(€ thousands) | Note | December 31, | December 31, |
| 2024 | 2023 | ||
| 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 | 19 | ||
Goodwill | 10 | ||
Other intangible assets | 11 | ||
Deferred tax assets | 29 | ||
Other non-current assets | 12 | ||
Total non-current assets | |||
Total assets |
(€ thousands) | Note | December 31, | December 31, |
| 2024 | 2023 | ||
| Liabilities and equity | |||
Bank overdraft | |||
Current portion of long-term debt | 18 | ||
Trade payables | 14 | ||
Income tax payable | |||
Provisions | 15 | ||
Lease liabilities | 19 | ||
Other payables | 16 | ||
Other current liabilities | 17 | ||
Total current liabilities | |||
Long-term debt | 18 | ||
Lease liabilities | 19 | ||
Deferred tax liabilities | 29 | ||
Provisions | 20, 25 | ||
Other non-current liabilities | 17 | ||
Total non-current liabilities | |||
Share capital | 21 | ||
Share premium | |||
Retained earnings | |||
Other reserves | 21 | ||
Equity attributable to owners of the Company | |||
Total liabilities and equity |
| (€ thousands, except share and per share | Note | Year ended December 31, | |
| data) | 2024 | 2023 | |
Revenue | 23, 24 | ||
Cost of sales | |||
Gross profit | |||
Selling, general and administrative expenses | |||
Research and development expenses | |||
Total operating expenses | |||
Operating income | |||
Financial income | 28 | ||
Financial expense | 28 | ( | ( |
Financial income (expense), net | ( | ( | |
Income before income tax | |||
Income tax expense | 29 | ||
Net income | |||
| Total net income per share | |||
Basic | |||
Diluted¹ | |||
Weighted average number of shares used to compute income per share | |||
Basic | 30 | ||
Diluted | 30 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Net income | ||
| Other comprehensive income | ||
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, 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 21) | holders’ | ||||
| outstanding¹ | equity | |||||
Balance at January 1, 2024 | 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, 2024 | 81,146,738 | |||||
Balance at January 1, 2023 | 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, 2023 | 81,146,738 |
(€ thousands) | Note | Year ended December 31, | |
2024 | 2023 | ||
| 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, 11, 19 | ||
Share-based payment expense | 25 | ||
Financial expense, net | 28 | ||
| Effects on changes in assets and liabilities | |||
Decrease (increase) in trade receivables | ( | ( | |
Increase in inventories | ( | ( | |
Increase (decrease) 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, 11 | ( | ( |
Capitalized development expenditures | 11 | ( | ( |
Repayment of (investments in) deposits | 4 | ( | ( |
Net cash used in investing activities | ( | ( | |
| Cash flows from financing activities | |||
Proceeds from bank lines of credit | |||
Proceeds from notes | 18 | ||
Transaction costs related to notes | 18 | ( | |
Payments on lease liabilities | 18, 19 | ( | ( |
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 | ||||||||||
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%¹ | |||||||||
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 | 100%² | |||||||||
Besi (Thai) S&S Ltd. | Bangkok, Thailand | 100%¹ | |||||||||
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% | |||||||||
¹ | In | order | to | comply | with | local | corporate | law, | a | non-controlling shareholding (less than 0.1%) is held by Company |
| Consolidated Statement | Consolidated Statement of | |||
| of Financial Position | Operations and Consolidated | |||
| Statement of Comprehensive Income | ||||
2024 | 2023 | 2024 | 2023 | |
US dollar | 1.04 | 1.11 | 1.08 | 1.08 |
Swiss franc | 0.94 | 0.93 | 0.95 | 0.97 |
Malaysian ringgit | 4.65 | 5.08 | 4.94 | 4.90 |
Chinese renminbi | 7.58 | 7.85 | 7.79 | 7.63 |
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 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Cash at banks | 41,617 | 33,966 |
