6-K
Ads-Tec Energy Public Ltd Co (ADSE)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private IssuerPursuant to Rule 13a-16 or 15d-16 under the Securities Exchange Act of 1934
For the month of September 2024
Commission File Number 001-41188
ADS-TEC ENERGY PUBLIC LIMITED COMPANY
(Translation of registrant’s name into English)
10 Earlsfort Terrace
Dublin 2, D02 T380, Ireland
Telephone: +353 1 920 1000
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
On September 12, 2024 ADS-TEC ENERGY PLC (the “Company”) issued a press release entitled “ADS-TEC Energy (ADSE) reports H1 2024 Financial Results and Trading Update,” (the “Press Release”) in which the Company reported its financial and operational results for the six months ended June 30, 2024, a copy of which is furnished as Exhibit 99.1 hereto. Additionally, the Company made available to its investors its unaudited consolidated financial information for the six months ended June 30, 2024, which includes a reconciliation of non-IFRS figures contained in the Press Release and is furnished as Exhibit 99.2 hereto.
The information furnished in this Form 6-K, including the information contained in Exhibit 99.1 and Exhibit 99.2, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by a specific reference in such filing.
This Form 6-K includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. The Company’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believe,” “hope,” “predict,” “potential,” “continue,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include the Company’s expectations with respect to future performance and involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside the Company’s control and are difficult to predict. Factors that may cause such differences include but are not limited to risks and uncertainties incorporated by reference under “Risk Factors” in the Company’s Form 20-F (SEC File No. 001-41188) filed with the U.S. Securities and Exchange Commission (the “SEC”) on April 30, 2024, and in the Company’s other filings with the SEC. The Company cautions that the foregoing list of factors is not exclusive. The Company cautions readers not to place undue reliance upon any forward-looking statements, which speak only as of the date made. The Company does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based.
EXHIBIT INDEX
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release |
| 99.2 | Interim Consolidated Financial Information |
1
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Dated: September 13, 2024 | ads-tec Energy PLC | |
|---|---|---|
| By: | /s/ Wolfgang Breme | |
| Name: | Wolfgang Breme | |
| Title: | Chief Financial Officer |
2
Exhibit 99.1
ADS-TEC Energy reports Half Year 2024 FinancialResults and Trading Update
NÜRTINGEN, Germany, September 12, 2024 – ADS-TEC Energy plc (NASDAQ: ADSE), a global leader in battery-buffered, ultra-fast charging technology, today announced its unaudited financial results for the first half of 2024, covering the period ended June 30, 2024.
Financial Highlights
| ● | Revenues: €79.3 million for the six months ended June 30, 2024,<br>reflecting a growth of 107% compared to €38.3 million for the same period in 2023. |
|---|---|
| ● | Gross Margin: €15.7 million (19.8%) for H1 2024, a significant<br>improvement compared to a negative gross margin of €-0.5 million (-1.4%) in H1 2023. |
| --- | --- |
| ● | Operating Expenses: €20.0 million for the six months ended June<br>30, 2024, compared to €17.9 million in the same period of 2023, reflecting an 11.7% increase, underscoring the business leverage<br>effect. |
| --- | --- |
| ● | Operating Result: €-5.0 million compared to €-20.0 million<br>for the same period last year. |
| --- | --- |
| ● | Adjusted EBITDA (non-IFRS)*: €3.6 million for H1 2024, a substantial<br>turnaround from €-14.3 million in H1 2023. This marks the third consecutive profitable quarter. |
| --- | --- |
| ● | Cash and Cash Equivalents: €23.0 million as of June 30, 2024,<br>demonstrating strong liquidity management amid substantial year-over-year growth. |
| --- | --- |
| ● | Customer Base Expansion: The company reported significant growth (+295%)<br>in its paying customer base compared to the same period in 2023. |
| --- | --- |
ADS-TEC Energy continued its strong financial and operational performance in the first half of 2024, achieving key milestones that underscore the company’s ongoing growth trajectory. These include the acquisition of new customers, a notable improvement in gross margins, and achieving profitability for the third consecutive quarter. Revenues doubled in the first half of 2024, driven by an expanding customer base and deepening relationships with key blue-chip clients.
