千歐元
|
| |
備註
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
收入
|
| | | | | | | 47 | | | | | | 97 | | |
銷售成本
|
| | | | | | | (11) | | | | | | (10) | | |
毛利
|
| | | | | | | 36 | | | | | | 87 | | |
研發費用
|
| |
[6]
|
| | | | (58,762) | | | | | | (27,639) | | |
一般和行政費用
|
| |
[7]
|
| | | | (38,718) | | | | | | (10,804) | | |
銷售費用
|
| |
[8]
|
| | | | (6,376) | | | | | | (3,487) | | |
其他收入
|
| | | | | | | 153 | | | | | | 2,034 | | |
其他費用
|
| | | | | | | (126) | | | | | | (51) | | |
營業虧損
|
| | | | | | | (103,793) | | | | | | (39,860) | | |
財務收入
|
| |
[9]
|
| | | | 6,810 | | | | | | — | | |
財務費用
|
| |
[9]
|
| | | | (13,094) | | | | | | (3,577) | | |
財務業績
|
| |
[9]
|
| | |
|
(6,284)
|
| | | |
|
(3,577)
|
| |
合夥人的收入/(虧損)份額
|
| |
[11]
|
| | | | (201) | | | | | | — | | |
所得税前虧損
|
| | | | | | | (110,278) | | | | | | (43,437) | | |
所得税費用
|
| |
[10]
|
| | | | (199) | | | | | | (20) | | |
該期間的淨虧損
|
| | | | | | | (110,477) | | | | | | (43,457) | | |
千歐元
|
| |
備註
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
可重新分類為損益的其他綜合收益
|
| | | | | | | 22 | | | | | | 29 | | |
對外業務單位翻譯匯兑差異
|
| | | | | | | 22 | | | | | | 29 | | |
隨後不會重新分類為損益的項目
|
| | | | | | | (22) | | | | | | (13) | | |
重新確定養老金福利義務
|
| | | | | | | (22) | | | | | | (13) | | |
其他綜合收益(虧損)
|
| | | | | | | — | | | | | | 16 | | |
本期綜合綜合虧損總額
|
| | | | | | | (110,477) | | | | | | (43,441) | | |
每股虧損(基本虧損和稀釋虧損),單位為歐元
|
| | | | | | | (1,508) | | | | | | (660) | | |
千歐元
|
| |
備註
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
無形資產
|
| | | | | | | 1,626 | | | | | | 1,372 | | |
物業、廠房和設備
|
| |
[12]
|
| | | | 26,918 | | | | | | 22,715 | | |
金融資產
|
| | | | | | | 2,422 | | | | | | 2,112 | | |
非金融資產
|
| | | | | | | 301 | | | | | | 153 | | |
對合作夥伴的投資
|
| |
[11]
|
| | | | 8,301 | | | | | | — | | |
非流動資產
|
| | | | | | | 39,568 | | | | | | 26,352 | | |
其他金融資產
|
| |
[13]
|
| | | | 2,315 | | | | | | 50,676 | | |
非金融資產
|
| | | | | | | 7,890 | | | | | | 5,774 | | |
貿易應收賬款
|
| | | | | | | 47 | | | | | | — | | |
現金和現金等價物
|
| | | | | | | 62,736 | | | | | | 102,144 | | |
流動資產
|
| | | | | | | 72,988 | | | | | | 158,594 | | |
總資產
|
| | | | | | | 112,556 | | | | | | 184,946 | | |
認繳資本
|
| |
[14]
|
| | | | 76 | | | | | | 69 | | |
股票溢價
|
| | | | | | | 384,086 | | | | | | 253,815 | | |
其他資本儲備
|
| |
[14]
|
| | | | 93,896 | | | | | | 110,055 | | |
庫存股
|
| | | | | | | — | | | | | | — | | |
累計虧損
|
| | | | | | | (416,575) | | | | | | (306,098) | | |
累計其他綜合收益(虧損)
|
| | | | | | | (119) | | | | | | (119) | | |
股東權益
|
| | | | | | | 61,364 | | | | | | 57,722 | | |
其他金融負債
|
| |
[16]
|
| | | | 25 | | | | | | 27 | | |
租賃負債
|
| | | | | | | 10,064 | | | | | | 9,505 | | |
供應
|
| | | | | | | 484 | | | | | | 411 | | |
非流動負債
|
| | | | | | | 10,573 | | | | | | 9,943 | | |
其他金融負債
