Consolidated Statements of Operations and Comprehensive Loss (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Consolidated Statements of Operations and Comprehensive Loss [Line Items] |
|
| Schedule of Revenues |
Revenues
| | |
2025 | | |
2024 | | |
2023 | |
| | |
| | |
(in €) | | |
| |
| Revenues | |
| 29,331 | | |
| 165,789 | | |
| 63,089 | |
| Total | |
| 29,331 | | |
| 165,789 | | |
| 63,089 | |
|
| Schedule of Cost of sales |
Cost of sales
| | |
2025 | | |
2024 | | |
2023 | |
| | |
| | |
(in €) | | |
| |
| Cost of Sales | |
| 7,267,618 | | |
| 3,317,039 | | |
| 532,262 | |
| Total | |
| 7,267,618 | | |
| 3,317,039 | | |
| 532,262 | |
|
| Schedule of Sales and Marketing Expenses |
The table below shows the composition of marketing and sales expenses.
| | |
2025 | | |
2024 | | |
2023 | |
| | |
| | |
(in €) | | |
| |
| Third-party expenses | |
| 206,881 | | |
| 2,010,120 | | |
| 1,021,082 | |
| Marketing expenses | |
| 1,469,627 | | |
| 1,573,628 | | |
| 830,076 | |
| Employee related expenses | |
| 1,956,319 | | |
| 1,806,151 | | |
| 1,040,587 | |
| of which equity-settled share-based payment expense | |
| 145,158 | | |
| 191,111 | | |
| 67,462 | |
| Legal and consulting fees | |
| 479,449 | | |
| 910,146 | | |
| 1,054,971 | |
| Other expenses | |
| 369,735 | | |
| 456,550 | | |
| 54,583 | |
| Total marketing and sales expenses | |
| 4,482,011 | | |
| 6,756,595 | | |
| 4,001,299 | |
|
| Schedule of Research and Development Expenses |
The following table illustrates the general composition
of research and development.
| | |
2025 | | |
2024 | | |
2023 | |
| | |
(in €) | |
| Third-party expenses | |
| 15,878,926 | | |
| 23,113,874 | | |
| 31,802,983 | |
| Personnel expenses | |
| 8,215,944 | | |
| 8,390,010 | | |
| 6,776,853 | |
| of which equity-settled share-based payment expenses | |
| 1,723,421 | | |
| 1,873,958 | | |
| 1,500,670 | |
| Other expenses | |
| 1,625,918 | | |
| 3,860,013 | | |
| 2,444,295 | |
| Total research and development expenses | |
| 25,720,788 | | |
| 35,363,897 | | |
| 41,024,131 | |
|
| Schedule of General and Administrative Expenses |
The table below shows the composition of general and administrative expenses.
| | |
2025 | | |
2024 | | |
2023 | |
| | |
| | |
(in €) | | |
| |
| Employee related expenses | |
| 6,659,436 | | |
| 6,339,421 | | |
| 5,392,905 | |
| of which equity-settled share-based payment expense | |
| 2,576,059 | | |
| 2,000,739 | | |
| 1,846,356 | |
| Legal and consulting fees | |
| 3,489,320 | | |
| 2,851,390 | | |
| 3,239,809 | |
| Insurance expenses | |
| 930,654 | | |
| 1,570,343 | | |
| 1,934,880 | |
| Depreciation & amortization expense | |
| 392,316 | | |
| 455,497 | | |
| 507,905 | |
| Compensation expense for non-executive directors | |
| 321,500 | | |
| 321,500 | | |
| 305,984 | |
| Other expenses | |
| 1,681,860 | | |
| 1,486,290 | | |
| 1,247,273 | |
| Total | |
| 13,475,085 | | |
| 13,024,441 | | |
| 12,628,756 | |
|
| Schedule of Other Income |
In 2023 the group recognized €13.2 million
in income relating to the German federal government grant of GOHIBIC (vilobelimab) in severe COVID 19 patients.
