| | | | | 6 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 18 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 85 | | | |
| | | | | 96 | | | |
| | | | | 99 | | | |
| | | | | 110 | | | |
| | | | | 123 | | | |
| | | | | 125 | | | |
| | | | | 128 | | | |
| | | | | 130 | | | |
| | | | | 150 | | | |
| | | | | 152 | | | |
| | | | | 155 | | | |
| | | | | 156 | | | |
| | | | | 157 | | | |
| | | | | 158 | | | |
| | | | | F-1 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
(in € thousands)
|
| |||||||||
Statement of Operations Data | | | | | | | | | | | | | |
Revenue
|
| | | | 47 | | | | | | 97 | | |
Cost of sales
|
| | | | (11) | | | | | | (10) | | |
Gross profit
|
| | | | 36 | | | | | | 87 | | |
Total operating expenses
|
| | | | (400,602) | | | | | | (138,807) | | |
Operating loss
|
| | | | (400,566) | | | | | | (138,720) | | |
Financial result
|
| | | | (8,913) | | | | | | (49,661) | | |
Loss before income tax
|
| | | | (410,327) | | | | | | (188,381) | | |
Income tax expense
|
| | | | (709) | | | | | | (46) | | |
Net loss
|
| | | | (411,036) | | | | | | (188,427) | | |
Statement of Financial Position Data | | | | ||||||||||
Total assets
|
| | | | 431,425 | | | | | | 184,946 | | |
Total equity
|
| | | | 342,511 | | | | | | 57,722 | | |
Total liabilities
|
| | | | 88,914 | | | | | | 127,224 | | |
Statement of Cash Flows Data | | | | ||||||||||
Cash flow from operating activities
|
| | | | (215,066) | | | | | | (77,883) | | |
Cash flow from investing activities
|
| | | | (203,426) | | | | | | (59,472) | | |
Cash flow from financing activities
|
| | | | 446,184 | | | | | | 179,955 | | |
Assumed Average Purchase Price Per Class A Share
|
| |
Number of
Registered Class A Shares to be Issued if Full Purchase(1) |
| |
Percentage of
Outstanding Class A Shares After Giving Effect to the Issuance to Tumim(2) |
| |
Gross
Proceeds from the Sale of Class A Shares to Tumim Under the Purchase Agreement |
| |||||||||
$2.00
|
| | | | 21,691,268 | | | | | | 7.5% | | | | | $ | 43,382,536 | | |
$2.56
|
| | | | 21,691,268 | | | | | | 7.5% | | | | | $ | 55,529,646.08 | | |
$3.00
|
| | | | 21,691,268 | | | | | | 7.5% | | | | | $ | 65,073,804 | | |
$4.00
|
| | | | 18,750,000 | | | | | | 6.6% | | | | | $ | 75,000,000 | | |
$6.00
|
| | | | 12,500,000 | | | | | | 4.5% | | | | | $ | 75,000,000 | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
(thousand €)
|
| |
2021
|
| |
2020
|
| |
(Absolute)
|
| |
(%)
|
| ||||||||||||
Revenue
|
| | | | 47 | | | | | | 97 | | | | | | (50) | | | | | | *n.m. | | |
Cost of sales
|
| | | | (11) | | | | | | (10) | | | | | | (1) | | | | | | *n.m. | | |
Gross profit
|
| | | | 36 | | | | | | 87 | | | | | | (51) | | | | | | *n.m. | | |
Research and development expenses
|
| | | | (144,558) | | | | | | (90,345) | | | | | | (54,213) | | | | | | 60% | | |
General and administrative expenses
|
| | | | (239,093) | | | | | | (35,406) | | | | | | (203,687) | | | | | | 575% | | |
Selling expenses
|
| | | | (17,189) | | | | | | (15,272) | | | | | | (1,917) | | | | | | 13% | | |
Other income
|
| | | | 2,274 | | | | | | 2,346 | | | | | | (72) | | | | | | *n.m. | | |
Other expenses
|
| | | | (2,036) | | | | | | (130) | | | | | | (1,906) | | | | | | *n.m. | | |
Operating loss
|
| | | | (400,566) | | | | | | (138,720) | | | | | | (261,846) | | | | | | 189% | | |
Finance income
|
| | | | 11,288 | | | | | | 80 | | | | | | 11,208) | | | | | | *n.m. | | |
Finance expenses
|
| | | | (20,201) | | | | | | (49,741) | | | | | | 29,540 | | | | | | (59)% | | |
Financial result
|
| | | | (8,913) | | | | | | (49,661) | | | | | | 40,748 | | | | | | (82)% | | |
Share of loss of an associate
|
| | | | (848) | | | | | | — | | | | | | (848) | | | | | | *n.m. | | |
Loss before income taxes
|
| | | | (410,327) | | | | | | (188,381) | | | | | | (221,946) | | | | | | 118% | | |
Income tax expense
|
| | |
|
(709)
|
| | | | | (46) | | | | | | (663) | | | | | | *n.m. | | |
Net loss for the year
|
| | | | (411,036) | | | | | | (188,427) | | | | | | (222,609) | | | | | | 118% | | |
| | |
Year Ended December 31
|
| |||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Net cash (used in) / provided by: | | | | | |||||||||||||||
Operating activities
|
| | | | (215,066) | | | | | | (77,883) | | | | | | (47,047) | | |
Investing activities
|
| | | | (203,426) | | | | | | (59,472) | | | | | | (4,797) | | |
Financing activities
|
| | | | (446,184) | | | | | | 179,955 | | | | | | 64,261 | | |
Cash-based changes in cash and cash equivalents
|
| | | | 27,692 | | | | | | 42,600 | | | | | | 12,417 | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | 20 | | | | | | (27) | | | | | | 15 | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | 27,712 | | | | | | 42,573 | | | | | | 12,432 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Daniel Wiegand | | | 36 | | |
Chief Executive Officer
|
|
Geoffrey Richardson | | | 51 | | |
Chief Financial Officer
|
|
Board | | | | | | | |
Daniel Wiegand | | | 36 | | |
Executive Director
|
|
Barry Engle | | | 58 | | |
Non-executive Director
|
|
Dr. Thomas Enders | | | 63 | | |
Non-executive Director
|
|
David Wallerstein | | | 47 | | |
Non-executive Director
|
|
Niklas Zennström | | | 56 | | |
Non-executive Director
|
|
Gabrielle Toledano | | | 55 | | |
Non-executive Director
|
|
Henri Courpron | | | 59 | | |
Non-executive Director
|
|
David Neeleman | | | 62 | | |
Non-executive Director
|
|
Margaret M. Smyth | | | 58 | | |
Non-executive Director
|
|
| | |
Daniel
Wiegand |
| |
All other executives*
|
| ||||||
Periodically-paid remuneration
|
| | | € | 280,941(1) | | | | | € | 395,472(2) | | |
Bonuses
|
| | | | — | | | | | | — | | |
Share-based compensation expense
|
| | | | 1,553,455(3) | | | | | | 5,589,633(4) | | |
Additional benefit payments
|
| | | | 7,397(5) | | | | | | 45,745(6) | | |
Total compensation
|
| | | € | 1,841,793 | | | | | € | 6,030,850 | | |
Name
|
| |
Periodically-paid
Remuneration* |
| |
Share-based
Compensation Expense(1) |
| |
Additional
Benefit Payments*(2) |
| |
Total
|
| ||||||||||||
Henri Courpron
|
| | | € | 15,032 | | | | | € | 66,345 | | | | | € | 1,003 | | | | | € | 82,380 | | |
Dr. Thomas Enders
|
| | | | 27,558 | | | | | | 431,980 | | | | | | 1,003 | | | | | | 460,541 | | |
Barry Engle
|
| | | | 23,549 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 101,297 | | |
David Neeleman
|
| | | | 15,032 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 92,780 | | |
Margaret M. Smyth
|
| | | | 18,038 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 95,786 | | |
Gabrielle Toledano . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 23,049 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 100,797 | | |
David Wallerstein(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Niklas Zennström
|
| | | | 16,285 | | | | | | 76,745 | | | | | | 1,003 | | | | | | 94,033 | | |
Total Compensation
|
| | | | 138,543 | | | | | | 882,050 | | | | | | 7,021 | | | | | | 1,027,614 | | |
Beneficiary
|
| |
Grant date
|
| |
Number of shares
subject to stock options and RSUs Outstanding(1) |
| |
Exercise price per stock
option or purchase price per RSU |
| | ||||||||
Henri Courpron
|
| |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
January 1, 2022
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | | |
Dr. Thomas Enders
|
| |
January 1, 2021
|
| | | | 48,569(4)(5) | | | | | € | 1.00(6) | | | | ||
| | |
September 1, 2021
|
| | | | 82,853(7)(5) | | | | | € | 1.00(6) | | | | | |
| | |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
Barry Engle
|
| |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
January 1, 2022
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
David Neeleman
|
| |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
Geoffrey Richardson
|
| |
November 16, 2020
|
| | | | 431,407(8)(5) | | | | | € | 1.00(6) | | | | ||
| | |
September 13, 2021
|
| | | | 1,374,217(9)(5) | | | | | $ | 28,570(6) | | | | ||
| | |
November 18, 2021
|
| | | | 54,986(10) | | | | | € | 0.12 | | | | ||
Margaret M. Smyth
|
| |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
January 1, 2022
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
Gabrielle Toledano
|
| |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | | ||
| | |
January 1, 2022
|
| | | | 5,953(3) | | | | | € | 0.12 | | | | ||
David Wallerstein
|
| |
—
|
| | | | — | | | | | | — | | | | ||
Daniel Wiegand
|
| |
November 18, 2021
|
| | | | 4,341,375(11) | | | | | $ | 10.00 | | | | ||
Niklas Zennström
|
| |
November 18, 2021
|
| | | | 45,625(2) | | | | | € | 0.12 | | | |
Beneficial Owner
|
| |
Class A Shares
