XML 86 R70.htm IDEA: XBRL DOCUMENT v3.26.1
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2025
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT  
Summary of carrying amounts of each class of financial instruments together with its corresponding fair value and the aggregated carrying amount

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

  ​

  ​ ​ ​

  ​

  ​ ​ ​

12/31/2025

Financial instruments, analyzed by classes and categories

​

​

​

Carrying

​

​

​

Fair value

in € thousand

​

Category

​

amount

​

Fair value

​

hierarchy

Non-current financial assets

 

  ​

 

  ​

 

  ​

 

  ​

Group14 shares

 

FVTPL

 

8,478

 

8,478

 

Level 3

XJ Harbour price protection cap derivative

​

FVTPL

​

7,713

​

7,713

​

Level 3

Other loans and investments

 

AC

 

3

 

n/a

 

n/a

Other non-current financial assets

 

AC

 

9

 

n/a

 

n/a

​

​

​

​

​

​

​

​

​

Current financial assets

 

  ​

 

  ​

 

  ​

 

  ​

Trade receivables and other receivables

 

  ​

 

  ​

 

  ​

 

  ​

Trade receivables

 

AC

 

28,865

 

n/a

 

n/a

Receivables from equity method investees

 

AC

 

4,435

 

n/a

 

n/a

Other receivables

​

AC

​

353

​

n/a

​

n/a

Other current assets

 

  ​

 

  ​

 

  ​

 

  ​

Restricted cash

 

AC

 

0

 

n/a

 

n/a

Cash and cash equivalents

 

AC

 

1,574

 

n/a

 

n/a

​

​

​

​

​

​

​

​

​

Non-current financial liabilities

 

  ​

 

​

 

  ​

 

  ​

Loans from banks

 

FLAC

 

1,191

 

—

 

n/a

Black forest term loan facility

​

FLAC

​

574

​

—

​

n/a

XJ Harbour price protection derivative

​

FVTPL

​

9,459

​

9,459

​

Level 3

Loans from other third parties

 

FLAC

 

2,200

 

—

 

n/a

Loans from shareholders

​

FLAC

​

21,000

​

—

​

n/a

Loans from other related parties

​

FLAC

​

11,000

​

—

​

n/a

Warrants

​

FVTPL

​

26,094

​

26,094

​

Level 1

​

​

​

​

​

​

​

​

​

Current financial liabilities

 

  ​

 

​

 

  ​

 

  ​

Loans from banks

 

FLAC

 

1,232

 

n/a

 

n/a

Black forest term loan facility

​

FVTPL

​

5,290

​

5,290

​

Level 3

XJ Harbour Set-off agreement

​

FLAC

​

64,267

​

64,267

​

n/a

Loans from other third parties

​

FLAC

​

3,114

​

n/a

​

n/a

Loans from shareholders

​

FLAC

​

4,611

​

n/a

​

n/a

Loans from other related parties

​

FLAC

​

8,634

​

n/a

​

n/a

Trade and related party payables

 

FLAC

 

38,071

 

n/a

 

n/a

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

Carrying

Thereof aggregated by categories

​

Category

​

amount

Financial assets measured at amortized cost

 

AC

 

35,286

Financial assets measured at fair value

 

FVTPL

 

16,191

Financial liabilities measured at fair value

​

FVTPL

​

40,843

Financial liabilities measured at amortized cost

 

FLAC

 

155,893

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

  ​ ​ ​

12/31/2024

Financial instruments, analyzed by classes and categories

​

​

​

Carrying

​

​

​

Fair value

in € thousand

​

Category

​

amount

​

Fair value

​

hierarchy

Non-current financial assets

​

  ​

​

  ​

​

  ​

​

  ​

Financial assets

 

  ​

 

  ​

 

  ​

 

  ​

Other loans and other investments

 

AC

 

66

 

66

 

n/a

Other non-current financial assets

 

AC

 

69

 

n/a

 

n/a

​

​

​

​

​

​

​

​

​

Current financial assets

 

  ​

 

  ​

 

  ​

 

  ​

Trade receivables and other receivables

 

  ​

 

  ​

 

  ​

 

  ​

Trade receivables

 

AC

 

24,704

 

n/a

 

n/a

Receivables from equity investees

 

AC

 

4,207

 

n/a

 

n/a

Receivables from shareholder

 

AC

 

4,711

 

n/a

 

n/a

Other receivables

​

AC

​

4,599

​

n/a

​

n/a

Other current assets

 

  ​

 

  ​

 

  ​

 

  ​

Restricted cash

 

AC

 

59

 

n/a

 

n/a

Other

 

AC

 

5,243

 

n/a

 

n/a

Cash and cash equivalents

 

AC

 

3,791

 

n/a

 

n/a

​

​

​

​

​

​

​

​

​

Non-current liabilities

 

