Interim report
Page 1
Interim Report Q2 | January - June 2025 Critical Enablers of a Greener Data Economy
Page 2
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 2 Interim Report Q2 2025 The following Interim Report relates to the period January 1 to June 30, 2025 Second quarter April - June 2025 Net sales amounted to SEK 72.4 m (52.3), equivalent to an increase of 38% YoY. Net sales increased by 49% in constant currency Adjusted EBITDA totaled SEK -8.4 m (-12.4), equivalent to an improvement by 32% YoY Profit/loss before depreciation and amortization (EBITDA) amounted to SEK -9.1 m (-14.8) Operating profit/loss (EBIT) was SEK -29.0 m (-40.7) Profit/loss after tax amounted to SEK -38.7 m (-43.5) Cash flow from operating activities was SEK -29.6 m (-29.6) Earnings per share before and after dilution were SEK -0.15 (-0.18) Equity per share amounted to SEK 3.86 (5.06) First six months January - June 2025 Net sales amounted to SEK 150.9 m (108.4), equivalent to an increase of 39% YoY Net sales increased by 44% in constant currency Adjusted EBITDA totaled SEK -11.1 m (-20.0), equivalent to an improvement by 44% YoY Profit/loss before depreciation and amortization (EBITDA) amounted to SEK -14.2 m (-24.4) Operating profit/loss (EBIT) was SEK -55.8 m (-76.1) Profit/loss after tax amounted to SEK -87.0 m (-69.3) Cash flow from operating activities was SEK -52.5 m (-57.7) Earnings per share before and after dilution were SEK -0.33 (-0.29) Equity per share amounted to SEK 3.86 (5.06) Key performance indicators1 1. For definitions and calculations see pages 24-27 Significant events in the second quarter April 1 – Announces strategic OEM Partnership with O-Net Technologies to deliver next-generation external laser sources. May 7 – Joins the DIFI Consortium to advance satellite network interoperability among ground terminals. May 10 – Renews debt financing with significantly better terms with a US headquartered bank to support growth strategy. May 27 – Hosts Capital markets day in Stockholm. June 10 – Wins contract from aiRadar to develop advanced 28 GHz Antenna module for defense applications. J une 24 – Participates in the 15th Annual Roth London Conference. Jan-Dec SEK m 2025 2024 2025 2024 2024 Net sales 72.4 52.3 150.9 108.4 243.7 Net sales growth, % 38% 14% 39% 4% 3% Net sales growth, at constant currency, % 49% 9% 44% 2% 3% Adjusted EBITDA -8.4 -12.4 -11.1 -20.0 -15.6 EBITDA -9.1 -14.8 -14.2 -24.4 -31.3 EBIT -29.0 -40.7 -55.8 -76.1 -127.1 Profit/loss for the period -38.7 -43.5 -87.0 -69.3 -116.3 Cash flow from operating activities -29.6 -29.6 -52.5 -57.7 -73.48 Earnings per share before and after dilution, SEK -0.15 -0.18 -0.33 -0.29 -0.49 Equity per share, SEK 3.86 5.06 3.86 5.06 4.98 Jan-JunApr-Jun An online presentation of the Interim Report will be held at 10:00 AM (CEST) on July 17 , 2025. Register for the webinar at:https://sivers-semiconductors.events.inderes.com/q2-report-2025
Page 3
CEO’S STATEMENT SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 3 Continued Revenue Momentum, Strong Opera- tional Execution, New Analyst Coverage We delivered another strong quarter with Q2 revenues coming in at 72.4m SEK, a 38% YoY and 39% YTD increase over 2024. It is to be noted that negative impact from FX (weakening US Dollar against SEK) muted an even stronger YoY compare of 49% YoY increase. Our Q2 AEBITDA improved by 32% YoY and 45% YTD showcasing our commitment to improve Company profitability while investing more on strategic initiatives for long-term success. With our backlog, order intake and sustained strength in execution, we are positioned well to deliver on revenue growth in 2025. Our Wireless business grew by 71% YoY, continuing its growth trajectory over multiple quarters. I am very pleased with our project execution as we continue to stay on-track with all our critical customer projects in SATCOM and Fixed Wireless Access. On the heels of our Intelsat customer announcement in Q1 and very successful showings at the MWC Barcelona event and SatShow in Washington, DC we are seeing expanded interest and technical engagement from additional branded SATCOM customers. We will deliver our first standard beamformer chipset samples in Q4 2025 to these new customer prospects. This is a key strategic initiative in the Company to expand our Go To Market reach in Wireless/SATCOM which continues to be a rapidly growing focus segment for us. As satellite networks continue their modernization journey, we have joined the DiFi consortium which is ensuring interoperability across terminals and modem vendors for next generation SATCOM terminals. With the “virtualization of the modem”, the SATCOM terminal becomes an RF content rich box and allows us to increase our differentiation and value capture across our expanded portfolio of Antenna Arrays, Beamformers and Digitizers. Our Photonics business continues to stay focused on product qualification and manufacturing readiness for the next generation of AI factories that will rely on using Optical interconnects. We are progressing well in our announced engagement with WIN Semiconductors and have made meaningful progress already in establishing process module level equivalencies between our Glasgow pilot factory and the WIN Semiconductors production line. As in our Wireless business, we are also focused on releasing standard laser and laser array configurations to broaden our customer reach within the AI factory ecosystem. Our strategic engagement with Ayar Labs on delivering high-performance optical interconnects for scale-up continues to progress well and also leverages our WIN Semiconductors partnership. In Q2, we secured a laser development contract with a new photonics customer who has developed a novel technology to integrate lasers into standard form-factor light source modules for AI datacenter applications. Prototype deliveries are expected by late 2025, followed by full product qualification in mid-2026 and volume production ramping towards the end of 2026/early 2027. This partnership will also expand our reach into Hyperscalers eco-system and additional associated opportunities. We have successfully refinanced our debt with significantly better terms and with a US headquartered bank, as indicated in an earlier press release. We continue to fine tune our financing as we continue to build towards profitability and get ready to scale up our operations in 2026 and beyond. In Q1, we announced Boardman Bay as our new US investor and also our first Institutional Analyst cov- erage initiation with Northland Capital. In Q2, we are delighted to announce that Carnegie, a top-shelf in- stitutional analyst in Sweden has initiated coverage in Q2 on Sivers. We have also welcomed Sander Arts, an accomplished semiconductor industry marketing veteran with significant experience and track record of success in European and US markets and companies, as our fractional CMO at Sivers Semiconductors to help shape and execute our Go To Market strategies. Our strong financial performance and project execution trajectory, opportunity pipeline expansion, customer traction and our recent focus on standard products will continue to bring us closer to larger-scale commercialization, while engaging with a broader range of customers. We hosted our annual Capital Markets Day in Stockholm on May 27, 2025. The event had standout success, drawing strong attendance from retail and institutional investors. The event featured in-depth insights into the Company’s strategy, innovation roadmap and exciting market opportunities ahead. Additionally, I also had the opportunity to present our Company to potential investors at the Roth Conference in London in June 2025. It was very gratifying to see strong interest in our growth potential, a desire to follow us in the coming quarters and the opportunity to become investors in us for the long term. It is an incredible time to be part of the Sivers’s transformational journey as we strengthen our leadership ranks and build a culture of driving and rewarding high performance and accountability. Vickram Vathulya, President and CEO
Page 4
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 4 This is Sivers Semiconductors We are Critical Enablers of a Greener Data Economy with Energy Efficient Photonics & Wireless Solutions Sivers – mission critical focus on two markets with tremendous momentum AI Datacenters Satellite Communications (SATCOM) Total number of employees 129 of whom 28 employees hold a PhD The company’s differentiated high precision laser and RF beamformer technologies are targeted to address two long term secular trends: AI Acceleration mmWave adoption With energy efficient photonics and wireless solutions, Sivers enables the deployment of innovative next generation data communication networks from the Cloud to the Edge. Sweden Head office & Wireless / R&D and sales / Fabless 29 employees USA Wireless SATCOM & radar / R&D and sales / Fabless 20 employees Scotland Photonics AI R&D and Sales/ Fab 80 employees Sivers Semiconductors is listed on Nasdaq Stockholm under the SIVE ticker. The Group’s head office is in Kista, Stockholm. At the end of the second quarter 2025, Sivers Semiconductors had 129 employees in the US, Scotland and Sweden.
