千欧元
|
| |
备注
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
收入
|
| | | | | | | 47 | | | | | | 97 | | |
销售成本
|
| | | | | | | (11) | | | | | | (10) | | |
毛利
|
| | | | | | | 36 | | | | | | 87 | | |
研发费用
|
| |
[6]
|
| | | | (58,762) | | | | | | (27,639) | | |
一般和行政费用
|
| |
[7]
|
| | | | (38,718) | | | | | | (10,804) | | |
销售费用
|
| |
[8]
|
| | | | (6,376) | | | | | | (3,487) | | |
其他收入
|
| | | | | | | 153 | | | | | | 2,034 | | |
其他费用
|
| | | | | | | (126) | | | | | | (51) | | |
营业亏损
|
| | | | | | | (103,793) | | | | | | (39,860) | | |
财务收入
|
| |
[9]
|
| | | | 6,810 | | | | | | — | | |
财务费用
|
| |
[9]
|
| | | | (13,094) | | | | | | (3,577) | | |
财务业绩
|
| |
[9]
|
| | |
|
(6,284)
|
| | | |
|
(3,577)
|
| |
合伙人的收入/(亏损)份额
|
| |
[11]
|
| | | | (201) | | | | | | — | | |
所得税前亏损
|
| | | | | | | (110,278) | | | | | | (43,437) | | |
所得税费用
|
| |
[10]
|
| | | | (199) | | | | | | (20) | | |
该期间的净亏损
|
| | | | | | | (110,477) | | | | | | (43,457) | | |
千欧元
|
| |
备注
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
可重新分类为损益的其他综合收益
|
| | | | | | | 22 | | | | | | 29 | | |
对外业务单位翻译汇兑差异
|
| | | | | | | 22 | | | | | | 29 | | |
随后不会重新分类为损益的项目
|
| | | | | | | (22) | | | | | | (13) | | |
重新确定养老金福利义务
|
| | | | | | | (22) | | | | | | (13) | | |
其他综合收益(亏损)
|
| | | | | | | — | | | | | | 16 | | |
本期综合综合亏损总额
|
| | | | | | | (110,477) | | | | | | (43,441) | | |
每股亏损(基本亏损和稀释亏损),单位为欧元
|
| | | | | | | (1,508) | | | | | | (660) | | |
千欧元
|
| |
备注
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
无形资产
|
| | | | | | | 1,626 | | | | | | 1,372 | | |
物业、厂房和设备
|
| |
[12]
|
| | | | 26,918 | | | | | | 22,715 | | |
金融资产
|
| | | | | | | 2,422 | | | | | | 2,112 | | |
非金融资产
|
| | | | | | | 301 | | | | | | 153 | | |
对合作伙伴的投资
|
| |
[11]
|
| | | | 8,301 | | | | | | — | | |
非流动资产
|
| | | | | | | 39,568 | | | | | | 26,352 | | |
其他金融资产
|
| |
[13]
|
| | | | 2,315 | | | | | | 50,676 | | |
非金融资产
|
| | | | | | | 7,890 | | | | | | 5,774 | | |
贸易应收账款
|
| | | | | | | 47 | | | | | | — | | |
现金和现金等价物
|
| | | | | | | 62,736 | | | | | | 102,144 | | |
流动资产
|
| | | | | | | 72,988 | | | | | | 158,594 | | |
总资产
|
| | | | | | | 112,556 | | | | | | 184,946 | | |
认缴资本
|
| |
[14]
|
| | | | 76 | | | | | | 69 | | |
股票溢价
|
| | | | | | | 384,086 | | | | | | 253,815 | | |
其他资本储备
|
| |
[14]
|
| | | | 93,896 | | | | | | 110,055 | | |
库存股
|
| | | | | | | — | | | | | | — | | |
累计亏损
|
| | | | | | | (416,575) | | | | | | (306,098) | | |
累计其他综合收益(亏损)
|
| | | | | | | (119) | | | | | | (119) | | |
股东权益
|
| | | | | | | 61,364 | | | | | | 57,722 | | |
其他金融负债
|
| |
[16]
|
| | | | 25 | | | | | | 27 | | |
租赁负债
|
| | | | | | | 10,064 | | | | | | 9,505 | | |
供应
|
| | | | | | | 484 | | | | | | 411 | | |
非流动负债
|
| | | | | | | 10,573 | | | | | | 9,943 | | |
其他金融负债
|
| |
[16]
|
| | | | 9,391 | | | | | | 21 | | |
租赁负债
|
| | | | | | | 1,915 | | | | | | 1,613 | | |
供应
|
