(€ thousands) | Note | December 31, | December 31, |
| 2025 | 2024 | ||
| Assets | |||
Cash and cash equivalents | 3 | ||
Deposits | 4 | ||
Trade receivables | 5 | ||
Inventories | 6 | ||
Income tax receivable | |||
Other receivables | 7 | ||
Prepayments | 8 | ||
Total current assets | |||
Property, plant and equipment | 9 | ||
Right of use assets | 20 | ||
Investment property | 10 | ||
Goodwill | 11 | ||
Other intangible assets | 12 | ||
Deferred tax assets | 30 | ||
Other non-current assets | 13 | ||
Total non-current assets | |||
Total assets |
(€ thousands) | Note | December 31, | December 31, |
| 2025 | 2024 | ||
| Liabilities and equity | |||
Bank overdraft | |||
Current portion of long-term debt | 19 | ||
Trade payables | 15 | ||
Income tax payable | |||
Provisions | 16 | ||
Lease liabilities | 20 | ||
Other payables | 17 | ||
Other current liabilities | 18 | ||
Total current liabilities | |||
Long-term debt | 19 | ||
Lease liabilities | 20 | ||
Deferred tax liabilities | 30 | ||
Provisions | 21, 26 | ||
Other non-current liabilities | 18 | ||
Total non-current liabilities | |||
Share capital | 22 | ||
Share premium | |||
Retained earnings | |||
Other reserves | 22 | ||
Equity attributable to owners of the Company | |||
Total liabilities and equity |
| (€ thousands, except share and per share | Note | Year ended December 31, | |
| data) | 2025 | 2024 | |
Revenue | 24, 25 | ||
Cost of sales | |||
Gross profit | |||
Selling, general and administrative expenses | |||
Research and development expenses | |||
Total operating expenses | |||
Operating income | |||
Financial income | 29 | ||
Financial expense | 29 | ( | ( |
Financial income (expense), net | ( | ( | |
Income before income tax | |||
Income tax expense | 30 | ||
Net income | |||
| Total net income per share | |||
Basic | |||
Diluted¹ | |||
Weighted average number of shares used to compute income per share | |||
Basic | 31 | ||
Diluted | 31 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Net income | ||
| Other comprehensive income (loss) | ||
Actuarial gain (loss), net of income tax | ( | |
| Items that will not be reclassified | ||
to profit and loss | ( | |
Currency translation differences | ( | |
Unrealized hedging results, net of income tax | ( | |
| Items that may be reclassified subsequently | ||
to profit or loss | ( | ( |
Other comprehensive income (loss), net of income tax | ( | |
Total comprehensive income |
| (€ thousands, | Number of | Share | Share | Retained | Other | Total |
| except for share data) | ordinary | capital | premium | earnings | reserves | share- |
| shares | (Note 22) | holders’ | ||||
| outstanding¹ | equity | |||||
Balance at January 1, 2025 | 81,146,738 | |||||
Currency translation differences | - | ( | ( | |||
Other comprehensive results | - | |||||
Unrealized hedging results | - | |||||
Other comprehensive income for the year | - | |||||
Net income | - | |||||
Total comprehensive income for the year | - | |||||
Dividend paid to owners of the Company | - | ( | ( | |||
Convertible Notes converted into equity | - | |||||
Changes in legal reserve | - | ( | ||||
Equity-settled share-based payments | - | |||||
Purchase of treasury shares | - | ( | ( | ( | ||
Balance at December 31, 2025 | 81,146,738 | |||||
Balance at January 1, 2024 | 81,146,738 | |||||
Currency translation differences | - | |||||
Other comprehensive results | - | ( | ( | |||
Unrealized hedging results | - | ( | ( | |||
Other comprehensive income (loss) for the year | - | ( | ( | |||
Net income | - | |||||
Total comprehensive income (loss) for the year | - | ( | ||||
Dividend paid to owners of the Company | - | ( | ( | |||
Convertible Notes converted into equity | - | |||||
Changes in legal reserve | - | ( | ||||
Equity-settled share-based payments | - | |||||
Purchase of treasury shares | - | ( | ( | |||
Balance at December 31, 2024 | 81,146,738 |
(€ thousands) | Note | Year ended December 31, | |
2025 | 2024 | ||
| Cash flows from operating activities | |||
Income before income tax | |||
| Adjustments to reconcile income before income tax to net cash flows | |||
Depreciation, amortization and impairment | 9, 10, 12, 20 | ||
Share-based payment expense | 26 | ||
Financial expense, net | 29 | ||
| Effects on changes in assets and liabilities | |||
Increase in trade receivables | ( | ( | |
Increase in inventories | ( | ( | |
Increase in trade payables | |||
Changes in provisions | |||
Changes in other working capital | ( | ||
Net cash provided by operations | |||
Interest received | |||
Interest paid | ( | ( | |
Income tax paid | ( | ( | |
Net cash provided by operating activities | |||
| Cash flows from investing activities | |||
Capital expenditures | 9, 12 | ( | ( |
Acquisition of investment property | 10 | ( | |
Capitalized development expenditures | 12 | ( | ( |
Repayment of (investments in) deposits | 4 | ( | |
Net cash provided by (used in) investing activities | ( | ||
| Cash flows from financing activities | |||
Proceeds from (payments of) bank lines of credit | ( | ||
Payments of debt | ( | ||
Proceeds from notes | 19 | ||
Transaction costs related to notes | 19 | ( | |
Payments on lease liabilities | 19, 20 | ( | ( |
Purchase treasury shares | ( | ( | |
Dividend paid to shareholders | ( | ( | |
Net cash provided by (used in) financing activities | ( | ||
Net change in cash and cash equivalents | |||
Effect of changes in exchange rates on cash and cash equivalents | |||
Cash and cash equivalents at beginning of the period | 3 | ||
Cash and cash equivalents at end of the period | 3 |