Page 5
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 5 Net sales and adjusted EBITDA Net sales and results Second quarter The Group’s net sales amounted to SEK 72.4 m (52.3), an increase of SEK 20.1 m, equivalent to an increase of 38 percent year-on-year. Net sales increased by 49 percent in constant currency. The improved net sales is mainly related to new NRE- agreements and income from US Chips Act. Wireless’ net sales increased by SEK 20.8 m, corresponding to 71%, while Photonics’ net sales decreased by SEK 0.7 m, corresponding to 3 percent. Adjusted EBITDA was SEK -8.4 m (-12.4), an improvement of SEK 4.0 m or 32 percent. The improvement was mainly due to sales mix in NRE business and increased capitalized development of own products. EBITDA was SEK -9.1 m (-14.8), an improvement of SEK 5.7 m or 38 percent. EBIT was SEK -29.0 m (-40.7), an improvement of SEK 11.7 m or 29 percent. EBIT was affected by SEK -19.9 m (-25.9) in depreciation, amortization, and impairment. Profit/loss after tax was SEK -38.7 m (-43.5), an improvement of SEK 4.8 m, offsetting the negative change in financial net mainly due to ex- change rate fluctuations from USD and GBP. Other comprehensive income was SEK -34.1 m (-3.6), a decrease of SEK 30.5 m. The decrease relates to translation effects of investments in subsidiaries from USD and GBP to SEK. January - June The Group’s net sales for the period amounted to SEK 150.9 m (108.4), an increase of SEK 42.5 m, equivalent to an increase of 39 percent year-on-year. Net sales increased by 44 percent in constant currency. The improved net sales is mainly related to new NRE- agreements and income from US Chips Act. Wireless’ net sales increased by SEK 47.6 m, corresponding to 78%, while Photonics’ net sales decreased by SEK 5.1 m, corresponding to 11 percent. Adjusted EBITDA was SEK -11.1 m (-20.0), an improvement of SEK 8.9 m or 45 percent. The improvement was mainly due to sales mix in NRE business and increased capitalized development of own products. EBITDA was SEK -14.2 m (-24.4), an improvement of SEK 10.2 m or 42 percent. EBIT was SEK -55.8 m (-76.1), an improvement of SEK 20.3 m or 27 percent. EBIT was affected by SEK -41.5 m (-51.8) in depreciation, amortization, and impairment. Profit/loss after tax was SEK -87.0 m (-69.3), a decrease of SEK 17.7 caused by a negative net financial position, mainly due to exchange rate fluctuations from USD and GBP. Other comprehensive income was SEK -102. 2 m (43.3), a decrease of SEK 145.5 m. The decrease relates to translation effects of investments in subsidiaries from USD and GBP to SEK. Depreciation and amortization Second quarter Profit for the second quarter 2025 was affected by SEK -19.9 m (-25.9) in depreciation, amortization, and impairment, of which SEK -2.8 (-3.3) related to depreciation and amortization of equipment, tools and installations, SEK -3.1 m (-6.9) related to depreciation and amortization of the previous year’s capitalized development expenses, SEK -12.9 m (-13.8) related to amortization of other intangible assets and SEK -1.1 m (-1.9) related to depreciation and amortization of right-of-use assets in lease agreements. January - June Profit for the period January – June 2025 was affected by SEK -41.5 m (-51.8) in depreciation, amortization, and impairment, of which SEK -6.4 (-7.0) related to depreciation and amortization of equipment, tools and installations, SEK -6.2 m (-13.6) related to depreciation and amortization of the previous year’s capitalized development expenses, SEK -26.7 m (-27.3) related to amortization of other intangible assets and SEK -2.1 m (-3.9) related to depreciation and amortization of right-of-use assets in lease agreements. Liquidity, cash flow and financing On June 30, 2025, the Group’s cash and cash equivalents and other current financial assets amounted to SEK 25.5 m (50.8). Based on fore- casted cash flows, we expect to end 2025 with a positive cash balance. In the first quarter, the previously announced directed new issue of 31.7 million shares, corresponding to a capital injection of approximately SEK 108 m before transaction fees, was carried out. In the second quarter, the Group’s cash flow from operating activities amounted to SEK -29.6 m (-29.6). During the second quarter, negotiations with a lender were completed and the Group raised a new loan of USD 12 million with significantly better terms with a US headquartered bank. The loan was used to settle debts to credit institutions that matured in May 2025. Work to optimize the long-term capital structure is ongoing in parallel. As the Group is in a development phase, management prepares and monitors detailed cash flow forecasts and may need to take measures such as new share issues to ensure sufficient liquidity. -40% -30% -20% -10% 0% 10% 20% 30% 40% -40.0 -20.0 0.0 20.0 40.0 60.0 80.0 100.0 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 2023 2024 2025 Net sales, SEK m Adjusted EBITDA, SEK m Adjusted EBITDA, % of net sales
Page 6
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 6 Reviewing and optimizing the company's capital structure is part of the annual strategic planning work. To reduce working capital needs going forward, the company has taken measures to introduce improved commercial terms in new and existing customer agreements regarding more frequent billing milestones. A focus initiative is to gain better alignment between customer and supplier payments. Investments The Group’s total investments in the period January to June amounted to SEK 24.7 m (17.8) related to intangible assets for capitalized development expenses of SEK 23.3 m (8.5), acquisitions of other intangible assets of SEK 1.4 m (3.6), acquisitions of property, plant and equipment of SEK 0.2 m (5.7). The investment in capitalized development expenses was attributable to the development of new product generations. Equity As of June 30, 2025, Group equity amounted to SEK 1,103.9 m (1,192.9). The share capital totaled SEK 142.8 m (117.9). Parent Company Interest expense and similar items were negatively affected by currency conversion of GBP and USD to SEK and increased interest costs. Shares Sivers Semiconductors’ share capital was divided over 285,657,897 (235,884,460) shares with a quotient value of SEK 0.50 as of June 30, 2025. These shares comprise 270 859 076 ordinary shares with voting rights 1.0 and 14 798 821 C-shares with voting right 0.1. The C-shares and 1 194 574 of the ordinary shares are held by the Group to cover incentive programs and related social security costs. Since June 10, 2021, the share trades on Nasdaq Stockholm under the ticker SIVE, ISIN code SE0003917798 and LEI code 254900UBKNY2EJ588J53. Employees As of June 30, 2025, the Group had, excluding consultants, 129 (122) employees. Ownership structure As of June 30, 2025, Sivers Semiconductors AB (publ) had three shareholders with individual direct and indirect holdings corresponding to five percent or more of the votes and capital in the company. In total, Sivers Semiconductors had approximately 20,000 shareholders. Outlook The Board does not publish forward-looking financial forecasts. Risks and uncertainties The Group’s operations, financial position and results of operations can be affected by a number of risks and uncertainties. These risks are described in the Group’s Annual Report 2024. No significant new risks have been identified since the publication of the Annual Report.
