200,193) | | | | | | — | | | | | | (20,200,193) | | |
Excess cash received over the fair value of the private warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 635,400 | | | | | | — | | | | | | 635,400 | | |
Class A ordinary Shares subject
to possible redemption |
| | | | (30,212,716) | | | | | | (3,021) | | | | | | — | | | | | | — | | | | | | (302,124,139) | | | | | | — | | | | | | (302,127,160) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (34,996,542) | | | | | | (34,996,542) | | |
Balance – December 31, 2020
|
| | | | 7,737,284 | | | | | $ | 774 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | 39,994,824 | | | | | $ | (34,996,542) | | | | | $ | 5,000,005 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (34,996,542) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Income earned on investments in Trust Account
|
| | | | (79,492) | | |
|
General and administrative expenses paid by Sponsor under note payable
|
| | | | 48,243 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 61,495,200 | | |
|
Offering costs – derivative warrant liabilities
|
| | | | 998,727 | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | (490,078) | | |
|
Accounts payable
|
| | | | 133,528 | | |
|
Accrued expenses
|
| | | | 10,000 | | |
|
Net cash used in operating activities
|
| | | | 27,119,586 | | |
| Cash Flows from Investing Activities: | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (379,500,000) | | |
|
Net cash used in investing activities
|
| | | | (379,500,000) | | |
|
Cash Flows from Financing Activities:
|
| | | | | | |
|
Proceeds received from initial public offering, gross
|
| | | | 361,663,500 | | |
|
Repayment of note payable to related party
|
| | | | (195,192) | | |
|
Proceeds received from sale of private placement warrants
|
| | | | 635,400 | | |
|
Offering costs paid net of reimbursements
|
| | | | (7,699,471) | | |
|
Net cash provided by financing activities
|
| | | | 354,404,237 | | |
|
Net change in cash
|
| | | | 2,023,823 | | |
|
Cash – beginning of the period:
|
| | | | — | | |
|
Cash – end of the period
|
| | | $ | 2,023,823 | | |
| Supplemental disclosure of non-cash investing and financing activities: | | | | | | | |
|
Expenses paid by Sponsor in exchange for issuance of Class B ordinary shares
|
| | | $ | 25,000 | | |
|
Offering costs included in accrued expenses
|
| | | $ | 70,000 | | |
|
Offering costs funded with note payable – related party
|
| | | $ | (146,949) | | |
|
Deferred underwriting commissions payable
|
| | | $ | 13,282,500 | | |
|
Initial value of Class A ordinary shares subject to possible redemption
|
| | | $ | 336,062,230 | | |
|
Change in value of Class A ordinary shares subject to possible redemption
|
| | | $ | (33,935,070) | | |
|
Derivative warrant liabilities in connection with initial public offering and private placement
|
| | | $ | 27,791,100 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 382,118,393 | | | | | $ | — | | | | | $ | 382,118,393 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | $ | 213,528 | | | | | $ | — | | | | | $ | 213,528 | | |
Deferred underwriting commissions
|
| | | | 13,282,500 | | | | | | — | | | | | | 13,282,500 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 61,495,200 | | | | | | 61,495,200 | | |
Total liabilities
|
| | | | 13,496,028 | | | | | | 61,495,200 | | | | | | 74,991,228 | | |
Class A ordinary shares, $0.0001 par value; shares subject to
possible redemption |
| | | | 363,622,360 | | | | | | (61,495,200) | | | | | | 302,127,160 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Preference shares – $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares – $0.0001 par value
|
| | | | 159 | | | | | | 615 | | | | | | 774 | | |
Class B ordinary shares – $0.0001 par value
|
| | | | 949 | | | | | | — | | | | | | 949 | | |
Additional paid-in-capital
|
| | | | 5,292,612 | | | | | | 34,702,212 | | | | | | 39,994,824 | | |
Accumulated deficit
|
| | | | (293,715) | | | | | | (34,702,827) | | | | | | (34,996,542) | | |
Total shareholders’ equity
|
| | | | 5,000,005 | | | | | | — | | | | | | 5,000,005 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 382,118,393 | | | | | $ | — | | | | | $ | 382,118,393 | | |