Deposits | 16,916 | 43,095 |
Money market funds and reverse repos | 283,786 | 111,416 |
Total cash and cash equivalents | 342,319 | 188,477 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Trade receivables | 182,135 | 143,690 |
Allowance for expected credit losses | (273) | (472) |
Total trade receivables, net | 181,862 | 143,218 |
(€ thousands) | 2024 | 2023 |
Balance at January 1 | 472 | 855 |
Additions | 37 | 8 |
Usage | (246) | (368) |
Foreign currency translation | 10 | (23) |
Balance at December 31 | 273 | 472 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Raw materials | 33,119 | 32,025 |
Work in progress | 63,398 | 54,368 |
Finished goods | 6,768 | 6,112 |
Total inventories, net | 103,285 | 92,505 |
(€ thousands) | 2024 | 2023 |
Balance at January 1 | 16,661 | 15,430 |
Additions | 2,792 | 2,584 |
Usage | (644) | (601) |
Foreign currency translation | 748 | (752) |
Balance at December 31 | 19,557 | 16,661 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Research and development grants | 15,089 | 12,496 |
Forward foreign currency exchange contracts | 581 | 9,467 |
VAT receivables | 3,553 | 3,348 |
Interest to be received | 5,808 | 2,627 |
Revenue to be invoiced | 1,936 | 493 |
Other | 774 | 468 |
Total other receivables | 27,741 | 28,899 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Prepaid licenses | 2,694 | 2,082 |
Prepaid suppliers | 481 | 1,260 |
Prepaid insurances | 417 | 291 |
Prepaid pensions and social security | 23 | 22 |
Other prepayments | 977 | 582 |
Total prepayments | 4,592 | 4,237 |
(€ 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 | 326 | 3,722 | - | (616) | 3,432 |
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) | Land, buildings | Machinery | Office | Assets | Total |
| and leasehold | and | furniture and | under | ||
| improvements | equipment | equipment | construction | ||
| Balance at January 1, 2023 | |||||
Cost | 36,148 | 47,475 | 8,930 | 441 | 92,994 |
Accumulated depreciation and impairment | (21,023) | (31,266) | (7,433) | - | (59,722) |
Property, plant and equipment, net | 15,125 | 16,209 | 1,497 | 441 | 33,272 |
| Changes in book value in 2023 | |||||
Capital expenditures | 2,746 | 2,429 | 847 | 565 | 6,587 |
Transfers | - | 6,406 | - | - | 6,406 |
Disposals (cost) | (179) | (482) | (270) | - | (931) |
Disposals (accumulated depreciation) | 154 | 452 | 269 | - | 875 |
Depreciation | (1,827) | (5,014) | (866) | - | (7,707) |
Foreign currency translation | (555) | (455) | (15) | 39 | (986) |
Total changes | 339 | 3,336 | (35) | 604 | 4,244 |
| Balance at December 31, 2023 | |||||
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 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Cost of sales | 1,592 | 1,491 |
Selling, general and administrative expenses | 5,849 | 5,198 |
Research and development expenses | 1,939 | 1,018 |
Total depreciation and impairment | 9,380 | 7,707 |
(€ thousands) | 2024 | 2023 |
| Balance at January 1 | ||
Cost | 65,602 | 65,946 |
Accumulated impairment | (20,200) | (20,200) |
Goodwill, net | 45,402 | 45,746 |
| Changes in book value | ||
Foreign currency translation | 608 | (344) |
Total changes | 608 | (344) |
| Balance at December 31 | ||
Cost | 66,210 | 65,602 |
Accumulated impairment | (20,200) | (20,200) |
Goodwill, net | 46,010 | 45,402 |
(€ thousands) | December 31, | December 31, |
| 2024 | 2023 | |
Die Attach | 44,029 | 43,421 |
Plating | 1,981 | 1,981 |
Total | 46,010 | 45,402 |
(€ 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) | Software | Development | Total |
| expenses | |||
| Balance at January 1, 2023 | |||
Cost | 10,539 | 105,178 | 115,717 |
Accumulated amortization | (10,165) | (24,334) | (34,499) |
Other intangible assets, net | 374 | 80,844 | 81,218 |
| Changes in book value in 2023 | |||
Capitalized development expenses | - | 21,121 | 21,121 |
Capital expenditures | 312 | - | 312 |
Disposals (cost) | - | (13,896) | (13,896) |
Disposals (accumulated depreciation) | - | 13,896 | 13,896 |