Page 7
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 7 This interim report has not been submitted for review by the Company’s Auditor. Sivers Semiconductors AB (publ) Kista, Sweden, July 17, 2025 The Board Vickram Vathulya CEO Bamdad Bastani Tomas Duffy Todd Thomson Chairman Vice Chairman Board member Karin Raj Erik Fällström Keith Desmond Halsey Board member Board member Board member
Page 8
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 8 Consolidated Income Statement in summary Consolidated Statement of Comprehensive Income in summary Jan-Dec SEK m 2025 2024 2025 2024 2024 Net sales 72.4 52.3 150.9 108.4 243.7 Other operating income 1.2 2.1 2.6 5.6 5.7 Capitalized work on own account 12.0 5.1 23.3 8.5 27.7 Raw materials and consumables -18.6 -17.0 -36.1 -32.6 -62.8 Other external expenses -38.0 -19.6 -72.3 -39.8 -100.8 Personnel costs -38.0 -37.8 -82.6 -74.5 -144.8 Depreciation, amortization and impairment of property, plant and equipment, and intangible assets -19.9 -25.9 -41.5 -51.8 -95.8 Operating profit/loss -29.0 -40.7 -55.8 -76.1 -127.1 Profit from financial items Financial income - - - 9.9 16.9 Financial expenses -13.3 -6.7 -38.8 -10.5 -25.9 Profit/loss before tax -42.3 -47.5 -94.6 -76.7 -136.0 Income tax 3.6 4.0 7.6 7.4 19.7 Profit/loss for the period -38.7 -43.5 -87.0 -69.3 -116.3 Attributable to Parent Company shareholders -38.7 -43.5 -87.0 -69.3 -116.3 Earnings per share (SEK) Before and after dilution -0.15 -0.18 -0.33 -0.29 -0.49 Apr-Jun Jan-Jun Jan-Dec SEK m 2025 2024 2025 2024 2024 Other comprehensive income Items to be reclassified tio profit and loss Exchange rate differences from translation of foreign operations -34.1 -3.6 -102.2 43.3 71.5 Comprehensive income for the period -72.8 -47.1 -189.2 -26.0 -44.8 Attributable to Parent Company shareholders -72.8 -47.1 -189.2 -26.0 -44.8 Apr-Jun Jan-Jun
Page 9
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 9 Consolidated Statement of Financial Position in summary SEK m 6/30/2025 6/30/2024 12/31/2024 ASSETS Non-current assets Goodwill 378.0 406.1 416.0 Capitalized development expenses 206.8 195.5 199.1 Other intangible assets 524.7 629.4 633.5 Property, plant and equipment 71.4 91.6 84.4 Other assets 1.0 0.7 1.1 Total non-current assets 1,181.9 1,323.3 1,334.1 Current assets Inventories 39.3 40.2 42.3 Account receivables 74.8 60.1 78.9 Other receivables 15.0 3.5 14.5 Prepaid expenses and accrued income 120.9 93.4 87.4 Other current fixed assets - - - Cash and cash equivalents 25.5 50.8 17.8 Total current assets 275.6 248.0 240.7 TOTAL ASSETS 1,457.5 1,571.3 1,574.8 EQUITY AND LIABILITIES Equity 1,103.9 1,192.9 1,182.8 Non-current liabilities Liabilities to credit institutions 14.2 17.4 19.9 Convertible loans - - - Provisions 0.8 1.1 0.6 Deferred tax liability 107.1 135.4 132.1 Leasing liabilities 10.4 13.8 13.1 Other non-current liabilities 3.0 3.8 3.6 Total non-current liabilities 135.6 171.5 169.3 Current liabilties Liabilities to credit institutions 107.7 72.9 76.1 Convertible loans - 53.5 54.0 Accounts payable 7.1 34.3 26.9 Leasing liabilities 4.0 5.2 4.3 Other liabilities 6.8 6.2 8.8 Accrued expenses and prepaid income 92.4 34.9 52.6 Total current liabilities 218.0 206.8 222.7 TOTAL EQUITY AND LIABILITIES 1,457.5 1,571.3 1,574.8
Page 10
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 10 Consolidated Statement of Changes in Equity in summary SEK m 6/30/2025 6/30/2024 12/31/2024 Opening balance 1,182.8 1,197.7 1,197.7 Profit/loss for the period -87.0 -69.3 -116.3 Other comprehensive income -102.2 43.3 71.5 New share issue 108.9 - 6.5 Conversion of loan - 6.0 6.0 Repurchase/sale of own shares -8.1 13.0 13.0 Issued warrants 9.1 - - Share-based payments 0.4 2.3 4.4 Closing balance at the end of the period 1,103.9 1,192.9 1,182.8
Page 11
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 11 Consolidated Statement of Cash Flow in summary Jan-Dec SEK m 2025 2024 2025 2024 2024 Operating activities Operating profit/loss -29.0 -40.7 -55.8 -76.1 -127.1 Adjustments for non-cash items 17.5 15.2 40.9 54.0 99.4 Interest received - 0.5 - 0.5 0.0 Interest paid -9.1 -3.7 -16.0 -10.3 -23.8 Income tax received/paid 0.7 4.5 1.0 3.9 2.4 Cash flow from operating activities before change in working capital -19.9 -24.2 -29.9 -28.0 -49.2 Cash flow from changes in working capital Increase (-)/decrease (+) in inventories -0.5 0.7 1.7 -3.0 -4.5 Increase (-)/decrease (+) in operating receivables -23.1 -12.4 -48.9 -17.3 -39.0 Increase (+)/decrease (-) in operating liabilities 13.8 6.3 24.5 -9.3 20.7 Cash flow from operating activities -29.6 -29.6 -52.5 -57.7 -72.0 Investing activities Acquisition of property, pland and equipment -0.1 -0.8 -0.2 -5.7 -8.6 Acquisition of intangible assets -12.5 -8.2 -24.5 -12.1 -33.8 Sale of property, plant and equipment 0.9 - 0.9 - - Acquisition of subsidiaries - -0.0 - - - Grants received - - 2.4 - - Frozen bank funds - - - 14.9 14.9 Cash flow from investing activities -11.8 -8.9 -21.4 -2.9 -27.4 Financing activities Borrowings 114.9 15.4 114.9 79.7 78.8 Repaid loans -119.0 - -130.3 - - Issue expenses -0.2 - -7.0 - -0.5 New share issue 8.1 - 116.0 - 7.0 Amortization of leasing debt -1.0 -2.6 -2.1 -4.8 -7.5 Repurchase/sale of own shares -8.1 13.4 -8.1 13.4 13.4 Cash flow from financing activities -5.3 26.2 83.3 88.2 91.2 Cash flow for the period -46.7 -12.3 9.4 27.7 -8.3 Opening cash and cash equivalents 73.5 63.2 17.8 25.5 25.5 Exchange rate difference in cash and cash equivalents -1.2 -0.1 -1.6 -2.4 0.5 Closing cash and cash equivalents 25.5 50.8 25.5 50.8 17.8 Apr-Jun Jan-Jun