Strategic Partnerships
In February 2024, ADS-TEC Energy entered into a partnership with Caverion to supply its ChargePost and ChargeBox solutions across Norway. This partnership has since expanded to Denmark and Sweden and is a critical element of ADS-TEC Energy’s growth strategy in the Nordic region.
Additionally, ADS-TEC Energy has secured a partnership with Porsche, becoming the preferred service partner for all Porsche dealer locations across Europe and North America. These strategic partnerships are expected to significantly contribute to the company’s future growth and market penetration.
CEO Commentary
“Our performance in the first half of the year demonstrates that we are on the right track with our portfolio of hardware, software, and services,” said Thomas Speidel, CEO of ADS-TEC Energy. “Through our intelligent platform solutions, we empower our partners to generate multiple revenue streams from a single asset. For instance, a chargepoint operator can offer ultra-fast charging to various vehicle types. When not in use, the integrated battery storage in our ChargePost allows for energy trading, frequency regulation, peak shaving, and marketing. These systems can also form virtual networks, providing important tools for energy companies and grid operators.”
Outlook for 2024
Looking ahead, ADS-TEC Energy anticipates continued positive momentum in the second half of 2024, with expectations for increased sales revenues compared to the first half of the year. The company remains on track to be Adjusted EBITDA positive for the full year 2024, reinforcing its position as a leader in the ultra-fast charging market.
“We are seeing rapid growth in the number of blue-chip clients,” added Speidel. “Many start with small orders of 1-5 chargers, but we expect these orders to expand significantly year over year. By 2025, we anticipate that revenues will be spread across a much larger customer base, with geographic diversification strengthening the compounding effect of our long-term strategy.”
ADS-TEC Energy is well-positioned to sustain its growth and capitalize on the expanding demand for battery-buffered, ultra-fast charging solutions in Europe, North America, and beyond.
Conference Call Information
Management will host a webcast call Thursday, September 12, 2024 at 02:00 PM CET/08:00 AM ET.
The live webcast of the call will be available by clicking here. Please make sure to register ahead of the call and log in approximately 5-10 minutes prior to the scheduled start time.
The Investor Presentation will be available after the call within the section of the company’s website.
About ADS-TEC Energy
ADS-TEC Energy plc, a public limited company incorporated in Ireland and publicly listed on NASDAQ (“ADS-TEC Energy”), serves as a holding company for ads-tec Energy GmbH, our operating company incorporated in Germany (“ADSE GM”) and ads-tec Energy Inc., a US subsidiary of ads-tec Energy GmbH (“ADSE US” and together with ADS-TEC Energy and ADSE GM, “ADSE”). Based on more than ten years of experience with lithium-ion technologies, ADS-TEC Energy develops and manufactures battery storage solutions and fast charging systems including their energy management systems. Its battery-based, fast charging technology enables electric vehicles to ultrafast charge even on low powered grids and features a very compact design. It was most recently nominated by the President of the Federal Republic of Germany for the German Future Prize and elevated to the “Circle of Excellence” in 2022. The high quality and functionality of the battery systems are due to a particularly high depth of development and in-house production. With its advanced system platforms, ADS-TEC Energy is a valuable partner for automotive, OEMs, utility companies and charge-operators.