Name | Location and country of | Percentage of | |
| incorporation | ownership | ||
A12 property B.V. | Duiven, the Netherlands | 100%¹ | |
BE Semiconductor Industries Holding GmbH | Radfeld, Austria | 100% | |
BE Semiconductor Industries USA, Inc. | Chandler, Arizona, USA | 100% | |
Besi APac Sdn. Bhd. | Shah Alam, Malaysia | 100%² | |
Besi Austria GmbH | Radfeld, Austria | 100% | |
Besi Korea Ltd. | Seoul, South Korea | 100% | |
Besi Leshan Co., Ltd. | Leshan, China | 100% | |
Besi Netherlands B.V. | Duiven, the Netherlands | 100% | |
Besi North America, Inc. | Chandler, Arizona, USA | 100% | |
Besi Philippines, Inc. | Muntinlupa City, Philippines | 100% | |
Besi (Shanghai) Trading Co., Ltd. | Shanghai, China | 100% | |
Besi Singapore Pte. Ltd. | Singapore, Singapore | 100% | |
Besi Switzerland AG | Steinhausen, Switzerland | 100% | |
Besi Switzerland MM AG | Steinhausen, Switzerland | - | ³ |
Besi (Thai) S&S Ltd. | Bangkok, Thailand | 100%² | |
Besi USA, Inc. | Chandler, Arizona, USA | 100% | |
Cong Ty Tnhh Besi Viet Nam | Ho Chi Minh City, Vietnam | 100% | |
Datacon Beteiligungs GmbH | Radfeld, Austria | 100% | |
Esec China Financial Ltd. | Hong Kong, China | 100% | |
Fico Hong Kong Ltd. | Hong Kong, China | 100% | |
Fico International B.V. | Duiven, the Netherlands | 100% | |
Meco Equipment Engineers B.V. | ‘s-Hertogenbosch, the Netherlands | 100% |
| Consolidated Statement | Consolidated Statement of | |||
| of Financial Position | Operations and Consolidated | |||
| Statement of Comprehensive Income | ||||
2025 | 2024 | 2025 | 2024 | |
US dollar | 1.17 | 1.04 | 1.13 | 1.08 |
Swiss franc | 0.93 | 0.94 | 0.94 | 0.95 |
Malaysian ringgit | 4.77 | 4.65 | 4.83 | 4.94 |
Chinese renminbi | 8.23 | 7.58 | 8.11 | 7.79 |
Category | Estimated useful life |
Land | Not depreciated |
Buildings | 15–30 years |
| Leasehold improvements¹ | 1–10 years |
Machinery and equipment | 2–10 years |
Office furniture and equipment | 3–10 years |
| Category | |
Land and buildings | 1–10 years |
Office furniture and equipment | 1–10 years |
Category | Estimated useful life |
Software | 3–5 years |
Development expenses | 3–7 years |
Products and services | Nature and timing of satisfaction of performance obligations | ||||||||||
| and significant payment terms | |||||||||||
| Machines, | After | successful | internal | buy-off, | machines | are | shipped | to | |||
| conversion kits | customers and revenue is recognized when the customer takes | ||||||||||
| and upgrades | control | of | the | goods | in | accordance | mutually | agreed | with | ||
| shipment terms. Regular payment terms vary between 30 and | |||||||||||
| 90 days after date of delivery. | |||||||||||
| Installation, start-up, | These | services | are | separate | performance | obligations | and | ||||
| paid services and | revenue is recognized at the moment of performance of these | ||||||||||
| training services | services. Paid services revenue is recognized over the contract | ||||||||||
| after date of delivery. | period. Regular payment terms vary between 30 and 90 days | ||||||||||
Spare parts | Revenue of spare parts is recognized upon transfer of control, | ||||||||||
based | on | the | applicable | shipment | terms. | payment | Regular | ||||
| terms vary between 30 and 90 days after date of delivery. | |||||||||||
Extended warranty | separate | Extended | warranty | is | considered | a | performance | ||||
| obligation. Revenue for extended warranty for a warranty term | |||||||||||
is | excess | the | of | standard | warranty | term | deferred | in | and | ||
| recognized over the term of the extended warranty period. | |||||||||||
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Cash at banks | 41,805 | 41,617 |
Deposits | 18,965 | 16,916 |
Money market funds and reverse repos | 312,216 | 283,786 |
Total cash and cash equivalents | 372,986 | 342,319 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Trade receivables | 173,992 | 182,135 |
Allowance for expected credit losses | (341) | (273) |
Total trade receivables, net | 173,651 | 181,862 |
(€ thousands) | 2025 | 2024 |
Balance at January 1 | 273 | 472 |
Additions | 90 | 37 |
Usage | (3) | (246) |
Foreign currency translation | (19) | 10 |
Balance at December 31 | 341 | 273 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Raw materials | 28,916 | 33,119 |
Work in progress | 71,272 | 63,398 |
Finished goods | 3,883 | 6,768 |
Total inventories, net | 104,071 | 103,285 |
(€ thousands) | 2025 | 2024 |
Balance at January 1 | 19,557 | 16,661 |
Additions | 1,268 | 2,792 |
Usage | (1,341) | (644) |
Foreign currency translation | (633) | 748 |
Balance at December 31 | 18,851 | 19,557 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Research and development grants | 11,683 | 15,089 |
Revenue to be invoiced | 6,905 | 1,936 |
VAT receivables | 3,434 | 3,553 |
Interest to be received | 1,815 | 5,808 |
Withholding tax receivables | 1,084 | 425 |
Forward foreign currency exchange contracts | 779 | 581 |
Other | 143 | 349 |
Total other receivables | 25,843 | 27,741 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Prepaid licenses | 4,574 | 2,694 |
Prepaid insurances | 406 | 417 |
Prepaid suppliers | 341 | 481 |
Prepaid pensions and social security | 21 | 23 |
Other prepayments | 1,103 | 977 |
Total prepayments | 6,445 | 4,592 |
Prepayments non-current portion | (1,656) | - |
Total current prepayments | 4,789 | 4,592 |
(€ thousands) | Land, buildings | Machinery | Office | Assets | Total |
| and leasehold | and | furniture and | under | ||