Page 12
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 12 Parent Company Income Statement in summary Parent Company Statement of Comprehensive Income in summary Jan-Dec SEK m 2025 2024 2025 2024 2024 Net sales 6.9 3.1 14.2 6.2 13.7 Other external expenses -4.1 -3.5 -6.1 -5.6 -11.8 Personnel costs -5.0 -5.8 -11.5 -10.0 -21.4 Depreciation, amortization and impairment of property, plant and equipment, and intangible assets -0.2 - -0.2 - - Operating profit/loss -2.5 -6.2 -3.6 -9.5 -19.5 Profit from financial items Result from participation in group companies 3.5 1.2 3.5 -0.9 -99.2 Interest income and similar items 7.3 5.9 15.1 23.0 47.6 Interest expense and similar items -8.8 -5.9 -34.2 -10.1 -22.0 Profit/loss before tax -0.5 -4.9 -19.2 2.5 -93.2 Income tax - - - - - Profit/loss for the period -0.5 -4.9 -19.2 2.5 -93.2 Apr-Jun Jan-Jun Jan-Dec SEK m 2025 2024 2025 2024 2024 Profit/loss for the period -0.5 -4.9 -19.2 2.5 -93.2 Other comprehensive income - - - - - Comprehensive income for the period -0.5 -4.9 -19.2 2.5 -93.2 Apr-Jun Jan-Jun
Page 13
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 13 Parent Company Statement of Financial Position in summary SEK m 6/30/2025 6/30/2024 12/31/2024 ASSETS Non-current assets Other intangible assets 2.3 1.3 2.4 Shares in Group companies 1,203.5 1,243.5 1,203.5 Receivables from Group companies 226.4 324.2 293.2 Total non-current assets 1,432.1 1,569.0 1,499.1 Current assets Current receivables Receivables from Group companies 36.3 7.6 14.0 Other receivables 0.2 1.1 0.8 Prepaid expenses and accrued income 2.4 1.6 1.6 Total current receivables 38.9 10.3 16.4 Cash and cash equivalents 3.5 25.1 2.7 Total current assets 42.5 35.4 19.1 TOTAL ASSETS 1,474.6 1,604.4 1,518.2 EQUITY AND LIABILITIES Restricted equity Share capital 142.8 117.9 118.8 Non-restricted equity Share premium reserve 1,938.5 1,838.9 1,844.5 Retained earnings including profit/loss for the year -614.2 -493.8 -587.4 Total equity 1,467.1 1,463.0 1,375.9 Non-current liabilities Provisions 0.3 0.3 0.2 Total non-current liabilities 0.3 0.3 0.2 Current liabilties Liabilities to credit institutions - 72.9 76.1 Convertible loans - 53.5 54.0 Liabilities to Group companies 0.8 1.8 1.8 Accounts payable 0.2 2.8 0.9 Other liabilities 1.0 5.9 2.5 Accrued expenses and prepaid income 5.1 4.3 6.8 Total current liabilities 7.1 141.2 142.0 TOTAL EQUITY AND LIABILITIES 1,474.6 1,604.4 1,518.2
Page 14
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 14 Notes Note 1. Accounting principles The Interim Report has been prepared in accordance with IAS 34 and the applicable regulations of the Swedish Annual Accounts Act. The Consolidated Financial Statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU and the Swedish Annual Accounts Act. The Parent Company applies the Swedish Annual Accounts Act and the Swedish Financial Reporting Board’s recommendation RFR2. The same accounting principles and computation methods have been applied in the Interim Reports as in the latest Annual Report. Note 2. Revenue from contracts with customers and segment reporting The products (chips, modules, evaluation packages, semiconductor products, etc.) that Sivers manufactures and sells to customers are product sales. Product sales are recognized either at a point in time or over time. In the Photonics business area, performance obligations are normally fulfilled at a specific point in time, while Wireless has a larger proportion of contracts where performance obligations are met over time. In both Wireless and Photonics, there are so-called “Non-Recurring Engineering” (NRE) contracts. These contracts relate to development projects where Sivers adapts technology in hardware to match customer needs or develop a new product, for example. Customized products developed through NRE contracts can later be sold at volume under the category “product sales”. Revenue for Wireless NRE contracts is recognized over time, while Photonics recognizes NRE revenue at a point in time, based on milestones. In the Wireless business area, support is also sold for the company’s product sales, to facilitate customer adaptation of the technology to their products. For example, the support contracts allow Sivers Semiconductors’ products to be embedded into the customers’ products, which are then sold on to end customers. Revenue from support contracts is reported over time. Wireless Net sales for the second quarter of 2025 amounted to SEK 50.0 m (29.2), an increase of SEK 20.8 m year-on-year, representing an increase of 71%. Adjusted EBITDA was SEK -4.6 m (-7.0), an improvement of SEK 2.4 m. Net sales for the period January - June 2025 amounted to SEK 108.2 m (60.6), an increase of SEK 47.6 m year-on-year, representing an increase of 78%. Adjusted EBITDA was SEK -1.2 m (-11.8), an improvement of SEK 10.6 m. Photonics Net sales for the second quarter of 2025 amounted to SEK 22.4 m (23.1), a decrease of SEK 0.7 m year-on-year, representing a decrease of 3 percent. Adjusted EBITDA was SEK -1.0 m (-0.7) a decrease of SEK 0.3 m. Net sales for the period January – June 2025 amounted to SEK 42.7 m (47.8), a decrease of SEK 5.1 m year-on-year, representing a decrease of 11 percent. Adjusted EBITDA was SEK -6.3 m (-0.5) a decrease of SEK 5.8 m.