More information: www.ads-tec-energy.com
2
Forward-looking Statements
This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “continue,” and similar expressions are intended to identify such forward-looking statements. These forward-looking statements include statements regarding our financial outlook for 2023, our expectations with respect to future performance and the anticipated timing of certain commercial activities. There are a significant number of factors that could cause actual results to differ materially from the statements made in this press release, including: the impact of the COVID-19 pandemic, geopolitical events including the Russian invasion of Ukraine, macroeconomic trends including changes in inflation or interest rates, or other events beyond our control on the overall economy, our business and those of our customers and suppliers, including due to supply chain disruptions and expense increases; our limited operating history as a public company; our dependence on widespread acceptance and adoption of EVs and increased installation of charging stations; our current dependence on sales to a limited number of customers for most of our revenues; overall demand for EV charging and the potential for reduced demand for EVs if governmental rebates, tax credits and other financial incentives are reduced, modified or eliminated or governmental mandates to increase the use of EVs or decrease the use of vehicles powered by fossil fuels, either directly or indirectly through mandated limits on carbon emissions, are reduced, modified or eliminated; supply chain interruptions and expense increases; unexpected delays in new product introductions; our ability to expand our operations and market share in Europe and the U.S.; the effects of competition; changes to battery energy storage standards; and the risk that our technology could have undetected defects or errors. Additional risks and uncertainties that could affect our financial results are included under “Item 3. Key Information – 3.D. Risk Factors” in our annual report on Form 20-F filed with the Securities and Exchange Commission (the “SEC”) on April 30, 2024, which is available on our website at https://www.ads-tec-energy.com/en/company/invest and on the SEC’s website at www.sec.gov. Additional information will also be set forth in other filings that we make with the SEC from time to time. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by applicable law.
*Non-IFRS Financial Measures
In addition to our results determined in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (IASB), we review financial measures that are not calculated and presented in accordance with IFRS (“non-IFRS financial measures”). We believe our non-IFRS financial measures are useful in evaluating our operating performance. We use the following non-IFRS financial information, collectively, to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that non-IFRS financial information, when taken collectively, may be helpful to investors, because it provides consistency and comparability with past financial performance and assists in comparisons with other companies, some of which use similar non-GAAP financial information to supplement their IFRS or US-GAAP results. The non-IFRS financial information is presented for supplemental informational purposes only, should not be considered a substitute for financial information presented in accordance with IFRS, and may be different from similarly titled non-IFRS measures used by other companies. A reconciliation of each historical non-IFRS financial measure to the most directly comparable financial measure stated in accordance with IFRS is provided above. Reconciliations of forward- looking non-IFRS financial measures are not provided because we are unable to provide such reconciliations without unreasonable effort due to the uncertainty regarding, and potential variability of, certain items, such as stock-based compensation expense and other costs and expenses that may be incurred in the future. Investors are encouraged to review the related IFRS financial measures and the reconciliation of these non-IFRS financial measures to their most directly comparable IFRS financial measures.
3
Our non-IFRS financial measures include adjusted EBITDA defined as result for the period before net finance result, income tax benefits (expenses), net, depreciation and amortization, stock-based compensation, other (expense) income, net, and special items. Our management team ordinarily excludes special items from its review of the results of the ongoing operations. Special items are comprised of (1) provisions for onerous contracts, (2) significant asset impairments and write-offs, and (3) other items that we do not necessarily consider to be indicative of earnings from ongoing operating activities.
We have not provided the forward-looking IFRS equivalents for the forward-looking non-IFRS financial measures EBITDA and Adjusted EBITDA or an IFRS reconciliation as a result of the uncertainty regarding, and the potential variability of, reconciling items including but not limited to stock-based compensation expense, foreign currency loss or gain, financial instruments related expenses and inventory valuation losses. Accordingly, a reconciliation of these non-IFRS guidance metrics to their corresponding IFRS equivalents is not available without unreasonable effort. However, it is important to note that material changes to reconciling items could have a significant effect on future IFRS results and, as such, we also believe that any reconciliations provided would imply a degree of precision that could be confusing or misleading to investors.
