XML 147 R101.htm IDEA: XBRL DOCUMENT v3.25.1
Financial liabilities - OCEANE (Details)
€ / shares in Units, € in Thousands, $ in Millions
12 Months Ended 121 Months Ended
Oct. 24, 2023
EUR (€)
shares
Oct. 24, 2023
USD ($)
shares
Aug. 24, 2023
EUR (€)
€ / shares
Feb. 22, 2023
€ / shares
shares
Dec. 31, 2022
EUR (€)
€ / shares
Sep. 07, 2022
€ / shares
shares
Jul. 30, 2021
EUR (€)
€ / shares
shares
Dec. 31, 2024
EUR (€)
€ / shares
Dec. 31, 2023
EUR (€)
€ / shares
shares
Dec. 31, 2022
EUR (€)
€ / shares
shares
Dec. 31, 2023
EUR (€)
€ / shares
Jun. 21, 2024
€ / shares
Mar. 28, 2024
€ / shares
Nov. 02, 2023
€ / shares
Aug. 20, 2023
€ / shares
Apr. 01, 2022
€ / shares
Dec. 31, 2021
EUR (€)
€ / shares
Disclosure of detailed information about borrowings [line items]                                  
Capital increase from issuance of ordinary shares (in shares) | shares 20,325,500 20,325,500   20,000,000   5,530,000     40,325,500 5,530,000              
Equity issuance, subscripion price per share (in euro per share) | € / shares       € 6.50   € 8.36                      
Capital increases € 223,300 $ 235.8           € 0 € 353,377 € 46,231 € 557,200            
Net proceeds from the issuance of convertible bond loans               0 55,841 0              
Repayments of convertible loan notes     € 33,000         8,750 27,188 0              
Derivative financial liabilities         € 566     € 4,786 € 2,579 € 566 € 2,579           € 9,932
Volatility                                  
Disclosure of detailed information about borrowings [line items]                                  
Percentage of reasonably possible increase in unobservable input, liabilities     1.00%   1.00%     1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00%
Share price                                  
Disclosure of detailed information about borrowings [line items]                                  
Amount of reasonably possible increase in unobservable input, liabilities | € / shares     € 1   € 1     € 1 € 1 € 1 € 1 € 1 € 1 € 1 € 1 € 1 € 1
Risk-free rate                                  
Disclosure of detailed information about borrowings [line items]                                  
Percentage of reasonably possible increase in unobservable input, liabilities     1.00%   1.00%     1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00%
Oceane                                  
Disclosure of detailed information about borrowings [line items]                                  
Fair value of convertible notes     € 1,762   € 142         € 142              
Oceane | Volatility                                  
Disclosure of detailed information about borrowings [line items]                                  
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets     € 80   € 17                        
Oceane | Volatility | Monte Carlo model                                  
Disclosure of detailed information about borrowings [line items]                                  
Significant unobservable input, liabilities     0.37   0.4401   0.53     0.4401              
Oceane | Share price                                  
Disclosure of detailed information about borrowings [line items]                                  
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets     € 364   € 97                        
Oceane | Share price | Monte Carlo model                                  
Disclosure of detailed information about borrowings [line items]                                  
Significant unobservable input, liabilities | € / shares     16.74   6.18   31.50     6.18              
Oceane | Risk-free rate                                  
Disclosure of detailed information about borrowings [line items]                                  
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets     € 121   € 15                        
Oceane | Risk-free rate | Monte Carlo model                                  
Disclosure of detailed information about borrowings [line items]                                  
Significant unobservable input, liabilities     0.0322   0.0305         0.0305              
Oceane | Credit spread | Monte Carlo model                                  
Disclosure of detailed information about borrowings [line items]                                  
Significant unobservable input, liabilities     0.1398   0.1475   0.1400     0.1475              
Oceane                                  
Disclosure of detailed information about borrowings [line items]                                  
Proceeds from issuing shares and convertible loan notes             € 85,000                    
Capital increase from issuance of ordinary shares (in shares) | shares             1,964,031                    
Equity issuance, subscripion price per share (in euro per share) | € / shares             € 30.55                    
Capital increases             € 60,000                    
Net proceeds from the issuance of convertible bond loans             € 25,000                    
Borrowings, interest rate             6.00%                    
Number of shares subscribed per warrant (in shares) | shares             1                    
Conversion price per share (in euro per share) | € / shares             € 38.19                    
Conversion price, VWAP, period             30 days                    
Repayments of convertible loan notes     € 25,102           € 25,000                
Convertible loans notes             € 17,839                    
Derivative financial liabilities             € 7,161                    
Loss of extinguishment               € 3,069                  
Oceane | After 18 months                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price per share (in euro per share) | € / shares             € 32.462                    
Conversion price, adjustment, period             18 months                    
Oceane | After 18 months | Minimum                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price, percentage of initial price, threshold             85.00%                    
Oceane | After 24 months                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price per share (in euro per share) | € / shares             € 26.733                    
Conversion price, adjustment, period             24 months                    
Oceane | After 24 months | Minimum                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price, percentage of initial price, threshold             70.00%                    
Oceane | After 36 months                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price per share (in euro per share) | € / shares             € 25.969                    
Conversion price, adjustment, period             36 months                    
Oceane | After 36 months | Minimum                                  
Disclosure of detailed information about borrowings [line items]                                  
Conversion price, percentage of initial price, threshold             68.00%