Page 15
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 15 Revenue from customer contracts Revenue type Wireless Photonics Total Wireless Photonics Total Product sales 8.6 12.3 20.9 10.3 10.0 20.2 NRE/Development projects 41.3 10.1 51.4 18.5 13.1 31.6 Support & other 0.1 - 0.1 0.4 - 0.4 Total 50.0 22.4 72.4 29.2 23.1 52.3 Recognition At a point in time 8.7 22.4 31.1 10.3 23.1 33.3 Over time 41.3 - 41.3 18.9 - 18.9 Total 50.0 22.4 72.4 29.2 23.1 52.3 Geographical market North America 31.7 9.6 41.4 -0.7 15.6 14.9 Europe 16.9 9.1 26.1 29.8 7.3 37.0 Asia 1.3 3.6 5.0 0.1 0.2 0.4 Total 50.0 22.4 72.4 29.2 23.1 52.3 Revenue type Wireless Photonics Total Wireless Photonics Total Product sales 22.5 23.0 45.4 22.3 15.4 37.6 NRE/Development projects 85.5 19.7 105.2 37.8 32.4 70.2 Support & other 0.3 - 0.3 0.5 - 0.5 Total 108.2 42.7 150.9 60.6 47.8 108.4 Recognition At a point in time 22.8 42.7 65.4 22.3 47.8 70.1 Over time 85.5 - 85.5 38.3 - 38.3 Total 108.2 42.7 150.9 60.6 47.8 108.4 Geographical market North America 70.4 20.9 91.3 - 34.9 34.9 Europe 34.6 17.2 51.8 60.2 12.6 72.9 Asia 3.2 4.6 7.8 0.4 0.2 0.6 Total 108.2 42.7 150.9 60.6 47.8 108.4 Apr-Jun 2025 Apr-Jun 2024 Jan-Jun 2025 Jan-Jun 2024 Revenue type Wireless Photonics Total Product sales 53.5 25.7 79.2 NRE/Development projects 104.2 59.7 163.9 Support & other 0.7 - 0.7 Total 158.3 85.4 243.7 Recognition At a point in time 53.7 85.4 139.0 Over time 104.7 - 104.7 Total 158.3 85.4 243.7 Geographical market North America 37.4 59.8 97.2 Europe 118.7 23.4 142.1 Asia 2.2 2.2 4.4 Total 158.3 85.4 243.7 Jan-Dec 2024
Page 16
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 16 Net sales and profit by segment Wireless Photonics Group-wide Total Wireless Photonics Group-wide Total Net sales External net sales 50.0 22.4 - 72.4 29.2 23.1 - 52.3 Total net sales 50.0 22.4 - 72.4 29.2 23.1 - 52.3 Profit/loss Adjusted EBITDA -4.6 -1.0 -2.8 -8.5 -7.0 -0.7 -4.7 -12.4 Adjustments - - - -0.6 - - - -2.4 EBITDA - - - -9.1 - - - -14.8 Depreciation/amortizations and - - - -19.9 - - - -25.9 EBIT - - - -29.0 - - - -40.7 Financial income - - - - - - - - Financial expenses - - - -13.3 - - - -6.7 Profit/loss before tax - - - -42.3 - - - -47.5 Income tax - - - 3.6 - - - 4.0 Profit/loss after tax - - - -38.7 - - - -43.5 SEK m Wireless Photonics Group-wide Total Wireless Photonics Group-wide Total Net sales External net sales 108.2 42.7 - 150.9 60.6 47.8 - 108.4 Total net sales 108.2 42.7 - 150.9 60.6 47.8 - 108.4 Profit/loss Adjusted EBITDA -1.2 -6.3 -3.5 -11.1 -11.8 -0.5 -7.8 -20.0 Adjustments - - - -3.1 - - - -4.3 Depreciation/amortizations and - - - -41.5 - - - -51.8 EBIT - - - -55.8 - - - -76.1 Financial income - - - - - - - 9.9 Financial expenses - - - -38.8 - - - -10.5 Profit/loss before tax - - - -94.6 - - - -76.7 Income tax - - - 7.6 - - - 7.4 Profit/loss after tax - - - -87.0 - - - -69.3 Apr-Jun 2025 Apr-Jun 2024 Jan-Jun 2025 Jan-Jun 2024
Page 17
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 17 Note 3. Financial instruments The Statement of Financial Position includes operating receivables and liabilities held to maturity. These consist of accounts receivable, contract assets, cash and cash equivalents, accounts payable, other current liabilities, accrued expenses and hire purchase loans. These are reported at amortized cost, which approximates fair value. The credit risk for the receivables is judged to be low. During the second quarter, the debts to credit institutions that matured in May 2025 were repaid. At the same time, the Group raised a new loan of USD 12 million. The loan has a term of one year with the possibility of an annual extension for three years. The loan carries an interest rate of the higher of US prime rate +2.5% or 9% and is reported as short-term. The lender has received 3,318,129 options in Sivers Semiconductors AB in connection with the loan. The options have a term of five years. Long-term liabilities to credit institutions include a loan received by one of the subsidiaries in the first quarter of 2024 of GBP 1.3 m. The loan matures 2031. Fair value is calculated based on level 1 for bonds and level 2 for derivatives in the fair value hierarchy. As of March 31, 2024, there were no assets in the Statement of Financial Position valued at fair value. There were no movements between the different levels compared with 2024. Note 4. Transactions with related parties During this period, normal business transactions took place between companies within the Group and other related parties. Note 5. Deferred tax liability The Group’s deferred tax liability on June 30, 2025, was SEK 107.1 m (135.4), Deferred tax liabilities in the Statement of Financial Position are mainly linked to consolidated values identified in connection with the acquisition of MixComm in 2022, which are dissolved in the Income Statement over the useful life of the identified assets. Wireless Photonics Group-wide Total Net sales External net sales 158.3 85.4 - 243.7 Revenue from other segments - - - - Total net sales 158.3 85.4 - 243.7 Profit/loss Adjusted EBITDA 0.8 -4.8 -11.6 -15.6 Adjustments - - - -15.7 EBITDA - - - -31.3 Depreciation/amortizations and impairment - - - -95.8 EBIT - - - -127.1 Financial income - - - 16.9 Financial expenses - - - -25.9 Profit/loss before tax - - - -136.0 Income tax - - - 19.7 Profit/loss after tax - - - -116.3 Jan-Dec 2024
Page 18