Media Contact
For ADS-TEC Energy Europe:
Dennis Müller
SVP Product Marketing & Communication
press@ads-tec-energy.com
For ADS-TEC Energy United States:
Stephannie Depa
Breakaway Communications
sdepa@breakawaycom.com
+1 530-864-0136
Investor Contact
Jennifer Drew-Bear
Jdrew-bear@edisongroup.com
4
Appendix:
Consolidated statements of profit or loss and comprehensive income(loss):
| kEUR | June 30,<br> 2024 | June 30,<br> 2023 | ||
|---|---|---|---|---|
| Continuing operations | ||||
| Revenue | 79,263 | 38,276 | ||
| Cost of sales | -63,590 | -38,807 | ||
| Gross profit (loss) | 15,672 | -531 | ||
| Research and development expenses | -4,102 | -1,659 | ||
| Selling and general administrative expenses | -15,883 | -16,284 | ||
| Impairment gain (losses) on trade receivables, contract assets, and other investments | -14 | -596 | ||
| Other income | 307 | 1,913 | ||
| Other expenses | -941 | -2,835 | ||
| Operating result | -4,960 | -19,992 | ||
| Finance income | 23 | 136 | ||
| Finance expenses | -39,436 | -10,936 | ||
| Net finance result | -39,413 | -10,800 | ||
| Result before tax | -44,373 | -30,792 | ||
| Income tax benefits (expenses) | -786 | 1,998 | ||
| Result for the period | -45,159 | -28,793 | ||
| Other comprehensive income | ||||
| Items that are or may be reclassified subsequently to profit or loss | ||||
| Foreign operations - foreign currency translation differences | -67 | 51 | ||
| Other comprehensive income (loss) for the period, net of tax | -67 | 51 | ||
| Total comprehensive income (loss) for the period | -45,226 | -28,742 | ||
| Earnings (loss) per share (in ) | ||||
| --- | --- | |||
| Diluted | -0,59 | |||
| Basic | -0,59 |
All values are in Euros.
5
Adjusted EBITDA:
| kEUR | June 30,<br> 2024 | June 30,<br> 2023 | ||
|---|---|---|---|---|
| Result for the period | -45,159 | -28,793 | ||
| Depreciation | 3,561 | 2,417 | ||
| Net finance result | 39,413 | 10,800 | ||
| Income tax benefits (expenses) | 786 | -1,998 | ||
| EBITDA | -1,399 | -17,574 | ||
| Adjustments: | ||||
| Stock-based compensation | 2,003 | 529 | ||
| Provision onerous contracts | - | - | ||
| Write-down on inventories | 2,969 | 2,699 | ||
| Reclassification R&D Funding | - | - | ||
| Adjusted EBITDA | 3,573 | -14,346 |
Consolidated statements of financial position:
| ASSETS | ||||
|---|---|---|---|---|
| kEUR | June 30,<br> 2024 | June 30,<br> 2023 | ||
| Intangible assets | 23,062 | 25,041 | ||
| Right-of-use assets | 4,697 | 3,286 | ||
| Property, plant, and equipment | 6,194 | 6,391 | ||
| Other investments and other assets | 181 | 179 | ||
| Trade and other receivables (non- current) | 4 | 4 | ||
| Deferred tax assets | - | - | ||
| Non-current assets | 34,138 | 34,900 | ||
| Inventories | 38,685 | 39,119 | ||
| Contract assets | 125 | - | ||
| Trade and other receivables (current) | 32,448 | 21,227 | ||
| Income tax assets | 102 | - | ||
| Cash and cash equivalents | 23,691 | 29,162 | ||
| Current assets | 95,051 | 89,509 | ||
| Total assets | 129,189 | 124,408 |
6
| EQUITY AND LIABILITIES | ||||
|---|---|---|---|---|
| kEUR | June 30,<br> 2024 | June 30,<br> 2023 | ||
| Total equity | -1,872 | 33,919 | ||
| Lease liabilities (non-current) | 3,631 | 2,580 | ||
| Warrant liabilities (non-current) | 54,658 | 21,626 | ||
| Trade and other payables (non-current) | 181 | 234 | ||
| Other provisions (non-current) | 6,125 | 4,513 | ||
| Deferred tax liabilities | 1,974 | 1,189 | ||
| Non-current liabilities | 66,569 | 30,142 | ||
| Lease liabilities (current) | 1,236 | 853 | ||
