| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 17 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 62 | | | |
| | | | | 83 | | | |
| | | | | 96 | | | |
| | | | | 102 | | | |
| | | | | 111 | | | |
| | | | | 123 | | | |
| | | | | 125 | | | |
| | | | | 128 | | | |
| | | | | 135 | | | |
| | | | | 158 | | | |
| | | | | 163 | | | |
| | | | | 166 | | | |
| | | | | 167 | | | |
| | | | | 167 | | | |
| | | | | 167 | | | |
| | | | | F-1 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in € thousands)
|
| |
(in € thousands)
|
| ||||||||||||||||||
Statement of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | € | 47 | | | | | € | 97 | | | | | € | 97 | | | | | € | — | | |
Cost of sales
|
| | | | (11) | | | | | | (10) | | | | | | (10) | | | | | | — | | |
Gross profit
|
| | | | 36 | | | | | | 87 | | | | | | 87 | | | | | | — | | |
Total operating expenses
|
| | | | | | | | | | | | | | | | (138,807) | | | | | | (58,200) | | |
Operating loss
|
| | | | (103,793) | | | | | | (39,860) | | | | | | (138,720) | | | | | | (58,200) | | |
Financial result
|
| | | | (6,284) | | | | | | (3,577) | | | | | | (49,661) | | | | | | (5,218) | | |
Loss before income tax
|
| | | | (110,278) | | | | | | (43,437) | | | | | | (188,381) | | | | | | (63,418) | | |
Income tax expense
|
| | | | (199) | | | | | | (20) | | | | | | (46) | | | | | | (61) | | |
Net loss
|
| | | € | (110,477) | | | | | € | (43,457) | | | | | € | (188,427) | | | | | € | (63,479) | | |
Statement of Financial Position Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | € | 112,556 | | | | | € | 233,288 | | | | | € | 184,946 | | | | | € | 77,853 | | |
Total equity
|
| | | € | 61,364 | | | | | € | 131,489 | | | | | € | 57,722 | | | | | € | (24,088) | | |
Total liabilities
|
| | | € | 51,192 | | | | | € | 101,799 | | | | | € | 127,224 | | | | | € | 101,941 | | |
Statement of Cash Flows Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash flow from operating activities
|
| | | € | (74,912) | | | | | € | (30,479) | | | | | € | (77,883) | | | | | € | (47,047) | | |
Cash flow from investing activities
|
| | | € | 34,767 | | | | | € | (102,497) | | | | | € | (59,472) | | | | | € | (4,797) | | |
Cash flow from financing activities
|
| | | € | 752 | | | | | € | 149,482 | | | | | € | 179,955 | | | | | € | 64,261 | | |
| | |
Pro Forma Combined
|
| |||
| | |
(in thousands except
share and per share data) |
| |||
Summary Unaudited Pro Forma Condensed Combined | | | | | | | |
Statements of Operations Data | | | | | | | |
For the Six Months Ended June 30, 2021 | | | | | | | |
Revenue
|
| | | € | 47 | | |
Net loss per share – basic and diluted
|
| | | € | (0.32) | | |
Weighted average number of shares outstanding – basic and diluted
|
| | | | 285,282,977 | | |
For the Year Ended December 31, 2020 | | | | | | | |
Revenue
|
| | | € | 97 | | |
Net loss per share – basic and diluted
|
| | | € | (1.24) | | |
Weighted average number of shares outstanding – basic and diluted
|
| | | | 285,282,977 | | |
Summary Unaudited Pro Forma Condensed Combined | | | | | | | |
Statement of Financial Position Data as of June 30, 2021 | | | | | | | |
Total assets
|
| | | € | 542,893 | | |
Total liabilities
|
| | | € | 71,008 | | |
Total equity
|
| | | € | 471,885 | | |
As of June 30, 2021
|
| |
(€) in
thousands |
| |||
Cash and cash equivalents
|
| | | € | 493,103 | | |
Equity: | | | | | | | |
Subscribed capital
|
| | | | 40,093 | | |
Share premium
|
| | | | 890,799 | | |
Other capital reserves
|
| | | | 93,896 | | |
Accumulated deficit
|
| | | | (552,784) | | |
Accumulated other comprehensive loss
|
| | | | (119) | | |
Total equity
|
| | | € | 471,885 | | |
Debt: | | | | | | | |
Convertible loans
|
| | | € | 1,986 | | |
Total debt
|
| | | € | 1,986 | | |
Total capitalization(1)
|
| | | € | 473,871 | | |
| | |
Ownership in
shares |
| |
Equity %
|
| |
Voting %
|
| |||||||||
Lilium GmbH shareholders(1)
|
| | | | 219,202,016 | | | | | | 77% | | | | | | 80% | | |
Qell public shareholders
|
| | | | 13,422,406 | | | | | | 5% | | | | | | 4% | | |
Qell sponsor(2)
|