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 18 Quarterly Data 2025 2024 2023 SEK m Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 INCOME STATEMENT Net sales 72.4 78.5 76.7 58.7 52.3 56.1 73.9 58.3 45.8 58.4 Other operating income 1.2 1.4 - 1.5 2.1 3.5 6.8 1.9 2.9 2.6 Capitalized work on own account 12.0 11.3 10.5 7.3 5.1 3.4 9.2 13.7 5.5 4.4 Raw materials and consumables -18.6 -17.5 -11.9 -18.4 -17.0 -15.6 -11.1 -11.3 -11.6 -8.0 Other external expenses -38.0 -34.3 -33.6 -27.5 -19.6 -20.2 -32.8 -39.7 -25.9 -35.7 Personnel costs -38.0 -44.6 -32.2 -38.1 -37.8 -36.7 -32.5 -34.4 -37.3 -36.7 Amortization, depreciation and impairment of tangible and intangible assets -19.9 -21.6 -20.2 -23.8 -25.9 -25.9 -47.3 -26.5 -25.5 -25.7 Operating profit/loss -29.0 -26.7 -10.6 -40.4 -40.7 -35.4 -33.8 -38.0 -46.2 -40.7 Profit from financial items Financial income - - 14.8 -0.0 - 11.0 -0.5 0.6 19.1 1.6 Financial expenses -13.3 -25.5 -8.3 -14.9 -6.7 -4.8 -19.4 -7.5 -6.9 -4.2 Profit/loss before tax -42.3 -52.2 -4.1 -55.3 -47.5 -29.2 -53.7 -44.9 -33.9 -43.3 Income tax 3.6 3.9 8.4 3.9 4.0 3.4 7.3 4.0 3.9 3.1 Profit/loss for the period -38.7 -48.3 4.4 -51.4 -43.5 -25.8 -46.4 -40.9 -30.0 -40.1 Other comprehensive income 62.2 62.2 62.2 -34.0 -3.6 46.8 -55.2 -0.1 36.0 -6.1 Total comprehensive income 23.5 13.9 66.6 -85.4 -47.1 21.0 -101.6 -41.0 6.0 -46.2 EBITDA -9.1 -5.2 9.6 -16.6 -14.8 -9.5 13.5 -11.5 -20.6 -15.0 Adjusted EBITDA -8.5 -2.6 15.5 -11.0 -12.4 -7.6 21.0 -12.5 -16.6 -11.7
Page 19
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 19 Quarterly data, cont. 2025 2024 2023 SEK m Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 BALANCE SHEET Non-current assets Goodwill 378.0 391.3 416.0 392.9 406.1 407.4 391.6 412.0 412.3 399.5 Capitalized development expenses 206.8 199.4 199.1 196.7 195.5 197.4 197.4 198.0 192.0 190.7 Other intangible assets 524.7 566.2 633.5 589.0 629.4 645.1 620.2 713.3 727.2 692.6 Property, plant and equipment 71.4 74.9 84.4 88.3 91.6 94.9 90.8 98.2 104.9 100.9 Other assets 1.0 1.0 1.1 1.3 0.7 0.6 0.5 15.4 15.5 0.4 Total non-current assets 1,181.9 1,232.8 1,334.1 1,268.2 1,323.3 1,345.3 1,300.5 1,436.8 1,451.9 1,384.1 Inventories 39.3 38.8 42.3 41.8 40.2 41.0 36.4 36.7 36.9 30.8 Account receivables 74.8 68.3 78.9 61.0 60.1 53.2 45.0 31.9 16.9 30.7 Other receivables 15.0 16.2 14.5 3.3 3.5 8.4 14.7 2.6 21.2 7.6 Prepaid expenses and accrued income 120.9 107.2 87.4 92.6 93.4 78.7 68.8 68.5 64.7 56.6 Other current fixed assets - - - - - - 15.2 - - - Cash and cash equivalents 25.5 73.5 17.8 14.0 50.8 63.2 25.5 36.0 81.3 33.8 Total current assets 275.6 304.0 240.7 212.6 248.0 244.6 205.4 175.7 221.0 159.5 TOTAL ASSETS 1,457.5 1,536.7 1,574.8 1,480.7 1,571.3 1,589.8 1,505.9 1,612.5 1,673.0 1,543.6 EQUITY AND LIABILITIES Equity 1,103.9 1,168.6 1,182.8 1,108.6 1,192.9 1,219.8 1,197.7 1,300.0 1,341.4 1,195.5 Liabilities to credit institutions 14.2 15.3 19.9 17.6 17.4 78.0 48.0 4.0 5.0 6.0 Convertible loans - - - - - 59.2 23.9 23.6 24.0 - Provisions 0.8 0.7 0.6 1.2 1.1 1.6 1.1 1.1 1.2 1.7 Deferred tax liability 107.1 116.7 132.1 125.0 135.4 140.0 135.6 150.7 154.9 151.7 Leasing liabilities 10.4 11.4 13.1 14.6 13.8 15.3 15.6 17.4 19.5 20.4 Other non-current liabilities 3.0 3.2 3.6 3.7 3.8 3.0 2.8 25.2 26.4 3.3 Total non-current liabilities 135.6 147.4 169.3 162.0 171.5 297.1 227.0 222.1 231.1 183.2 Liabilities to credit institutions 107.7 68.2 76.1 72.8 72.9 - - 4.0 4.0 4.0 Convertible loans - 54.0 54.0 55.5 53.5 - - - - 48.3 Accounts payable 7.1 19.9 26.9 36.8 34.3 30.1 37.7 47.6 46.5 56.4 Leasing liabilities 4.0 4.0 4.3 4.8 5.2 6.1 7.2 6.9 7.0 6.9 Other liabilities 6.8 9.7 8.8 6.3 6.2 4.8 5.8 5.8 6.7 11.6 Accrued expenses and prepaid income 92.4 64.9 52.6 34.0 34.9 32.0 30.4 26.2 36.2 37.8 Total current liabilities 218.0 220.7 222.7 210.2 206.9 73.0 81.1 90.5 100.4 165.0 TOTAL EQUITY AND LIABILITIES 1,457.5 1,536.7 1,574.8 1,480.7 1,571.3 1,589.9 1,505.9 1,612.5 1,672.9 1,543.6 2025 2024 2023 SEK m Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 CASH FLOW From operating activities -29.6 -22.9 13.0 -28.8 -29.6 -28.1 -27.6 -32.4 -41.6 -4.4 From investing activities -11.8 -9.6 -14.4 -10.2 -8.9 6.0 -2.5 -18.6 -35.3 -3.6 From financing activities -5.3 88.7 4.7 -0.3 26.2 62.0 15.5 2.5 130.5 -3.4 Cash flow for the period -46.7 56.1 3.3 -39.3 -12.3 40.0 -14.6 -48.5 53.6 -11.4
Page 20
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 20 Quarterly data, cont. SEK m 2025 2024 2023 SEGMENT Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Net sales Wireless 50.0 58.2 56.8 40.9 29.2 31.4 56.7 35.0 23.1 37.4 Photonics 22.4 20.3 19.9 17.7 23.1 24.7 17.2 23.3 22.7 21.0 Total 72.4 78.5 76.7 58.7 52.3 56.1 73.9 58.3 45.8 58.4 SEK m 2025 2024 2023 SEGMENT Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Wireless Product sales 8.6 13.9 17.8 13.4 10.3 12.0 7.9 9.5 3.3 3.8 NRE 41.3 44.2 39.0 27.4 18.5 19.2 48.5 25.0 19.5 33.4 Support 0.1 0.1 - 0.1 0.4 0.1 0.3 0.4 0.3 0.3 Total 50.0 58.2 56.8 40.9 29.2 31.4 56.7 35.0 23.1 37.4 SEK m 2025 2024 2023 SEGMENT Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Photonics Product sales 12.3 10.7 7.3 3.1 10.0 5.4 5.0 8.7 3.8 5.0 NRE 10.1 9.6 12.6 14.6 13.1 19.3 12.2 14.6 18.9 15.9 Support - - - - - - - - - - Total 22.4 20.3 19.9 17.7 23.1 24.7 17.2 23.3 22.7 21.0 SEK m 2025 2024 2023 SEGMENT Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Total group Product sales 20.9 24.6 25.1 16.5 20.2 17.4 13.0 18.3 7.1 8.8 NRE 51.4 53.8 51.6 42.1 31.6 38.6 60.6 39.6 38.4 49.3 Support 0.1 0.1 - 0.1 0.4 0.1 0.3 0.4 0.3 0.3 Total 72.4 78.5 76.7 58.7 52.3 56.1 73.9 58.3 45.8 58.4 SEK m 2025 2024 2023 SEGMENT Q2 Q1 Q4 Q3 Q2 Q1 Q4 Q3 Q2 Q1 Adjusted EBITDA Wireless -4.6 3.3 15.6 -3.0 -7.0 -4.8 15.1 -5.9 -8.7 -5.0 Photonics -1.0 -5.3 -0.2 -4.1 -0.7 0.2 7.9 -2.2 -1.8 -4.3 Group-wide -2.8 -0.7 0.0 -3.9 -4.7 -3.1 -2.0 -4.4 -6.1 -2.3 Total -8.5 -2.6 15.5 -11.0 -12.4 -7.6 21.0 -12.5 -16.6 -11.7
Page 21
