v3.26.1
Consolidated Statements of Operations and Comprehensive Loss
12 Months Ended
Dec. 31, 2025
Consolidated Statements of Operations and Comprehensive Loss [Abstract]  
Consolidated statements of operations and comprehensive loss

C. Consolidated statements of operations and comprehensive loss

 

1. Revenues

 

   2025   2024   2023 
       (in €)     
Revenues   29,331    165,789    63,089 
Total   29,331    165,789    63,089 

 

For the twelve months ended December 31, 2025, 2024 and, 2023 the Company realized revenues from product sales of GOHIBIC (vilobelimab) in the amount of €0.0 million, €0.2 million and €0.1 million respectively.

 

Revenues reported are sales to end customers (hospitals). All revenues are attributed to sales made in the United States.

2. 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 

 

Cost of sales expenses increased by €4.0 million for the year ended December 31, 2025 compared to the corresponding costs for the year ended December 31, 2024 due primarily to higher inventory write-downs of €7.3 million (Note D.5 for additional information). As part of its strategic focusing, the Group carried out significant reductions in GOHIBIC (vilobelimab) commercial spending and related functions. Due to this scale back/discontinuation of GOHIBIC sales activities in the United States, this inventory has been fully written down.

 

3. Marketing and sales expenses

 

Marketing and sales expenses in 2025 compared to 2024 decreased by €2.3 million. 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 

 

During the twelve months ended December 31, 2025 the Group incurred €4.5 million of marketing and sales expenses in the United States. These expenses are mainly composed of €2.0 million in personnel costs and €0.2 million in external services for distribution and €1.5 million in marketing expenses of GOHIBIC (vilobelimab). The reduction of third-party expenses in the period is mainly attributable to the in-sourcing of our sales staff which has been provided through a third party in 2024.

 

During the twelve months ended December 31, 2024 the Group incurred €6.8 million of marketing and sales expenses in the United States. These expenses are mainly composed of €1.8 million in personnel costs and €2.0 million in external services for distribution and €1.6 million in marketing expenses of GOHIBIC (vilobelimab).

 

In December 2025 the Group started to restructure its activities and significantly reduced commercial spending around GOHIBIC (vilobelimab), including a significant workforce reduction. As a result, all employees engaged in the commercialization of the product have been made redundant.

 

4. Research and development expenses

 

Research and development expenses decreased by €9.6 million in 2025 compared to 2024, primarily due to lower third-party costs from manufacturing development activities and from clinical trials, which decreased by €7.2 million. Other expenses totaled €1.6 million. This was primarily driven by €1.0 million in legal and consulting fees, with the remaining €0.6 million attributable to various other expense items. In the previous year, other expenses totaled €3.8 million, comprising €1.4 million in legal and consultancy fees, and €2.5 million in other expenses. The year-on-year decrease reflects reduced spending on advisory services and lower activity in non-core cost categories overall. As part of its strategic focusing the Group carried out significant reductions in GOHIBIC (vilobelimab) commercial spending and related functions. Restructuring expenses in the amount of €0.2 incurred during the twelve month ended December 31, 2025 for employee related 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 

 

5. General and administrative expenses

 

General and administrative expenses in 2025 compared to 2024 increased by €0.5 million. 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 

 

6. Other income

 

In 2024, the Group qualified for an allowance under the Forschungszulagengesetz (Research Allowance Act) in Germany, a law designed to promote research and development. Under this allowance, the Group became eligible for reimbursement in cash, by the German federal government, of a portion of certain eligible R&D expenses incurred in 2020 through 2027. Under IFRS, the allowance is recognized as a government grant upon qualifying for the allowance. In the year 2025 the Group recognized €2.6 million in income relating to eligible expenses which were incurred in 2025. In 2024 the Group recognized €5.1 million in income relating to eligible expenses which were incurred in the years 2020 to 2024. The Group remains eligible for reimbursement of expenses to be incurred in 2026 and 2027. 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 

7. 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 

 

8. 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 

 

For the twelve months ended December 31, 2025, net financial result decreased by €4.3 million to a gain of €2.6 million compared to a gain of €6.9 million for the twelve months ended December 31, 2024. This decrease  is mainly attributable to the decrease  of the foreign exchange result of €8.5 million due to the weakened US Dollar in 2025. Finance result decreased by €1.4 million due to lower interest income recognized from marketable securities. This effect is partially compensated by a gain of €5.7 million from the fair value revaluation of pre-funded warrants, issued to certain investors in February 2025.