|
| |
[16]
|
| | | | 9,391 | | | | | | 21 | | |
租賃負債
|
| | | | | | | 1,915 | | | | | | 1,613 | | |
供應
|
| | | | | | | 146 | | | | | | 80 | | |
應付所得税
|
| | | | | | | 224 | | | | | | 43 | | |
可轉換貸款
|
| |
[16]
|
| | | | 1,986 | | | | | | 99,235 | | |
貿易和其他應付款
|
| | | | | | | 20,764 | | | | | | 11,092 | | |
其他非金融負債
|
| | | | | | | 6,193 | | | | | | 5,197 | | |
流動負債
|
| | | | | | | 40,619 | | | | | | 117,281 | | |
股東權益和負債合計
|
| | | | | | | 112,556 | | | | | | 184,946 | | |
千歐元
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
累計其他綜合收益
|
| | | | | | | |||||||||||||||
|
備註
|
| |
已訂閲
大寫 |
| |
共享
高級* |
| |
其他
大寫 儲量 |
| |
金庫
個共享 |
| |
累計
虧損 |
| |
幣種
翻譯 預訂 |
| |
所得税
關聯 至其他 組件 股權的 |
| |
重新測量
已定義的 個 個 養老金 福利 義務 |
| |
總股本
|
| |||||||||||||||||||||||||||||
2020年1月1日
|
| | | | | | | 54 | | | | | | 89,660 | | | | | | 3,981 | | | | | | — | | | | | | (117,671) | | | | | | 3 | | | | | | — | | | | | | (114) | | | | | | (24,087) | | |
該期間的淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | |
其他綜合收支
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | (13) | | | | | | 16 | | |
綜合收益(虧損)合計
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,457) | | | | | | 29 | | | | | | — | | | | | | (13) | | | | | | (43,441) | | |
可轉換貸款
|
| |
[15]
|
| | | | 7 | | | | | | 68,116 | | | | | | 34,084 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 102,207 | | |
增資
|
| | | | | | | 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 | | |
該期間的淨虧損
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | |
其他綜合收支
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22 | | | | | | — | | | | | | (22) | | | | | | — | | |
綜合收益(虧損)合計
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (110,477) | | | | | | 22 | | | | | | — | | | | | | (22) | | | | | | (110,477) | | |
股份支付
|
| |
[14]
|
| | | | — | | | | | | — | | | | | | 17,925 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,925 | | |
可轉換貸款
|
| |
[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 | | |
千歐元
|
| |
H1 2021
|
| |
H1 2020
|
| ||||||
該期間的淨虧損
|
| | | | (110,477) | | | | | | (43,457) | | |
調整合並淨利潤(虧損)與淨現金流 | | | | | | | | | | | | | |
所得税費用
|
| | | | 199 | | | | | | 21 | | |
淨利息
|
| | | | 3,649 | | | | | | 3,522 | | |
折舊攤銷
|
| | | | 2,980 | | | | | | 1,784 | | |
股份支付費用
|
| | | | 17,925 | | | | | | 6,995 | | |
處置無形資產和PP&E的淨損益
|
| | | | (8) | | | | | | 73 | | |
在合作伙伴中分擔虧損
|
| | | | 201 | | | | | | — | | |
金融工具公允價值變動
|
| | | | 2,634 | | | | | | 55 | | |
繳納所得税
|
| | | | (18) | | | | | | (6) | | |
撥備變更
|
| | | | 92 | | | | | | 196 | | |
營運資金調整: | | | | | | | | | | | | | |
貿易和其他應付款的變更
|
| | | | 8,933 | | | | | | 2,094 | | |
其他資產和負債變動
|
| | | | (1,022) | | | | | | (1,756) | | |
經營活動現金流
|
| | | | (74,912) | | | | | | (30,479) | | |
購買無形資產、財產、廠房和設備