| improvements | equipment | equipment | construction | ||
| Balance at January 1, 2025 | |||||
Cost | 39,540 | 64,218 | 10,782 | 893 | 115,433 |
Accumulated depreciation and impairment | (24,437) | (37,815) | (8,408) | - | (70,660) |
Property, plant and equipment, net | 15,103 | 26,403 | 2,374 | 893 | 44,773 |
| Changes in book value in 2025 | |||||
Capital expenditures | 10,885 | 3,449 | 926 | 201 | 15,461 |
Transfers from / (to) inventory | - | 6,517 | - | - | 6,517 |
Transfers | 712 | 117 | 18 | (847) | - |
Disposals (cost) | - | (253) | (29) | - | (282) |
Disposals (accumulated depreciation) | - | 212 | 29 | - | 241 |
Depreciation | (2,289) | (6,992) | (1,163) | - | (10,444) |
Foreign currency translation | (544) | (1,322) | (119) | - | (1,985) |
Total changes | 8,764 | 1,728 | (338) | (646) | 9,508 |
| Balance at December 31, 2025 | |||||
Cost | 50,044 | 70,010 | 11,503 | 247 | 131,804 |
Accumulated depreciation and impairment | (26,177) | (41,879) | (9,467) | - | (77,523) |
Property, plant and equipment, net | 23,867 | 28,131 | 2,036 | 247 | 54,281 |
(€ thousands) | Land, buildings | Machinery | Office | Assets | Total |
| and leasehold | and | furniture and | under | ||
| improvements | equipment | equipment | construction | ||
| Balance at January 1, 2024 | |||||
Cost | 37,211 | 52,126 | 9,206 | 1,045 | 99,588 |
Accumulated depreciation and impairment | (21,747) | (32,581) | (7,744) | - | (62,072) |
Property, plant and equipment, net | 15,464 | 19,545 | 1,462 | 1,045 | 37,516 |
| Changes in book value in 2024 | |||||
Capital expenditures | 880 | 8,655 | 1,948 | 463 | 11,946 |
Transfers from / (to) inventory | - | 3,432 | - | - | 3,432 |
Transfers | 326 | 290 | - | (616) | - |
Disposals (cost) | (85) | (695) | (357) | (10) | (1,147) |
Disposals (accumulated depreciation) | 60 | 713 | 356 | - | 1,129 |
Depreciation | (2,070) | (6,225) | (1,085) | - | (9,380) |
Foreign currency translation | 528 | 688 | 50 | 11 | 1,277 |
Total changes | (361) | 6,858 | 912 | (152) | 7,257 |
| Balance at December 31, 2024 | |||||
Cost | 39,540 | 64,218 | 10,782 | 893 | 115,433 |
Accumulated depreciation and impairment | (24,437) | (37,815) | (8,408) | - | (70,660) |
Property, plant and equipment, net | 15,103 | 26,403 | 2,374 | 893 | 44,773 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Cost of sales | 1,798 | 1,592 |
Selling, general and administrative expenses | 6,470 | 5,849 |
Research and development expenses | 2,176 | 1,939 |
Total depreciation | 10,444 | 9,380 |
(€ thousands) | 2025 |
| Changes in book value | |
Capital expenditures | 5,164 |
Depreciation | (86) |
Total changes | 5,078 |
| Balance at December 31 | |
Cost | 5,164 |
Accumulated depreciation | (86) |
Investment property, net | 5,078 |
(€ thousands) | 2025 | 2024 |
| Balance at January 1 | ||
Cost | 66,210 | 65,602 |
Accumulated impairment | (20,200) | (20,200) |
Goodwill, net | 46,010 | 45,402 |
| Changes in book value | ||
Foreign currency translation | (1,176) | 608 |
Total changes | (1,176) | 608 |
| Balance at December 31 | ||
Cost | 65,034 | 66,210 |
Accumulated impairment | (20,200) | (20,200) |
Goodwill, net | 44,834 | 46,010 |
(€ thousands) | December 31, | December 31, |
| 2025 | 2024 | |
Die Attach | 42,853 | 44,029 |
Plating | 1,981 | 1,981 |
Total | 44,834 | 46,010 |
(€ thousands) | Software | Development | Total |
| expenses | |||
| Balance at January 1, 2025 | |||
Cost | 10,970 | 132,025 | 142,995 |
Accumulated amortization | (10,733) | (35,585) | (46,318) |
Other intangible assets, net | 237 | 96,440 | 96,677 |
| Changes in book value in 2025 | |||
Capitalized development expenses | - | 25,994 | 25,994 |
Capital expenditures | 334 | - | 334 |
Disposals (cost) | - | (9,923) | (9,923) |
Disposals (accumulated depreciation) | - | 9,923 | 9,923 |
Amortization | (243) | (18,946) | (19,189) |
Impairment | - | (288) | (288) |
Foreign currency translation | - | 1,010 | 1,010 |
Total changes | 91 | 7,770 | 7,861 |
| Balance at December 31, 2025 | |||
Cost | 11,304 | 149,141 | 160,445 |
Accumulated amortization and impairment | (10,976) | (44,931) | (55,907) |
Other intangible assets, net | 328 | 104,210 | 104,538 |
(€ thousands) | Software | Development | Total |
| expenses | |||
| Balance at January 1, 2024 | |||
Cost | 10,878 | 122,724 | 133,602 |
Accumulated amortization | (10,475) | (29,459) | (39,934) |
Other intangible assets, net | 403 | 93,265 | 93,668 |
| Changes in book value in 2024 | |||
Capitalized development expenses | - | 19,437 | 19,437 |
Capital expenditures | 93 | - | 93 |
Disposals (cost) | - | (8,493) | (8,493) |
Disposals (accumulated depreciation) | - | 8,493 | 8,493 |
Amortization | (258) | (14,973) | (15,231) |
Foreign currency translation | (1) | (1,289) | (1,290) |
Total changes | (166) | 3,175 | 3,009 |
| Balance at December 31, 2024 | |||
Cost | 10,970 | 132,025 | 142,995 |
Accumulated amortization | (10,733) | (35,585) | (46,318) |
Other intangible assets, net | 237 | 96,440 | 96,677 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Cost of sales | 11 | 5 |
Selling, general and administrative expenses | 104 | 169 |
Research and development expenses | 19,362 | 15,057 |
Total amortization and impairment | 19,477 | 15,231 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Research and development grants | 5,876 | - |
Prepayments | 1,656 | - |
Guarantee deposits | 1,117 | 764 |
Marketable securities for pension liability | 572 | 566 |
Total other non-current assets | 9,221 | 1,330 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Payroll accruals | 22,784 | 22,352 |
Interest expenses | 8,176 | 8,165 |
