| | | |
Ordinary
Shares |
| |
Total
|
| ||||||
|
Public Offering Price
|
| | | $ | 1.7200 | | | | | $ | 94,999,999.7600 | | |
|
Underwriting Discounts and Commissions(2)
|
| | | $ | 0.1032 | | | | | $ | 5,699,999.9856 | | |
|
Proceeds to us, before expenses
|
| | | $ | 1.6168 | | | | | $ | 89,299,999.7744 | | |
| | | | | | S-1 | | | |
| | | | | | S-2 | | | |
| | | | | | S-3 | | | |
| | | | | | S-7 | | | |
| | | | | | S-9 | | | |
| | | | | | S-15 | | | |
| | | | | | S-17 | | | |
| | | | | | S-18 | | | |
| | | | | | S-19 | | | |
| | | | | | S-20 | | | |
| | | | | | S-38 | | | |
| | | | | | S-46 | | | |
| | | | | | S-46 | | | |
| | | | | | S-46 | | | |
| | | | | | S-48 | | | |
| | | | | | S-49 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 12 | | | |
| | | | | | 27 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | |
| | | |
As of March 31, 2026
(in thousands) |
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
|
Cash and cash equivalents
|
| | | € | 12,934 | | | | | € | 89,214 | | |
|
Financial assets
|
| | | | 13,000 | | | | | | 13,000 | | |
| Capital and reserves: | | | | | | | | | | | | | |
|
Capital
|
| | | | 6,511 | | | | | | 7,063 | | |
|
Share premium
|
| | | | 337,242 | | | | | | 418,586 | | |
|
Share based payment reserves
|
| | | | 13,031 | | | | | | 13,031 | | |
|
Other comprehensive income
|
| | | | 815 | | | | | | 815 | | |
|
Retained loss
|
| | | | (321,728) | | | | | | (321,728) | | |
|
Total equity
|
| | | € | 35,871 | | | | | € | 117,768 | | |
| Non-current liabilities: | | | | | | | | | | | | | |
|
Secured
|
| | | € | 17,435 | | | | | € | 17,435 | | |
|
Unsecured
|
| | | | 3,325 | | | | | | 3,235 | | |
|
Total non-current liabilities
|
| | | € | 20,670 | | | | | € | 20,670 | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Secured
|
| | | | 16,471 | | | | | | 16,471 | | |
|
Unsecured
|
| | | | 24,586 | | | | | | 24,586 | | |
|
Total current liabilities
|
| | | € | 41,057 | | | | | € | 41,057 | | |
|
Total liabilities
|
| | | € | 61,727 | | | | | € | 61,727 | | |
|
Total capitalization
|
| | | € | 97,598 | | | | | € | 179,495 | | |
| |
Assumed public offering price per ordinary share
|
| | | | | | | | | € | 1.48 | | |
| |
Tangible book value per ordinary share as of March 31, 2026
|
| | | € | (0.31) | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to the
offering |
| | | € | 0.95 | | | | | | | | |
| |
As adjusted net tangible book value per ordinary share after giving effect to the
offering |
| | | | | | | | | € | 0.64 | | |
| |
Dilution per ordinary share to new investors participating in the offering
|
| | | | | | | | | € | 0.84 | | |
|
Underwriters
|
| |
Number of
Ordinary Shares |
| |||
|
BofA Securities, Inc.
|
| | | | 35,901,163 | | |
|
Bank Degroof Petercam SA/NV
|
| | | | 16,569,767 | | |
|
B. Riley Securities, Inc.
|
| | | | 2,761,628 | | |
|
Total
|
| | | | 55,232,558 | | |
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | 1.7200 | | | | | $ | 94,999,999.7600 | | | | | $ | 109,249,998.5200 | | |
|
Underwriting discount
|
| | | $ | 0.1032 | | | | | $ | 5,699,999.9856 | | | | | $ | 6,554,999.9112 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 1.6168 | | | | | $ | 89,299,999.7744 | | | | | $ | 102,694,998.6088 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 10 | | | |
| | | | | | 12 | | | |
| | | | | | 27 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | |
|
Name of Warrants Plan
|
| |
Number of
Warrants Issued |
| |
Number of
Warrants lapsed, exercised or no longer available for grant |
| |
Number of
Warrants Granted and outstanding |
| |
Issue
date |
| |
Expiration
date |
| |
Exercise
Price Warrant (€) |
| |
Number
and type of Shares issuable per ESOP Warrant |
| |
Aggregate
number and type of Shares issuable upon exercise of outstanding Warrants |
| ||||||||||||||||||
|
2020 Warrants Plan
|
| | | | 550,000 | | | | | | 520,000 | | | | | | 30,000 | | | | | | 02/21/2020 | | | | | | 02/21/2030 | | | | | | 11.94 | | | |
1 Ordinary Share
|
| |
30,000 Ordinary Shares
|
|
|
2021 Warrants Plan
|
| | | | 1,400,000 | | | | | | 469,125 | | | | | | 930,875 | | | | | | 09/08/2021 | | | | | | 09/08/2031 | | | | | | 25.31(1) | | | |
1 Ordinary Share
|
| |
930,875 Ordinary Shares
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.76(2) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.82(3) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95(4) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66(5) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.42(6) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.19(7) | | | | | | | | |
|
2022 Warrants Plan
|
| | | | 700,000 | | | | | | 56,125 | | | | | | 643,875 | | | | | | 12/28/2022 | | | | | | 12/28/2032 | | | | | | 7.19(8) | | | |
1 Ordinary Share
|
| |
643,875 Ordinary Shares
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.92(9) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5.24(10) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.04(11) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.88(12) | | | | | | | | |
|
2024 Warrants Plan
|
| | | | 1,000,000 | | | | | | 0 | | | | | | 653,569 | | | | | | 07/31/2024 | | | | | | 07/31/2034 | | | | | | 7.88(13) | | | |
1 Ordinary Share
|
| |
653,569 Ordinary Shares
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.20(14) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.04(15) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 7.69(16) | | | |
|
| |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| |
2,258,319 Ordinary Shares
|
|
| |
SEC registration fee
|
| | | $ | 30,620 | | |
| |
FINRA filing fee
|
| | | | 30,500 | | |
| |
Legal fees and expenses
|
| | |
|
(1)
|
| |
| |
Accounting fees and expenses
|
| | |
|
(1)
|
| |
| |
Printing expenses
|
| | |
|
(1)
|
| |
| |
Miscellaneous expenses
|
| | |
|
(1)
|
| |
| |
Total
|
| | | $ | (1) | | |