 

9. Loss per share

 

Loss per ordinary share is calculated by dividing the loss of the period by the weighted average number of ordinary shares outstanding during the period. The weighted number of ordinary shares outstanding for the financial year 2025 was 67,288,321, for 2024 it amounted to 58,919,958 and for 2023 it was 54,940,137. Loss per share was €0.68, €0.78 and €0.78 in 2025, 2024 and 2023, respectively.

 

As the Company is in a loss-making situation, the diluted loss per share is the same as basic loss per share, because the weighted average number of shares to be issued upon the exercise of the stock options and the pre-funded warrants, the only dilutive instruments issued, would result in an anti-dilutive effect. Refer to Note C.10. for the balances of outstanding share options.

10. Share-based payments

 

a) Equity-settled share-based payment arrangements

 

In the course of its historical financing rounds prior to 2016, InflaRx GmbH established equity-settled share-based payment programs. 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)

 

The exercise price for all options granted prior to 2016 outstanding at the end of the year was €0.01 per share or less (2024: €0.01 or less).

 

Under the terms and conditions of the share option plan of 2016 (the “2016 Plan”), InflaRx GmbH granted rights to subscribe for InflaRx GmbH’s common shares to directors, senior management, and key employees. 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

 

The weighted average remaining contractual life for the share options outstanding under the 2016 Plan as of December 31, 2025 was 5.93 years (2024: 6.93 years).

 

In conjunction with the closing of its initial public offering, InflaRx N.V. established a new incentive plan (the “2017 Plan”). The initial maximum number of ordinary shares available for issuance under equity incentive awards granted pursuant to the 2017 Plan equals 2,341,097 ordinary shares. On January 1, 2021 and on January 1 of each calendar year thereafter, an additional number of shares equal to 4% of the total outstanding ordinary shares on December 31 of the immediately preceding year (or any lower number of shares as determined by the Board of Directors) will become available for issuance under equity incentive awards granted pursuant to the 2017 Plan:

 

   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

 

The weighted average remaining contractual life for the share options outstanding under the 2017 Plan as of December 31, 2025 was 6.55 years (2024: 6.5 years).

 

All Options granted in 2025 vest over one year. Options granted before 2025 vest over a period of one, two or three years, depending on the grant, with 1/2 or 1/3, respectively, of the options vesting after the end of the first year from vesting start and the remaining options vesting quarterly in equal portions thereafter. Vesting of these unvested share options is subject to service conditions at the time of vesting, and no market or performance conditions are applicable.

 

The weighted average fair value of options granted during 2025 was $2.41/€2.13 (2024: $1.78/€1.65). The range of exercise prices for options outstanding at the end of the year was $1.51/€1.29 to $5.14/€4.37 (2024: $1.51/€1.45 to $5.14/€4.95).

b) Measurement of fair values of share options granted under the 2017 Plan

 

The fair value of options granted under the 2017 Plan was determined using the Black-Scholes valuation model. As the Company’s ordinary shares are listed on the Nasdaq Global Select Market, the closing price of the ordinary shares at grant date was used.

 

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                                    

 

Of the 2,452,000 options granted in 2025, 1,300,000 were granted to members of the executive management or the Board of Directors. In 2025, 136,250 options were forfeited, 98,876 options were expired, no options were exercised.

 

Expected dividends are nil for all share options listed above.

Share price volatility is calculated on the basis of annualized monthly volatility rate of the Company’s share price over the last five years preceding the valuation date. Beginning October 2024, we calculate the annualized daily volatility rate of the Company’s share price over the last five and a half years preceding the valuation date due to the change of a service provider.

 

The range of outcomes for the expected life of the instruments has been based on expectations on option holder behavior in the scenarios considered.

 

The dividend yield has no impact due to the anti-dilution clause as defined in the 2017 Plan.