Amortization | (310) | (13,635) | (13,945) |
Foreign currency translation | 27 | 4,935 | 4,962 |
Total changes | 29 | 12,421 | 12,450 |
| Balance at December 31, 2023 | |||
Cost | 10,878 | 122,724 | 133,602 |
Accumulated amortization | (10,475) | (29,459) | (39,934) |
Other intangible assets, net | 403 | 93,265 | 93,668 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Cost of sales | 5 | 11 |
Selling, general and administrative expenses | 169 | 181 |
Research and development expenses | 15,057 | 13,753 |
Total amortization | 15,231 | 13,945 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Marketable securities for pension liability | 566 | 549 |
Guarantee deposits | 764 | 667 |
Total other non-current assets | 1,330 | 1,216 |
(€ thousands) | 2024 | 2023 |
Balance at January 1 | 4,751 | 5,578 |
Additions | 8,052 | 6,016 |
Usage | (5,905) | (5,894) |
Releases | (1,181) | (1,175) |
Foreign currency translation | (36) | 226 |
Balance at December 31 | 5,681 | 4,751 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Payroll accruals | 22,352 | 19,716 |
Forward foreign currency exchange contracts | 9,825 | 443 |
Interest expenses | 8,165 | 1,370 |
Volume rebate and commissions | 5,623 | 5,758 |
Project costs | 3,298 | 3,589 |
Audit and consultancy fees | 2,540 | 1,940 |
Invoices to be received | 2,390 | 1,746 |
Temporaries | 1,022 | 991 |
Freight and packaging costs | 420 | 383 |
Other payables | 2,000 | 1,886 |
Total other payables | 57,635 | 37,822 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Contract liabilities | 14,916 | 12,168 |
Advances from customers | 6,360 | 8,175 |
Payroll liabilities | 4,447 | 4,258 |
Other | 766 | 357 |
Total other liabilities | 26,489 | 24,958 |
Contract liabilities non-current portion | (3,555) | (699) |
Total other current liabilities | 22,934 | 24,259 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
| Long-term debt | ||
Convertible Notes | 181,724 | 298,455 |
Senior Notes | 343,929 | - |
| Research and development loan from Österreichische | ||
| Forschungsförderungsgesellschaft mbH, Wien, Austria | ||
(interest rate at 0.75% at December 31, 2024) | 2,042 | 2,042 |
Total | 527,695 | 300,497 |
Less: current portion | (2,042) | (3,144) |
Total long-term debt | 525,653 | 297,353 |
(€ thousands) | Long-term debt |
2025 | 2,042 |
2027 | 24,100 |
2029 | 175,000 |
2031 | 350,000 |
Total | 551,142 |
Less: current portion of long-term debt | (2,042) |
Non-current portion of long-term debt (principal value) | 549,100 |
(€ thousands) | January 1, | Financing | Additional | Amortization/ | Conversion of | Foreign | December 31, |
| 2024 | cash flows | lease liabilities | accretion | Convertible | currency | 2024 | |
| 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) | January 1, | Financing | Additional | Amortization/ | Conversion of | Foreign | December 31, |
| 2023 | cash flows | lease liabilities | accretion | Convertible | currency | 2023 | |
| of interest | Notes | translation | |||||
Convertible Notes | 323,134 | - | - | 6,173 | (30,852) | - | 298,455 |
Government loans | 2,042 | - | - | - | - | - | 2,042 |
Lease liabilities | 17,709 | (4,307) | 4,587 | 423 | - | 251 | 18,663 |
Total | 342,885 | (4,307) | 4,587 | 6,596 | (30,852) | 251 | 319,160 |
(€ thousands) | Land and | 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) | Land and | Office | Total |
| buildings | furniture and | ||
| equipment | |||
Balance at January 1, 2023 | 16,660 | 820 | 17,480 |
Additions | 4,313 | 274 | 4,587 |
Depreciation | (3,712) | (368) | (4,080) |
Foreign currency translation | 281 | (26) | 255 |
Balance at December 31, 2023 | 17,542 | 700 | 18,242 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Depreciation expense of right of use assets | 3,990 | 4,080 |
Interest expenses on lease liabilities | 401 | 423 |
Expenses related to short-term leases | 145 | 154 |
Expenses related to leases of low-value assets | 72 | 119 |