|
| | | | (5,687) | | | | | | (2,497) | | |
定期存款支付
|
| | | | — | | | | | | (100,000) | | |
從定期存款開始
|
| | | | 50,000 | | | | | | — | | |
本票付款
|
| | | | (1,051) | | | | | | — | | |
收購合作伙伴的付款
|
| | | | (8,502) | | | | | | — | | |
收到利息
|
| | | | 7 | | | | | | — | | |
投資活動的現金流
|
| | | | 34,767 | | | | | | (102,497) | | |
可轉換貸款收益
|
| | | | 1,850 | | | | | | 85,900 | | |
增資和出資所得
|
| | | | 7 | | | | | | 65,081 | | |
出資支付交易費用
|
| | | | — | | | | | | (504) | | |
租賃付款的主要要素
|
| | | | (1,040) | | | | | | (899) | | |
已支付利息
|
| | | | (65) | | | | | | (96) | | |
融資活動的現金流
|
| | | | 752 | | | | | | 149,482 | | |
現金和現金等價物的現金變動
|
| | | | (39,393) | | | | | | 16,506 | | |
匯率變動對現金和現金等價物的影響
|
| | | | (15) | | | | | | 31 | | |
現金及現金等價物淨(減)增
|
| | | | (39,408) | | | | | | 16,537 | | |
期初現金和現金等價物
|
| | | | 102,144 | | | | | | 59,570 | | |
期末現金和現金等價物
|
| | | | 62,736 | | | | | | 76,107 | | |
名稱
|
| |
的國家/地區
合併 |
| |
日期
合併 |
| |
擁有的股權百分比
百合股份有限公司 |
| |||||||||
|
06/30/2021
|
| |
12/31/2020
|
| ||||||||||||||
Lilium Aviation US Inc.
|
| | 美國 | | | 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% | | |
百合航空英國有限公司
|
| |
英國
|
| |
2017年12月20日
|
| | | | 100.0% | | | | | | 100.0% | | |
Lilium eAircraft GmbH
|
| | 德國 | | | 2020年8月17日 | | | | | 100.0% | | | | | | 100.0% | | |
| | | |
千歐元
|
| |
06/30/2021
|
| |
06/30/2020
|
| ||||||
| | | |
財務收入
|
| | | | 6,810 | | | | | | — | | |
| | | |
其中:公允價值變動
|
| | | | 6,757 | | | | | | — | | |
| | | |
財務費用
|
| | | | (13,094) | | | | | | (3,577) | | |
| | | |
其中:租賃付款利息部分
|
| | | | (214) | | | | | | (212) | | |
| | | |
其中:公允價值變動
|
| | | | (9,391) | | | | | | (55) | | |
| | | |
其中:可轉換貸款利息
|
| | | | (3,422) | | | | | | (3,211) | | |
| | | |
財務業績
|
| | | | (6,284) | | | | | | (3,577) | | |
| | | |
千歐元
|
| |
賬面價值
|
| |||
| | | |
2021年1月1日
|
| | | | — | | |
| | | |
初始確認
|
| | | | 8,502 | | |
| | | |
合夥人的收入/(虧損)份額
|
| | | | (201) | | |
| | | |
2021年6月30日
|
| | | | 8,301 | | |
| | | |
千歐元
|
| |
2021年6月30日
|
| |
2020年12月31日
|
| ||||||
| | | |
使用權資產 - 建築物,淨額
|
| | | | 11,124 | | | | | | 10,744 | | |
| | | |
技術機械,淨額
|
| | | | 7,258 | | | | | | 5,448 | | |
| | | |
傢俱和固定裝置,淨額
|
| | | | 5,336 | | | | | | 4,469 | | |
| | | |
在建技術機械
|
| | | | 1,153 | | | | | | 435 | | |
| | | |
其他,淨額
|
| | | | 2,047 | | | | | | 1,619 | | |
| | | |
物業、廠房和設備,淨額
|
| | | | 26,918 | | | | | | 22,715 | | |
(單位)
|
| |
常見
個共享 |
| |
種子
個共享 |
| |
系列A
|
| |
系列B1
|
| |
B2型系列
|
| |
合計
|
| ||||||||||||||||||
截至2021年1月1日的未償還金額
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,031 | | |
截至2021年1月1日發佈
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 14,847 | | | | | | 69,103 | | |
庫存股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