Volume rebate and commissions | 3,910 | 5,623 |
Project costs | 3,124 | 3,298 |
Invoices to be received | 2,405 | 2,390 |
Audit and consultancy fees | 1,560 | 2,540 |
Temporaries | 1,023 | 1,022 |
Forward foreign currency exchange contracts | 727 | 9,825 |
Freight and packaging costs | 381 | 420 |
Other payables | 2,399 | 2,000 |
Total other payables | 46,489 | 57,635 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
| Long-term debt | ||
Convertible Notes | 162,344 | 181,724 |
Senior Notes | 344,657 | 343,929 |
| Research and development loan from Österreichische | ||
| Forschungsförderungsgesellschaft mbH, Wien, Austria | ||
(interest rate at 0.75% at December 31, 2024) | - | 2,042 |
Total | 507,001 | 527,695 |
Less: current portion | - | (2,042) |
Total long-term debt | 507,001 | 525,653 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Contract liabilities | 19,648 | 14,916 |
Advances from customers | 8,285 | 6,360 |
Payroll liabilities | 4,637 | 4,447 |
Other | 913 | 766 |
Total other liabilities | 33,483 | 26,489 |
Other liabilities non-current portion | (2,899) | (3,555) |
Total other current liabilities | 30,584 | 22,934 |
(€ thousands) | 2025 | 2024 |
Balance at January 1 | 5,681 | 4,751 |
Additions | 6,293 | 8,052 |
Usage | (3,727) | (5,905) |
Releases | (920) | (1,181) |
Foreign currency translation | 78 | (36) |
Balance at December 31 | 7,405 | 5,681 |
(€ thousands) | Long-term debt |
2029 | 175,000 |
2031 | 350,000 |
Non-current portion of long-term debt (principal value) | 525,000 |
(€ thousands) | January 1, | Proceeds/ | Additional/ | Amortization/ | Conversion of | Foreign | December 31, |
| 2025 | (re)payments | decreased | accretion | Convertible | currency | 2025 | |
| lease liabilities | of interest | Notes | translation | ||||
Convertible Notes | 181,724 | - | - | 3,917 | (23,297) | - | 162,344 |
Senior Notes | 343,929 | - | - | 728 | - | - | 344,657 |
Government loans | 2,042 | (2,042) | - | - | - | - | - |
Lease liabilities | 16,238 | (4,049) | 1,811 | 364 | - | (127) | 14,237 |
Total | 543,933 | (6,091) | 1,811 | 5,009 | (23,297) | (127) | 521,238 |
(€ thousands) | January 1, | Proceeds/ | Additional/ | Amortization/ | Conversion of | Foreign | December 31, |
| 2024 | (re)payments | decreased | accretion | Convertible | currency | 2024 | |
| lease liabilities | of interest | Notes | translation | ||||
Convertible Notes | 298,455 | - | - | 4,532 | (121,263) | - | 181,724 |
Senior Notes | - | 343,576 | - | 353 | - | - | 343,929 |
Government loans | 2,042 | - | - | - | - | - | 2,042 |
Lease liabilities | 18,663 | (4,314) | 1,406 | 401 | - | 82 | 16,238 |
Total | 319,160 | 339,262 | 1,406 | 5,286 | (121,263) | 82 | 543,933 |
(€ thousands) | Land and | Vehicles, office | Total |
| buildings | furniture and | ||
| equipment | |||
Balance at January 1, 2025 | 15,130 | 596 | 15,726 |
Additions | 1,577 | 234 | 1,811 |
Depreciation | (3,406) | (310) | (3,716) |
Foreign currency translation | (107) | (14) | (121) |
Balance at December 31, 2025 | 13,194 | 506 | 13,700 |
(€ thousands) | Land and | Vehicles, office | Total |
| buildings | furniture and | ||
| equipment | |||
Balance at January 1, 2024 | 17,542 | 700 | 18,242 |
Additions | 1,119 | 287 | 1,406 |
Depreciation | (3,592) | (398) | (3,990) |
Foreign currency translation | 61 | 7 | 68 |
Balance at December 31, 2024 | 15,130 | 596 | 15,726 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Depreciation expense of right of use assets | 3,716 | 3,990 |
Interest expenses on lease liabilities | 364 | 401 |
Expenses related to short-term leases | 80 | 145 |
Expenses related to leases of low-value assets | 67 | 72 |
Total | 4,227 | 4,608 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Current | 2,921 | 3,888 |
Non-current | 11,316 | 12,350 |
Total lease liabilities | 14,237 | 16,238 |
(€ thousands) | Lease liabilities |
2026 | 3,229 |
2027–2030 | 7,981 |
2031 and thereafter | 4,367 |
Total payments due on lease liabilities | 15,577 |
Discount | (1,340) |
Lease liabilities | 14,237 |
(€ thousands) | Within |
| 5 years | |
Extension option reasonably certain to be exercised - included in lease | |
liabilities | 1,427 |
| Extension option not reasonably | |
| certain to be exercised - excluded | |
from lease liabilities | 14 |
Total (undiscounted) | 1,441 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Pension liabilities Switzerland | 3,274 | 6,654 |
Pension liabilities Austria | 472 | 493 |
Severance obligations Austria | 4,260 | 4,172 |
Severance obligations Korea | 1,964 | 2,039 |
Other provisions | 988 | 997 |
Provisions | 10,958 | 14,355 |
(€ thousands) | Accumulated | Legal reserve | Legal reserve | Legal reserve | Legal reserve | Total |
| other | currency | capitalized | cash flow | subsidiaries | other | |
| comprehensive | translation | R&D expenses | hedging | reserves | ||
| income (loss) | adjustment | |||||
Balance at January 1, 2025 | (9,686) | 61,119 | 96,440 | (2,600) | 3,749 | 149,022 |
Total comprehensive income (loss) for the period | 2,346 | (6,345) | - | 4,401 | - | 402 |
Transfer from retained earnings | - | - | 7,772 | - | (160) | 7,612 |
Balance at December 31, 2025 | (7,340) | 54,774 | 104,212 | 1,801 | 3,589 | 157,036 |
Balance at January 1, 2024 | (8,283) | 56,869 | 93,266 | 4,143 | 3,684 | 149,679 |
Total comprehensive income (loss) for the period | (1,403) | 4,250 | - | (6,743) | - | (3,896) |
Transfer from retained earnings | - | - | 3,174 | - | 65 | 3,239 |