|
| |
Class B Shares
|
| |
% Voting
Power(1) |
| |
% Share
Ownership |
| ||||||||||||
Executive Officers and Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
Henri Courpron(2)
|
| | | | 3,340 | | | | | | — | | | | | | * | | | | | | * | | |
Dr. Thomas Enders(3)
|
| | | | 194,276 | | | | | | — | | | | | | * | | | | | | * | | |
Barry Engle(4)
|
| | | | 4,216,144 | | | | | | — | | | | | | 1.2% | | | | | | 1.4% | | |
David Neeleman
|
| | | | 1,214 | | | | | | — | | | | | | * | | | | | | * | | |
Geoffrey Richardson(5)
|
| | | | 469,110 | | | | | | — | | | | | | * | | | | | | * | | |
Margaret M. Smyth(6)
|
| | | | 4,554 | | | | | | — | | | | | | * | | | | | | * | | |
Gabrielle Toledano(7)
|
| | | | 4,554 | | | | | | — | | | | | | * | | | | | | * | | |
David Wallerstein(8)
|
| | | | 1,054,233 | | | | | | — | | | | | | * | | | | | | * | | |
Daniel Wiegand(9)
|
| | | | — | | | | | | 24,413,065 | | | | | | 21.5% | | | | | | 8.4% | | |
Niklas Zennström(10)
|
| | | | 40,944,956 | | | | | | — | | | | | | 12.0% | | | | | | 14.1% | | |
All executive officers and directors of Lilium as a group (10 persons)
|
| | | | 71,305,446 | | | | | | 24,413,065 | | | | | | 35.0% | | | | | | 24.2% | | |
5% and Greater Shareholders (Not Included Above) | | | | | | | | | | | | | | | | | | | | | | | | | |
Sebastian Born
|
| | | | 18,064,811 | | | | | | — | | | | | | 5.3% | | | | | | 6.2% | | |
Matthias Meiner
|
| | | | 18,064,811 | | | | | | — | | | | | | 5.3% | | | | | | 6.3% | | |
Atomico Entities(11)
|
| | | | 40,943,742 | | | | | | — | | | | | | 12.0% | | | | | | 14.1% | | |
Tencent Mobility (Luxembourg) S.á.r.l(12)
|
| | | | 76,196,615 | | | | | | — | | | | | | 22.4% | | | | | | 26.2% | | |
Scottish Mortgage Investment Trust plc(13)
|
| | | | 18,072,215 | | | | | | — | | | | | | 5.3% | | | | | | 6.2% | | |
H.S.H. Reigning Prince Hans-Adam II. von und zu Liechtenstein(14)
|
| | | | 18,290,764 | | | | | | — | | | | | | 5.4% | | | | | | 6.3% | | |
| | |
Number of Class A Shares
Owned Prior to Offering |
| |
Maximum Number of
Class A Shares to be Offered Pursuant to this Prospectus |
| |
Number of Class A Shares
Owned After Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number(1)
|
| |
Percent(2)
|
| |
Number(3)
|
| |
Percent(2)
|
| ||||||||||||||||||
Tumim Stone Capital LLC(4)
|
| | | | 262,697 | | | | | | — | | | | | | 21,691,268 | | | | | | 21,691,268 | | | | | | 7.5% | | |
| | |
Amount
|
| |||
SEC Registration Fee
|
| | | $ | 5,468.32 | | |
Legal fees and expenses
|
| | | $ | 725,000 | | |
Accounting fees and expenses
|
| | | $ | 125,000 | | |
Miscellaneous expenses
|
| | | $ | 44,531.68 | | |
Total
|
| | | $ | 900,000 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-8 | | |
|
/s/ Katharina Deni
Wirtschaftsprüfer (German Public Auditor) |
| |
/s/ ppa. Annika Sicking
Wirtschaftsprüfer (German Public Auditor) |
|
in € thousand
|
| |
Note
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| |
[5]
|
| | | | 47 | | | | | | 97 | | | | | | — | | |
Cost of sales
|
| |
[5]
|
| | | | (11) | | | | | | (10) | | | | | | — | | |
Gross profit
|
| | | | | | | 36 | | | | | | 87 | | | | | | — | | |
Research and development expenses
|
| |
[6]
|
| | | | (144,558) | | | | | | (90,345) | | | | | | (38,136) | | |
General and administrative expenses
|
| |
[7]
|
| | | | (239,093) | | | | | | (35,406) | | | | | | (15,437) | | |
Selling Expenses
|
| |
[8]
|
| | | | (17,189) | | | | | | (15,272) | | | | | | (4,645) | | |
Other income
|
| |
[9]
|
| | | | 2,274 | | | | | | 2,346 | | | | | | 76 | | |
Other expenses
|
| |
[10]
|
| | | | (2,036) | | | | | | (130) | | | | | | (58) | | |
Operating loss
|
| | | | | | | (400,566) | | | | | | (138,720) | | | | | | (58,200) | | |
Finance income
|
| |
[11]
|
| | | | 11,288 | | | | | | 80 | | | | | | 518 | | |
Finance expenses
|
| |
[11]
|
| | | | (20,201) | | | | | | (49,741) | | | | | | (5,736) | | |
Financial result
|
| |
[11]
|
| | |
|
(8,913)
|
| | | |
|
(49,661)
|
| | | |
|
(5,218)
|
| |
Share of loss in an associated company
|
| |
[17]
|
| | | | (848) | | | | | | — | | | | | | — | | |
Loss before income tax
|
| | | | | | | (410,327) | | | | | | (188,381) | | | | | | (63,418) | | |
Income tax expense
|
| |
[12]
|
| | | | (709) | | | | | | (46) | | | | | | (61) | | |
Net loss for the year
|
| | | | | | | (411,036) | | | | | | (188,427) | | | | | | (63,479) | | |
in € thousand
|
| |
Note
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Other comprehensive income that may be reclassified to profit or loss
|
| | | | | | | 44 | | | | | | 36 | | | | | | 3 | | |
Exchange differences on translation of foreign business units
|
| | | | | | | 44 | | | | | | 36 | | | | | | 3 | | |
Items that will not be subsequently reclassified to profit or loss
|
| | | | | | | 162 | | | | | | (44) | | | | | | (114) | | |
Remeasurement of defined pension benefit obligation
|
| |
[25]
|
| | | | 162 | | | | | | (44) | | | | | | (114) | | |
Other comprehensive income / (loss)
|
| | | | | | | 206 | | | | | | (8) | | | | | | (111) | | |
Total consolidated comprehensive loss for the year
|
| | | | | | | (410,830) | | | | | | (188,435) | | | | | | (63,590) | | |
Loss per share (basic and diluted) in €
|
| |
[13]
|
| | | | (1.91) | | | | | | (0.97) | | | | | | (0.38) | | |
in € thousand
|
| |
Note
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Intangible assets
|
| |
[14]
|
| | | | 1,394 | | | | | | 1,372 | | |
Property, plant and equipment
|
| |
[15,16]
|
| | | | 30,610 | | | | | | 22,715 | | |
Investment in an associate
|
| |
[17]
|
| | | | 15,054 | | | | | | — | | |
Other financial assets
|
| |
[18]
|
| | | | 3,779 | | | | | | 2,112 | | |
Non-financial assets
|
| |
[19]
|
| | | | 8,113 | | | | | | 153 | | |
Non-current assets
|
| | | | | | | 58,950 | | | | | | 26,352 | | |
Other financial assets
|
| |
[18]
|
| | | | 219,625 | | | | | | 50,676 | | |
Non-financial assets
|
| |
[19]
|
| | | | 22,994 | | | | | | 5,774 | | |
Cash and cash equivalents
|
| |
[20]
|
| | | | 129,856 | | | | | | 102,144 | | |
Current assets
|
| | | | | | | 372,475 | | | | | | 158,594 | | |
Total Assets
|
| | | | | | | 431,425 | | | | | | 184,946 | | |
SHAREHOLDERS’ EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | |
Subscribed capital*
|
| |
[21]
|
| | | | 40,138 | | | | | | 29,550 | | |
Share premium*
|
| |
[21]
|
| | | | 779,141 | | | | | | 224,359 | | |
Other capital reserves
|
| |
[21]
|
| | | | 240,430 | | | | | | 110,055 | | |
Treasury shares
|
| |
[21]
|
| | | | (151) | | | | | | (25) | | |
Accumulated loss
|
| |
[21]
|
| | | | (717,134) | | | | | | (306,098) | | |
Accumulated other comprehensive income / (loss)
|
| |
[21]
|
| | | | 87 | | | | | | (119) | | |
Shareholders’ equity
|
| | | | | | | 342,511 | | | | | | 57,722 | | |
Other financial liabilities
|
| |
[23]
|
| | | | — | | | | | | 27 | | |
Lease liabilities
|
| |
[16]
|
| | | | 9,861 | | | | | | 9,505 | | |
Provisions
|
| |
[24,25]
|
| | | | 373 | | | | | | 411 | | |
Trade payables
|
| |
[26]
|
| | | | 2,906 | | | | | | — | | |
Deferred tax liabilities
|
| |
[12]
|
| | | | 10 | | | | | | — | | |
Non-current liabilities
|
| | | | | | | 13,150 | | | | | | 9,943 | | |
Other financial liabilities
|
| |
[23]
|
| | | | — | | | | | | 21 | | |
Lease liabilities
|
| |
[16]
|
| | | | 1,962 | | | | | | 1,613 | | |
Shares-based payment liability
|
| |
[22]
|
| | | | 8,028 | | | | | | — | | |
Provisions
|
| |
[24]
|
| | | | 2,422 | | | | | | 80 | | |
Income tax payable
|
| |
[12]
|
| | | | 552 | | | | | | 43 | | |
Warrants
|
| |
[23]
|
| | | | 21,405 | | | | | | — | | |
Convertible loans
|
| |
[23]
|
| | | | — | | | | | | 99,235 | | |
Trade and other payables
|
| |
[26]
|
| | | | 35,335 | | | | | | 11,092 | | |
Other non-financial liabilities
|
| |
[27]
|
| | | | 6,060 | | | | | | 5,197 | | |
Current liabilities
|
| | | | | | | 75,764 | | | | | | 117,281 | | |
Total Shareholders’ Equity and Liabilities
|
| | | | | | | 431,425 | | | | | | 184,946 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accumulated other
comprehensive income |
| | | | | | | |||||||||
in € thousand
|
| |
Note
|
| |
Subscribed
capital |
| |
Share premium*
|
| |
Other
capital reserves |
| |
Treasury
shares |
| |
Accumulated
loss |
| |
Currency
translation reserve |
| |
Remeasurement
of defined pension benefit obligation |
| |
Total
|
| ||||||||||||||||||||||||
January 1, 2019
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | 35,522 | | |
Retrospective application of stock split
|
| |
[2]
|
| | | | 24,278 | | | | | | (24,278) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
January 1, 2019, as adjusted