已發行種子股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行系列A股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行系列B1股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
發行系列B2股
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,187 | | | | | | 7,187 | | |
截至2021年6月30日的傑出業績
|
| | | | 24,736 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 22,034 | | | | | | 76,218 | | |
截至2021年6月30日發佈
|
| | | | 24,808 | | | | | | 4,412 | | | | | | 10,934 | | | | | | 14,102 | | | | | | 22,034 | | | | | | 76,290 | | |
| | | |
千歐元
|
| |
01/01/ –
06/30/2021 |
| |
01/01/ –
06/30/2020 |
| ||||||
| | | |
股權結算股份支付費用
|
| | | | 17,925 | | | | | | 0 | | |
| | | |
以現金結算的股份支付費用
|
| | | | 0 | | | | | | 6,998 | | |
(單位)
|
| |
2021
數量 選項 |
| |
2021
WAEP |
| |
2020
數量 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | 6,022 | | | | | | 1 | | | | | | — | | | | | | — | | |
期間發放的
|
| | | | 448 | | | | | | 1 | | | | | | — | | | | | | — | | |
在此期間被沒收
|
| | | | –100 | | | | | | 1 | | | | | | — | | | | | | — | | |
現金結算轉賬
|
| | | | 318 | | | | | | 1 | | | | | | — | | | | | | — | | |
6月30日業績突出
|
| | | | 6,688 | | | | | | 1 | | | | | | — | | | | | | — | | |
(單位)
|
| |
2021
數量 選項 |
| |
2021
WAEP |
| |
2020
數量 選項 |
| |
2020
WAEP |
| ||||||||||||
1月1日業績突出
|
| | | | — | | | | | | — | | | | | | 5,108 | | | | | | 1 | | |
期間發放的
|
| | | | — | | | | | | — | | | | | | 270 | | | | | | 1 | | |
在此期間被沒收
|
| | | | — | | | | | | — | | | | | | –38 | | | | | | 1 | | |
6月30日業績突出
|
| | | | — | | | | | | — | | | | | | 5,340 | | | | | | 1 | | |
| | |
06/30/2021
|
| |
06/30/2020
|
| ||||||
缺乏適銷性的折扣
|
| | | | 5% | | | | | | 10% | | |
預期波動率(%)
|
| | | | 148.3% | | | | | | 123.8% | | |
直接IPO的可能性
|
| | | | 0% | | | | | | 50% | | |
間接IPO的可能性
|
| | | | 85% | | | | | | 0% | | |
其他場景的概率
|
| | | | 15% | | | | | | 50% | | |
千歐元
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
其他非流動金融負債
|
| | | | 25 | | | | | | 27 | | |
其他流動金融負債
|
| | | | 9,391 | | | | | | 21 | | |
可轉換貸款 - 主機
|
| | | | 1,659 | | | | | | 84,287 | | |
可轉換貸款 - 嵌入衍生產品
|
| | | | 327 | | | | | | 14,948 | | |
可轉換貸款
|
| | | | 1,986 | | | | | | 99,235 | | |
| | |
06/30/2021
|
| ||||||||||||
千歐元
|
| |
類別
|
| |
攜帶
金額 |
| |
公允價值
|
| ||||||
按類別劃分的金融資產 | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | AC | | | | | 62,736 | | | | | | 不適用 | | |
定期存款
|
| | AC | | | | | — | | | | | | 不適用 | | |
本票
|
| | FVTPL | | | | | 2,212 | | | | | | 2,212 | | |
保證金
|
| | AC | | | | | 2,445 | | | | | | 2,445 | | |
貿易應收賬款
|
| | AC | | | | | 47 | | | | | | 不適用 | | |
其他金融資產
|
| | AC | | | | | 80 | | | | | | 不適用 | | |
金融總資產
|
| | | | | | | 67,520 | | | | | | | | |
按類別劃分的金融負債 | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | AC | | | | | 20,764 | | | | | | 不適用 | | |
遠期合約歐元/美元
|
| | FVTPL | | | | | 9,376 | | | | | | 9,376 | | |
可轉換貸款 - 主機合同
|