Balance at December 31, 2024 | (9,686) | 61,119 | 96,440 | (2,600) | 3,749 | 149,022 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Actuarial gains (losses) | (8,394) | (11,391) |
Deferred taxes | 291 | 942 |
Other | 763 | 763 |
Accumulated other comprehensive income (loss) | (7,340) | (9,686) |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
€ |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
China | 207,171 | 204,275 |
United States | 86,229 | 110,333 |
Taiwan | 71,794 | 67,115 |
Malaysia | 42,837 | 48,728 |
Thailand | 42,526 | 20,728 |
Korea | 31,307 | 24,852 |
| Other Asia Pacific¹ | 53,890 | 41,394 |
Other Europe¹ | 45,358 | 62,133 |
Rest of the World¹ | 10,219 | 27,915 |
Total revenue | 591,331 | 607,473 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Die Attach | 474,096 | 490,542 |
Packaging | 99,098 | 99,981 |
Plating | 18,137 | 16,950 |
Total revenue | 591,331 | 607,473 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Receivables, which are included in trade receivables and other receivables | 180,556 | 183,798 |
Contract liabilities | 19,648 | 14,916 |
Volume rebates | 3,910 | 5,623 |
(€ thousands) | 2025 | 2024 |
Balance at January 1 | 14,916 | 12,168 |
| Revenue recognized that was included in the contract | ||
| liability balance at the beginning of the period | (10,917) | (10,944) |
| Increases due to cash received, excluding amounts | ||
| recognized as revenue during the period | 15,484 | 13,733 |
Foreign currency translation | 165 | (41) |
Balance at December 31 | 19,648 | 14,916 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Within 12 months | 19,639 | 43,395 |
From 12-36 months | 517 | 2,623 |
Total | 20,156 | 46,018 |
(€ thousands) | The Netherlands | Switzerland | Austria | Singapore | Malaysia | Other | Total |
| Year ended December 31, 2025 | |||||||
Total revenue | 98,893 | 407,555 | 10,934 | 584,383 | 141,437 | 66,836 | 1,310,038 |
Intercompany revenue | (98,112) | (403,738) | (10,934) | (747) | (141,437) | (63,739) | (718,707) |
External revenue | 781 | 3,817 | - | 583,636 | - | 3,097 | 591,331 |
Non-financial assets | 25,478 | 149,849 | 20,283 | 9,607 | 9,348 | 7,866 | 222,431 |
Capital expenditures | 10,731 | 377 | 1,692 | 90 | 1,437 | 1,468 | 15,795 |
| Year ended December 31, 2024 | |||||||
Total revenue | 95,913 | 413,377 | 9,420 | 610,611 | 130,644 | 65,694 | 1,325,659 |
Intercompany revenue | (95,154) | (413,377) | (9,420) | (4,885) | (130,626) | (64,724) | (718,186) |
External revenue | 759 | - | - | 605,726 | 18 | 970 | 607,473 |
Non-financial assets | 12,165 | 143,421 | 19,234 | 10,970 | 8,791 | 8,605 | 203,186 |
Capital expenditures | 378 | 119 | 5,166 | 2,330 | 1,277 | 2,769 | 12,039 |
| December 31, | December 31, | |
| 2025 | 2024 | |
Discount rate | 1.20% | 0.95% |
Future salary increases | 1.75% | 1.75% |
Future pension increases | 0.10% | 0.10% |
(€ thousands) | 2025 | 2024 |
Liability for defined benefit obligations at January 1 | 57,715 | 50,204 |
Current service cost | 1,358 | 1,066 |
Interest expense | 540 | 717 |
Actuarial loss (gain) arising from changes in economic assumptions | (3,028) | 4,510 |
Actuarial loss arising from experience | 1,512 | 671 |
Plan participants’ contribution | 573 | 557 |
Plan amendments | (612) | 1,442 |
Settlements | (2,976) | - |
Benefits paid through pension assets | (965) | (788) |
Foreign currency translation | 586 | (664) |
Liability for defined benefit obligations at December 31 | 54,703 | 57,715 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Current service costs | 1,358 | 1,066 |
Interest expense on benefit obligation | 540 | 717 |
Interest income on plan assets | (486) | (659) |
Plan amendments | (612) | 1,442 |
Settlements | 80 | - |
Administration expenses | 37 | 39 |
Defined benefit cost (benefit) recognized in net income | 917 | 2,605 |
Remeasurement from changes in financial assumptions and experience | (1,516) | 5,181 |
Return on plan assets (excluding amounts in net interest) | (1,622) | (3,321) |
Defined benefit cost (benefit) recognized in comprehensive income | (2,221) | 4,465 |
(€ thousands) | 2025 | 2024 |
Fair value of plan assets at January 1 | 51,061 | 45,367 |
Interest income | 486 | 659 |
Return on plan assets (excluding amounts included in net interest) | 1,622 | 3,321 |
Plan participants’ contribution | 573 | 557 |
Company contributions | 1,208 | 2,640 |
Benefits paid through pension assets | (965) | (788) |
Administration expenses | (37) | (39) |
Assets extinguished on settlements | (3,056) | - |
Foreign currency translation | 537 | (656) |
Fair value of plan assets at December 31 | 51,429 | 51,061 |
December 31, | December 31, | |
2025 | 2024 | |
Qualified insurance policies | 24% | 26% |
Bonds | 17% | 21% |
Real estate | 20% | 20% |
Equities | 29% | 25% |
Other/cash | 10% | 8% |
Total | 100% | 100% |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Defined benefit obligations | 54,703 | 57,715 |
Fair value of plan assets | (51,429) | (51,061) |
Net liability | 3,274 | 6,654 |
(€ thousands) | Defined benefit obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (3,450) | 3,931 |
Salary increase | 250 | (217) |
| December 31, | December 31, | |
| 2025 | 2024 | |
Discount rate | 3.95% | 3.45% |
Future salary increases (severance payments) | 2.70% | 2.70% |
(€ thousands) | Pension | Severance | 2025 |
| liabilities | obligations | Total | |
Liability for defined benefit and severance obligations at January 1 | 493 | 4,172 | 4,665 |
Current service cost | 8 | 160 | 168 |
Interest expense | 17 | 135 | 152 |
Actuarial loss (gain) recognized | (38) | (134) | (172) |
Benefits paid | (8) | (73) | (81) |