| Loans and borrowings (current) | 14,065 | 13,908 | ||
| Trade and other payables (current) | 35,466 | 21,919 | ||
| Contract liabilities (current) | 6,921 | 7,454 | ||
| Other provisions (current) | 6,804 | 16,212 | ||
| Current liabilities | 64,492 | 60,347 | ||
| Total liabilities | 131,061 | 90,489 | ||
| Total equity and liabilities | 129,189 | 124,408 | ||
| Total equity | -1,872 | 33,919 |
Consolidated statements of cash flows:
| kEUR | June 30,<br> 2024 | June 30,<br> 2023 | ||
|---|---|---|---|---|
| Result for the period | -45,159 | -28,793 | ||
| Depreciation and amortization | 3,561 | 2,417 | ||
| Finance result | 39,413 | 10,800 | ||
| Non-cash effective foreign currency gains | 654 | 154 | ||
| Stock compensation | 2,003 | 529 | ||
| Gain (loss) on disposal of property, plant, and equipment | - | 5 | ||
| Change in working capital | -5,504 | -10,582 | ||
| Income tax expenses | 786 | -1,998 | ||
| Interest received | 12 | - | ||
| Cash flow from operating activities | -4,237 | -27,469 | ||
| Purchase of property, plant, and equipment | -463 | -1,430 | ||
| Investments in intangible assets, including internally generated intangible asset | -257 | -2,748 | ||
| Acquisition of investments in non-consolidated entities | - | -70 | ||
| Interest received | - | 136 | ||
| Cash flow from investing activities | -721 | -4,112 | ||
| Proceeds from borrowings, shareholder contribution, and loans | - | 11,805 | ||
| Proceeds from issue of shares and other equity securities | 4,810 | - | ||
| Repayment of shareholder loans | -4,618 | - | ||
| Repayment of lease liabilities | -643 | -449 | ||
| Interest paid | -432 | -130 | ||
| Cash flow from financing activities | -883 | 11,226 | ||
| Net decrease (-) / increase in cash and cash equivalents | -5,840 | -20,354 | ||
| Net cash and cash equivalents at the beginning of the period | 29,162 | 34,441 | ||
| FX effects | 368 | -123 | ||
| Net cash and cash equivalents at the end of the period | 23,691 | 13,964 |
7
Exhibit 99.2
Consolidated statement of comprehensive income
For the six months ended June 30, 2024:
| k | 2023 | ||
|---|---|---|---|
| Continuing operations | |||
| Revenue | 79,263 | 38,276 | |
| Cost of sales | -63,590 | -38,807 | |
| Gross profit (loss) | 15,672 | -531 | |
| Research and development expenses | -4,102 | -1,659 | |
| Selling and general administrative expenses | -15,883 | -16,284 | |
| Impairment losses on trade receivables and contract assets | -14 | -596 | |
| Other income | 307 | 1,913 | |
| Other expenses | -941 | -2,835 | |
| Operating result | -4,960 | -19,992 | |
| Finance income | 23 | 136 | |
| Finance expenses | -39,436 | -10,936 | |
| Net finance result | -39,413 | -10,800 | |
| Result before tax | -44,373 | -30,792 | |
| Income tax benefits (expenses) | -786 | 1,998 | |
| Result for the period | -45,159 | -28,793 | |
| Other comprehensive income | |||
| Items that are or may be reclassified subsequently to profit or loss | |||
| Foreign operations – foreign currency translation differences | -67 | 51 | |
| Other comprehensive income for the period, net of tax | -67 | 51 | |
| Total comprehensive income for the period | -45,226 | -28,742 | |
| Profit (loss) attributable to: | |||
| Shareholders of the parent | -45,159 | -28,793 | |
| Non-controlling interests | - | - | |
| Total comprehensive income attributable to: | |||
| Shareholders of the parent | -45,226 | -28,742 | |
| Non-controlling interests | - | - | |
| Earnings (loss) per share (in ) | - | ||
| Diluted | -0,84 | -0.59 | |
| Basic | -0,89 | -0.59 |
All values are in Euros.