  ​

 

  ​

 

  ​

 

  ​

Non-current borrowings

 

  ​

 

  ​

 

  ​

 

  ​

Loans from other third parties

 

FLAC

 

2,000

 

2,130

 

n/a

Loans from shareholders

​

FLAC

​

21,000

​

22,365

​

n/a

Loans from other related parties

​

FLAC

​

14,000

​

15

​

n/a

Other non-current financial liabilities

​

​

​

​

​

​

​

​

Warrants

 

FVTPL

 

5,053

 

5,053

 

Level 1

​

​

​

​

​

​

​

​

​

Current liabilities

 

  ​

 

  ​

 

  ​

 

  ​

Current borrowings

 

  ​

 

  ​

 

  ​

 

  ​

Loans from banks

 

FLAC

 

2,219

 

n/a

 

n/a

Loans from other third parties

 

FLAC

 

26,547

 

n/a

 

n/a

Loans from shareholders

 

FLAC

 

8,694

 

n/a

 

n/a

Loans from other related parties

 

FLAC

 

2,973

 

n/a

 

n/a

Trade payables and other liabilities

 

FLAC

 

28,179

 

n/a

 

n/a

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

Carrying

Thereof aggregated by categories

​

Category

​

amount

Financial assets measured at amortized cost

 

AC

 

42,212

Financial liabilities measured at fair value

 

FVTPL

 

5,053

Financial liabilities measured at amortized cost

 

FLAC

 

105,612

Summary of increase in historical volatility of the interest rates would have on the fair values of the embedded derivatives

​

​

​

​

​

​

31.12.2025

  ​ ​ ​

Fair value of embedded

  ​ ​ ​

Effect on financial

in € thousand

​

derivatives

​

result

Change in Share Price

 

  ​

 

  ​

+10 percentage points

 

11.460

 

1.031

-10 percentage points

 

9.434

 

(995)

Change in Share volatility

 

  ​

 

  ​

+10 percentage points

 

10.846

 

417

-10 percentage points

 

9.946

 

(483)

Change in Credit Spread

 

  ​

 

  ​

+10 percentage points

 

10.390

 

(39)

-10 percentage points

 

10.468

 

39

Schedule of fair value level 3 reconciliation assets

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

XJ Harbour price

  ​ ​ ​

​

​

​

​

​

protection cap

​

​

In € thousand

  ​ ​ ​

Group14 shares

  ​ ​ ​

derivative

  ​ ​ ​

Total

12/31/2024

 

—

 

—

 

—

Addition

 

6,234

 

10,808

 

17,042

Changes from fair value remeasurement

 

2,244

 

(3,095)

 

(851)

12/31/2025

 

8,478

 

7,713

 

16,191

Schedule of fair value level 3 reconciliation liabilities

​

​

​

​

​

​

​

​

​

​

​

​

Black forest –

​

Black forest –
embedded

​

XJ Harbour –
embedded

​

​

In € thousand

  ​ ​ ​

warrants

  ​ ​ ​

derivatives

  ​ ​ ​

derivative

  ​ ​ ​

Total

12/31/2024

 

—

 

—

 

​

​

—

Addition

 

3,418

 

1,904

 

12,964

​

18,286

Changes from fair value remeasurement

 

(1,644)

 

(317)

 

(3,505)

​

(5,466)

12/31/2025

 

1,775

 

1,587

 

9,459

​

12,820

Summary of net gains or losses for each of the financial instrument measurement categories differentiated by the respective sources

​

​

​

​

​

​

​

​

2025

  ​ ​ ​

Subsequent measurement

in € thousand

​

Interest

  ​ ​ ​

Fair value

  ​ ​ ​

Total

Financial assets - AC

 

66

 

n/a

 

66

Financial liabilities - FLAC

 

(11,402)

 

​

 

(11,402)

Financial assets and liabilities - FVTPL

 

—

 

(28,076)

 

(28,076)

Total

 

(2,886)

 

(28,076)

 

(39,413)

​

​

​

​

​

​

​

​

​

2024

  ​ ​ ​

Subsequent measurement

in € thousand

​

Interest

  ​ ​ ​

Fair value

  ​ ​ ​

Total

Financial assets - AC

 

860

 

n/a

 

860

Financial liabilities - FLAC

 

(4,863)

 

n/a

 

(4,863)

Financial assets and liabilities - FVTPL

 

—

 

1,028

 

1,028

Total

 

(4,003)

 

1,028

 

(2,975)

Summary of allowances for ECL determined for the different classes of financial assets developed

​

​

​

​

​

​

​

​

Trade receivables –

​

Trade receivables –

in € thousand

  ​ ​ ​

not credit impaired

  ​ ​ ​

credit impaired

Closing Balance 31/12/2023

​

(137)