| | | | 7,658,555 | | | | | | 2% | | | | | | 2% | | |
PIPE Investors
|
| | | | 45,000,000 | | | | | | 16% | | | | | | 14% | | |
Total Ordinary Shares
|
| | | | 285,282,977 | | | | | | 100% | | | | | | 100% | | |
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, As Converted) |
| |
IFRS Policy and
Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets
|
| | | € | 1,626 | | | | | € | — | | | | | € | — | | | | | € | — | | | | | | | | € | 1,626 | | |
Property, plant and equipment
|
| | | | 26,918 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 26,918 | | |
Financial assets
|
| | | | 2,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,422 | | |
Non-financial assets
|
| | | | 301 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 301 | | |
Investments in an associate
|
| | | | 8,301 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 8,301 | | |
Investments held in Trust Account
|
| | | | — | | | | | | 320,169 | | | | | | — | | | | | | (206,931) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (113,238) | | | |
B
|
| | | | | | |
Non-current assets
|
| | | | 39,568 | | | | | | 320,169 | | | | | | — | | | | | | (320,169) | | | | | | | | | 39,568 | | |
Other financial assets
|
| | | | 2,315 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,315 | | |
Non-financial assets
|
| | | | 7,890 | | | | | | — | | | | | | 329 | | | | | | (433) | | | |
E
|
| | | | 7,786 | | |
Trade receivables
|
| | | | 47 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 47 | | |
Cash and cash equivalents
|
| | | | 62,736 | | | | | | 285 | | | | | | — | | | | | | 113,238 | | | |
B
|
| | | | 493,103 | | |
| | | | | | | | | | | | | | | | | | | | | | | 379,491 | | | |
C
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (11,201) | | | |
D
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (51,446) | | | |
E
|
| | | | | | |
Prepaid expenses
|
| | | | — | | | | | | 329 | | | | | | (329) | | | | | | — | | | | | | | | | — | | |
Due From Related Party
|
| | | | — | | | | | | 74 | | | | | | | | | | | | — | | | | | | | | | 74 | | |
Current assets
|
| | | | 72,988 | | | | | | 688 | | | | | | — | | | | | | 429,649 | | | | | | | | | 503,325 | | |
TOTAL ASSETS
|
| | | € | 112,556 | | | | | € | 320,857 | | | | | € | — | | | | | € | 109,480 | | | | | | | | € | 542,893 | | |
EQUITY AND LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subscribed capital
|
| | | € | 76 | | | | | € | — | | | | | € | — | | | | | € | 5,400 | | | |
C
|
| | | € | 40,093 | | |
| | | | | | | | | | | | | | | | | | | | | | | 141 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 2,530 | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 31,946 | | | |
K
|
| | | | | | |
Share premium
|
| | | | 384,086 | | | | | | — | | | | | | 14,172 | | | | | | 374,091 | | | |
C
|
| | | | 890,799 | | |
| | | | | | | | | | | | | | | | | | | | | | | (6,981) | | | |
E
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 7,620 | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 67,412 | | | |
G
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (23,914) | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 0 | | | |
I
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (2,528) | | | |
J
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (31,946) | | | |
K
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 108,787 | | | |
L
|
| | | | | | |
Class A ordinary shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | |
G
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (1) | | | |
J
|
| | | | | | |
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, As Converted) |
| |
IFRS Policy and
Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Class B ordinary shares
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | 0 | | | |
I
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (1) | | | |
J
|
| | | | | | |
Other capital reserves
|
| | | | 93,896 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 93,896 | | |
Additional paid-in capital
|
| | | | — | | | | | | 14,172 | | | | | | (14,172) | | | | | | — | | | | | | | | | — | | |