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
Consolidated statements of financial position
| ASSETS | ||||
|---|---|---|---|---|
| kEUR | Jun. 30,<br><br> 2024 | Dec. 31,<br><br> 2023 | ||
| Intangible assets | 23,062 | 25,041 | ||
| Right-of-use assets | 4,697 | 3,286 | ||
| Property, plant, and equipment | 6,194 | 6,391 | ||
| Other investments and other assets | 181 | 179 | ||
| Trade and other receivables (non-current) | 4 | 4 | ||
| Deferred tax assets | - | - | ||
| Non-current assets | 34,138 | 34,900 | ||
| Inventories | 38,685 | 39,119 | ||
| Contract assets | 125 | - | ||
| Trade and other receivables (current) | 32,448 | 21,227 | ||
| Income tax assets (current) | 102 | 0 | ||
| Cash and cash equivalents | 23,691 | 29,162 | ||
| Current assets | 95,051 | 89,509 | ||
| Total assets | 129,189 | 124,408 |
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
2
| EQUITY AND LIABILITIES | ||||
|---|---|---|---|---|
| kEUR | Jun. 30,<br><br> 2024 | Dec. 31,<br><br> 2023 | ||
| Share capital | 5 | 4 | ||
| Capital reserves | 234,459 | 225,007 | ||
| Other equity | 39 | 106 | ||
| Retained earnings | -191,216 | -136,117 | ||
| Profit (loss) | -45,159 | -55,081 | ||
| Equity attributable to owners of the Company | -1,872 | 33,919 | ||
| Non-controlling interests | - | - | ||
| Total equity | -1,872 | 33,919 | ||
| Lease liabilities (non-current) | 3,631 | 2,580 | ||
| Warrant liabilities (non-current) | 54,658 | 21,626 | ||
| Trade and other payables (non-current) | 178 | 169 | ||
| Contract liabilities (non-current) | 3 | 65 | ||
| Other provisions (non-current) | 6,125 | 4,513 | ||
| Deferred tax liabilities | 1,974 | 1,189 | ||
| Non-current liabilities | 66,569 | 30,142 | ||
| Lease liabilities (current) | 1,236 | 853 | ||
| Loans and borrowings (current) | 14,065 | 13,908 | ||
| Trade and other payables (current) | 35,466 | 22,021 | ||
| Contract liabilities (current) | 6,921 | 7,454 | ||
| Income tax liabilities (current) | 0 | -102 | ||
| Other provisions (current) | 6,804 | 16,212 | ||
| Current liabilities | 64,492 | 60,347 | ||
| Total liabilities | 131,061 | 90,489 | ||
| Total equity and liabilities | 129,189 | 124,408 |
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
3
Consolidated statements of cash flows
| kEUR | Jun. 30,<br><br> 2024 | Jun. 30,<br><br> 2023 | ||
|---|---|---|---|---|
| Result for the period | -45,159 | -28,793 | ||
| Depreciation and amortization | 3,561 | 2,417 | ||
| Finance income excluding foreign currency (gains) losses | -23 | -136 | ||
| Finance expense | 39,436 | 10,936 | ||
| Non-cash effective foreign currency gains | 654 | 154 | ||
| Stock compensation | 2,003 | 529 | ||
| Gain (loss) on disposal of property, plant, and equipment | - | 5 | ||
| Change in trade receivables not attributable to investing or financing activities | -10,170 | -8,539 | ||
| Change in inventories | -2,187 | -11,611 | ||
| Change in write-downs on inventories | 2,969 | 2,699 | ||
| Change in trade payables | 5,149 | 4,468 | ||
| Change in contract assets | -125 | 6 | ||
| Change in contract liabilities | -609 | -1,092 | ||
| Change in other investments and other assets | -1,004 | 2,496 | ||
| Change in other provisions | 818 | 904 | ||
| Change in other liabilities | -345 | 87 | ||
| Income tax expenses (benefits) | 786 | -1,998 | ||
| Interest received | 12 | - | ||
| Income taxes paid | - | - | ||