| | | | | | | 146 | | | | | | 80 | | |
应付所得税
|
| | | | | | | 224 | | | | | | 43 | | |
可转换贷款
|
| |
[16]
|
| | | | 1,986 | | | | | | 99,235 | | |
贸易和其他应付款
|
| | | | | | | 20,764 | | | | | | 11,092 | | |
其他非金融负债
|
| | | | | | | 6,193 | | | | | | 5,197 | | |
流动负债
|
| | | | | | | 40,619 | | | | | | 117,281 | | |
股东权益和负债合计
|
| | | | | | | 112,556 | | | | | | 184,946 | | |
千欧元
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累计其他综合收益
|
| | | | | | | |||||||||||||||
|
备注
|
| |
已订阅
大写 |
| |
共享
高级* |
| |
其他
大写 储量 |
| |
金库
个共享 |
| |
累计
亏损 |
| |
币种
翻译 预订 |
| |
所得税
关联 至其他 组件 股权的 |
| |
重新测量
已定义的 个 个 养老金 福利 义务 |
| |
总股本
|
| |||||||||||||||||||||||||||||
2020年1月1日
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | 3,981 | | | | | | — | | | | | | (117,671) | | | | | | 3 | | | | | | — | | | | | | (114) | | | | | | (24,087) | | |
该期间的净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | |
其他综合收支
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | (13) | | | | | | 16 | | |
综合收益(亏损)合计
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | | | | | 29 | | | | | | — | | | | | | (13) | | | | | | (43,441) | | |
可转换贷款
|
| |
[15]
|
| | | | 7 | | | | | | 68,116 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
增资
|
| | | | | | | 8 | | | | | | 96,802 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,810 | | |
2020年6月30日
|
| | | | | | | 69 | | | | | | 254,578 | | | | | | 38,065 | | | | | | — | | | | | | (161,128) | | | | | | 32 | | | | | | — | | | | | | (127) | | | | | | 131,489 | | |
2021年1月1日
|
| | | | | | | 69 | | | | | | 253,815 | | | | | | 110,055 | | | | | | (0) | | | | | | (306,098) | | | | | | 39 | | | | | | — | | | | | | (158) | | | | | | 57,722 | | |
该期间的净亏损
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | |
其他综合收支
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | (22) | | | | | | — | | |
综合收益(亏损)合计
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | | | | | 22 | | | | | | — | | | | | | (22) | | | | | | (110,477) | | |
股份支付
|
| |
[14]
|
| | | | — | | | | | | — | | | | | | 17,925 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,925 | | |
可转换贷款
|
| |
[15]
|
| | | | 7 | | | | | | 130,271 | | | | | | (34,084) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 96,194 | | |
2021年6月30日
|
| | | | | | | 76 | | | | | | 384,086 | | | | | | 93,896 | | | | | | (0) | | | | | | (416,575) | | | | | | 59 | | | | | | — | | | | | | (178) | | | | | | 61,364 | | |
千欧元
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
该期间的净亏损
|
| | | | (110,477) | | | | | | (43,457) | | |
调整合并净利润(亏损)与净现金流 | | | | | | | | | | | | | |
所得税费用
|
| | | | 199 | | | | | | 21 | | |
净利息
|
| | | | 3,649 | | | | | | 3,522 | | |
折旧摊销
|
| | | | 2,980 | | | | | | 1,784 | | |
股份支付费用
|
| | | | 17,925 | | | | | | 6,995 | | |
处置无形资产和PP&E的净损益
|
| | | | (8) | | | | | | 73 | | |
在合作伙伴中分担亏损
|
| | | | 201 | | | | | | — | | |