|
| | | | | | | 24,332 | | | | | | 65,382 | | | | | | — | | | | | | — | | | | | | (54,192) | | | | | | — | | | | | | — | | | | | | 35,522 | | |
Profit (Loss) for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | — | | | | | | — | | | | | | (63,479) | | |
Other comprehensive income and expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | (114) | | | | | | (111) | | |
Total comprehensive income (loss)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (63,479) | | | | | | 3 | | | | | | (114) | | | | | | (63,590) | | |
Convertible loans
|
| |
[21]
|
| | | | — | | | | | | — | | | | | | 3,981 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,981 | | |
Share capital increase
|
| |
[21]
|
| | | | 128 | | | | | | (128) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
December 31, 2019
|
| | | | | | | 24,460 | | | | | | 65,254 | | | | | | 3,981 | | | | | | — | | | | | | (117,671) | | | | | | 3 | | | | | | (114) | | | | | | (24,087) | | |
Profit (Loss) for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (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
|
| |
[22]
|
| | | | — | | | | | | — | | | | | | 71,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,990 | | |
Convertible loans
|
| |
[21]
|
| | | | 2,299 | | | | | | 65,824 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
Share buy-back
|
| |
[21]
|
| | | | — | | | | | | (738) | | | | | | — | | | | | | (25) | | | | | | — | | | | | | — | | | | | | — | | | | | | (763) | | |
Share capital increase and capital contributions*
|
| |
[21]
|
| | | | 2,791 | | | | | | 94,019 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,810 | | |
December 31, 2020
|
| | | | | | | 29,550 | | | | | | 224,359 | | | | | | 110,055 | | | | | | (25) | | | | | | (306,098) | | | | | | 39 | | | | | | (158) | | | | | | 57,722 | | |
Profit (Loss) for the year
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (411,036) | | | | | | — | | | | | | — | | | | | | (411,036) | | |
Other comprehensive income and expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | | | | | 162 | | | | | | 206 | | |
Total comprehensive income (loss)
|
| | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(411,036)
|
| | | | | 44 | | | | |
|
162
|
| | | |
|
(410,830)
|
| |
Share-based payments
|
| |
[22]
|
| | | | — | | | | | | — | | | | | | 53,350 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,350 | | |
Convertible loans
|
| |
[21]
|
| | | | 2,464 | | | | | | 127,813 | | | | | | (34,084) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,193 | | |
Reorganization*
|
| |
[1,21]
|
| | | | 2,724 | | | | | | 51,116 | | | | | | 111,109 | | | | | | (81) | | | | | | — | | | | | | — | | | | | | — | | | | | | 164,868 | | |
Share capital increase PIPE
|
| |
[1,21]
|
| | | | 5,400 | | | | | | 375,808 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 381,208 | | |
Share buy-back
|
| |
[21]
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | (45) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
December 31, 2021
|
| | | | | | | 40,138 | | | | | | 779,141 | | | | | | 240,430 | | | | | | (151) | | | | | | (717,134) | | | | | | 83 | | | | | | 4 | | | | | | 342,511 | | |
in € thousand
|
| |
2021
|
| |
2020(1)
|
| |
2019(1)
|
| |||||||||
Net loss for the year
|
| | | | (411,036) | | | | | | (188,427) | | | | | | (63,479) | | |
Adjustments to reconcile consolidated net profit (loss) to net cash flows | | | | | | | | | | | | | | | | | | | |
Income tax expense
|
| | | | 709 | | | | | | 46 | | | | | | 61 | | |
Net interest
|
| | | | 4,289 | | | | | | 34,498 | | | | | | 5,734 | | |
Depreciation and amortization
|
| | | | 6,476 | | | | | | 4,159 | | | | | | 2,334 | | |
Share listing expense
|
| | | | 111,109 | | | | | | — | | | | | | — | | |
Expenses for other share-based payments
|
| | | | 61,378 | | | | | | 50,907 | | | | | | 7,880 | | |
Net gains/losses from the disposal of intangibles and PP&E
|
| | | | — | | | | | | 74 | | | | | | — | | |
Share of loss in an associated company
|
| | | | 848 | | | | | | — | | | | | | — | | |
Fair value changes of financial instruments and expected credit losses
|
| | | | 4,625 | | | | | | 15,164 | | | | | | (516) | | |
Income tax paid
|
| | | | (196) | | | | | | (89) | | | | | | (5) | | |
Expense from change in provisions
|
| | | | 2,392 | | | | | | 116 | | | | | | 40 | | |
Working capital adjustments: | | | | | | | | | | | | | | | | | | | |
Changes in trade and other payables
|
| | | | 20,517 | | | | | | 8,358 | | | | | | 131 | | |
Change in other assets and liabilities
|
| | | | (16,177) | | | | | | (2,689) | | | | | | 773 | | |
Cash flow from operating activities
|
| | | | (215,066) | | | | | | (77,883) | | | | | | (47,047) | | |
Purchases of intangible assets
|
| | | | (1,597) | | | | | | (1,212) | | | | | | (534) | | |
Purchases of and advance payments on property, plant and equipment
|
| | | | (17,099) | | | | | | (7,657) | | | | | | (4,263) | | |
Disposals of intangible assets, property, plant and equipment
|
| | | | 1 | | | | | | 4 | | | | | | — | | |
Proceeds from short-term investments
|
| | | | 50,000 | | | | | | — | | | | | | — | | |
Payments for short-term investments
|
| | | | (220,006) | | | | | | (50,000) | | | | | | — | | |
Payments for acquisition of an associate
|
| | | | (13,680) | | | | | | — | | | | | | — | | |
Payments for promissory notes
|
| | | | (1,051) | | | | | | (630) | | | | | | — | | |
Interest received
|
| | | | 6 | | | | | | 23 | | | | | | — | | |
Cash flow from investing activities
|
| | | | (203,426) | | | | | | (59,472) | | | | | | (4,797) | | |
Proceeds from convertible loans
|
| | | | 1,850 | | | | | | 85,900 | | | | | | 65,500 | | |
Payments for share buy-back
|
| | | | — | | | | | | (763) | | | | | | — | | |
Proceeds from share capital increase and capital contribution
|
| | | | 7 | | | | | | 97,320 | | | | | | — | | |
Proceeds from the Reorganization
|
| | | | 83,393 | | | | | | — | | | | | | — | | |
Proceeds from the PIPE capital increase
|
| | | | 381,208 | | | | | | — | | | | | | — | | |
Payment of transaction cost for capital contribution
|
| | | | (2,227) | | | | | | (503) | | | | | | — | | |
Payment for foreign exchange contract
|
| | | | (423,372) | | | | | | — | | | | | | — | | |
Proceeds from foreign exchange contract
|
| | | | 407,840 | | | | | | — | | | | | | — | | |
Principal elements of lease payments
|
| | | | (1,781) | | | | | | (1,439) | | | | | | (854) | | |
Interest paid
|
| | | | (734) | | | | | | (560) | | | | | | (385) | | |
Cash flow from financing activities(2)
|
| | | | 446,184 | | | | | | 179,955 | | | | | | 64,261 | | |
Cash-based changes in cash and cash equivalents
|
| | | | 27,692 | | | | | | 42,600 | | | | | | 12,417 | | |
Effect of foreign exchange rate changes on cash and cash equivalents
|
| | | | 20 | | | | | | (27) | | | | | | 15 | | |
Net increase in cash and cash equivalents
|
| | | | 27,712 | | | | | | 42,573 | | | | | | 12,432 | | |
Cash and cash equivalents at the beginning of the year
|
| | | | 102,144 | | | | | | 59,571 | | | | | | 47,139 | | |
Cash and cash equivalents at the end of the year
|
| | | | 129,856 | | | | | | 102,144 | | | | | | 59,571 | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| | | | | F-11 | | | |
| | | | | F-24 | | | |
| | | | | F-28 | | | |
| | | | | F-28 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-30 | | | |
| | | | | F-30 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-43 | | | |
| | | | | F-51 | | | |
| | | | | F-53 | | | |
| | | | | F-53 | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-57 | | | |
| | | | | F-57 | | | |
| | | | | F-60 | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-64 | | | |
| | | | | F-67 | | |
In € thousand, except share and per share data
|
| |
Qell
shareholders |
| |
Qell
sponsors |
| |
Total
|
| |||||||||
Shares issued
|
| | | | 13,422,406 | | | | | | 7,658,555 | | | | | | 21,080,961 | | |
Fair value as of September 14, 2021 (USD)
|
| | | | 9.41 | | | | | | 8.94* | | | | | | | | |
Exchange rate
|
| | | | 0.8472 | | | | | | 0.8472 | | | | | | | | |
Fair value as of September 14, 2021 (EUR)
|
| | | | 7.97 | | | | | | 7.57 | | | | | | | | |
Estimated market value of shares
|
| | | | 107,002 | | | | | | 58,000 | | | | | | 165,002 | | |
Qell net assets
|
| | | | | | | | | | | | | | | | 53,893 | | |
Excess fair value of shares over Qell’s net assets acquired
|
| | | | | | | | | | | | | | | | 111,109 | | |
Name
|
| |
Country of
Incorporation |
| |
Date of
incorporation |
| |
% equity interest owned
|
| |||||||||
|
12/31/ 2021
|
| |
12/31/ 2020
|
| ||||||||||||||
Lilium N.V.