Total | 4,608 | 4,776 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Current | 3,888 | 3,739 |
Non-current | 12,350 | 14,924 |
Total lease liabilities | 16,238 | 18,663 |
(€ thousands) | Lease liabilities |
2025 | 4,210 |
2026–2029 | 7,540 |
2030 and thereafter | 5,858 |
Total payments due on lease liabilities | 17,608 |
Discount | (1,370) |
Lease liabilities | 16,238 |
(€ thousands) | Within | More than | Total |
| 5 years | 5 years | ||
Extension option reasonably certain to be exercised - included in lease | |||
liabilities | 1,340 | - | 1,340 |
| Extension option not reasonably | |||
| certain to be exercised - excluded | |||
from lease liabilities | 2,099 | 900 | 2,999 |
Total (undiscounted) | 3,439 | 900 | 4,339 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Pension liabilities Switzerland | 6,654 | 4,837 |
Pension liabilities Austria | 493 | 490 |
Severance obligations Austria | 4,172 | 3,896 |
Severance obligations Korea | 2,039 | 2,049 |
Other provisions | 997 | 700 |
Provisions | 14,355 | 11,972 |
(€ 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, 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 |
Balance at January 1, 2023 | (7,092) | 54,238 | 80,844 | 4,474 | 4,521 | 136,985 |
Total comprehensive income (loss) for the period | (1,191) | 2,631 | - | (331) | - | 1,109 |
Transfer from retained earnings | - | - | 12,422 | - | (837) | 11,585 |
Balance at December 31, 2023 | (8,283) | 56,869 | 93,266 | 4,143 | 3,684 | 149,679 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Actuarial gains (losses) | (11,391) | (9,924) |
Deferred taxes | 942 | 878 |
Other | 763 | 763 |
Accumulated other comprehensive income (loss) | (9,686) | (8,283) |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
€ |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
China | 204,275 | 205,303 |
United States | 110,333 | 50,970 |
Taiwan | 67,115 | 37,443 |
Malaysia | 48,728 | 48,658 |
Ireland | 29,159 | 43,492 |
Korea | 24,852 | 42,189 |
| Other Asia Pacific¹ | 62,122 | 89,277 |
Other Europe¹ | 32,974 | 47,862 |
Rest of the World¹ | 27,915 | 13,668 |
Total revenue | 607,473 | 578,862 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Die Attach | 490,542 | 444,601 |
Packaging | 99,981 | 100,417 |
Plating | 16,950 | 33,844 |
Total revenue | 607,473 | 578,862 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Receivables, which are included in trade receivables and other receivables | 183,798 | 143,711 |
Contract liabilities | 14,916 | 12,168 |
Volume rebates | 5,623 | 5,396 |
(€ thousands) | 2024 | 2023 |
Balance at January 1 | 12,168 | 14,825 |
| Revenue recognized that was included in the contract | ||
| liability balance at the beginning of the period | (10,944) | (13,465) |
| Increases due to cash received, excluding amounts | ||
| recognized as revenue during the period | 13,733 | 10,327 |
Foreign currency translation | (41) | 481 |
Balance at December 31 | 14,916 | 12,168 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Within 12 months | 43,395 | 22,853 |
From 12-36 months | 2,623 | 648 |
Total | 46,018 | 23,501 |
(€ thousands) | The Netherlands | Switzerland | Austria | Singapore | Malaysia | Other | Total |
| 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 |
| Year ended December 31, 2023 | |||||||
Total revenue | 107,016 | 373,145 | 13,430 | 577,751 | 118,962 | 59,142 | 1,249,446 |
Intercompany revenue | (106,216) | (373,073) | (12,347) | (1,534) | (118,838) | (58,576) | (670,584) |
External revenue | 800 | 72 | 1,083 | 576,217 | 124 | 566 | 578,862 |
Non-financial assets | 17,723 | 138,946 | 15,816 | 10,051 | 8,350 | 6,942 | 194,828 |
Capital expenditures | 205 | 152 | 1,875 | 3,284 | 840 | 543 | 6,899 |
| December 31, | December 31, | |
| 2024 | 2023 | |
Discount rate | 0.95% | 1.50% |
Future salary increases | 1.75% | 2.50% |
Future pension increases | 0.10% | 0.10% |
(€ thousands) | 2024 | 2023 |
Liability for defined benefit obligations at January 1 | 50,204 | 43,105 |