| | |
For The Period From August 7, 2020 (Inception) through December 31, 2020
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Operations and Comprehensive Loss
|
| | | | | | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (373,207) | | | | | $ | — | | | | | $ | (373,207) | | |
Other (expense) income:
|
| | | | | | | | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | (33,704,100) | | | | | | (33,704,100) | | |
Offering costs – derivative warrant liabilities
|
| | | | (998,727) | | | | | | (998,727) | | | | | | | | |
Income earned on investments in Trust Account
|
| | | | 79,492 | | | | | | — | | | | | | 79,492 | | |
Total other (expense) income
|
| | | | 79,492 | | | | | | (34,702,827) | | | | | | (34,623,335) | | |
Net loss
|
| | | $ | (293,715) | | | | | $ | (34,702,827) | | | | | $ | (34,996,542) | | |
Basic and Diluted weighted-average Class A ordinary shares outstanding
|
| | | | 37,950,000 | | | | | | — | | | | | | 37,950,000 | | |
Basic and Diluted net income per Class A share
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
Basic and Diluted weighted-average Class B ordinary shares outstanding
|
| | | | 9,016,071 | | | | | | — | | | | | | 9,016,071 | | |
Basic and Diluted net loss per Class B share
|
| | | $ | (0.04) | | | | | | (3.84) | | | | | $ | (3.88) | | |
| | |
For The Period From August 7, 2020 (Inception) through December 31, 2020
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (293,715) | | | | | $ | (34,702,827) | | | | | $ | (34,996,542) | | |
Adjustment to reconcile net loss to net cash used in operating activities
|
| | | | (377,799) | | | | | | 62,493,927 | | | | | | 62,116,128 | | |
Net cash used in operating activities
|
| | | | (671,514) | | | | | | 27,791,100 | | | | | | 27,119,586 | | |
Net cash used in investing activities
|
| | | | (379,500,000) | | | | | | (379,500,000) | | | | | | | | |
Net cash provided by financing activities
|
| | | | 382,195,337 | | | | | | (27,791,100) | | | | | | 354,404,237 | | |
Net change in cash
|
| | | $ | 2,023,823 | | | | | | — | | | | | $ | 2,023,823 | | |
| | |
As of October 2, 2021
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 383,038,513 | | | | | $ | — | | | | | $ | 383,038,513 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | $ | 902,681 | | | | | $ | — | | | | | $ | 902,681 | | |
Deferred underwriting commissions
|
| | | | 13,282,500 | | | | | | — | | | | | | 13,282,500 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 27,791,100 | | | | | | 27,791,100 | | |
Total liabilities
|
| | | | 14,185,181 | | | | | | 27,791,100 | | | | | | 41,976,281 | | |
Class A ordinary shares, $0.0001 par value; shares subject to
possible redemption |
| | | | 363,853,330 | | | | | | (27,791,100) | | | | | | 336,062,230 | | |
Shareholders’ equity | | | | | | | | | | | | | | | | | | | |
Preference shares – $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | |
Class A ordinary shares – $0.0001 par value
|
| | | | 157 | | | | | | 278 | | | | | | 431 | | |
Class B ordinary shares – $0.0001 par value
|
| | | | 949 | | | | | | — | | | | | | 949 | | |
Additional paid-in-capital
|
| | | | 5,061,644 | | | | | | 998,449 | | | | | | 6,060,097 | | |
Accumulated deficit
|
| | | | (62,748) | | | | | | (998,727) | | | | | | (1,061,475) | | |
Total shareholders’ equity
|
| | | | 5,000,002 | | | | | | — | | | | | | 5,000,002 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 383,038,513 | | | | | $ | — | | | | | $ | 383,038,513 | | |
| | |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| |||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account -
|
| | | $ | 379,578,055 | | | | | $ | — | | | | | $ | — | | |
U.S. Treasury Securities(1)
|
| | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities
|
| | | $ | 39,468,000 | | | | | $ | — | | | | | $ | 22,027,200 | | |
| | |
As of
October 2, 2020 |
| |
As of
December 31, 2020 |
| ||||||
Exercise price
|
| | | | 11.50 | | | | | | 11.50 | | |
Stock Price
|
| | | | 9.66 | | | | | | 12.29 | | |
Option term (in years)
|
| | | | 5.50 | | | | | | 5.50 | | |
Volatility
|
| | | | 22.20% | | | | | | 25% | | |