|
| | Netherlands | | | March 11, 2021 | | | | | 100.0% | | | | | | n/a | | |
Lilium GmbH
|
| | Germany | | |
February 11, 2015
|
| | | | 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 Aviation Inc.
|
| | United States | | | July 1, 2020 | | | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | Germany | | | August 17, 2020 | | | | | 100.0% | | | | | | 100.0% | | |
Stichting JSOP
|
| | Netherlands | | |
September 10, 2021
|
| | | | 0.0% | | | | | | n/a | | |
Standard/amendment/ interpretation
|
| |
Effective date
|
| |
Adoption status
|
|
January 1, 2021 | | | | | | | |
Amendment to IFRS 16, ‘Leases’ – COVID-19 related rent concessions | | | Annual periods on or after June 1, 2020 | | | Early adoption is permitted | |
Amendment to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 – Interest rate benchmark reform – Phase 2 | | | Annual periods on or after January 1, 2021 | | | Early adoption is permitted | |
Standard/amendment/ interpretation
|
| |
Effective date
|
| |
Adoption status
|
|
January 1, 2022 | | | | | | | |
Amendments to IFRS 3, ‘Business combinations’, IAS 16 ‘Property, plant and equipment’ and IAS 37 ‘Provisions, contingent liabilities and contingent assets’ | | | Annual periods on or after January 1, 2022 | | | Early adoption is permitted | |
Annual improvements 2018-2020 | | | Annual periods on or after January 1, 2022 | | | Early adoption is permitted | |
January 1, 2023 | | | | | | | |
IFRS 17, ‘Insurance contracts’ as amended in June 2020 by amendments to IFRS 17, Insurance Contracts | | | Annual periods on or after January 1, 2023 | | | Early adoption is permitted for entities that apply IFRS 9 Financial Instruments | |
Amendment to IAS 1, ‘Presentation of financial statements’, on classification of liabilities | | | Annual periods on or after January 1, 2023 | | | Early adoption is permitted | |
Amendment to IAS 1, ‘Presentation of financial statements’, IFRS Practice statement 2 and IAS 8, ‘Accounting policies, changes in accounting estimates and errors’ | | | Annual periods on or after January 1, 2023 | | | Early adoption is permitted | |
| | |
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
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Salaries and social security
|
| | | | 75,672 | | | | | | 66,536 | | | | | | 26,162 | | |
Professional services
|
| | | | 49,421 | | | | | | 8,448 | | | | | | 2,472 | | |
Materials
|
| | | | 9,009 | | | | | | 8,253 | | | | | | 5,012 | | |
Depreciation/amortization
|
| | | | 4,541 | | | | | | 2,829 | | | | | | 1,404 | | |
IT and communication expense
|
| | | | 1,248 | | | | | | 1,857 | | | | | | 1,175 | | |
Other research and development expenses
|
| | | | 4,667 | | | | | | 2,422 | | | | | | 1,911 | | |
Total research and development expenses
|
| | | | 144,558 | | | | | | 90,345 | | | | | | 38,136 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Share listing expense
|
| | | | 111,109 | | | | | | — | | | | | | — | | |
Professional services
|
| | | | 70,380 | | | | | | 8,483 | | | | | | 2,615 | | |
Salaries and social security
|
| | | | 35,395 | | | | | | 20,926 | | | | | | 8,057 | | |
IT and communication expense
|
| | | | 12,391 | | | | | | 2,255 | | | | | | 1,545 | | |
Depreciation/amortization
|
| | | | 1,870 | | | | | | 1,289 | | | | | | 896 | | |
Insurances
|
| | | | 1,698 | | | | | | 73 | | | | | | 118 | | |
HR related expenses (training, recruitment)
|
| | | | 1,617 | | | | | | 1,026 | | | | | | 357 | | |
Other administrative expenses
|
| | | | 4,633 | | | | | | 1,354 | | | | | | 1,849 | | |
Total administrative expenses
|
| | | | 239,093 | | | | | | 35,406 | | | | | | 15,437 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Salaries, social security
|
| | | | 11,971 | | | | | | 13,115 | | | | | | 3,012 | | |
Professional services
|
| | | | 1,983 | | | | | | 1,196 | | | | | | 327 | | |
Marketing
|
| | | | 2,059 | | | | | | 613 | | | | | | 751 | | |
Travel
|
| | | | 626 | | | | | | 167 | | | | | | 387 | | |
Depreciation/amortization
|
| | | | 65 | | | | | | 41 | | | | | | 34 | | |
Other selling expenses
|
| | | | 485 | | | | | | 140 | | | | | | 134 | | |
Total selling expenses
|
| | | | 17,189 | | | | | | 15,272 | | | | | | 4,645 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Foreign currency gains
|
| | | | 1,689 | | | | | | 19 | | | | | | 11 | | |
Insurance recoveries
|
| | | | 456 | | | | | | 1,906 | | | | | | — | | |
Grants received from the German government
|
| | | | 51 | | | | | | 307 | | | | | | 53 | | |
Income from other grants
|
| | | | — | | | | | | 42 | | | | | | — | | |
Other miscellaneous income
|
| | | | 78 | | | | | | 72 | | | | | | 12 | | |
Total other income
|
| | | | 2,274 | | | | | | 2,346 | | | | | | 76 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Foreign currency losses
|
| | | | 1,054 | | | | | | 107 | | | | | | 56 | | |
Miscellaneous other items
|
| | | | 982 | | | | | | 23 | | | | | | 2 | | |
Total other expenses
|
| | | | 2,036 | | | | | | 130 | | | | | | 58 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Finance income
|
| | | | 11,288 | | | | | | 80 | | | | | | 518 | | |
thereof: fair value changes
|
| | | | 11,280 | | | | | | 58 | | | | | | 516 | | |
Finance expenses
|
| | | | (20,201) | | | | | | (49,741) | | | | | | (5,736) | | |
thereof: interest portion of lease payments
|
| | | | (437) | | | | | | (450) | | | | | | (341) | | |
thereof: fair value changes
|
| | | | (15,645) | | | | | | (15,222) | | | | | | — | | |
thereof: expected credit losses
|
| | | | (260) | | | | | | — | | | | | | — | | |
thereof: interest on convertible loans
|
| | | | (3,483) | | | | | | (33,960) | | | | | | (5,350) | | |
Financial result
|
| | | | (8,913) | | | | | | (49,661) | | | | | | (5,218) | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Current income tax expense
|
| | | | 556 | | | | | | 46 | | | | | | 61 | | |
Current income tax expense related to prior years
|
| | | | 143 | | | | | | — | | | | | | — | | |
Deferred tax expense
|
| | | | 10 | | | | | | — | | | | | | — | | |
Total income tax expense
|
| | | | 709 | | | | | | 46 | | | | | | 61 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Profit (Loss) before income tax
|
| | | | (410,327) | | | | | | (188,381) | | | | | | (63,418) | | |
Income tax rate
|
| | | | 27.55% | | | | | | 27.55% | | | | | | 27.55% | | |
Expected income taxes on this
|
| | | | 113,045 | | | | | | 51,899 | | | | | | 17,472 | | |
Effects deriving from differences to the expected tax rate
|
| | | | 40 | | | | | | 54 | | | | | | (3) | | |
Other non-deductible expenses and taxes
|
| | | | (209) | | | | | | (238) | | | | | | (312) | | |
Changes in the realization of deferred tax assets
|
| | | | (67,465) | | | | | | (22,371) | | | | | | (18,978) | | |
Other
|
| | | | (46,120) | | | | | | (29,390) | | | | | | 1,760 | | |
Income tax as per statement of operations
|
| | | | (709) | | | | | | (46) | | | | | | (61) | | |
Effective tax rate in %
|
| | | | (0.2)% | | | | | | 0.0% | | | | | | (0.1)% | | |
| | |
Deferred tax assets
|
| |
Deferred tax liabilities
|
| ||||||||||||||||||
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||||||||
Non-current assets
|
| | | | 3,010 | | | | | | 2,289 | | | | | | 3,099 | | | | | | 3,043 | | |
Intangible assets
|
| | | | 2,995 | | | | | | 2,261 | | | | | | — | | | | | | — | | |
Property, plant and equipment
|
| | | | 15 | | | | | | — | | | | | | 3,088 | | | | | | 2,855 | | |
Financial assets
|
| | | | — | | | | | | 28 | | | | | | 11 | | | | | | 188 | | |
Current assets
|
| | | | 14 | | | | | | 9 | | | | | | 286 | | | | | | — | | |
Inventories
|
| | | | 11 | | | | | | 9 | | | | | | — | | | | | | — | | |
Receivables and other assets
|
| | | | 3 | | | | | | — | | | | | | 286 | | | | | | — | | |
Non-current liabilities
|
| | | | 645 | | | | | | 531 | | | | | | 167 | | | | | | 9 | | |
Provisions
|
| | | | 24 | | | | | | — | | | | | | 3 | | | | | | 9 | | |
Liabilities
|
| | | | 621 | | | | | | 531 | | | | | | 163 | | | | | | — | | |
Current liabilities
|
| | | | 222 | | | | | | 563 | | | | | | 631 | | | | | | 340 | | |
Provisions
|
| | | | 91 | | | | | | — | | | | | | — | | | | | | 62 | | |
Liabilities
|
| | | | 131 | | | | | | 563 | | | | | | 631 | | | | | | 278 | | |
Loss carry forwards
|
| | | | 282 | | | | | | — | | | | | | — | | | | | | — | | |
Gross value
|
| | | | 4,173 | | | | | | 3,392 | | | | | | 4,183 | | | | | | 3,392 | | |
Netting
|
| | | | (4,173) | | | | | | (3,392) | | | | | | (4,173) | | | | | | (3,392) | | |