金融工具公允价值变动
|
| | | | 2,634 | | | | | | 55 | | |
缴纳所得税
|
| | | | (18) | | | | | | (6) | | |
拨备变更
|
| | | | 92 | | | | | | 196 | | |
营运资金调整: | | | | | | | | | | | | | |
贸易和其他应付款的变更
|
| | | | 8,933 | | | | | | 2,094 | | |
其他资产和负债变动
|
| | | | (1,022) | | | | | | (1,756) | | |
经营活动现金流
|
| | | | (74,912) | | | | | | (30,479) | | |
购买无形资产、财产、厂房和设备
|
| | | | (5,687) | | | | | | (2,497) | | |
定期存款支付
|
| | | | — | | | | | | (100,000) | | |
从定期存款开始
|
| | | | 50,000 | | | | | | — | | |
本票付款
|
| | | | (1,051) | | | | | | — | | |
收购合作伙伴的付款
|
| | | | (8,502) | | | | | | — | | |
收到利息
|
| | | | 7 | | | | | | — | | |
投资活动的现金流
|
| | | | 34,767 | | | | | | (102,497) | | |
可转换贷款收益
|
| | | | 1,850 | | | | | | 85,900 | | |
增资和出资所得
|
| | | | 7 | | | | | | 65,081 | | |
出资支付交易费用
|
| | | | — | | | | | | (504) | | |
租赁付款的主要要素
|
| | | | (1,040) | | | | | | (899) | | |
已支付利息
|
| | | | (65) | | | | | | (96) | | |
融资活动的现金流
|
| | | | 752 | | | | | | 149,482 | | |
现金和现金等价物的现金变动
|
| | | | (39,393) | | | | | | 16,506 | | |
汇率变动对现金和现金等价物的影响
|
| | | | (15) | | | | | | 31 | | |
现金及现金等价物净(减)增
|
| | | | (39,408) | | | | | | 16,537 | | |
期初现金和现金等价物
|
| | | | 102,144 | | | | | | 59,570 | | |
期末现金和现金等价物
|
| | | | 62,736 | | | | | | 76,107 | | |
名称
|
| |
的国家/地区
合并 |
| |
日期
合并 |
| |
拥有的股权百分比
百合股份有限公司 |
| |||||||||
|
06/30/2021
|
| |
12/31/2020
|
| ||||||||||||||
Lilium Aviation US Inc.
|
| | 美国 | | | 2020年7月1日 | | | | | 100.0% | | | | | | 100.0% | | |
百合股份有限公司
|
| | 瑞士 | | |
2017年12月8日
|
| | | | 100.0% | | | | | | 100.0% | | |
百合航空英国有限公司
|
| |
英国
|
| |
2017年12月20日
|
| | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | 德国 | | | 2020年8月17日 | | | | | 100.0% | | | | | | 100.0% | | |
| | | |
千欧元
|
| |
06/30/2021
|
| |
06/30/2020
|
| ||||||
| | | |
财务收入
|
| | | | 6,810 | | | | | | — | | |
| | | |
其中:公允价值变动
|
| | | | 6,757 | | | | | | — | | |
| | | |
财务费用
|
| | | | (13,094) | | | | | | (3,577) | | |
| | | |
其中:租赁付款利息部分
|
| | | | (214) | | | | | | (212) | | |
| | | |
其中:公允价值变动
|
| | | | (9,391) | | | | | | (55) | | |
| | | |
其中:可转换贷款利息
|
| | | | (3,422) | | | | | | (3,211) | | |
| | | |
财务业绩
|
| | | | (6,284) | | | | | | (3,577) | | |
| | | |
千欧元
|
| |
账面价值
|
| |||
| | | |
2021年1月1日
|
| | | | — | | |
| | | |
初始确认
|
| | | | 8,502 | | |
| | | |
合伙人的收入/(亏损)份额
|
| | | | (201) | | |
| | | |
2021年6月30日
|
| | | | 8,301 | | |
| | | |
千欧元
|
| |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
| | | |
使用权资产 - 建筑物,净额
|
| | | | 11,124 | | | | | | 10,744 | | |
| | | |
技术机械,净额
|
| | | | 7,258 | | | | | | 5,448 | | |
| | | |
家具和固定装置,净额
|
| | | | 5,336 | | | | | | 4,469 | | |
| | | |
在建技术机械
|
| | | | 1,153 | | | | | | 435 | | |
| | | |
其他,净额
|
| | | | 2,047 | | | | | | 1,619 | | |
| | | |
物业、厂房和设备,净额
|
| | | | 26,918 | | | | | | 22,715 | | |
(单位)
|
| |
常见
个共享 |
| |
种子
个共享 |
| |
系列A
|
| |
系列B1
|
| |
B2型系列
|
| |
合计
|
| ||||||||||||||||||
截至2021年1月1日的未偿还金额