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 21 Five-year Overview SEK m 2024 2023 2022 2021 2020 INCOME STATEMENT Net sales 243.7 236.3 132.6 90.7 96.2 Other operating income 5.7 14.2 8.3 7.2 9.1 Capitalized work on own account 27.7 32.8 59.3 56.4 37.2 Operating costs -404.2 -442.0 -385.3 -295.2 -228.2 Operating profit/loss -127.1 -158.6 -185.1 -140.9 -85.7 Financial net -8.9 -17.2 81.5 1.9 -115.6 Profit/loss before tax -136.0 -175.8 -103.6 -139.0 -201.4 Income tax 19.7 18.4 17.2 5.3 5.6 Profit/loss after tax -116.3 -157.4 -86.4 -133.7 -195.8 SEK m 2024 2023 2022 2021 2020 BALANCE SHEET Non-current assets Goodwill 416.0 391.6 401.7 134.8 134.8 Capitalized development expenses 199.1 197.4 193.1 184.2 147.6 Other intangible assets 633.5 620.2 705.2 - - Property, plant and equipment 84.4 90.8 102.6 101.5 61.4 Other assets 1.1 0.5 0.4 0.2 - Total non-current assets 1,334.1 1,300.5 1,403.0 420.7 343.7 Inventories 42.3 36.4 29.0 23.5 14.8 Account receivables 78.9 45.0 48.6 23.2 19.5 Other receivables 14.5 14.7 9.5 13.5 7.4 Prepaid expenses and accrued income 87.4 68.8 25.3 14.3 12.4 Other current fixed assets - 15.2 8.5 152.1 - Cash and cash equivalents 17.8 25.5 47.2 304.1 249.4 Total current assets 240.7 205.5 168.1 530.6 303.4 TOTAL ASSETS 1,574.8 1,505.9 1,571.1 951.4 647.2 EQUITY AND LIABILITIES Equity 1,182.8 1,197.7 1,240.1 798.9 531.9 Liabilities to credit institutions 19.9 48.0 7.0 11.0 15.0 Convertible loans - 23.9 Provisions 0.6 1.1 1.2 7.2 17.2 Deferred tax liability 132.1 135.6 156.9 0.1 0.1 Leasing liabilities 13.1 15.6 21.5 25.1 22.2 Other non-current liabilities 3.6 2.8 3.5 5.6 7.7 Total non-current liabilities 169.3 227.0 190.1 49.0 62.1 Liabilities to credit institutions 76.1 - 4.0 4.0 4.0 Convertible loans 54.0 - 44.5 - - Accounts payable 26.9 37.7 39.3 21.8 14.2 Leasing liabilities 4.3 7.2 6.9 5.4 4.0 Other liabilities 8.8 5.8 14.3 6.4 8.7 Accrued expenses and prepaid income 52.6 30.4 32.0 65.9 22.1 Total current liabilities 222.7 81.1 141.0 103.5 53.1 TOTAL EQUITY AND LIABILITIES 1,574.8 1,505.9 1,571.1 951.4 647.2
Page 22
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 22 Five-year Overview, cont. SEK m 2024 2023 2022 2021 2020 CASH FLOW From operating activities -72.0 -105.9 -137.5 -83.0 -40.1 From investing activities -27.4 -60.0 -166.0 -245.0 -39.5 From financing activities 91.2 145.0 35.2 376.4 279.6 Cash flow for the period -8.3 -20.9 -268.3 48.4 200.0 SEK m 2024 2023 2022 2021 2020 KEY FIGURES Net sales growth, % 3% 78% 46% -6% 0% Net sales growth, at constant currency (%) 3% 71% 30% EBITDA (SEK m) -31.3 -33.7 -73.7 -107.2 -55.7 Adjusted EBITDA (SEK m) -15.6 -19.8 -75.3 EBIT (SEK m) -127.1 -158.6 -185.1 -140.9 -85.7 Equity (SEK m) 1,182.8 1,197.7 1,240.1 798.9 531.9 Total assets (SEK m) 1,574.8 1,505.9 1,571.1 951.4 647.2 Capital employed (SEK m) 1,350.3 1,294.8 1,331.7 849.1 584.5 Interest-bearing net debt (SEK m) 149.7 71.6 38.7 -253.9 -196.9 Capital turnover ration (multiple) 0.2 0.2 0.1 0.1 0.2 Equity/assets ratio (%) 75% 80% 79% 84% 82% Debt/equity ration (%) 14% 8% 7% 6% 10% Acquisition of property, plan and equipment (SEK m) 8.6 7.1 13.7 38.9 2.3 Acquisition of intangible assets (SEK m) 35.1 46.7 71.3 56.4 37.2 Average number of employees 124.0 123.0 131.0 117.0 101.0 Sales per employee (SEK m) 2.0 1.9 1.0 0.8 1.0 Earnings per share before and after dilution -0.49 -0.68 -0.41 -0.83 -1.37 Equity per share (SEK) 4.98 5.10 5.80 4.57 3.41
Page 23
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 23 Five-year Overview, cont. SEK m 2024 2023 2022 2021 2020 SEGMENT Net sales Wireless 158.3 152.2 59.5 22.1 22.7 Photonics 85.4 84.2 73.1 68.5 73.5 Total 243.7 236.3 132.6 90.7 96.2 SEK m 2024 2023 2022 2021 2020 Wireless Product sales 53.5 24.5 21.7 17.8 14.6 NRE 104.2 126.4 36.4 2.5 6.5 Support 0.7 1.3 1.5 1.8 1.6 Total 158.3 152.2 59.5 22.1 22.7 SEK m 2024 2023 2022 2021 2020 Photonics Product sales 25.7 22.6 11.5 17.5 13.2 NRE 59.7 61.6 61.6 51.0 60.3 Support - - - - - Total 85.4 84.2 73.1 68.5 73.5 SEK m 2024 2023 2022 2021 2020 Total group Product sales 79.2 47.1 33.2 35.3 27.7 NRE 163.9 187.9 98.0 53.6 66.8 Support 0.7 1.3 1.5 1.8 1.6 Total 243.7 236.3 132.6 90.7 96.2 SEK m 2024 2023 2022 2021 2020 Adjusted EBITDA Wireless 0.8 -5.3 -50.7 Photonics -4.8 -2.1 -9.5 Group-wide -11.6 -12.4 -15.0 Total -15.6 -19.8 -75.3
Page 24
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 24 Definitions of alternative performance measures Profitability Definition Reason for using the measure Net sales growth, % Percentage change in Net sales compared with the previous period’s Net sales The measure is used to monitor progress of the Group’s operations between different periods Net sales growth, at constant cur- rency, % Net sales adjusted for exchange rates compared to the equivalent period in the previous year. Illustrates the Company’s growth in Net sales driven by volume and price changes independent of exchange rate effects. EBITDA Profit before financial items, tax, depreciation and amortization The measure is a means of evaluating profit without taking into account financial decisions or tax Adjusted EBITDA EBITDA adjusted for items affecting comparability. Items affecting comparability include: Expenses related to the employee stock option programs (IFRS 2 expenses and social security expenses), acquisition related expenses, restructuring costs, legal costs in relation to major disputes, and a data security breach. The purpose of using the measure is to illustrate the performance of the operating activities, independent of depreciation, amortization and items affecting comparability EBIT (operating profit) Profit before financial items and tax Operating profit provides an overall view of total profit generation in operations Capital Structure Equity Equity at the end of the period Used to calculate equity/assets ratio Total assets Total assets or the sum of liabilities and equity Used to calculate capital employed and equity/assets ratio Capital employed Total assets less non-interest bearing liabilities, including deferred tax Shows the proportion of assets linked to operations Interest-bearing net debt Net interest-bearing provisions and liabilities less cash and cash equivalents The measure shows the Group’s total debt/equity ratio Capital turnover ratio (multiple) Revenue for the period divided by average total assets Measure of the assets’ ability to generate revenue Equity/assets ratio (%) Equity as a percentage of total assets The measure shows the proportion of total assets that comprises equity and helps to increase under-standing of the Group’s capital structure Debt/equity ratio (%) Interest-bearing liabilities divided by equity The measure describes financial risk, i.e. the proportion of the Group’s assets that is financed by borrowing Cash Flow and Liquidity Cash flow before investments Profit after financial items plus items not affecting cash flow and less changes in working capital Used to monitor whether the Company