Recognition in the statement of financial position
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | — | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Corporation tax loss carryforwards
|
| | | | 388,980 | | | | | | 129,704 | | |
Trade tax loss carryforwards
|
| | | | 387,524 | | | | | | 128,889 | | |
Interest carryforwards
|
| | | | 15,846 | | | | | | 14,879 | | |
| | |
Deferred tax assets on
|
| |||||||||||||||||||||
In € thousand
|
| |
Temporary
differences |
| |
Tax
losses |
| |
Interest
carry forward |
| |
Total
|
| ||||||||||||
Unrecognized deferred tax assets as of January 1, 2020
|
| | | | 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 | | |
Addition
|
| | | | — | | | | | | 70,625 | | | | | | 266 | | | | | | 70,891 | | |
Deductions
|
| | | | (3,426) | | | | | | — | | | | | | — | | | | | | (3,426) | | |
Unrecognized deferred tax assets as of December 31, 2021
|
| | | | 13,850 | | | | | | 106,624 | | | | | | 3,929 | | | | | | 124,043 | | |
| | |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Comprehensive loss attributed to equity shareholders
|
| | | | (410,830) | | | | | | (188,435) | | | | | | (63,590) | | |
(in € thousand) | | | | | | | | | | | | | | | | | | | |
Weighted average number of shares outstanding | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 214,858,203 | | | | | | 193,722,062 | | | | | | 169,224,125 | | |
Basic and diluted EPS (in €)
|
| | | | (1.91) | | | | | | (0.97) | | | | | | (0.38) | | |
In € thousand
|
| |
Software
|
| |
Purchased
concessions, rights and other intangible assets |
| |
Total
|
| |||||||||
Costs of acquisition | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 2,401 | | | | | | 108 | | | | | | 2,509 | | |
Additions
|
| | | | 1,586 | | | | | | — | | | | | | 1,586 | | |
Transfer from property, plant and equipment
|
| | | | 11 | | | | | | — | | | | | | 11 | | |
December 31, 2021
|
| | | | 3,998 | | | | | | 108 | | | | | | 4,106 | | |
Accumulated amortization/write downs | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
Amortization
|
| | | | 1,569 | | | | | | 6 | | | | | | 1,575 | | |
December 31, 2021
|
| | | | 2,694 | | | | | | 18 | | | | | | 2,713 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
December 31, 2021
|
| | | | 1,304 | | | | | | 90 | | | | | | 1,394 | | |
In € thousand
|
| |
Software
|
| |
Purchased
concessions, rights, and other in-tangible 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 | | | | | | — | | | | | | 18 | | |
Disposals
|
| | | | (16) | | | | | | (1) | | | | | | (17) | | |
December 31, 2020
|
| | | | 1,125 | | | | | | 12 | | | | | | 1,137 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | |
December 31, 2019
|
| | | | 760 | | | | | | 82 | | | | | | 842 | | |
December 31, 2020
|
| | | | 1,276 | | | | | | 96 | | | | | | 1,372 | | |
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, 2021
|
| | | | 15,774 | | | | | | 160 | | | | | | 6,195 | | | | | | 5,590 | | | | | | 1,144 | | | | | | 28,863 | | |
Additions
|
| | | | 3,444 | | | | | | 6 | | | | | | 2,532 | | | | | | 2,644 | | | | | | 4,200 | | | | | | 12,826 | | |
Disposals
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (1) | | |
Transfers
|
| | | | 711 | | | | | | — | | | | | | 2,009 | | | | | | 2 | | | | | | (2,722) | | | | | | — | | |
Transfer to intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11) | | | | | | (11) | | |
Indexation impact
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | |
Foreign exchange
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 8 | | | | | | — | | | | | | 10 | | |
December 31, 2021
|
| | | | 19,903 | | | | | | 166 | | | | | | 10,738 | | | | | | 8,243 | | | | | | 2,611 | | | | | | 41,661 | | |
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2021
|
| | | | 3,057 | | | | | | 40 | | | | | | 640 | | | | | | 2,411 | | | | | | — | | | | | | 6,148 | | |
Depreciation
|
| | | | 2,381 | | | | | | 42 | | | | | | 1,028 | | | | | | 1,450 | | | | | | — | | | | | | 4,901 | | |
Transfer
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | (1) | | | | | | — | | | | | | — | | |
Foreign exchange
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | |
December 31, 2021
|
| | | | 5,438 | | | | | | 82 | | | | | | 1,669 | | | | | | 3,862 | | | | | | — | | | | | | 11,051 | | |
Carrying amount: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 12,717 | | | | | | 120 | | | | | | 5,555 | | | | | | 3,179 | | | | | | 1,144 | | | | | | 22,715 | | |
December 31, 2021
|
| | | | 14,465 | | | | | | 84 | | | | | | 9,069 | | | | | | 4,381 | | | | | | 2,611 | | | | | | 30,610 | | |
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: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2019
|
| | | | 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
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Germany
|
| | | | 18,933 | | | | | | 11,723 | | |
United Kingdom
|
| | | | 100 | | | | | | 38 | | |
United States
|
| | | | 38 | | | | | | 10 | | |
Switzerland
|
| | | | 14 | | | | | | 3 | | |
Total property, plant and equipment
|
| | | | 19,085 | | | | | | 11,774 | | |
In € thousand
|
| |
Rights
to buildings |
| |
Vehicles
|
| |
Technical
equipment and machinery |
| |
Office
and other equipment |
| |
Total
|
| |||||||||||||||
January 1, 2020
|
| | | | 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 | | |
Additions to right-of-use assets
|
| | | | 2,369 | | | | | | — | | | | | | 29 | | | | | | 170 | | | | | | 2,568 | | |
Transfer
|
| | | | — | | | | | | — | | | | | | (17) | | | | | | — | | | | | | (17) | | |
Depreciation
|
| | | | (1,808) | | | | | | (34) | | | | | | (45) | | | | | | (54) | | | | | | (1,941) | | |
Indexation impact
|
| | | | (26) | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | |
December 31, 2021
|
| | | | 10,910 | | | | | | 43 | | | | | | 428 | | | | | | 144 | | | | | | 11,525 | | |
In € thousand
|
| |
Lease
Liability |
| |||
January 1, 2020
|
| | | | 8,715 | | |
Additions
|
| | | | 3,742 | | |
Interest
|
| | | | 450 | | |
Payments
|
| | | | (1,889) | | |
Indexation impact
|
| | | | 100 | | |
December 31, 2020
|
| | | | 11,118 | | |
Additions
|
| | | | 2,512 | | |
Interest
|
| | | | 437 | | |
Payments
|
| | | | (2,218) | | |
Indexation impact
|
| | | | (26) | | |
December 31, 2021
|
| | | | 11,823 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Depreciation of right of-use-assets
|
| | | | 1,941 | | | | | | 1,631 | | | | | | 1,013 | | |
Interest expense on lease liabilities
|
| | | | 437 | | | | | | 450 | | | | | | 341 | | |
Short-term lease expenses
|
| | | | 488 | | | | | | 108 | | | | | | 138 | | |
Lease expenses for low-value assets
|
| | | | 220 | | | | | | 80 | | | | | | 72 | | |
Total amount recognized in expense
|
| | |
|
3,086
|
| | | |
|
2,269
|
| | | | | 1,567 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Fixed lease payments
|
| | | | 204 | | | | | | 154 | | |
Variable lease payments
|
| | | | 2,014 | | | | | | 1,735 | | |
Total amount of lease payments
|
| | | | 2,218 | | | | | | 1,889 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Principal paid
|
| | | | 1,781 | | | | | | 1,439 | | | | | | 854 | | |
Interest paid
|
| | | | 437 | | | | | | 450 | | | | | | 341 | | |
Short term and low value leases
|
| | | | 708 | | | | | | 188 | | | | | | 213 | | |
Total amount paid
|
| | |
|
2,926
|
| | | |
|
2,077
|
| | | | | 1,408 | | |
In € thousand
|
| |
Carrying
Value |
| |||
January 1, 2021
|
| | | | — | | |
Initial recognition
|
| | | | 8,502 | | |
Conversion of promissory notes (July 2021)
|
| | | | 2,222 | | |
Capital increases (July and September 2021)
|
| | | | 5,178 | | |
Share of loss in an associated company
|
| | | | (848) | | |
December 31, 2021
|
| | | | 15,054 | | |
In € thousand
|
| |
3/10/2021 – 12/31/2021
|
| |||
Revenue
|
| | | | 806 | | |
Net loss for the period
|
| | | | (2,907) | | |
In € thousand
|
| |
12/31/2021
|
| |||
Non-current assets(1)
|
| | | | 24,255 | | |
Current assets
|
| | | | 6,724 | | |
Preferred stock reclassification(2)
|
| | | | 20,283 | | |
Non-current liabilities
|
| | | | (28,200) | | |
Current liabilities
|
| | | | (756) | | |
Shareholders’ equity
|
| | | | 22,306 | | |
Group’s effective interest in the associate
|
| | | | 34.8% | | |
Group’s share in shareholders’ equity (2020: nil)
|
| | | | 7,762 | | |
Goodwill
|
| | | | 7,558 | | |
Currency translation difference
|
| | | | (266) | | |
Investment in an associate
|
| | | | 15,054 | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Security deposits