Current service cost | 1,066 | 987 |
Interest expense | 717 | 955 |
| Actuarial loss (gain) arising from changes in economic | ||
assumptions | 4,510 | 3,408 |
Actuarial loss arising from experience | 671 | 104 |
Plan participants’ contribution | 557 | 508 |
Plan amendments | 1,442 | (1,442) |
Benefits paid through pension assets | (788) | (345) |
Foreign currency translation | (664) | 2,924 |
Liability for defined benefit obligations at December 31 | 57,715 | 50,204 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Current service costs | 1,066 | 987 |
Interest expense on benefit obligation | 717 | 955 |
Interest income on plan assets | (659) | (860) |
Plan amendments | 1,442 | (1,442) |
Administration expenses | 39 | 35 |
Defined benefit cost (benefit) recognized in net income | 2,605 | (325) |
Remeasurement from changes in financial assumptions and experience | 5,181 | 3,512 |
Return on plan assets (excluding amounts in net interest) | (3,321) | (2,693) |
Defined benefit cost (benefit) recognized in comprehensive income | 4,465 | 494 |
(€ thousands) | 2024 | 2023 |
Fair value of plan assets at January 1 | 45,367 | 37,936 |
Interest income | 659 | 860 |
| Return on plan assets (excluding amounts included in net | ||
interest) | 3,321 | 2,693 |
Plan participants’ contribution | 557 | 508 |
Company contributions | 2,640 | 1,105 |
Benefits paid through pension assets | (788) | (345) |
Administration expenses | (39) | (35) |
Foreign currency translation | (656) | 2,645 |
Fair value of plan assets at December 31 | 51,061 | 45,367 |
December 31, | December 31, | |
2024 | 2023 | |
Qualified insurance policies | 26% | 29% |
Bonds | 21% | 20% |
Real estate | 20% | 20% |
Equities | 25% | 23% |
Other/cash | 8% | 8% |
Total | 100% | 100% |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Defined benefit obligations | 57,715 | 50,204 |
Fair value of plan assets | (51,061) | (45,367) |
Net liability | 6,654 | 4,837 |
(€ thousands) | Defined benefit obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (3,803) | 4,331 |
Salary increase | 338 | (322) |
| December 31, | December 31, | |
| 2024 | 2023 | |
Discount rate | 3.45% | 3.40% |
Future salary increases (severance payments) | 2.70% | 3.10% |
(€ 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 loss (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) | Pension | Severance | 2023 |
| liabilities | obligations | Total | |
Liability for defined benefit and severance obligations at January 1 | 454 | 3,617 | 4,071 |
Current service cost | 6 | 149 | 155 |
Interest expense | 18 | 132 | 150 |
Actuarial gain recognized | 20 | (2) | 18 |
Benefits paid | (8) | - | (8) |
| Liability for defined benefit | |||
| and severance obligations | |||
at December 31 | 490 | 3,896 | 4,386 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Current service cost | 162 | 155 |
Interest expense on benefit obligation | 141 | 150 |
Defined benefit cost recognized in net income | 303 | 305 |
Remeasurement loss (gain) recognized | 127 | 18 |
Defined benefit cost (benefit) recognized in comprehensive income | 430 | 323 |
(€ thousands) | 2024 | 2023 |
Fair value of plan assets at January 1 | 549 | 522 |
Return on assets | 17 | 27 |
Fair value of assets at December 31 | 566 | 549 |
(€ thousands) | Defined benefit and severance obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (262) | 285 |
Salary increase | 253 | (235) |
| December 31, | December 31, | |
| 2024 | 2023 | |
Discount rate | 3.30% | 4.10% |
Future salary increases | 3.00% | 3.00% |
(€ thousands) | 2024 | 2023 |
Liability for severance obligations at January 1 | 2,218 | 2,050 |
Current service cost | 165 | 162 |
Interest expense | 81 | 98 |
Actuarial loss (gain) recognized | 124 | 73 |
Benefits paid | (241) | (33) |
Foreign currency translation | (147) | (132) |
Liability severance obligations at December 31 | 2,200 | 2,218 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Current service cost | 165 | 162 |