| | AC | | | | | 1,659 | | | | | | 1,659 | | |
可轉換貸款 - 嵌入衍生產品
|
| | FVTPL | | | | | 327 | | | | | | 327 | | |
其他金融負債
|
| | AC | | | | | 40 | | | | | | 不適用 | | |
金融負債總額
|
| | | | | | | 32,166 | | | | | | | | |
| | |
12/31/2020
|
| ||||||||||||
千歐元
|
| |
類別
|
| |
攜帶
金額 |
| |
公允價值
|
| ||||||
按類別劃分的金融資產 | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | AC | | | | | 102,144 | | | | | | 不適用 | | |
定期存款
|
| | AC | | | | | 50,000 | | | | | | 不適用 | | |
本票
|
| | FVTPL | | | | | 676 | | | | | | 676 | | |
保證金
|
| | AC | | | | | 2,096 | | | | | | 2,096 | | |
其他金融資產
|
| | AC | | | | | 16 | | | | | | 不適用 | | |
金融總資產
|
| | | | | | | 154,932 | | | | | | | | |
按類別劃分的金融負債 | | | | | | | | | | | | | | | | |
貿易和其他應付款
|
| | AC | | | | | 11,092 | | | | | | 不適用 | | |
可轉換貸款 - 主機合同
|
| | AC | | | | | 84,287 | | | | | | 105,007 | | |
可轉換貸款 - 嵌入衍生產品
|
| | FVTPL | | | | | 14,948 | | | | | | 14,948 | | |
其他金融負債
|
| | AC | | | | | 48 | | | | | | 不適用 | | |
金融負債總額
|
| | | | | | | 110,375 | | | | | | | | |
| | | |
千歐元
|
| |
期票
備註 |
| |
可轉換貸款-
嵌入式派生工具 |
| ||||||
| | | |
2021年1月1日
|
| | | | 676 | | | | | | (14,948) | | |
| | | |
添加
|
| | | | 1,051 | | | | | | (311) | | |
| | | |
結算
|
| | | | — | | | | | | 8,597 | | |
| | | |
測量更改
|
| | | | 485 | | | | | | 6,335 | | |
| | | |
2021年6月30日
|
| | | | 2,212 | | | | | | (327) | | |
| | | |
千歐元
|
| |
期票
備註 |
| |
可轉換貸款-
嵌入式派生工具 |
| ||||||
| | | |
2020年1月1日
|
| | | | — | | | | | | — | | |
| | | |
添加
|
| | | | — | | | | | | 274 | | |
| | | |
測量更改
|
| | | | — | | | | | | (55) | | |
| | | |
2020年6月30日
|
| | | | — | | | | | | 219 | | |
| | | |
千歐元
2021年6月30日 |
| |
股價
|
| |
價值派生
|
| |
對財務的影響
結果 |
| |||||||||
| | | |
底座
|
| | | | 0% | | | | | | 2,212 | | | | | | | | |
| | | |
向上
|
| | | | 10% | | | | | | 2,433 | | | | | | 221 | | |
| | | |
向下
|
| | | | (10)% | | | | | | 2,011 | | | | | | (201) | | |
| | | |
千歐元
2020年12月31日 |
| |
股價
|
| |
價值派生
|
| |
對財務的影響
結果 |
| |||||||||
| | | |
底座
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
| | | |
向上
|
| | | | 10% | | | | | | 18,815 | | | | | | (3,867) | | |
| | | |
向下
|
| | | | (10)% | | | | | | 11,081 | | | | | | 3,867 | | |
| | | |
千歐元
2020年12月31日 |
| |
信用利差
|
| |
價值派生
|
| |
對財務的影響
結果 |
| |||||||||
| | | |
底座
|
| | | | 0% | | | | | | 14,948 | | | | | | | | |
| | | |
向上
|
| | | | 10% | | | | | | 14,282 | | | | | | 666 | | |
| | | |
向下
|
| | | | (10)% | | | | | | 15,646 | | | | | | (698) | | |
| | | |
千歐元
|
| |
06/30/2021
|
| |
06/30/2020
|
| ||||||
| | | |
短期員工福利
|
| | | | 1,697 | | | | | | 885 | | |
| | | |
股份支付報酬
(2021年:2077個選項;2020年:1400個選項) |
| | | | 7,107 | | | | | | 1,983 | | |
| | | |
(千歐元)
|
| |
06/30/2021
|
| |
12/31/2020
|
| ||||||
| | | |
股本
|
| | | | 42 | | | | | | 35 | | |
| | | |
股票溢價
|
| | | | 305,269 | | | | | | 174,998 | | |