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,031 | | |
截至2021年1月1日发布
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,103 | | |
库存股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
已发行种子股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行系列A股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行系列B1股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
发行系列B2股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,187 | | | | | | 7,187 | | |
截至2021年6月30日的杰出业绩
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 22,034 | | | | | | 76,218 | | |
截至2021年6月30日发布
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 22,034 | | | | | | 76,290 | | |
| | | |
千欧元
|
| |
01/01/ –
06/30/2021 |
| |
01/01/ –
06/30/2020 |
| ||||||
| | | |
股权结算股份支付费用
|
| | | | 17,925 | | | | | | 0 | | |
| | | |
以现金结算的股份支付费用
|
| | | | 0 | | | | | | 6,998 | | |
(单位)
|
| |
2021
数量 选项 |
| |
2021
WAEP |
| |
2020
数量 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | 6,022 | | | | | | 1 | | | | | | — | | | | | | — | | |
期间发放的
|
| | | | 448 | | | | | | 1 | | | | | | — | | | | | | — | | |
在此期间被没收
|
| | | | –100 | | | | | | 1 | | | | | | — | | | | | | — | | |
现金结算转账
|
| | | | 318 | | | | | | 1 | | | | | | — | | | | | | — | | |
6月30日业绩突出
|
| | | | 6,688 | | | | | | 1 | | | | | | — | | | | | | — | | |
(单位)
|
| |
2021
数量 选项 |
| |
2021
WAEP |
| |
2020
数量 选项 |
| |
2020
WAEP |
| ||||||||||||
1月1日业绩突出
|
| | | | — | | | | | | — | | | | | | 5,108 | | | | | | 1 | | |
期间发放的
|
| | | | — | | | | | | — | | | | | | 270 | | | | | | 1 | | |
在此期间被没收
|
| | | | — | | | | | | — | | | | | | –38 | | | | | | 1 | | |
6月30日业绩突出
|
| | | | — | | | | | | — | | | | | | 5,340 | | | | | | 1 | | |
| | |
06/30/2021
|
| |
06/30/2020
|
| ||||||
缺乏适销性的折扣
|
| | | | 5% | | | | | | 10% | | |
预期波动率(%)
|
| | | | 148.3% | | | | | | 123.8% | | |
直接IPO的可能性
|
| | | | 0% | | | | | | 50% | | |
间接IPO的可能性
|
| | | | 85% | | | | | | 0% | | |
其他场景的概率
|
| | | | 15% | | | | | | 50% | | |
千欧元
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
其他非流动金融负债
|
| | | | 25 | | | | | | 27 | | |
其他流动金融负债
|
| | | | 9,391 | | | | | | 21 | | |
可转换贷款 - 主机
|
| | | | 1,659 | | | | | | 84,287 | | |
可转换贷款 - 嵌入衍生产品
|
| | | | 327 | | | | | | 14,948 | | |
可转换贷款
|
| | | | 1,986 | | | | | | 99,235 | | |
| | |
06/30/2021
|
| ||||||||||||
千欧元
|
| |
类别
|
| |
携带
金额 |
| |
公允价值
|
| ||||||
按类别划分的金融资产 | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | AC | | | | | 62,736 | | | | | | 不适用 | | |
定期存款
|
| | AC | | | | | — | | | | | | 不适用 | | |
本票
|
| | FVTPL | | | | | 2,212 | | | | | | 2,212 | | |
保证金
|
| | AC | | | | | 2,445 | | | | | | 2,445 | | |
贸易应收账款
|
| | AC | | | | | 47 | | | | | | 不适用 | | |
其他金融资产
|
| | AC | | | | | 80 | | | | | | 不适用 | | |
金融总资产
|
| | | | | | | 67,520 | | | | | | | | |
按类别划分的金融负债 | | | | | | | | | | | | | | | | |
贸易和其他应付款
|
| | AC | | | | | 20,764 | | | | | | 不适用 | | |