​

(569)

Additions

​

—

​

—

Utilization

 

14

 

193

Reversal

 

—

 

—

Closing Balance 31/12/2024

 

(123)

 

(376)

Additions

 

(196)

 

(99)

Utilization

 

—

 

—

Reversal

 

—

 

—

Closing Balance 31/12/2025

 

(319)

 

(475)

Summary of the gross carrying amounts by credit-risk rating classes for the several types of financial assets that are not measured at FVTPL

​

​

​

​

​

​

​

​

Gross Carrying Amounts by Rating Class

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

12/31/2025

in € thousand

​

Stage 1

​

Stage 2

​

Stage 3

General approach

 

  ​

 

  ​

 

  ​

Cash and cash equivalents

 

  ​

 

  ​

 

  ​

AAA to BBB (Investment grade)

 

1,574

 

—

 

—

Receivables from shareholders

 

​

 

​

 

​

BBB- to CCC (Below investment grade)

 

—

 

—

 

—

Simplified approach

 

​

 

​

 

​

Trade receivables and other receivables

 

​

 

​

 

​

Current (not past due)

 

—

 

14,538

 

—

1-30 days past due

 

—

 

434

 

—

31-60 days past due

 

—

 

550

 

—

61-90 days past due

 

—

 

177

 

—

More than 90 days past due

 

—

 

1,924

 

—

credit-impaired

​

—

​

—

​

11,459

Total

 

1,574

 

17,622

 

11,459

​

​

​

​

​

​

​

​

Gross Carrying Amounts by Rating Class

  ​ ​ ​

​

  ​ ​ ​

​

  ​ ​ ​

12/31/2024

in € thousand

​

Stage 1

​

Stage 2

​

Stage 3

General approach

 

  ​

 

  ​

 

  ​

Cash and cash equivalents

 

  ​

 

  ​

 

  ​

AAA to BBB (Investment grade)

 

3,791

 

—

 

—

Receivables from shareholders

 

​

 

​

 

​

BBB- to CCC (Below investment grade)

 

—

 

4,711

 

—

Simplified approach

 

​

 

​

 

​

Trade receivables and other receivables

 

​

 

​

 

​

Current (not past due)

​

—

​

9,829

​

—

1-30 days past due

​

—

​

919

​

—

31-60 days past due

​

—

​

294

​

—

61-90 days past due

​

—

​

60

​

—

More than 90 days past due

​

—

​

2,822

​

—

credit-impaired

 

—

 

—

 

5,473

Total

 

3,791

 

18,635

 

5,473

Summary of reconciliation of changes in liabilities arising from financing activities

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

Lease

  ​ ​ ​

​

In € thousand

  ​ ​ ​

Loans

  ​ ​ ​

liabilities

  ​ ​ ​

Total

Balance at January 1, 2025

 

77,433

 

9,694

 

87,127

Cash flow from financing activities (excluding changes from restricted cash)

 

4,962

 

(2,098)

 

2,864

Proceeds from loans

 

7,572

 

—

 

7,572

Repayments of loans

​

(2,296)

​

—

​

(2,296)

Principal elements of lease payment

 

—

 

(1,513)

 

(1,513)

Interest paid

 

(314)

 

(585)

 

(899)

Other changes

 

(28,838)

 

954

 

(27,884)

Foreign currency effects

​

(1,172)

​

(94)

​

(2,916)

New leases

 

—

 

461

 

461

Accrued interest

 

​

 

586

 

3,363

Derecognition XJ share purchase liability

​

(22,666)

​

​

​

(22,666)

Loan forgiveness

 

(5,000)

 

—

 

(5,000)

Balance at December 31, 2025

 

53,556

 

8,550

 

62,106

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

Lease

  ​ ​ ​

​

In € thousand

​

Loans

​

liabilities

​

Total

Balance at January 1, 2024

 

48,244

 

10,886

 

59,130

Cash flow from financing activities (excluding changes from restricted cash)

 

6,173

 

(2,184)

 

3,989

Proceeds from loans

 

3,145

 

—

 

3,145

Proceeds from Reorganization

 

14,443

 

—

 

14,443

Repayments of loans

 

(264)

 

—

 

(264)

Principal elements of lease payment

 

—

 

(1,543)

 

(1,543)

Interest paid

 

(212)

 

(641)

 

(853)

Transaction with (minority) shareholder

 

(10,939)

 

—

 

(10,939)

Other changes

​

23,016

​

993

​

24,009

Foreign currency effects

 

—

 

32

 

32

New leases

 

—

 

306

 

306

Accrued interest

 

21,988

 

655

 

22,644

Fair value measurement

​

1,028

​

—

​

1,028

Balance at December 31, 2024

 

77,433

 