| Cash flow from operating activities | -4,237 | -27,469 |
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
| kEUR | Jun. 30,<br><br> 2024 | Jun. 30,<br><br> 2023 | ||
|---|---|---|---|---|
| Purchase of property, plant, and equipment | -463 | -1,430 | ||
| Investments in intangible assets, including internally generated intangible<br> asset | -257 | -2,748 | ||
| Acquisition of investments in non-consolidated entities | - | -70 | ||
| Interest received | - | 136 | ||
| Cash flow from investing activities | -721 | -4,112 | ||
| Proceeds from borrowings, shareholder contribution, and loans | - | 11,805 | ||
| Proceeds from issues of shares and other equity securities | 4,810 | - | ||
| Repayment of shareholder loans | -4.618 | - | ||
| Repayment of lease liabilities | -643 | -449 | ||
| Interest paid | -432 | -130 | ||
| Cash flow from financing activities | -883 | 11,226 | ||
| Net decrease (-) / increase in cash and cash equivalents | -5,840 | -20,354 | ||
| Net cash and cash equivalents at the beginning of the period | 29,162 | 34,441 | ||
| FX effects | 368 | -123 | ||
| Net cash and cash equivalents at the end of the period | 23,691 | 13,964 |
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
4
Consolidated statements of changes in equity
For the six months ended June 30, 2023:
| Other reserves | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| kEUR | Subscribed capital | Capital<br> reserves | Retained<br> earnings | Currency translation reserve | Total other reserves | Equity attributable to shareholders | Total equity | |||||||
| Balance as of Jan. 01, 2023 | 4 | 216,815 | -136,117 | 45 | -136,073 | 80,747 | 80,747 | |||||||
| Result for the period | - | - | -28,793 | - | -28,793 | -28,793 | -28,793 | |||||||
| Other comprehensive income (loss) | - | - | - | 51 | 51 | 51 | 51 | |||||||
| Total comprehensive income (loss) | 4 | 216,815 | -164,911 | 96 | -164,815 | 52,004 | 52,004 | |||||||
| Other changes in equity | - | - | - | - | - | - | - | |||||||
| Stock compensation | - | 477 | - | - | - | 477 | 477 | |||||||
| Total contributions and distributions | - | 477 | - | - | - | 477 | 477 | |||||||
| Balance as of Jun. 30, 2023 | 4 | 217,292 | -164,911 | 96 | -164,815 | 52,481 | 52,481 |
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
For the six months ended June 30, 2024:
| Other reserves | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| kEUR | Subscribed capital | Capital<br> reserves | Retained<br> earnings | Currency translation reserve | Total other reserves | Equity attributable to shareholders | Total equity | |||||||
| Balance as of Jan. 01, 2024 | 4 | 225,007 | -191,198 | 106 | -191,092 | 33,919 | 33,919 | |||||||
| Result for the period | - | - | -45,159 | - | -45,159 | -45,159 | -45,159 | |||||||
| Other comprehensive income (loss) | - | - | -17 | -67 | -84 | -84 | -84 | |||||||
| Total comprehensive income (loss) | 4 | 225,007 | -236,374 | 39 | -236,335 | -11,324 | -11,324 | |||||||
| Capital increase | 1 | 7,145 | - | - | - | 7,145 | 7,145 | |||||||
| Stock compensation | - | 2,307 | - | - | - | 2,307 | 2,307 | |||||||
| Total contributions and distributions | 1 | 9,452 | - | - | - | 9,452 | 9,452 | |||||||
| Balance as of Jun. 30, 2024 | 5 | 234,459 | -236,374 | 39 | -236,335 | -1,872 | -1,872 |
Due to rounding, the sum of the numbers presented in the table above might not precisely equal the totals we provide.
5