Interest expense on severance obligation | 81 | 98 |
Administration expenses | 1 | 1 |
Interest income on plan assets | (6) | (9) |
Defined benefit cost recognized in net income | 241 | 252 |
Remeasurement loss (gain) recognized | 124 | 73 |
Return on plan assets (excluding amounts in net interest) | 2 | 6 |
Defined benefit cost recognized in comprehensive income | 367 | 331 |
(€ thousands) | 2024 | 2023 |
Fair value of plan assets at January 1 | 169 | 177 |
Interest income | 6 | 9 |
| Return on plan assets (excluding amounts included | ||
in net interest) | (2) | (6) |
Administration expenses | (1) | (1) |
Foreign currency translation | (11) | (10) |
Fair value of plan assets at December 31 | 161 | 169 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Severance obligations | 2,200 | 2,218 |
Fair value of plan assets | (161) | (169) |
Net liability | 2,039 | 2,049 |
(€ thousands) | Severance obligations | |
0.5% increase | 0.5% decrease | |
Discount rate | (41) | 43 |
Salary increase | 43 | (41) |
| 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% |
2024 | 2023 | |
Outstanding at January 1 | 288,050 | 312,587 |
Performance shares granted (at target level) | 58,982 | 112,007 |
Shares discretionary granted to the Board of Management | 70,000 | 88,020 |
Shares discretionary granted to key employees | 41,650 | 57,800 |
Performance adjustments | 66,519 | 39,724 |
| Performance shares settled in equity instruments (re-issued | ||
from treasury shares) | (289,717) | (322,088) |
Performance shares forfeited | (17,906) | - |
Outstanding at December 31 | 217,578 | 288,050 |
Performance shares | Year of grant | Three-year | Number of |
| performance | performance | ||
| period | shares | ||
2022 | 2022-2024 | 66,246 | |
2023 | 2023-2025 | 97,249 | |
2024 | 2024-2026 | 54,083 | |
Total | 217,578 |
2024 | 2023 | |
Market price of the Company’s ordinary shares (in euro) | 136.00 | 81.88 |
Expected volatility | 47.1% | 45.7% |
Expected dividend yield | 1.57% | 3.42% |
Vesting period (in years) | 3 | 3 |
Risk-free interest rate | 2.776% | 2.490% |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
| Performance shares granted and delivered | ||
to the Board of Management | 10,420 | 5,529 |
Performance shares granted and delivered to key employees | 5,906 | 4,258 |
Annual equity bonus Board of Management | 2,450 | - |
Annual equity bonus key employees | 3,865 | - |
Conditional performance shares Board of Management | 1,763 | 1,548 |
Conditional performance shares key employees | 5,663 | 7,772 |
Total expense recognized as personnel expenses | 30,067 | 19,107 |
(€) | Year ended December 31, | |
2024 | 2023 | |
| Salaries and other short-term employee benefits¹ | 2,023,133 | 1,882,529 |
Equity compensation benefits: Incentive Plan LTI | 1,762,781 | 1,547,777 |
Equity compensation benefits: Incentive Plan - share-based STI | 2,450,000 | - |
Equity compensation benefits: Discretionary grant | 10,419,500 | 5,529,416 |
Total | 16,655,414 | 8,959,722 |
Ordinary number of shares | December 31, | December 31, | |
2024 | 2023 | ||
Board of Management | 1,347,718 | 1,342,098 | |
Performance shares | Year | Three-year | Number of |
| of grant | performance | performance | |
| period | shares | ||
Board of Management | 2022 | 2022-2024 | 13,927 |
2023 | 2023-2025 | 20,604 | |
2024 | 2024-2026 | 12,350 | |
Total | 46,881 |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Wages and salaries | 117,120 | 106,827 |
Social security expenses | 14,028 | 13,487 |
Pension and retirement expenses defined contribution | 6,643 | 6,131 |
Pension and retirement expenses defined benefit | 2,797 | 1,389 |
Pension plan amendments | 1,442 | (1,442) |
Share-based compensation plans | 30,067 | 19,107 |
Total personnel expenses | 172,097 | 145,499 |
December 31, | December 31, | |
2024 | 2023 | |
Sales and Marketing | 462 | 454 |
Manufacturing and Assembly | 709 | 676 |