|
| | | | 3,779 | | | | | | 2,096 | | |
Miscellaneous other non-current financial assets
|
| | | | — | | | | | | 16 | | |
Total non-current financial assets
|
| | | | 3,779 | | | | | | 2,112 | | |
Fixed term deposits
|
| | | | 119,664 | | | | | | 50,000 | | |
Money market funds
|
| | | | 99,919 | | | | | | — | | |
Promissory notes
|
| | | | — | | | | | | 676 | | |
Security deposits
|
| | | | 42 | | | | | | — | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Total current other financial assets
|
| | | | 219,625 | | | | | | 50,676 | | |
|
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Advance payments
|
| | | | 8,113 | | | | | | 153 | | |
Total non-current non-financial assets
|
| | | | 8,113 | | | | | | 153 | | |
Value added tax claims
|
| | | | 12,602 | | | | | | 3,420 | | |
Prepaid expenses
|
| | | | 9,924 | | | | | | 1,284 | | |
Miscellaneous other current non-financial assets
|
| | | | 468 | | | | | | 1,070 | | |
Total current non-financial assets
|
| | | | 22,994 | | | | | | 5,774 | | |
Total non-financial assets
|
| | | | 31,107 | | | | | | 5,927 | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Petty cash
|
| | | | 2 | | | | | | 2 | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Cash at banks
|
| | | | 129,854 | | | | | | 102,142 | | |
Total cash and cash equivalents
|
| | | | 129,856 | | | | | | 102,144 | | |
|
(in units)
|
| |
Common
shares (Class A) |
| |
Supervoting
shares (Class B) |
| |
Total
|
| |
Lilium
GmbH Total(1) |
| ||||||||||||
Issued and outstanding as of January 1, 2019
|
| | |
|
53,883
|
| | | |
|
—
|
| | | |
|
53,883
|
| | | |
|
53,883
|
| |
Retrospective application of share split
|
| | | | 129,476,783 | | | | | | 24,413,065 | | | | | | 153,889,848 | | | | |
|
—
|
| |
Issued and outstanding as of January 1, 2019 , as adjusted
|
| | | | 129,530,666 | | | | | | 24,413,065 | | | | | | 153,943,731 | | | | |
|
53,883
|
| |
Issued shares – capital increase
|
| | | | 1,065,661 | | | | | | — | | | | | | 1,065,661 | | | | |
|
373
|
| |
Issued and outstanding as of December 31, 2019 , as adjusted
|
| | | | 130,596,327 | | | | | | 24,413,065 | | | | | | 155,009,392 | | | | |
|
54,256
|
| |
Issued shares – convertible loans
|
| | | | 19,156,185 | | | | | | — | | | | | | 19,156,185 | | | | |
|
6,705
|
| |
Share buy-back – treasury shares
|
| | | | (205,704) | | | | | | — | | | | | | (205,704) | | | | |
|
(72)
|
| |
Issued shares – capital increase
|
| | | | 23,261,694 | | | | | | — | | | | | | 23,261,694 | | | | |
|
8,142
|
| |
Outstanding as of December 31, 2020 , as adjusted
|
| | |
|
172,808,502
|
| | | |
|
24,413,065
|
| | | |
|
197,221,567
|
| | | |
|
69,031
|
| |
Issued as of December 31, 2020 , as adjusted
|
| | |
|
173,014,206
|
| | | |
|
24,413,065
|
| | | |
|
197,427,271
|
| | | |
|
69,103
|
| |
Issued shares – convertible loans
|
| | | | 20,533,259 | | | | | | — | | | | | | 20,533,259 | | | | |
|
7,187
|
| |
Reorganization as of September 14, 2021
|
| | | | 22,697,450 | | | | | | — | | | | | | 22,697,450 | | | | |
|
(76,218)
|
| |
Treasury shares Lilium GmbH not exchanged into Lilium N.V. shares
|
| | | | 205,704 | | | | | | — | | | | | | 205,704 | | | | |
|
(72)
|
| |
Capital increase PIPE
|
| | | | 45,000,000 | | | | | | — | | | | | | 45,000,000 | | | | |
|
—
|
| |
Treasury shares
|
| | | | (375,000) | | | | | | — | | | | | | (375,000) | | | | |
|
—
|
| |
Treasury shares (due to consolidation)
|
| | | | (879,691) | | | | | | — | | | | | | (879,691) | | | | |
|
—
|
| |
Outstanding as of December 31, 2021
|
| | |
|
259,990,224
|
| | | |
|
24,413,065
|
| | | |
|
284,403,289
|
| | | |
|
—
|
| |
Issued as of December 31, 2021
|
| | | | 261,244,915 | | | | | | 24,413,065 | | | | | | 285,657,980 | | | | |
|
—
|
| |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
General population and executives – standard ESOP
|
| | | | 29,286 | | | | | | 50,316 | | |
General population – RSU
|
| | | | 77 | | | | | | — | | |
Executives – ESOP modified
|
| | | | 2,135 | | | | | | — | | |
Executives – RSU
|
| | | | 1,178 | | | | | | — | | |
Executives – Performance-based stock options
|
| | | | 2,296 | | | | | | — | | |
Executives – Time-based stock options
|
| | | | 3,505 | | | | | | — | | |
Executives – Success fees (cash-settled)
|
| | | | 2,590 | | | | | | — | | |
Executives – Success fee (equity-settled)
|
| | | | 1,844 | | | | | | 592 | | |
Executives – Presence bonus
|
| | | | 0 | | | | | | — | | |
Joint stock ownership Plan (JSOP) incl. bonus
|
| | | | 5,438 | | | | | | — | | |
Total expense
|
| | | | 48,349 | | | | | | 50,908 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Expense arising from equity-settled share-based payments
|
| | | | 29,286 | | | | | | — | | |
Expense arising from cash-settled share-based payments
|
| | | | — | | | | | | 50,316 | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | 13,962,159 | | | | | | 0.00 | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | 4,019,799 | | | | | | 0.00 | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | (757,105) | | | | | | 0.00 | | | | | | — | | | | | | — | | |
Transferred from cash-settled
|
| | | | 2,348,454 | | | | | | 0.00 | | | | | | 13,962,159 | | | | | | 0.00 | | |
Outstanding at December 31
|
| | | | 19,573,307 | | | | | | 0.00 | | | | | | 13,962,159 | | | | | | 0.00 | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | 2,348,454 | | | | | | 0.00 | | | | | | 14,593,556 | | | | | | 0.00 | | |
Granted during the year
|
| | | | — | | | | | | — | | | | | | 2,799,860 | | | | | | 0.00 | | |
Forfeited during the year
|
| | | | — | | | | | | — | | | | | | (1,082,803) | | | | | | 0.00 | | |
Transferred to equity-settled
|
| | | | (2,348,454) | | | | | | 0.00 | | | | | | (13,962,159) | | | | | | 0.00 | | |
Outstanding at December 31
|
| | | | — | | | | | | — | | | | | | 2,348,454 | | | | | | 0.00 | | |
| | |
12/31/2020
|
| |||
Discount for lack of marketability
|
| | | | 5% | | |
Expected volatility (%)
|
| | | | 154% | | |
Probability of direct IPO
|
| | | | 0% | | |
Probability of indirect IPO
|
| | | | 60% | | |
Probability of other scenarios
|
| | | | 40% | | |
in €
|
| |
Valuation
methodology |
| |
Price of
one share in Lilium N.V. |
| |||
December 31, 2020
|
| |
Hybrid model
|
| | | | 6.05 | | |
March 31, 2021
|
| |
Hybrid model
|
| | | | 7.13 | | |
June 30, 2021
|
| |
Hybrid model
|
| | | | 7.05 | | |
July 31, 2021
|
| |
Hybrid model
|
| | | | 7.36 | | |
August 31, 2021
|
| |
Hybrid model
|
| | | | 7.71 | | |
September 15, 2021
|
| |
Actual share price
|
| | | | 7.89 | | |
December 31, 2021
|
| |
Actual share price
|
| | | | 6.12 | | |
In € thousand
|
| |
01/01 /-
12/31/2021 |
| |
01/01 /-
12/31/2020 |
| ||||||
Expense arising from equity settled RSU
|
| | | | 77 | | | | | | — | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Assigned during the year
|
| | | | 162,800 | | | | | € | 0.12 | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | |
|
162,800
|
| | | | € | 0.12 | | | | |
|
—
|
| | | |
|
—
|
| |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Expense arising from equity-settled share-based payments
|
| | | | 2,135 | | | | | | — | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | 1,888,477 | | | | | | 7.90 | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | | | 1,888,477 | | | | | | 7.90 | | | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
Risk free rate range
|
| |
(0.75)% – (0.71)%
|
|
Expected dividend yield
|
| |
—
|
|
Expected exercise term
|
| |
2 – 4 years
|
|
Expected volatility
|
| |
118.9%
|
|
| | |
01/01/-
|
| |
01/01/-
|
| ||||||
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Expense arising from equity settled RSUs
|
| | | | 1,178 | | | | | | — | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | 1,050,913 | | | | | € | 0.12 | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | | | 1,050,913 | | | | |
€
|
0.12
|
| | | | | — | | | | | | — | | |
In € thousand
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
Expense arising from performance-based stock options
|
| | | | 2,296 | | | | | | — | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | 7,036,501 | | | | | € | 8.15 | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | | | 7,036,501 | | | | | € | 8.15 | | | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
Risk free rate range
|
| |
(0.69)% – (0.66)%
|
|
Expected dividend yield
|
| |
—
|
|
Expected exercise term
|
| |
4 years
|
|
Expected volatility
|
| |
121.8%
|
|
In € thousand