is able to generate a sufficiently positive cash flow to maintain operations and generate a surplus for future investments Cash flow after investments Profit after financial items plus items not affecting cash flow and less changes in working capital and investments Used to monitor whether the Company is able to generate a sufficiently positive cash flow to maintain and expand operations and generate a surplus for future dividends Cash and cash equivalents Bank balances and cash Used to calculate interest-bearing net debt Employees Average number of employees1) Average number of employees in the period Sales per employee 1) Sales divided by average number of employees Total number of employees1) Total number of employees at the end of the period Data per share Number of shares2) Number of shares at the end of the period Average number of shares2) Average number of shares at the end of the period Earnings per share (SEK) Profit for the period divided by average number of shares The performance indicator sheds light on the owners’ share of profit Equity per share (SEK) Equity divided by total number of shares at the end of the period The measure shows the extent of owners’ invested capital per share from a owner perspective 1) The performance indicator is operational and is not considered an Alternative Performance Measure according to ESMA’s guidelines 2) Non-financial measure
Page 25
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 25 Alternative Performance Measures Alternative performance measures are used to describe the progress of operations and increase comparability between periods. They are not defined using the IFRS regulatory framework but rather correspond to the Group Management’s and Board’s measures of the Company’s finan- cial performance and can thus be viewed as a complement to the financial information presented under IFRS. Group Jan-Dec 2025 2024 2024 PROFITABILITY Net sales growth, % 39% 4% 3% Net sales growth, at constant currency (%) 44% 2% 3% EBITDA (SEK m) -14.2 -24.4 -31.3 Adjusted EBITDA (SEK m) -11.1 -20.0 -15.6 EBIT (SEK m) -55.8 -76.1 -127.1 CAPITAL STRUCTURE Equity (SEK m) 1,103.9 1,192.9 1,182.8 Total assets (SEK m) 1,457.5 1,571.3 1,574.8 Capital employed (SEK m) 1,240.1 1,355.8 1,350.2 Interest-bearing net debt (SEK m) 110.7 116.3 149.7 Capital turnover ration (multiple) 0.1 0.1 0.2 Equity/assets ratio (%) 76% 76% 75% Debt/equity ration (%) 12% 14% 14% CASH FLOW AND LIQUIDITY Cash flow before investments (SEK m) -54.8 -57.7 -73.5 Cash flow after investments (SEK m) -76.2 -60.6 -100.9 Cash and cash equivalents (SEK m) 25.5 50.8 17.8 INVESTMENTS Acquisition of property, plan and equipment (SEK m) 0.2 5.7 8.6 Acquisition of intangible assets (SEK m) 24.5 12.1 35.1 EMPLOYEES Average number of employees 127 117 124 Sales per employee (SEK m) 1.2 0.9 2.0 Total number of employees 129 122 128 DATA PER SHARE Number of shares 285,657,897 235,884,460 237,646,796 Average number of shares before and after dilution 260,554,231 235,884,460 235,617,971 Earnings per share before and after dilution -0.33 -0.29 -0.49 Equity per share (SEK) 3.86 5.06 4.98 Jan-Jun
Page 26
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 26 Calculation of financial measures not included in IFRS Group Jan-Dec 2025 2024 2024 Net sales growth, % Net sales 150.9 108.4 243.7 Net sales, corresponding period previous year 108.4 104.2 236.3 Net sales growth 39% 4% 3% Net sales growth, at constant currency, % Net sales 150.9 108.4 243.7 Exchange rate adjustment 5.2 -2.2 0.7 Net sales adjusted 156.1 106.2 244.4 Net sales, corresponding period previous year 108.4 104.2 236.3 Net sales growth, at constant currency 44% 2% 3% EBITDA (SEK m) Operating profit/loss -55.8 -76.1 -127.1 Depreciation, amortization and impairment of property, plant and equipment, and intangible assets 41.5 51.8 95.8 EBITDA -14.2 -24.4 -31.3 EBITDA adjusted (SEK m) EBITDA -14.2 -24.4 -31.3 Expenses in relation to stock option programs 1.2 1.9 3.6 Restructuring costs -0.3 1.9 7.2 Strategic initiatives 2.3 0.5 4.9 Adjusted EBITDA -11.1 -20.0 -15.6 Capital employed (SEK m) Total assets 1,457.5 1,571.3 1,574.8 Deferred tax liability -107.1 -135.4 -132.1 Provisions -0.8 -1.1 -0.6 Non-interest bearing proportion of other non-current liabilities -3.0 -3.8 -3.6 Accounts payable -7.1 -34.3 -26.9 Non-interest bearing proportion of other liabilities -6.8 -6.1 -8.8 Accrued expenses and prepaid income -92.4 -34.9 -52.6 Capital employed 1,240.1 1,355.8 1,350.3 Jan-Jun
Page 27
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 27 Calculation of financial measures not included in IFRS Group Jan-Dec 2025 2024 2024 Interest- bearing net debt Interest-bearing non-current liabilities (loan, leasing and other) 24.6 31.2 33.0 Interest-bearing current liabilities (loan, leasing and other) 111.6 135.9 134.5 Cash and cash equivalents -25.5 -50.8 -17.8 Interest- bearing net debt 110.7 116.3 149.7 Capital turnover ratio, multiple Net sales 150.9 108.4 243.7 Average total assets 1,320.1 1,538.6 1,540.4 Total assets at the beginning of the period 1,182.8 1,505.9 1,505.9 Total assets at the end of the period 1,457.5 1,571.3 1,574.8 Capital turnover ratio, multiple 0.1 0.1 0.2 Equity/assets ratio, % Equity (SEK m) 1,103.9 1,192.9 1,182.8 Total assets (SEK m) 1,457.5 1,571.3 1,574.8 Equity/assets ratio, % 76% 76% 75% Debt/equity ratio % Interest-bearing liabilities 136.3 167.1 167.5 Equity 1,103.9 1,192.9 1,182.8 Debt/equity ratio % 12% 14% 14% Equity per share Equity, MSEK 1,103.9 1,192.9 1,182.8 Number of shares at the end of the period 285,657,897 235,884,460 237,646,796 Equity per share, SEK 3.86 5.06 4.98 Jan-Jun
Page 28
SIVERS SEMICONDUCTORS INTERIM REPORT Q2 2025 28 Contact Sivers Semiconductors AB (publ) Org.nr. 556383-9348 Investor Relations ir@sivers-semiconductors.com Telefon: 08-703 68 00 Sivers Semiconductors AB Torshamnsgatan 48 164 40 Kista Financial calendar Sivers Semiconductors AB provides recurring financial information according to the following schedule: Interim report Jan-Sept 2025 October 24, 2025 Year-end report 2025 February 13, 2026