Research and Development | 473 | 444 |
General and Administrative | 168 | 162 |
Total number of personnel | 1,812 | 1,736 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Deferred tax assets | 31,567 | 12,217 |
Deferred tax liabilities | (10,320) | (12,959) |
Total deferred tax assets (liabilities), net | 21,247 | (742) |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
| Deferred tax assets (liabilities) | ||
Swiss tax credits | 28,067 | 10,443 |
Lease liabilities | 2,432 | 2,773 |
Provision for pensions | 2,239 | 1,936 |
Operating losses carry forward | 1,608 | 1,543 |
Inventories | 959 | 1,378 |
Interest | 17 | - |
Right of use assets | (2,354) | (2,704) |
Convertible Notes | (4,005) | (6,827) |
Intangible assets | (9,295) | (9,176) |
Other items | 1,579 | (108) |
Total deferred tax assets (liabilities), net | 21,247 | (742) |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Interest income | 17,313 | 12,260 |
Net foreign currency gains | - | 774 |
Subtotal financial income | 17,313 | 13,034 |
Interest expense | (16,667) | (11,664) |
Net cost of hedging | (6,858) | (7,073) |
Net foreign currency losses | (859) | - |
Subtotal financial expense | (24,384) | (18,737) |
Financial income (expense), net | (7,071) | (5,703) |
(€ 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 |
(€ thousands) | January 1, | Profit and loss | Other | Equity | Foreign | December 31, |
| 2023 | 2023 | comprehensive | currency | 2023 | ||
| income | translation | |||||
| Deferred tax assets (liabilities), net | ||||||
Swiss tax credits | 17,429 | (7,732) | - | - | 746 | 10,443 |
Lease liabilities | 3,008 | (236) | - | - | 1 | 2,773 |
Provision for pensions | 1,885 | (66) | 100 | - | 17 | 1,936 |
Operating losses carry forward | 1,660 | (113) | - | - | (4) | 1,543 |
Inventories | 1,677 | (293) | - | - | (6) | 1,378 |
Interest | 593 | (623) | - | 30 | - | - |
Right of use assets | (2,962) | 261 | - | - | (3) | (2,704) |
Convertible Notes | (8,417) | 1,371 | - | 219 | - | (6,827) |
Intangible assets | (9,182) | 14 | - | - | (8) | (9,176) |
Other items | 569 | (600) | - | - | (77) | (108) |
Total | 6,260 | (8,017) | 100 | 249 | 666 | (742) |
| (€ millions) | 2024 | 2023 | ||
| Recognized | Unrecognized | Recognized | Unrecognized | |
USA | 0.8 | - | 1.3 | - |
Austria | 0.8 | - | 0.2 | - |
Vietnam | - | 0.2 | - | - |
Total tax losses carried forward | 1.6 | 0.2 | 1.5 | - |
Switzerland tax free reserves | 28.0 | - | 10.4 | 8.7 |
Withholding taxes | - | 0.2 | - | 0.5 |
Total | 29.6 | 0.4 | 11.9 | 9.2 |
(€ thousands) | Year ended December 31, 2024 | Year ended December 31, 2023 | ||
| in % of income | in % of income | |||
| before taxes | before taxes | |||
| Expected income tax expense | ||||
based on domestic rate | 48,638 | 25.8% | 53,584 | 25.8% |
Foreign tax rate differential | (22,577) | (12.0%) | (23,563) | (11.3%) |
Recognition of Swiss tax credit | (15,512) | (8.2%) | - | - |
Non-deductible expenses | 4,870 | 2.6% | 3,363 | 1.6% |
Tax incentive | (3,457) | (1.8%) | (4,176) | (2.0%) |
Tax exempt income | (1,395) | (0.7%) | (1,337) | (0.6%) |
Valuation allowance adjustments | (907) | (0.5%) | 2,279 | 1.1% |
Adjustments prior years | (2,647) | (1.4%) | (114) | (0.1%) |
Other | (485) | (0.3%) | 569 | 0.2% |
Income tax expense reported | 6,528 | 3.5% | 30,605 | 14.7% |
(€ thousands) | Year ended December 31, | |
2024 | 2023 | |
Current | 25,106 | 22,588 |
Deferred | (18,578) | 8,017 |
Total | 6,528 | 30,605 |
2024 | 2023 | ||
Shares outstanding at beginning of the year | 77,015,794 | 78,487,926 | |
| Shares re-issued from treasury shares for the vesting of performance | |||
stock awards (LTI) | 178,067 | 176,268 | |
| Shares re-issued from treasury shares for the vesting of shares | |||
discretionary granted | 111,650 | 145,820 | |
Shares re-issued from treasury shares for partial conversion of the 2016, | 2017 and 2020 Convertible Notes | 2,641,977 | 762,445 |
Shares bought under the share repurchase program | (635,348) | (2,556,665) | |