9,694

 

87,127

​

Liquidity Risk  
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT  
Summary of undiscounted cash outflows of financial liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

​

​

​

​

​

​

  ​ ​ ​

12/31/2025

​

​

Cash outflows within

​

Total cash

in € thousand

​

≤ 1 year

  ​ ​ ​

> 1 ≤ 2 years

  ​ ​ ​

> 2 ≤ 5 years

  ​ ​ ​

> 5 years

  ​ ​ ​

flows

Lease liabilities

​

1,902

​

1,452

​

3,733

​

3,600

​

10,688

Borrowings (including embedded derivatives)

 

​

 

​

 

​

​

​

 

​

Loans from banks

 

1,232

 

1,191

 

—

 

—

 

2,423

Loans from other third parties

 

3,114

 

5,234

 

—

 

—

 

8,348

Loans from shareholders

 

4,611

 

21,651

 

—

 

—

 

26,261

Loans from other related parties

 

8,634

 

11,341

 

—

 

—

 

19,975

Trade payables and other liabilities

 

28,179

 

—

 

—

 

—

 

28,179

​

​

On April 24, 2026 SCHMID entered into separate subscription, set‑off and debt assumption agreements with Anette Schmid, Christian Schmid, Christine Schmid and Schmid Grundstücke GmbH & Co. KG, all of whom are shareholders or related parties of the Company. Under these arrangements, existing financial liabilities with an aggregate amount of €30.8 million (Loans from shareholders: €21.9 million; Loans from related parties: €6.5 million; Loans from other third parties: €2.4 million) are intended to be settled through the issuance of new ordinary shares of the Company (see note 28. Events after the reporting period).

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

​

​

​

​

​

​

  ​ ​ ​

12/31/2024

​

​

Cash outflows within

​

Total cash

in € thousand

​

≤ 1 year

  ​ ​ ​

> 1 ≤ 2 years

  ​ ​ ​

> 2 ≤ 5 years

  ​ ​ ​

> 5 years

  ​ ​ ​

flows

Lease liabilities

​

2,108

​

1,928

​

4,081

​

6,014

​

14,131

Borrowings (including embedded derivatives)

 

​

 

​

 

​

 

​

 

​

Loans from banks

 

—

 

—

 

—

 

—

 

—

Loans from other third parties

 

727

 

2,063

 

—

 

—

 

2,790

Loans from shareholders

 

9,216

 

21,661

 

—

 

—

 

30,877

Loans from other related parties

 

24,971

 

14,394

 

—

 

—

 

39,365

Trade payables and other liabilities

 

28,179

 

—

 

—

 

—

 

28,179

Foreign Currency Risk  
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT  
Summary of net exposure

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

functional currency entity

  ​ ​ ​

12/31/2025

  ​

  ​

12/31/2024

​

  ​ ​ ​

EUR

  ​ ​ ​

CNY

  ​ ​ ​

USD

  ​ ​ ​

HKD

​

​

EUR

  ​ ​ ​

CNY

  ​ ​ ​

USD

  ​ ​ ​

HKD

EUR

​

​

​

3,657

 

(62,449)

 

439

​

 

​

​

27,201

 

2,685

 

(55)

CNY

​

23,164

 

​

​

(1,335)

 

(236)

​

 

13,120

​

​

 

(1,262)

 

(2,071)

USD

​

(2,302)

 

(105)

 

​

​

—

​

 

(876)

 

(969)

 

​

 

—

TWD

​

1,404

 

1

 

53

 

—

​

 

1,262

 

(28)

 

61

 

269

HKD

​

(2,851)

 

(3,344)

 

(267)

 

​

​

​

(6,887)

 

(17,794)

 

(585)

 

​

KRW

​

(2,541)

 

33

 

(134)

 

—

​

 

(2,658)

 

1,009

 

(154)

 

—

Summary of impact on profit or loss before tax due to reasonably possible change in each material currency

​

​

​

​

​

​

​

​

​

​

​

in € thousand

  ​ ​ ​

12/31/2025

​

​

12/31/2024

​

​

+10%

  ​ ​ ​

-10%

  ​

  ​

+10%

  ​

-10%

CNY/EUR

 

1,773

 

(2,167)

​

​

867

 

(1,059)

USD/EUR

 

5,468

 

(6,683)

​

​

(315)

 

384

Interest Rate Risk  
FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT  
Summary of impact on profit or loss before tax due to reasonably possible change in each material currency

​

​

​

​

​

  ​ ​ ​

Impact to P/L

in € thousand

​

(income (+)/ expense (-))

12/31/2025

 

​

Change in interest rate +1%

​

(388)

Change in interest rate -1%

​

388

12/31/2024

​

​

Change in interest rate +1%

​

(378)

Change in interest rate -1%

​

378