| Liability for defined benefit | |||
| and severance obligations | |||
at December 31 | 472 | 4,260 | 4,732 |
(€ thousands) | Pension | Severance | 2024 |
| liabilities | obligations | Total | |
Liability for defined benefit and severance obligations at January 1 | 490 | 3,896 | 4,386 |
Current service cost | 7 | 155 | 162 |
Interest expense | 17 | 124 | 141 |
Actuarial gain recognized | (13) | 140 | 127 |
Benefits paid | (8) | (143) | (151) |
| Liability for defined benefit | |||
| and severance obligations | |||
at December 31 | 493 | 4,172 | 4,665 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Current service cost | 168 | 162 |
Interest expense on benefit obligation | 152 | 141 |
Defined benefit cost recognized in net income | 320 | 303 |
Remeasurement loss (gain) recognized | (172) | 127 |
Defined benefit cost (benefit) recognized in comprehensive income | 148 | 430 |
(€ thousands) | 2025 | 2024 |
Fair value of plan assets at January 1 | 566 | 549 |
Return on assets | 6 | 17 |
Fair value of assets at December 31 | 572 | 566 |
(€ thousands) | Defined benefit and severance obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (246) | 266 |
Salary increase | 239 | (223) |
| December 31, | December 31, | |
| 2025 | 2024 | |
Discount rate | 3.50% | 3.30% |
Future salary increases | 3.00% | 3.00% |
(€ thousands) | 2025 | 2024 |
Liability for severance obligations at January 1 | 2,200 | 2,218 |
Current service cost | 157 | 165 |
Interest expense | 65 | 81 |
Actuarial loss (gain) recognized | 99 | 124 |
Benefits paid | (194) | (241) |
Foreign currency translation | (222) | (147) |
Liability severance obligations at December 31 | 2,105 | 2,200 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Current service cost | 157 | 165 |
Interest expense on severance obligation | 65 | 81 |
Administration expenses | 1 | 1 |
Interest income on plan assets | (5) | (6) |
Defined benefit cost recognized in net income | 218 | 241 |
Remeasurement loss (gain) recognized | 99 | 124 |
Return on plan assets (excluding amounts in net interest) | (1) | 2 |
Defined benefit cost recognized in comprehensive income | 316 | 367 |
(€ thousands) | 2025 | 2024 |
Fair value of plan assets at January 1 | 161 | 169 |
Interest income | 5 | 6 |
| Return on plan assets (excluding amounts included | ||
in net interest) | 1 | (2) |
Benefits paid through pension assets | (9) | - |
Administration expenses | (1) | (1) |
Foreign currency translation | (16) | (11) |
Fair value of plan assets at December 31 | 141 | 161 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Severance obligations | 2,105 | 2,200 |
Fair value of plan assets | (141) | (161) |
Net liability | 1,964 | 2,039 |
(€ thousands) | Severance obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (38) | 39 |
Salary increase | 39 | (38) |
| TSR comparator group (excluding Besi) | |
Aixtron SE | Kulicke & Soffa Industries, Inc. |
Applied Materials, Inc. | Lam Research Corporation |
ASM International N.V. | MKS Instruments, Inc. |
ASML Holding NV | Nova Ltd. |
ASM Pacific Technology Ltd. | Onto Innovation, Inc. |
Axcelis Technologies, Inc. | SÜSS MicroTec SE |
Cohu, Inc. | Tokyo Electron Ltd. |
DISCO Corporation | Tokyo Seimitsu Co., Ltd. |
Entegris, Inc. | Veeco Instruments, Inc. |
| FormFactor, Inc. |
Besi TSR ranking relative to comparator group | Vesting percentage | |
Top 3 | 75% | |
Rank 4 | – Rank 6 | 50% (at target) |
Rank 7 | – Rank 12 | 25% |
Rank 13 – Rank 20 | 0% |
Besi TSR ranking relative to comparator group | Vesting percentage |
Top 3 | 200% |
Rank 4-10 | 75-200% (linear interpolation) |
Rank 11 (median range) | 75% |
Rank 12 – Rank 22 | 0% |
2025 | 2024 | |
Outstanding at January 1 | 217,578 | 288,050 |
Performance shares granted (at target level) | 59,814 | 58,982 |
Performance shares Short-Term Incentive granted | 68,078 | - |
Shares discretionary granted to the Board of Management | - | 70,000 |
Shares discretionary granted to key employees | 7,750 | 41,650 |
Performance adjustments | 21,543 | 66,519 |
| Performance shares settled in equity instruments (re-issued | ||
from treasury shares) | (163,446) | (289,717) |
Performance shares forfeited | (1,149) | (17,906) |
Outstanding at December 31 | 210,168 | 217,578 |
Performance shares | Year of grant | Three-year | Number of |
| performance | performance | ||
| period | shares | ||
2023 | 2023-2025 | 96,665 | |
2024 | 2024-2026 | 54,078 | |
2025 | 2025-2027 | 59,425 | |
Total | 210,168 |
2025 | 2024 | |
Market price of the Company’s ordinary shares (in euro) | 93.96 | 136.00 |
Expected volatility | 46.3% | 47.1% |
Expected dividend yield | 2.29% | 1.57% |
Vesting period (in years) | 3 | 3 |
Risk-free interest rate | 1.816% | 2.776% |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
| Performance shares granted and delivered | ||
to the Board of Management | - | 10,420 |
Performance shares granted and delivered to key employees | 822 | 5,906 |
Annual equity bonus Board of Management | 3,150 | 2,450 |
Annual equity bonus key employees | 3,811 | 3,865 |
Conditional performance shares Board of Management | 2,098 | 1,763 |
Conditional performance shares key employees | 6,494 | 5,663 |
Total expense recognized as personnel expenses | 16,375 | 30,067 |
(€) | Year ended December 31, | |
2025 | 2024 | |
| Salaries and other short-term employee benefits¹ | 2,580,773 | 2,023,133 |
Equity compensation benefits: Incentive Plan LTI | 2,097,905 | 1,762,781 |
Equity compensation benefits: Incentive Plan - share-based STI | 3,150,000 | 2,450,000 |
Equity compensation benefits: Discretionary grant | - | 10,419,500 |