Accumulated loss
|
| | | | (416,575) | | | | | | (9,956) | | | | | | — | | | | | | (33,619) | | | |
E
|
| | | | (552,784) | | |
| | | | | | | | | | | | | | | | | | | | | | | (7,761) | | | |
F
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 23,914 | | | |
H
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (108,787) | | | |
L
|
| | | | | | |
Accumulated other comprehensive loss
|
| | | | (119) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (119) | | |
Shareholders’ Equity
|
| | | | 61,364 | | | | | | 4,217 | | | | | | — | | | | | | 406,304 | | | | | | | | | 471,885 | | |
COMMITMENTS AND CONTINGENCIES
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares subject to redemption
|
| | | | — | | | | | | 274,344 | | | | | | (274,344) | | | | | | — | | | | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other financial liabilities
|
| | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 25 | | |
Lease liabilities
|
| | | | 10,064 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 10,064 | | |
Provisions
|
| | | | 484 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 484 | | |
Derivative warrant liabilities
|
| | | | — | | | | | | 26,595 | | | | | | — | | | | | | — | | | | | | | | | 26,595 | | |
Deferred underwriting commissions
|
| | | | — | | | | | | 11,201 | | | | | | — | | | | | | (11,201) | | | |
D
|
| | | | — | | |
Common stock subject to possible redemptions
|
| | | | — | | | | | | | | | | | | 274,344 | | | | | | (206,931) | | | |
A
|
| | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | (67,413) | | | |
G
|
| | | | | | |
Non-current liabilities
|
| | | | 10,573 | | | | | | 37,796 | | | | | | 274,344 | | | | | | (285,545) | | | | | | | | | 37,168 | | |
Accounts payable
|
| | | | — | | | | | | 289 | | | | | | (289) | | | | | | — | | | | | | | | | — | | |
Accrued expenses
|
| | | | — | | | | | | 4,211 | | | | | | (4,211) | | | | | | — | | | | | | | | | — | | |
Other financial liabilities
|
| | | | 9,391 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 9,391 | | |
Lease liabilities
|
| | | | 1,915 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,915 | | |
Provisions
|
| | | | 146 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 146 | | |
Income tax payable
|
| | | | 224 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 224 | | |
Convertible loans
|
| | | | 1,986 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 1,986 | | |
Trade and other payables
|
| | | | 20,764 | | | | | | — | | | | | | 289 | | | | | | (7,077) | | | |
E
|
| | | | 13,976 | | |
Other non-financial liabilities
|
| | | | 6,193 | | | | | | — | | | | | | 4,211 | | | | | | (4,202) | | | |
E
|
| | | | 6,202 | | |
Current liabilities
|
| | | | 40,619 | | | | | | 4,500 | | | | | | — | | | | | | (11,279) | | | | | | | | | 33,840 | | |
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
| | | € | 112,556 | | | | | € | 320,857 | | | | | € | — | | | | | € | 109,480 | | | | | | | | € | 542,893 | | |
|
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, As Converted) |
| |
IFRS Policy
and Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Revenue
|
| | | € | 47 | | | | | € | — | | | | | € | — | | | | | € | — | | | | | | | | € | 47 | | |
Cost of sales
|
| | | | (11) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (11) | | |
Gross Profit
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 36 | | |
Research and development expenses
|
| | | | (58,762) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (58,762) | | |
General and administrative expenses
|
| | | | (38,718) | | | | | | (5,546) | | | | | | (135) | | | | | | 135 | | | |
DD
|
| | | | (44,264) | | |
Administrative fee – related party
|
| | | | — | | | | | | (135) | | | | | | 135 | | | | | | — | | | | | | | | | — | | |
Selling expenses
|
| | | | (6,376) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (6,376) | | |
Other income
|
| | | | 153 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 153 | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | 24,861 | | | | | | — | | | | | | — | | | | | | | | | 24,861 | | |