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
Expense arising from time-based stock options
|
| | | | 3,505 | | | | | | — | | |
(in units)
|
| |
2021
Number of options |
| |
2021
WAEP |
| |
2020
Number of options |
| |
2020
WAEP |
| ||||||||||||
Outstanding at January 1
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Granted during the year
|
| | | | 2,951,000 | | | | | € | 7.25 | | | | | | — | | | | | | — | | |
Forfeited during the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at December 31
|
| | | | 2,951,000 | | | | |
€
|
7.25
|
| | | | | — | | | | | | — | | |
| | |
12/31/2021
|
|
Risk free rate
|
| |
(0.69)%
|
|
Expected dividend yield
|
| |
—
|
|
Expected exercise term
|
| |
4 years
|
|
Expected volatility
|
| |
121.9%
|
|
In € thousand
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
Expense for success fees cash-settled
|
| | | | 2,590 | | | | | | — | | |
Expense for success fee equity-settled
|
| | | | 1,844 | | | | | | 592 | | |
Total expense
|
| | | | 4,434 | | | | | | 592 | | |
In € thousand
|
| |
01/01/-
12/31/2021 |
| |
01/01/-
12/31/2020 |
| ||||||
Expense for JSOP
|
| | | | 3,762 | | | | | | — | | |
Expense for bonus
|
| | | | 1,676 | | | | | | — | | |
Total expense
|
| | | | 5,438 | | | | | | — | | |
| | |
12/31/2021
|
|
Risk-free rate
|
| |
(0.62)%
|
|
Expected dividend yield
|
| |
0
|
|
Expected term
|
| |
3.7 years
|
|
Expected volatility (%)
|
| |
126.0%
|
|
in € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Other non-current financial liabilities
|
| | | | — | | | | | | 27 | | |
Other current financial liabilities
|
| | | | — | | | | | | 21 | | |
Warrants | | | | | 21,405 | | | | | | — | | |
Convertible loans – host
|
| | | | — | | | | | | 84,287 | | |
Convertible loans – embedded derivative
|
| | | | — | | | | | | 14,948 | | |
Convertible loans
|
| | | | — | | | | | | 99,235 | | |
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
|
| |
01/01/2021
|
| |
Additions/
Reversals |
| |
Unwinding of
discount and changein discount rate |
| |
12/31/2021
|
| ||||||||||||
Asset retirement obligations
|
| | | | 175 | | | | | | 54 | | | | | | 4 | | | | | | 233 | | |
Post-employment benefits (see note 25)
|
| | | | 193 | | | | | | (109) | | | | | | — | | | | | | 84 | | |
Record retention obligations
|
| | | | 43 | | | | | | 13 | | | | | | — | | | | | | 56 | | |
Total non-current provisions
|
| | | | 411 | | | | | | (42) | | | | | | 4 | | | | | | 373 | | |
Year-end audit
|
| | | | — | | | | | | 1,067 | | | | | | — | | | | | | 1,067 | | |
Severance payments
|
| | | | 80 | | | | | | 539 | | | | | | — | | | | | | 619 | | |
Other
|
| | | | — | | | | | | 736 | | | | | | — | | | | | | 736 | | |
Total current provisions
|
| | | | 80 | | | | | | 2,342 | | | | | | — | | | | | | 2,422 | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Present value of funded obligations
|
| | | | 155 | | | | | | 433 | | |
Fair value of plan assets
|
| | | | 71 | | | | | | 240 | | |
Total post-employment benefit obligations
|
| | | | 84 | | | | | | 193 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Net defined liability at January 1
|
| | | | 193 | | | | | | 126 | | |
Defined benefit cost recognized in consolidated statement of operations
|
| | | | 117 | | | | | | 48 | | |
Defined benefit cost recognized in other comprehensive income
|
| | | | (162) | | | | | | 44 | | |
Employer contributions
|
| | | | (74) | | | | | | (25) | | |
Currency effects
|
| | | | 10 | | | | | | — | | |
Net defined liability at December 31
|
| | | | 84 | | | | | | 193 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Employee benefit obligations as of January 1
|
| | | | 433 | | | | | | 304 | | |
Actuarial adjustments
|
| | | | (233) | | | | | | 44 | | |
thereof: experience adjustments
|
| | | | (202) | | | | | | 28 | | |
thereof: demographic adjustments
|
| | | | (25) | | | | | | — | | |
thereof: adjustments for financial assumptions
|
| | | | (6) | | | | | | 16 | | |
Current service cost
|
| | | | 112 | | | | | | 45 | | |
Past service (credit) / cost
|
| | | | (1) | | | | | | — | | |
Interest expense
|
| | | | 1 | | | | | | 1 | | |
Currency effects
|
| | | | 19 | | | | | | 0 | | |
Employee contributions
|
| | | | 74 | | | | | | 25 | | |
Benefits paid
|
| | | | (250) | | | | | | 14 | | |
Employee benefit obligations as of December 31
|
| | | | 155 | | | | | | 433 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Fair value of plan assets as of January 1
|
| | | | 240 | | | | | | 178 | | |
Employer contributions
|
| | | | 74 | | | | | | 25 | | |
Employee contributions
|
| | | | 74 | | | | | | 25 | | |
Benefits paid
|
| | | | (250) | | | | | | 14 | | |
Administration expenses
|
| | | | (5) | | | | | | (3) | | |
Return on asset excl. interest income
|
| | | | (71) | | | | | | (0) | | |
Interest income
|
| | | | 0 | | | | | | 1 | | |
Currency effects
|
| | | | 9 | | | | | | — | | |
Fair value of plan assets as of December 31
|
| | | | 71 | | | | | | 240 | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Actuarial gains (-) / losses (+) deriving from experience adjustments
|
| | | | (202) | | | | | | 28 | | |
Actuarial gains (-) / losses (+) deriving from changes in demographical assumptions
|
| | | | (25) | | | | | | — | | |
Actuarial gains (-) / losses (+) deriving from changes in financial assumptions
|
| | | | (6) | | | | | | 16 | | |
Return on plan assets etc., interest income
|
| | | | 71 | | | | | | — | | |
Included in other comprehensive income
|
| | | | (162) | | | | | | 44 | | |
Current service cost
|
| | | | 112 | | | | | | 45 | | |
Past service (credit) / cost
|
| | | | (1) | | | | | | — | | |
Interest income
|
| | | | 0 | | | | | | (1) | | |
Administrative expenses (effective)
|
| | | | 5 | | | | | | 3 | | |
Interest expense
|
| | | | 1 | | | | | | 1 | | |
Included in the consolidated statements of operations
|
| | | | 117 | | | | | | 48 | | |
Total included in the consolidated statements of operations and other comprehensive income
|
| | | | (45) | | | | | | 92 | | |
| | |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Future salary increases
|
| | | | 1.00% | | | | | | 1.00% | | |
Inflation rate
|
| | | | 0.60% | | | | | | 0.20% | | |
Future pension increases
|
| | | | 0.00% | | | | | | 0.00% | | |
Discount rate
|
| | | | 0.35% | | | | | | 0.15% | | |
| | |
2021
|
| |
2020
|
| | |
2021
|
| |
2020
|
| ||||||||||||
Discount rate
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 149 | | | | | | 414 | | | | | | | 163 | | | | | | 455 | | |
Salary increase
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 156 | | | | | | 434 | | | | | | | 155 | | | | | | 433 | | |
Pension increase
|
| | | | 0.25% | | | | | | 0.25% | | | | | | | (0.25)% | | | | | | (0.25)% | | |
Present value of the post-employment benefit obligations (in € thousand)
|
| | | | 159 | | | | | | 446 | | | | | | | n/a | | | | | | n/a | | |
(in € thousand)
|
| |
December 31, 2021
|
| |||||||||||||||
Financial years
|
| |
2022
|
| |
2023-2026
|
| |
2027-2031
|
| |||||||||
Expected benefit payments
|
| | | | 18 | | | | | | 95 | | | | | | 147 | | |
Total expected benefit payments
|
| | | | 18 | | | | | | 95 | | | | | | 147 | | |
(in € thousand)
|
| |
December 31, 2020
|
| |||||||||||||||
Financial years
|
| |
2021
|
| |
2022-2025
|
| |
2026-2030
|
| |||||||||
Expected benefit payments
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
Total expected benefit payments
|
| | | | 12 | | | | | | 69 | | | | | | 229 | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Trade payables
|
| | | | 2,906 | | | | |
|
—
|
| |
Non-current trade and other payables
|
| | | | 2,906 | | | | | | — | | |
Trade payables
|
| | | | 14,936 | | | | | | 4,854 | | |
Accruals for outstanding invoices
|
| | | | 20,399 | | | | | | 6,238 | | |
Current trade and other payables
|
| | | | 35,335 | | | | | | 11,092 | | |
Total trade and other payables
|
| | | | 38,241 | | | | | | 11,092 | | |
In € thousand
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||
Vacation accruals
|
| | | | 2,488 | | | | | | 1,680 | | |
Value added tax payables
|
| | | | 242 | | | | | | 1,477 | | |
Payroll tax and social security
|
| | | | 2,992 | | | | | | 1,455 | | |
Miscellaneous other current non-financial liabilities
|
| | | | 338 | | | | | | 585 | | |
Total other non-financial liabilities
|
| | | | 6,060 | | | | | | 5,197 | | |
| | |
12/31/2021
|
| ||||||||||||
In € thousand
|
| |
Category
|
| |
Carrying
amount |
| |
Fair value
|
| ||||||
Financial assets, by class | | | | | | | | | | | | | | | | |