Total | 7,828,678 | 16,655,414 |
Ordinary number of shares | December 31, | December 31, | |
2025 | 2024 | ||
Board of Management | 1,492,357 | 1,347,718 | |
Performance shares | Year | Three-year | Number of |
| of grant | performance | performance | |
| period | shares | ||
Board of Management | 2023 | 2023-2025 | 20,604 |
2024 | 2024-2026 | 12,350 | |
2025 | 2025-2027 | 15,827 | |
Total | 48,781 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Wages and salaries | 123,853 | 117,120 |
Social security expenses | 16,134 | 14,028 |
Pension and retirement expenses defined contribution | 7,422 | 6,643 |
Pension and retirement expenses defined benefit | 1,987 | 2,797 |
Pension plan amendments, settlements | (532) | 1,442 |
Share-based compensation plans | 16,375 | 30,067 |
Total personnel expenses | 165,239 | 172,097 |
December 31, | December 31, | |
2025 | 2024 | |
Sales and Marketing | 486 | 462 |
Manufacturing and Assembly | 720 | 709 |
Research and Development | 477 | 473 |
General and Administrative | 173 | 168 |
Total number of personnel | 1,856 | 1,812 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Deferred tax assets | 25,111 | 31,567 |
Deferred tax liabilities | (10,851) | (10,320) |
Total deferred tax assets (liabilities), net | 14,260 | 21,247 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
| Deferred tax assets (liabilities) | ||
Swiss tax credits | 21,810 | 28,067 |
Lease liabilities | 2,242 | 2,432 |
Provision for pensions | 1,847 | 2,239 |
Inventories | 902 | 959 |
Interest | 28 | 17 |
Operating losses carry forward | - | 1,608 |
Right of use assets | (2,158) | (2,354) |
Convertible Notes | (2,927) | (4,005) |
Intangible assets | (9,176) | (9,295) |
Other items | 1,692 | 1,579 |
Total deferred tax assets (liabilities), net | 14,260 | 21,247 |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Interest income | 14,038 | 17,313 |
Net foreign currency gains | 475 | - |
Subtotal financial income | 14,513 | 17,313 |
Interest expense | (25,070) | (16,667) |
Net cost of hedging | (8,551) | (6,858) |
Net foreign currency losses | - | (859) |
Subtotal financial expense | (33,621) | (24,384) |
Financial income (expense), net | (19,108) | (7,071) |
(€ thousands) | January 1, | Profit and loss | Other | Equity | Foreign | December 31, |
| 2025 | 2025 | comprehensive | currency | 2025 | ||
| income | translation | |||||
| Deferred tax assets (liabilities), net | ||||||
Swiss tax credits | 28,067 | (6,314) | - | - | 57 | 21,810 |
Lease liabilities | 2,432 | (172) | - | - | (18) | 2,242 |
Provision for pensions | 2,239 | 64 | (400) | - | (36) | 1,867 |
Operating losses carry forward | 1,608 | (1,548) | - | - | (60) | - |
Inventories | 959 | (40) | - | - | (17) | 902 |
Interest | 17 | 11 | - | - | - | 28 |
Right of use assets | (2,354) | 179 | - | - | 17 | (2,158) |
Convertible Notes | (4,005) | 885 | - | 193 | - | (2,927) |
Intangible assets | (9,295) | - | - | - | 119 | (9,176) |
Other items | 1,579 | (354) | (251) | 719 | (21) | 1,672 |
Total | 21,247 | (7,289) | (651) | 912 | 41 | 14,260 |
(€ thousands) | January 1, | Profit and loss | Other | Equity | Foreign | December 31, |
| 2024 | 2024 | comprehensive | currency | 2024 | ||
| income | translation | |||||
| Deferred tax assets (liabilities), net | ||||||
Swiss tax credits | 10,443 | 17,582 | - | - | 42 | 28,067 |
Lease liabilities | 2,773 | (371) | - | - | 30 | 2,432 |
Provision for pensions | 1,936 | 84 | 254 | - | (35) | 2,239 |
Operating losses carry forward | 1,543 | 6 | - | - | 59 | 1,608 |
Inventories | 1,378 | (441) | - | - | 22 | 959 |
Interest | - | 17 | - | - | - | 17 |
Right of use assets | (2,704) | 377 | - | - | (27) | (2,354) |
Convertible Notes | (6,827) | 800 | - | 2,022 | - | (4,005) |
Intangible assets | (9,176) | (62) | - | - | (57) | (9,295) |
Other items | (108) | 586 | 1,071 | - | 30 | 1,579 |
Total | (742) | 18,578 | 1,325 | 2,022 | 64 | 21,247 |
| (€ millions) | 2025 | 2024 | ||
| Recognized | Unrecognized | Recognized | Unrecognized | |
US | - | - | 0.8 | - |
Austria | - | 1.6 | 0.8 | - |
Vietnam | - | 0.4 | - | 0.2 |
Total tax losses carried forward | - | 2.0 | 1.6 | 0.2 |
Switzerland tax-free reserves | 21.8 | - | 28.0 | - |
| Netherlands non-deductible | ||||
interest | - | 1.4 | - | - |
Withholding taxes | - | 0.1 | - | 0.2 |
Total | 21.8 | 3.5 | 29.6 | 0.4 |
(€ thousands) | Year ended December 31, 2025 | Year ended December 31, 2024 | ||
| in % of income | in % of income | |||
| before taxes | before taxes | |||
| Expected income tax expense | ||||
based on domestic rate | 39,719 | 25.8% | 48,638 | 25.8% |
Foreign tax rate differential | (18,420) | (12.0%) | (22,577) | (12.0%) |
Recognition of Swiss tax credit | - | - | (15,512) | (8.2%) |
Non-deductible expenses | 5,046 | 3.3% | 4,870 | 2.6% |
Tax incentive | (4,149) | (2.7%) | (3,457) | (1.8%) |
Tax exempt income | (1,765) | (1.1%) | (1,395) | (0.7%) |
Valuation allowance adjustments | 1,606 | 1.0% | (907) | (0.5%) |
Adjustments prior years | (180) | (0.1%) | (2,647) | (1.4%) |
Other | 450 | 0.3% | (485) | (0.3%) |
Income tax expense reported | 22,307 | 14.5% | 6,528 | 3.5% |
(€ thousands) | Year ended December 31, | |
2025 | 2024 | |
Current | 15,018 | 25,106 |
Deferred | 7,289 | (18,578) |
Total | 22,307 | 6,528 |
2025 | 2024 | |
Shares outstanding at beginning of the year | 79,312,140 | 77,015,794 |
| Shares re-issued from treasury shares for the vesting of performance | ||
stock awards | 155,696 | 178,067 |
| Shares re-issued from treasury shares for the vesting of shares | ||