远期合约欧元/美元
|
| | FVTPL | | | | | 9,376 | | | | | | 9,376 | | |
可转换贷款 - 主机合同
|
| | AC | | | | | 1,659 | | | | | | 1,659 | | |
可转换贷款 - 嵌入衍生产品
|
| | FVTPL | | | | | 327 | | | | | | 327 | | |
其他金融负债
|
| | AC | | | | | 40 | | | | | | 不适用 | | |
金融负债总额
|
| | | | | | | 32,166 | | | | | | | | |
| | |
12/31/2020
|
| ||||||||||||
千欧元
|
| |
类别
|
| |
携带
金额 |
| |
公允价值
|
| ||||||
按类别划分的金融资产 | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | AC | | | | | 102,144 | | | | | | 不适用 | | |
定期存款
|
| | AC | | | | | 50,000 | | | | | | 不适用 | | |
本票
|
| | FVTPL | | | | | 676 | | | | | | 676 | | |
保证金
|
| | AC | | | | | 2,096 | | | | | | 2,096 | | |
其他金融资产
|
| | AC | | | | | 16 | | | | | | 不适用 | | |
金融总资产
|
| | | | | | | 154,932 | | | | | | | | |
按类别划分的金融负债 | | | | | | | | | | | | | | | | |
贸易和其他应付款
|
| | AC | | | | | 11,092 | | | | | | 不适用 | | |
可转换贷款 - 主机合同
|
| | AC | | | | | 84,287 | | | | | | 105,007 | | |
可转换贷款 - 嵌入衍生产品
|
| | FVTPL | | | | | 14,948 | | | | | | 14,948 | | |
其他金融负债
|
| | AC | | | | | 48 | | | | | | 不适用 | | |
金融负债总额
|
| | | | | | | 110,375 | | | | | | | | |
| | | |
千欧元
|
| |
期票
备注 |
| |
可转换贷款-
嵌入式派生工具 |
| ||||||
| | | |
2021年1月1日
|
| | | | 676 | | | | | | (14,948) | | |
| | | |
添加
|
| | | | 1,051 | | | | | | (311) | | |
| | | |
结算
|
| | | | — | | | | | | 8,597 | | |
| | | |
测量更改
|
| | | | 485 | | | | | | 6,335 | | |
| | | |
2021年6月30日
|
| | | | 2,212 | | | | | | (327) | | |
| | | |
千欧元
|
| |
期票
备注 |
| |
可转换贷款-
嵌入式派生工具 |
| ||||||
| | | |
2020年1月1日
|
| | | | — | | | | | | — | | |
| | | |
添加
|
| | | | — | | | | | | 274 | | |
| | | |
测量更改
|
| | | | — | | | | | | (55) | | |
| | | |
2020年6月30日
|
| | | | — | | | | | | 219 | | |
| | | |
千欧元
2021年6月30日 |
| |
股价
|
| |
价值派生
|
| |
对财务的影响
结果 |
| |||||||||
| | | |
底座
|
| | | | 0% | | | | | | 2,212 | | | | | | | | |
| | | |
向上
|
| | | | 10% | | | | | | 2,433 | | | | | | 221 | | |
| | | |
向下
|
| | | | (10)% | | | | | | 2,011 | | | | | | (201) | | |
| | | |
千欧元
2020年12月31日 |
| |
股价
|
| |
价值派生
|
| |
对财务的影响
结果 |
| |||||||||
| | | |
底座
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
| | | |
向上
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
| | | |
向下
|
| | | | (10)% | | | | | | 11,081 | | | | | | 3,867 | | |
| | | |
千欧元
2020年12月31日 |
| |
信用利差
|
| |
价值派生
|
| |
对财务的影响
结果 |
| |||||||||
| | | |
底座
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
| | | |
向上
|
| | | | 10% | | | | | | 14,282 | | | | | | 666 | | |
| | | |
向下
|
| | | | (10)% | | | | | | 15,646 | | | | | | (698) | | |
| | | |
千欧元
|
| |
06/30/2021
|
| |
06/30/2020
|
| ||||||
| | | |
短期员工福利
|
| | | | 1,697 | | | | | | 885 | | |
| | | |
股份支付报酬
(2021年:2077个选项;2020年:1400个选项) |
| | | | 7,107 | | | | | | 1,983 | | |
| | | |
(千欧元)
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
| | | |
股本
|
| | | | 42 | | | | | | 35 | | |
| | | |
股票溢价
|
| | | | 305,269 | | | | | | 174,998 | | |