Income earned on investments in Trust Account
|
| | | | — | | | | | | 64 | | | | | | — | | | | | | (64) | | | |
AA
|
| | | | — | | |
Other expenses
|
| | | | (126) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (126) | | |
Operating loss
|
| | | | (103,793) | | | | | | 19,244 | | | | | | — | | | | | | 71 | | | | | | | | | (84,478) | | |
Finance income
|
| | | | 6,810 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 6,810 | | |
Finance expenses
|
| | | | (13,094) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (13,094) | | |
Financial result
|
| | | | (6,284) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (6,284) | | |
Share of income/(loss) of an associate
|
| | | | (201) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (201) | | |
Loss before income tax
|
| | | | (110,278) | | | | | | 19,244 | | | | | | — | | | | | | 71 | | | | | | | | | (90,963) | | |
Income tax expense
|
| | | | (199) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (199) | | |
Net loss for the period
|
| | | | (110,477) | | | | | | 19,244 | | | | | | — | | | | | | 71 | | | | | | | | | (91,162) | | |
Pro forma weighted average common shares outstanding – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 285,282,977 | | |
Pro forma net loss per share – basic and
diluted |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | € | (0.32) | | |
| | |
For the Year Ended
December 31, 2020 |
| |
For the Period from
August 7, 2020 (inception) through December 31, 2020 |
| | | | | | | | | | | | | | | | |
For the Year Ended
December 31, 2020 |
| |||||||||
| | |
Lilium
(IFRS, Historical) |
| |
Qell
(US GAAP, Restated, As Converted) |
| |
IFRS Policy and
Presentation Alignment (Note 2) |
| |
Transaction
Accounting Adjustments |
| | | | |
Pro Forma
Combined |
| |||||||||||||||
Revenue
|
| | | € | 97 | | | | | € | — | | | | | € | — | | | | | € | — | | | | | | | | € | 97 | | |
Cost of sales
|
| | | | (10) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (10) | | |
Gross Profit
|
| | | | 87 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 87 | | |
Research and development
expenses |
| | | | (90,345) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (90,345) | | |
General and
administrative expenses |
| | | | (35,406) | | | | | | (289) | | | | | | (25) | | | | | | (19,662) | | | |
BB
|
| | | | (171,905) | | |
| | | | | | | | | | | | | | | | | | | | | | | (7,761) | | | |
CC
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 25 | | | |
DD
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (108,787) | | | |
EE
|
| | | | | | |
Administrative fee – related
party |
| | | | — | | | | | | (25) | | | | | | 25 | | | | | | — | | | | | | | | | — | | |
Selling expenses
|
| | | | (15,272) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (15,272) | | |
Other income
|
| | | | 2,346 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 2,346 | | |
Change in fair value of derivative warrant liabilities
|
| | | | — | | | | | | (28,365) | | | | | | — | | | | | | — | | | | | | | | | (28,365) | | |
Offering costs – derivative
warrant liabilities |
| | | | — | | | | | | (841) | | | | | | — | | | | | | — | | | | | | | | | (841) | | |
Income earned on investments in Trust Account
|
| | | | — | | | | | | 67 | | | | | | — | | | | | | (67) | | | |
AA
|
| | | | — | | |
Other expenses
|
| | | | (130) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (130) | | |
Operating loss
|
| | | | (138,720) | | | | | | (29,453) | | | | | | — | | | | | | (136,252) | | | | | | | | | (304,425) | | |
Finance income
|
| | | | 80 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 80 | | |
Finance expenses
|
| | | | (49,741) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (49,741) | | |
Financial result
|
| | | | (49,661) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (49,661) | | |
Loss before income tax
|
| | | | (188,381) | | | | | | (29,453) | | | | | | — | | | | | | (136,252) | | | | | | | | | (354,086) | | |
Income tax expense
|
| | | | (46) | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | (46) |