| | |
2025 | | |
2024 | | |
2023 | |
| | |
| | |
(in €) | | |
| |
| Other income from government grants and research allowances | |
| 2,630,750 | | |
| 5,081,772 | | |
| 13,155,250 | |
| Further other income | |
| 40,631 | | |
| 205,844 | | |
| 64,453 | |
| Total | |
| 2,671,380 | | |
| 5,287,616 | | |
| 13,219,704 | |
|
| Schedule of Employee Related Expenses |
The following table shows the items of employee related
expenses:
| | |
2025 | | |
2024 | | |
2023 | |
| | |
| | |
(in €) | | |
| |
| Wages and salaries | |
| 10,247,581 | | |
| 10,416,490 | | |
| 8,192,143 | |
| Social security contributions (employer's share) | |
| 1,388,357 | | |
| 1,282,973 | | |
| 944,712 | |
| Equity-settled share-based payment expenses (see Note C.10. Share-based
payments) | |
| 4,444,639 | | |
| 4,065,807 | | |
| 3,414,488 | |
| Other | |
| 751,122 | | |
| 770,311 | | |
| 659,002 | |
| Total | |
| 16,831,699 | | |
| 16,535,582 | | |
| 13,210,345 | |
|
| Schedule of Net Financial Result |
Net financial result
| | |
2025 | | |
2024 | | |
2023 | |
| | |
(in €) | |
| | |
| | |
| | |
| |
| Interest income | |
| 1,845,428 | | |
| 3,196,813 | | |
| 3,804,827 | |
| Interest expenses | |
| (2,692 | ) | |
| (885 | ) | |
| (16,538 | ) |
| Interest on lease liabilities | |
| (36,547 | ) | |
| (19,770 | ) | |
| (19,090 | ) |
| Financial result | |
| 1,806,189 | | |
| 3,176,159 | | |
| 3,769,199 | |
| | |
| | | |
| | | |
| | |
| Foreign exchange income | |
| 4,217,941 | | |
| 6,876,161 | | |
| 5,529,389 | |
| Foreign exchange expense | |
| (9,070,144 | ) | |
| (3,205,926 | ) | |
| (7,371,261 | ) |
| Foreign exchange result | |
| (4,852,203 | ) | |
| 3,670,235 | | |
| (1,841,872 | ) |
| | |
| | | |
| | | |
| | |
| Result of expected credit loss adjustment on marketable securities | |
| 2,446 | | |
| 103,285 | | |
| 313,240 | |
| Result from the revaluation of pre-funded warrants at fair value | |
| 5,681,489 | | |
| — | | |
| — | |
| Other financial result | |
| 5,683,935 | | |
| 103,285 | | |
| 313,240 | |
| Net financial result | |
| 2,637,922 | | |
| 6,949,680 | | |
| 2,240,566 | |
|
| Schedule of Options for Ordinary Shares |
Those InflaRx GmbH options were converted into options
for ordinary shares of InflaRx N.V. in November 2017:
| | |
2025 Options | | |
2025 WAEP* | | |
2024 Options | | |
2024 WAEP* | |
| Outstanding at January 1 | |
| 148,433 | | |
€ | 0.01 | | |
| 148,433 | | |
€ | 0.01 | |
| Exercised during the year | |
| — | | |
| — | | |
| — | | |
| — | |
| Outstanding at December 31 | |
| 148,433 | | |
€ | 0.01 | | |
| 148,433 | | |
€ | 0.01 | |
| Exercisable at December 31 | |
| 148,433 | | |
€ | 0.01 | | |
| 148,433 | | |
€ | 0.01 | |
| * | Weighted average share price (WAEP) |
|
| Schedule of Weighted Average |
Other significant inputs into the model are as follows
(weighted average):
| Share options granted | |
Options | | |
Fair value per share option | | |
FX rate as of grant date | | |
Fair value per share option | | |
Share price at grant
date/ Exercise price | | |
Expected volatility | | |
Expected life (midpoint
based) | | |
Risk-free rate
(interpolated, U.S. sovereign strips curve) | |
| 2023 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 24 | |
| 1,454,250 | | |
$ | 2.11 | | |
| 0.9008 | | |
€ | 1.90 | | |
$ | 2.37 | | |
| 1.35 | | |
| 5.30 | | |
| 3.571 | % |
| January 24 | |
| 52,500 | | |
$ | 2.13 | | |
| 0.9008 | | |
€ | 1.92 | | |
$ | 2.37 | | |
| 1.35 | | |
| 5.50 | | |
| 3.565 | % |
| May 31 | |
| 60,500 | | |
$ | 3.61 | | |
| 0.9361 | | |
€ | 3.38 | | |
$ | 4.19 | | |
| 1.35 | | |
| 4.50 | | |
| 3.820 | % |
| July 7 | |
| 57,000 | | |
$ | 3.59 | | |
| 0.9184 | | |
€ | 3.30 | | |
$ | 3.89 | | |
| 1.46 | | |
| 5.50 | | |
| 4.320 | % |
| July 7 | |
| 100,000 | | |
$ | 3.64 | | |
| 0.9184 | | |
€ | 3.34 | | |
$ | 3.89 | | |
| 1.46 | | |
| 6.10 | | |
| 4.286 | % |
| July 19 | |
| 4,000 | | |
$ | 3.55 | | |
| 0.8911 | | |
€ | 3.16 | | |
$ | 3.99 | | |
| 1.46 | | |
| 5.50 | | |
| 4.320 | % |
| September 18 | |
| 7,500 | | |
$ | 3.15 | | |
| 0.9378 | | |
€ | 2.95 | | |
$ | 3.54 | | |
| 1.46 | | |
| 5.50 | | |
| 4.320 | % |
| | |
| 1,735,750 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Of the 1,735,750 options granted in 2023, 1,136,000
were granted to members of the executive management or the Board of Directors. In 2023, 31,000 options were forfeited, 105,327 were exercised.