Risk-free interest rate
|
| | | | 0.33% | | | | | | 0.43% | | |
|
Derivative warrant liabilities as of October 2, 2021
|
| | | $ | 27,791,100 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 33,704,100 | | |
|
Derivative warrant liabilities as of December 31, 2020
|
| | | $ | 61,495,200 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | ||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 337,744 | | | | | $ | 2,023,823 | | |
Prepaid expenses
|
| | | | 390,307 | | | | | | 515,078 | | |
Due from related party
|
| | | | 87,365 | | | | | | — | | |
Total current assets
|
| | | | 815,416 | | | | | | 2,538,901 | | |
Investments held in Trust Account
|
| | | | 379,656,050 | | | | | | 379,579,492 | | |
Total Assets
|
| | | $ | 380,471,466 | | | | | $ | 382,118,393 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 342,203 | | | | | $ | 133,528 | | |
Accrued expenses
|
| | | | 4,993,894 | | | | | | 80,000 | | |
Total current liabilities
|
| | | | 5,336,097 | | | | | | 213,528 | | |
Derivative warrant liabilities
|
| | | | 31,536,000 | | | | | | 61,495,200 | | |
Deferred underwriting commissions
|
| | | | 13,282,500 | | | | | | 13,282,500 | | |
Total liabilities
|
| | | | 50,154,597 | | | | | | 74,991,228 | | |
Commitments and Contingencies (Note 5) | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption; 32,531,686 and 30,212,716 shares at $10.00 per share as of June 30, 2021 and December 31,2020, respectively
|
| | | | 325,316,860 | | | | | | 302,127,160 | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 200,000,000 shares authorized; 5,418,314 and 7,737,284 shares issued and outstanding (excluding 32,531,686 and 30,212,716 shares subject to possible redemption) as of June 30, 2021 and December 31, 2020, respectively
|
| | | | 542 | | | | | | 774 | | |
Class B ordinary shares, $0.0001 par value; 20,000,000 shares authorized;
9,487,500 shares issued and outstanding as of June 30, 2021 and December 31, 2020 |
| | | | 949 | | | | | | 949 | | |
Additional paid-in capital
|
| | | | 16,805,356 | | | | | | 39,994,824 | | |
Accumulated deficit
|
| | | | (11,806,838) | | | | | | (34,996,542) | | |
Total shareholders’ equity
|
| | | | 5,000,009 | | | | | | 5,000,005 | | |
Total Liabilities and Shareholders’ Equity
|
| | | $ | 380,471,466 | | | | | $ | 382,118,393 | | |
| | |
For the Three Months
Ended June 30, 2021 |
| |
For the Six Months
Ended June 30, 2021 |
| ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses
|
| | | $ | 2,695,836 | | | | | $ | 6,683,419 | | |
Administrative fee – related party
|
| | | | 84,677 | | | | | | 162,635 | | |
Loss from operations
|
| | | | (2,780,513) | | | | | | (6,846,054) | | |
Other income: | | | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities
|
| | | | 2,365,200 | | | | | | 29,959,200 | | |
Income earned on investments held in Trust Account
|
| | | | 13,570 | | | | | | 76,558 | | |
Net income (loss)
|
| | | $ | (401,743) | | | | | $ | 23,189,704 | | |
Basic and diluted weighted average shares outstanding of Class A ordinary shares
|
| | | | 37,950,000 | | | | | | 37,950,000 | | |
Basic and diluted net income per ordinary share, Class A
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Basic and diluted weighted average shares outstanding of Class B ordinary shares
|
| | | | 9,487,500 | | | | | | 9,487,500 | | |
Basic and diluted net income (loss) per ordinary share, Class B
|
| | | $ | (0.04) | | | | | $ | 2.44 | | |
| | |
Ordinary Shares
|
| |
Additional
Paid-In Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | 7,737,284 | | | | | $ | 774 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | 39,994,824 | | | | | $ | (34,996,542) | | | | | $ | 5,000,005 | | |
Class A ordinary Shares subject to possible redemption
|
| | | | (2,359,145) | | | | | | (236) | | | | | | — | | | | | | — | | | | | | (23,591,214) | | | | | | — | | | | | | (23,591,450) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,591,447 | | | | | | 23,591,447 | | |
Balance – March 31, 2021 (unaudited)
|
| | | | 5,378,139 | | | | | | 538 | | | | | | 9,487,500 | | | | | | 949 | | | | | | 16,403,610 | | | | | | (11,405,095) | | | | | | 5,000,002 | | |