discretionary granted | 7,750 | 111,650 |
Shares re-issued from treasury shares for partial conversion of the 2017 and 2020 Convertible Notes | 498,603 | 2,641,977 |
Shares bought under the share repurchase program | (692,404) | (635,348) |
Shares outstanding at end of the year | 79,281,785 | 79,312,140 |
Average shares outstanding - basic | 79,124,918 | 78,877,471 |
Dilutive effect of outstanding performance shares | 170,722 | 288,107 |
Dilutive effect of outstanding convertible notes | 449,753 | 2,724,329 |
Average shares outstanding - diluted | 79,745,393 | 81,889,907 |
(€ thousands) | December 31, 2025 | |||
Note | Carrying | Level | Fair value | |
| amount | ||||
| Financial assets | ||||
Forward foreign currency exchange contracts | 7 | 779 | 2 | 779 |
Marketable securities for pension liability | 13 | 572 | 1, 2 | 572 |
Total | 1,351 | 1,351 | ||
| Financial liabilities | ||||
Forward foreign currency exchange contracts | 17 | 727 | 2 | 727 |
| Long-term debt¹ | 19 | 507,001 | 1 | 550,428 |
Total | 507,728 | 551,155 |
(€ thousands) | December 31, 2024 | |||
Note | Carrying | Level | Fair value | |
| amount | ||||
| Financial assets | ||||
Forward foreign currency exchange contracts | 7 | 581 | 2 | 581 |
Marketable securities for pension liability | 12 | 566 | 1, 2 | 566 |
Total | 1,147 | 1,147 | ||
| Financial liabilities | ||||
Forward foreign currency exchange contracts | 16 | 9,825 | 2 | 9,825 |
| Long-term debt¹ | 18 | 527,695 | 1 | 597,563 |
Total | 537,520 | 607,388 |
(€ thousands) | 2025 | 2024 |
Balance at January 1 | (2,838) | 4,675 |
Amount recognized in equity | (2,258) | (7,153) |
Amount recycled in Consolidated Statement of Operations | 7,535 | (338) |
Amount reclassified to Consolidated Statement of Operations due to ineffectiveness | (338) | (22) |
Balance at December 31 | 2,101 | (2,838) |
(€ thousands) | Nominal | Average | Maturity | Fair value, |
| value | rate | net | ||
| December 31, 2025 | ||||
To sell US dollars for Swiss francs | 236,970 | 1.267 | < 4 months | 9 |
To sell US dollars for euros | 47,424 | 1.172 | < 4 months | 172 |
To sell euros for Swiss francs | 19,785 | 1.078 | < 2 months | (52) |
To buy Malaysian ringgits for Swiss francs | 15,665 | 4.062 | < 1 month | 37 |
To buy Malaysian ringgits for US dollars | 11,458 | 4.064 | < 1 month | 19 |
To buy Chinese renminbi for Swiss francs | 12,696 | 8.858 | < 1 month | 26 |
Other FX pair contracts | 76,895 | < 1 month | (159) | |
Total | 420,893 | 52 | ||
| December 31, 2024 | ||||
To sell US dollars for Swiss francs | 166,755 | 1.156 | < 4 months | (6,895) |
To sell US dollars for euros | 48,666 | 1.093 | < 4 months | (2,368) |
To sell euros for Swiss francs | 44,143 | 1.074 | < 2 months | (376) |
To sell Malaysian ringgits for US dollars | 23,604 | 4.446 | < 1 month | 116 |
To buy Malaysian ringgits for US dollars | 17,480 | 4.455 | < 2 months | (54) |
To sell Chinese renminbi for Swiss francs | 16,606 | 8.233 | < 1 month | 321 |
Other FX pair contracts | 51,452 | < 1 month | 12 | |
Total | 368,706 | (9,244) |
(€ thousands) | 2025 | 2024 | ||
Positive | Negative | Positive | Negative | |
| Forward foreign currency exchange contracts | ||||
Fair value | 779 | 727 | 581 | 9,825 |
(€ thousands) | December 31, | December 31, |
2025 | 2024 | |
Proceeds | 420,945 | 359,462 |
Payments | (420,893) | (368,706) |
Net | 52 | (9,244) |
(€ thousands) | Effect on | 2025 | Effect on | 2024 | |
| profit | Effect | profit | Effect | ||
| before tax | on equity | before tax | on equity | ||
| Increase/decrease in US dollar rate | |||||
compared to euro | +10% | - | (2,300) | - | (2,400) |
-10% | - | 2,300 | - | 2,400 | |
| Increase/decrease in US dollar rate | |||||
compared to Swiss franc | +10% | - | (16,600) | - | (7,300) |
-10% | - | 16,600 | - | 7,300 |
| (€ | Total | Impaired | Current | Past due | ||||
| thou- | ||||||||
| sands) | < 30 | 30–60 | 60–90 | 90–120 | > 120 | |||
| days | days | days | days | days | ||||
2025 | 199,494 | (341) | 170,051 | 13,964 | 4,815 | 4,214 | 3,971 | 2,820 |
2024 | 209,603 | (273) | 172,418 | 18,708 | 8,443 | 5,491 | 1,557 | 3,259 |
(€ thousands) | On | Less than | 3 to 12 | 1 to 5 | > 5 years | Total |
| demand | 3 months | months | years | |||
| December 31, 2025 | ||||||
Convertible Notes (assuming no conversion) | - | - | - | 175,000 | - | 175,000 |
Other long-term debt | - | - | - | - | 350,000 | 350,000 |
Lease liabilities (Note 20) | - | 923 | 2,306 | 7,981 | 4,367 | 15,577 |
Interest payable Notes | - | 7,875 | 11,156 | 71,203 | 15,750 | 105,984 |
Trade payable | 16,964 | 18,433 | 21,127 | - | - | 56,524 |
Other payables | 476 | 10,377 | 26,833 | - | - | 37,686 |
Total | 17,440 | 37,608 | 61,422 | 254,184 | 370,117 | 740,771 |
(€ thousands) | On | Less than | 3 to 12 | 1 to 5 | > 5 years | Total |
| demand | 3 months | months | years | |||
| December 31, 2024 | ||||||
Convertible Notes (assuming no conversion) | - | - | - | 199,100 | - | 199,100 |
Other long-term debt | - | - | 2,042 | - | 350,000 | 352,042 |
Lease liabilities (Note 20) | - | 1,093 | 3,117 | 7,540 | 5,858 | 17,608 |
Interest payable Notes | - | 7,965 | 11,247 | 74,846 | 31,500 | 125,558 |
Trade payable | 26,417 | 26,213 | - | - | - | 52,630 |
Other payables | 108 | 13,996 | 25,654 | - | - | 39,758 |
Total | 26,525 | 49,267 | 42,060 | 281,486 | 387,358 | 786,696 |
(€ thousands, except for percentages) | 2025 | 2024 |
Equity | 416,397 | 501,264 |
Solvency ratio¹ | 37.4% | 40.6% |
Solvency ratio (excluding intangible fixed assets)² | 27.7% | 32.8% |
Return on average equity³ | 28.7% | 39.4% |