Shares outstanding at end of the year | 79,312,140 | 77,015,794 | |
Average shares outstanding - basic | 78,877,471 | 77,508,722 | |
Dilutive effect of outstanding performance shares | 288,107 | 370,874 | |
Dilutive effect of all outstanding Convertible Notes | 2,724,329 | 4,920,683 | |
Average shares outstanding - diluted | 81,889,907 | 82,800,279 |
(€ 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) | December 31, 2023 | |||
Note | Carrying | Level | Fair value | |
| amount | ||||
| Financial assets | ||||
Forward foreign currency exchange contracts | 7 | 9,467 | 2 | 9,467 |
Marketable securities for pension liability | 12 | 549 | 1, 2 | 549 |
Total | 10,016 | 10,016 | ||
| Financial liabilities | ||||
Forward foreign currency exchange contracts | 16 | 443 | 2 | 443 |
| Long-term debt¹ | 18 | 300,497 | 1 | 661,308 |
Total | 300,940 | 661,751 | ||
(€ thousands) | 2024 | 2023 |
Balance at January 1 | 4,675 | 4,830 |
Amount recognized in equity | (7,153) | (9,416) |
Amount recycled in Consolidated Statement of Operations | (338) | 9,417 |
Amount reclassified to Consolidated Statement of Operations due to ineffectiveness | (22) | (156) |
Balance at December 31 | (2,838) | 4,675 |
(€ thousands) | Nominal | Average | Maturity | Fair value, |
| value | rate | net | ||
| 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) | ||
| December 31, 2023 | ||||
To sell US dollars for Swiss francs | 135,261 | 1.139 | < 4 months | 7,187 |
To sell US dollars for euros | 47,409 | 1.075 | < 4 months | 1,167 |
To buy Malaysian ringgits for Swiss franc | 16,316 | 5.436 | < 1 month | (146) |
To buy Malaysian ringgits for euros | 14,128 | 5.114 | < 2 months | 32 |
To sell Malaysian ringgits for euros | 28,163 | 5.080 | < 1 month | (4) |
To sell euros for Swiss francs | 35,924 | 0.948 | < 2 months | 925 |
Other FX pair contracts | 16,497 | < 1 month | (137) | |
Total | 293,698 | 9,024 |
(€ thousands) | 2024 | 2023 | ||
Positive | Negative | Positive | Negative | |
| Forward foreign currency exchange contracts | ||||
Fair value | 581 | 9,825 | 9,467 | 443 |
(€ thousands) | December 31, | December 31, |
2024 | 2023 | |
Proceeds | 359,462 | 302,722 |
Payments | (368,706) | (293,698) |
Net | (9,244) | 9,024 |
(€ thousands) | Effect on | 2024 | Effect on | 2023 | |
| profit | Effect | profit | Effect | ||
| before tax | on equity | before tax | on equity | ||
| Increase/decrease in US dollar rate | |||||
compared to euro | +10% | - | (2,400) | - | (2,500) |
-10% | - | 2,400 | - | 2,500 | |
| Increase/decrease in US dollar rate | |||||
compared to Swiss franc | +10% | - | (7,300) | - | (8,000) |
-10% | - | 7,300 | - | 8,000 |
| (€ | Total | Impaired | Current | Past due | ||||
| thou- | ||||||||
| sands) | 30–60 | 60–90 | 90–120 | > 120 | ||||
| < 30 days | days | days | days | days | ||||
2024 | 209,603 | (273) | 172,418 | 18,708 | 8,443 | 5,491 | 1,557 | 3,259 |
2023 | 172,117 | (472) | 139,536 | 13,018 | 11,174 | 3,765 | 1,675 | 3,421 |
(€ 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 19) | - | 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) | On | Less than | 3 to 12 | 1 to 5 | > 5 years | Total |
| demand | 3 months | months | years | |||
| December 31, 2023 | ||||||
Convertible Notes (assuming no conversion) | - | - | 3,200 | 150,000 | 175,000 | 328,200 |
Other long-term debt | - | - | - | 2,042 | - | 2,042 |
Lease liabilities (Note 19) | - | 1,044 | 3,075 | 9,669 | 6,610 | 20,398 |
Interest payable Notes | - | 563 | 3,860 | 16,500 | 1,641 | 22,564 |
Trade payable | 13,149 | 33,740 | - | - | - | 46,889 |
Other payables | 140 | 10,534 | 25,335 | - | - | 36,009 |
Total | 13,289 | 45,881 | 35,470 | 178,211 | 183,251 | 456,102 |
(€ thousands, except for percentages) | 2024 | 2023 |
Equity | 501,264 | 421,413 |
Solvency ratio¹ | 40.6% | 47.0% |
Solvency ratio (excluding intangible fixed assets)² | 32.8% | 37.3% |
Return on average equity³ | 39.4% | 33.7% |