Cash at banks and petty cash
|
| | AC | | | | | 129,856 | | | | | | n/a | | |
Money Market Funds
|
| | FVTPL | | | | | 99,919 | | | | | | 99,919 | | |
Fixed term deposit
|
| | AC | | | | | 119,664 | | | | | | n/a | | |
Security deposits
|
| | AC | | | | | 3,821 | | | | | | 3,821 | | |
Total financial assets
|
| | | | |
|
353,260
|
| | |
|
| ||||
Financial liabilities, by class
|
| | | |
|
| |
|
| |||||||
Trade and other payables
|
| | AC | | | | | 38,241 | | | | | | n/a | | |
Warrants
|
| | FVTPL | | | | | 21,405 | | | | | | 21,405 | | |
Total financial liabilities
|
| | | | |
|
59,646
|
| | | | | | | |
Thereof aggregated to categories according to IFRS 9
|
| |
Carrying
amount |
| |||
Financial assets measured at amortized cost (AC)
|
| | | | 253,341 | | |
Financial assets measured at FVTPL
|
| | | | 99,919 | | |
Financial liabilities measured at FVTPL
|
| | | | 21,405 | | |
Financial liabilities measured at amortized cost (AC)
|
| | | | 38,241 | | |
| | |
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 amortized cost (AC)
|
| | | | 154,256 | | |
Financial assets measured at FVTPL
|
| | | | 676 | | |
Financial liabilities measured at FVTPL
|
| | | | 14,948 | | |
Financial liabilities measured at amortized cost (AC)
|
| | | | 95,427 | | |
in € thousand
December 31, 2020 |
| |
Share
Price |
| |
Value
derivative |
| |
Effect on
financial result |
| |||||||||
Base
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
Up
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
Down
|
| | | | (0.00)% | | | | | | 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
|
| | | | (0.00)% | | | | | | 15,646 | | | | | | (698) | | |
In € thousand
|
| |
Promissory
Notes |
| |
Convertible
loan – embedded derivative |
| ||||||
January 1, 2020
|
| | | | — | | | | | | — | | |
Purchases / issuances
|
| | | | 627 | | | | | | (274) | | |
Changes from fair value remeasurement
|
| | | | 58 | | | | | | 15,222 | | |
Foreign exchange effects
|
| | | | (9) | | | | | | — | | |
December 31, 2020
|
| | | | 676 | | | | | | 14,948 | | |
Purchases / issuances
|
| | | | 1,051 | | | | | | 312 | | |
Changes from fair value remeasurement
|
| | | | 475 | | | | | | (6,326) | | |
Foreign exchange effects
|
| | | | 20 | | | | | | — | | |
Conversion
|
| | | | (2,222) | | | | | | (8,934) | | |
December 31, 2021
|
| | | | — | | | | | | — | | |
2021
|
| |
Subsequent measurement
|
| |||||||||||||||||||||||||||||||||
In € thousand
|
| |
Interest
|
| |
Foreign
exchange conversion |
| |
Fair value
|
| |
Impairment
loss (net) |
| |
Reversals
of loss allowance |
| |
Total per
category |
| ||||||||||||||||||
Financial assets measured at amortized cost
|
| | | | (364) | | | | | | 1,061 | | | | | | — | | | | | | (260) | | | | | | — | | | | | | 437 | | |
Financial liabilities measured at amortized cost
|
| | | | (3,483) | | | | | | (446) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,929) | | |
Financial assets and liabilities measured at fair value through profit or loss
|
| | | | — | | | | | | 20 | | | | | | (4,365) | | | | | | — | | | | | | — | | | | | | (4,345) | | |
Total | | | | | (3,847) | | | | | | 635 | | | | | | (4,365) | | | | | | (260) | | | | | | — | | | | | | (7,837) | | |
2020
|
| |
Subsequent measurement
|
| |||||||||||||||||||||||||||||||||
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) | | |
in € thousand
|
| |
Equivalent to
external credit rating [S&P] |
| |
Gross
Carrying amount |
| |
Impairment
Loss allowance |
| |
12/31/2021
|
| |||||||||
|
Credit-
impaired |
| ||||||||||||||||||||
Grades 1-6: Low risk
|
| |
BBB- to AAA
|
| | | | 253,601 | | | | | | (260) | | | | | | No | | |
Of which: | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 129,859 | | | | | | (3) | | | | | | No | | |
Fixed-term deposits
|
| | | | | | | 119,920 | | | | | | (256) | | | | | | No | | |
Security deposits
|
| | | | | | | 3,822 | | | | | | (1) | | | | | | No | | |
in € thousand
|
| |
Equivalent to
external credit rating [S&P] |
| |
Gross
Carrying amount |
| |
Impairment
Loss allowance |
| |
12/31/2020
|
| |||||||||
|
Credit-
impaired |
| ||||||||||||||||||||
Grades 1-6: Low risk
|
| |
BBB- to AAA
|
| | | | 154,256 | | | | | | — | | | | | | No | | |
Of which: | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | 102,144 | | | | | | — | | | | | | No | | |
Fixed-term deposits
|
| | | | | | | 50,000 | | | | | | — | | | | | | No | | |
Security deposits
|
| | | | | | | 2,096 | | | | | | — | | | | | | No | | |
Other financial assets
|
| | | | | | | 16 | | | | | | — | | | | | | No | | |
Currency
|
| |
Effect of EUR
appreciation on profit before tax (in € thousand) |
| |
Effect of EUR
depreciation on profit before tax (in € thousand) |
| ||||||
USD
|
| | | | 735 | | | | | | (898) | | |
GBP
|
| | | | 15 | | | | | | (19) | | |
Currency
|
| |
Effect of EUR
appreciation on profit before tax (in € thousand) |
| |
Effect of EUR
depreciation on profit before tax (in € thousand) |
| ||||||
USD
|
| | | | (47) | | | | | | 58 | | |
GBP
|
| | | | (46) | | | | | | 56 | | |
| | | | | | | | | | | | | | | | | | | | |
12/31/2021
|
| |||
in € thousand
|
| |
2022
|
| |
2023
|
| |
2024 to 2026
|
| |
2027 and
thereafter |
| ||||||||||||
Lease liabilities
|
| | | | 2,356 | | | | | | 2,705 | | | | | | 8,001 | | | | | | 2,187 | | |
Trade and other payables
|
| | | | 35,335 | | | | | | 29 | | | | | | 3,498 | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | |
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 | | | | | | — | | | | | | — | | |
In € thousand
|
| |
Convertible
loans |
| |
Lease
liabilities |
| |
Warrants
|
| |
Total
|
| ||||||||||||
Statement of Financial Position as of December 31, 2020
|
| | | | 99,235 | | | | | | 11,118 | | | | | | — | | | | | | 110,353 | | |
Proceeds from convertible loans
|
| | | | 1,850 | | | | | | — | | | | | | — | | | | | | 1,850 | | |
Principal elements of lease payments
|
| | | | — | | | | | | (1,781) | | | | | | — | | | | | | (1,781) | | |
Interest paid
|
| | | | — | | | | | | (437) | | | | | | — | | | | | | (437) | | |
Change in the cash flow from financing activities
|
| | | | 1,850 | | | | | | (2,218) | | | | | | — | | | | | | (368) | | |
Additions to lease liabilities due to new lease contracts
|
| | | | — | | | | | | 2,486 | | | | | | — | | | | | | 2,486 | | |
Additions to warrants
|
| | | | — | | | | | | — | | | | | | 25,859 | | | | | | 25,859 | | |
Fair value changes
|
| | | | (6,326) | | | | | | — | | | | | | (4,454) | | | | | | (10,780) | | |
Interest expenses
|
| | | | 3,483 | | | | | | 437 | | | | | | — | | | | | | 3,920 | | |
Capital contributions
|
| | | | (98,242) | | | | | | — | | | | | | — | | | | | | (98,242) | | |
Statement of Financial Position as of December 31, 2021
|
| | | | — | | | | | | 11,823 | | | | | | 21,405 | | | | | | 33,228 | | |
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 | | |
| | |
Shares (in thousand units)
|
| |
Ownership Interest (%)
|
| ||||||||||||||||||
Function
|
| |
12/31/2021
|
| |
12/31/2020(1)
|
| |
12/31/2021
|
| |
12/31/2020
|
| ||||||||||||
Key management
|
| | | | 25,743 | | | | | | 25,019 | | | | | | 9.1% | | | | | | 12.7% | | |
Other related parties
|
| | | | 121,389 | | | | | | 107,140 | | | | | | 42.7% | | | | | | 54.3% | | |
In € thousand
|
| |
2021
|
| |
2020
|
| ||||||
Short-term employee benefits
|
| | | | 3,634 | | | | | | 1,966 | | |
Severance accruals
|
| | | | 619 | | | | | | — | | |
Share-based payment remuneration (legacy ESOP – 2021: 6,276,829 options; 2020: 4,239,788 options)
|
| | | | 10,796 | | | | | | 14,875 | | |
Modified ESOP for executives (2021: 1,888,477; 2020: no options)
|
| | | | 2,135 | | | | | | — | | |
Stock options (2021: 11,038,414; 2020: no options)
|
| | | | 6,979 | | | | | | — | | |
Success fees
|
| | | | 9,872 | | | | | | 591 | | |
Total | | | | | 34,035 | | | | | | 17,432 | | |
(in € thousand)
|
| |
2021
|
| |
2020
|
| ||||||
Convertible loans | | | | | | | | | | | | | |
Beginning of the year
|
| | | | 99,235 | | | | | | 66,353 | | |
Proceeds from convertible loans
|
| | | | 1,007 | | | | | | 85,900 | | |
Fair value changes of convertible loans
|
| | | | (6,337) | | | | | | 15,222 | | |
Interest expenses (not paid)
|
| | | | 3,400 | | | | | | 33,960 | | |
Subscribed capital
|
| | | | (7) | | | | | | — | | |
Contribution to capital reserves
|
| | | | (97,298) | | | | | | 102,200 | | |
End of the year
|
| | | | — | | | | | | 99,235 | | |
Azul up-front warrants
|
| | | | 13,030 | | | | | | — | | |