| Share options granted | |
Options | | |
Fair value per share option | | |
FX rate as of grant date | | |
Fair value per share option | | |
Share price at grant date/ Exercise price | | |
Expected volatility | | |
Expected life (midpoint based) | | |
Risk-free rate (interpolated, U.S. sovereign strips curve) | |
| 2024 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 05 | |
| 2,245,000 | | |
$ | 1.65 | | |
| 0.9160 | | |
€ | 1.51 | | |
$ | 1.79 | | |
| 1.47 | | |
| 5.30-5.50 | | |
| 4.023-4.025 | % |
| February 21 | |
| 30,000 | | |
$ | 1.40 | | |
| 0.9250 | | |
€ | 1.30 | | |
$ | 1.51 | | |
| 1.47 | | |
| 5.50 | | |
| 4.308 | % |
| October 30 | |
| 57,500 | | |
$ | 1.44 | | |
| 0.9246 | | |
€ | 1.33 | | |
$ | 1.57 | | |
| 1.43 | | |
| 5.50 | | |
| 4.155 | % |
| | |
| 2,332,500 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Of the 2,332,500 options granted in 2024, 1,300,000
were granted to members of the executive management or the Board of Directors. In 2024, 12,000 options were forfeited, no options were
exercised.
| Share options granted | |
Number | | |
Fair value per share option | | |
FX rate as of grant date | | |
Fair value per share option | | |
Share price at grant date/ Exercise price | | |
Expected volatility | | |
Expected life (midpoint based) | | |
Risk-free rate
(interpolated, U.S. sovereign strips curve) | |
| 2025 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| January 03 | |
| 2,452,000 | | |
$ | 1.86 | | |
| 0.9710 | | |
€ | 1.81 | | |
$ | 2.41 | | |
| 0.97 | | |
| 5.50 | | |
| 4.435 | % |
| | |
| 2,452,000 | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
|
| 2016 Plan [Member] |
|
| Consolidated Statements of Operations and Comprehensive Loss [Line Items] |
|
| Schedule of Weighted Average |
Those InflaRx GmbH options were converted into options for ordinary shares of the Company in November
2017:
| | |
2025 Options | | |
2025 WAEP* | | |
2024 Options | | |
2024 WAEP* | |
| Outstanding at January 1 | |
| 888,632 | | |
$ | 1.86/€1.79 | | |
| 888,632 | | |
$ | 1.86/€1.68 | |
| Exercised during the year | |
| — | | |
| | | |
| | | |
| | |
| Outstanding at December 31 | |
| 888,632 | | |
$ | 1.86/€1.58 | | |
| 888,632 | | |
$ | 1.86/€1.79 | |
| Exercisable at December 31 | |
| 888,632 | | |
$ | 1.86/€1.58 | | |
| 888,632 | | |
$ | 1.86/€1.79 | |
| * | Conversion rates used for one €: December 31,2025 $0.8511,
average rate 2025 $0.8855, December 31,2024 $0.9626, average rate 2024 $0.9242 |
|
| 2017 Plan [Member] |
|
| Consolidated Statements of Operations and Comprehensive Loss [Line Items] |
|
| Schedule of Options for Ordinary Shares |
| | |
2025 Options | | |
2025 WAEP* | | |
2024 Options | | |
2024 WAEP* | |
| Outstanding at January 1 | |
| 8,905,446 | | |
$ | 2.03/€1.95 | | |
| 6,584,946 | | |
$ | 2.12/€1.92 | |
| Granted during the year | |
| 2,452,000 | | |
$ | 2.41/€2.13 | | |
| 2,332,500 | | |
$ | 1.78/€1.65 | |
| Forfeited during the year | |
| (136,250 | ) | |
$ | 2.21/€1.96 | | |
| (12,000 | ) | |
$ | 3.02/€2.79 | |
| Expired during the year | |
| (98,876 | ) | |
$ | 3.03/€2.69 | | |
| — | | |
| 0 | |
| Outstanding at December 31 | |
| 11,122,320 | | |
$ | 2.10/€1.79 | | |
| 8,905,446 | | |
$ | 2.03/€1.95 | |
| Exercisable at December 31 | |
| 10,505,820 | | |
$ | 2.08/€1.77 | | |
| 8,129,196 | | |
$ | 2.03/€1.96 | |
| * | Conversion rates used for one December 31,2025 $0.8511, average
rate 2025 $0.8855, December 31,2024 $0.9626, average rate 2024 $0.9242 |
|