Class A ordinary Shares subject to possible redemption
|
| | | | 40,175 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 401,746 | | | | | | — | | | | | | 401,750 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (401,743) | | | | | | (401,743) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | 5,418,314 | | | | | $ | 542 | | | | | | 9,487,500 | | | | | $ | 949 | | | | | $ | 16,805,356 | | | | | $ | (11,806,838) | | | | | $ | 5,000,009 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net income
|
| | | $ | 23,189,704 | | |
| Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | |
|
Income earned on investments in Trust Account
|
| | | | (76,558) | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | (29,959,200) | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | 124,771 | | |
|
Due from related party
|
| | | | (87,365) | | |
|
Accounts payable
|
| | | | 208,675 | | |
|
Accrued expenses
|
| | | | 4,913,894 | | |
|
Net cash used in operating activities
|
| | | | (1,686,079) | | |
|
Net decrease in cash
|
| | | | (1,686,079) | | |
|
Cash – beginning of the period:
|
| | | | 2,023,823 | | |
|
Cash – end of the period
|
| | | $ | 337,744 | | |
| Supplemental disclosure of non-cash investing and financing activities: | | | | | | | |
|
Change in initial value of Class A ordinary shares subject to possible redemption
|
| | | $ | 23,189,700 | | |
| | |
For the Three Months
Ended June 30, 2021 |
| |
For the Six Months
Ended June 30, 2021 |
| ||||||
Class A ordinary shares | | | | | | | | | | | | | |
Numerator: Income allocable to Class A ordinary shares | | | | | | | | | | | | | |
Income from investments held in Trust Account
|
| | | $ | 13,570 | | | | | $ | 76,558 | | |
Less: Company’s portion available to be withdrawn to pay taxes
|
| | | | — | | | | | | — | | |
Net income attributable to Class A ordinary shares
|
| | | $ | 13,570 | | | | | $ | 76,558 | | |
Denominator: Weighted average Class A ordinary shares | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A ordinary shares
|
| | |
|
37,950,000
|
| | | |
|
37,950,000
|
| |
Basic and diluted net income per share, Class A ordinary shares
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Class B ordinary shares | | | | | | | | | | | | | |
Numerator: Net income (loss) minus net income allocable to Class A ordinary shares
|
| | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (401,743) | | | | | $ | 23,189,704 | | |
Net income allocable to Class A ordinary shares
|
| | | | (13,570) | | | | | | (76,558) | | |
Net income (loss) attributable to Class B ordinary shares
|
| | |
$
|
(415,313)
|
| | | |
$
|
23,113,146
|
| |
Denominator: weighted average Class B ordinary shares | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class B ordinary shares
|
| | |
|
9,487,500
|
| | | |
|
9,487,500
|
| |
Basic and diluted net income (loss) per share, Class B
ordinary shares |
| | | $ | (0.04) | | | | | $ | 2.44 | | |
| | |
Fair Value Measured as of June 30, 2021
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – Money market mutual fund
|
| | | $ | 379,656,050 | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | 379,656,050 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – Public warrants
|
| | | | 20,240,000 | | | | | | — | | | | | | — | | | | | | 20,240,000 | | |
Derivative warrant liabilities – Private warrants
|
| | | | — | | | | | | 11,296,000 | | | | | | — | | | | | | 11,296,000 | | |
Total fair value
|
| | | $ | 399,896,050 | | | | | $ | 11,296,000 | | | | | $ | — | | | | | $ | 411,192,050 | | |
| | |
Fair Value Measured as of December 31, 2020
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities
|
| | | $ | 379,579,492 | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | 379,579,492 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – Public warrants
|
| | | | 39,468,000 | | | | | | — | | | | | | — | | | | | | 39,468,000 | | |
Derivative warrant liabilities – Private warrants
|
| | | | — | | | | | | — | | | | | | 22,027,200 | | | | | | 22,027,200 | | |
Total fair value
|
| | | $ | 419,047,492 | | | | | $ | — | | | | | $ | 22,027,200 | | | | | $ | 441,074,692 | | |