XML 156 R110.htm IDEA: XBRL DOCUMENT v3.25.1
Financial liabilities - Royalty certificates (Details)
€ / shares in Units, € in Thousands
12 Months Ended 121 Months Ended
Dec. 31, 2024
EUR (€)
€ / shares
Dec. 31, 2023
EUR (€)
€ / shares
Oct. 24, 2023
€ / shares
shares
Feb. 22, 2023
EUR (€)
€ / shares
shares
Dec. 31, 2022
EUR (€)
€ / shares
Sep. 07, 2022
EUR (€)
€ / shares
shares
Sep. 02, 2022
EUR (€)
transaction
€ / shares
shares
Dec. 31, 2024
EUR (€)
€ / shares
Dec. 31, 2023
EUR (€)
€ / shares
shares
Dec. 31, 2022
EUR (€)
€ / shares
shares
Dec. 31, 2023
EUR (€)
€ / shares
Nov. 19, 2024
€ / shares
Jun. 21, 2024
€ / shares
Mar. 28, 2024
€ / shares
Nov. 02, 2023
€ / shares
Aug. 24, 2023
€ / shares
Aug. 20, 2023
€ / shares
May 24, 2023
€ / shares
Apr. 01, 2022
€ / shares
Dec. 31, 2021
€ / shares
Disclosure of detailed information about borrowings [line items]                                        
Issue of equity       € 130,000   € 46,231     € 353,377 € 46,231                    
Capital increase from issuance of ordinary shares (in shares) | shares     20,325,500 20,000,000   5,530,000     40,325,500 5,530,000                    
Par value per share (in euro per share) | € / shares € 0.01 € 0.01 € 0.01 € 0.01 € 0.01 € 0.01   € 0.01 € 0.01 € 0.01 € 0.01 € 0.01           € 0.01    
Equity issuance, subscripion price per share (in euro per share) | € / shares       € 6.50   € 8.36                            
Net proceeds from sale of royalty certificates             € 2,931 € 0 € 0 € 2,931 € 2,900                  
Royalty certificate, percentage of future sales             2.00%                          
Royalty certificate, maximum amount             € 172,000                          
Share issue related cost                 28,111 3,280                    
Royalty certificates € 13,023 € 12,229 [1]     € 3,287 [1]     13,023 12,229 [1] 3,287 [1] 12,229 [1]                  
Decrease in interest expense                   100                    
Increase (decrease) through amortization cost remeasurement               (3,404)                        
Interest on royalty certificates               794 8,942 356                    
Unwinding of discount on royalties               4,198                        
Financial liabilities, at fair value € 162,256 € 125,191     € 58,469     € 162,256 € 125,191 € 58,469 € 125,191                  
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   € 1 € 1
Royalty certificates                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) through amortization cost remeasurement               € (3,404) € 6,421                      
Royalty certificates                                        
Disclosure of detailed information about borrowings [line items]                                        
Notional amount             € 49,162                          
Other liabilities, number of transactions | transaction             2                          
Issue of equity             € 46,231                          
Capital increase from issuance of ordinary shares (in shares) | shares             5,530,000                          
Par value per share (in euro per share) | € / shares             € 0.01                          
Equity issuance, subscripion price per share (in euro per share) | € / shares             € 8.36                          
Royalty certificate, percentage of future sales             2.00%                          
Royalty certificate, maximum amount             € 172,000                          
Royalty certificates, EIR   34.00%             34.00%   34.00%                  
Financial liabilities, at fair value € 7,313 € 12,395     € 3,307     € 7,313 € 12,395 € 3,307 € 12,395                  
Royalty certificates | POS                                        
Disclosure of detailed information about borrowings [line items]                                        
Percentage of reasonably possible increase in unobservable input, liabilities 0.05% 0.05%     0.05%     0.05% 0.05% 0.05% 0.05%                  
Increase (decrease) in financial liabilities at fair value due to reasonably possible increase in unobservable input € 572 € 1,104     € 299                              
Percentage of reasonably possible decrease in unobservable input, liabilities (0.05%) (0.05%)     (0.05%)     (0.05%) (0.05%) (0.05%) (0.05%)                  
Increase (decrease) in financial liabilities at fair value due to reasonably possible decrease in unobservable input € (572) € (1,104)     € (294)                              
Royalty certificates | Peak penetration                                        
Disclosure of detailed information about borrowings [line items]                                        
Percentage of reasonably possible increase in unobservable input, liabilities 5.00% 5.00%     5.00%     5.00% 5.00% 5.00% 5.00%                  
Increase (decrease) in financial liabilities at fair value due to reasonably possible increase in unobservable input € 1,735 € 1,757     € 221                              
Percentage of reasonably possible decrease in unobservable input, liabilities (5.00%) (5.00%)     (5.00%)     (5.00%) (5.00%) (5.00%) (5.00%)                  
Increase (decrease) in financial liabilities at fair value due to reasonably possible decrease in unobservable input € (2,527) € (2,311)     € (347)                              
Royalty certificates | WACC                                        
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%                  
Increase (decrease) in financial liabilities at fair value due to reasonably possible increase in unobservable input € (314) € (577)     € (191)                              
Percentage of reasonably possible decrease in unobservable input, liabilities (1.00%) (1.00%)     (1.00%)     (1.00%) (1.00%) (1.00%) (1.00%)                  
Increase (decrease) in financial liabilities at fair value due to reasonably possible decrease in unobservable input € 332 € 612     € 205                              
Royalty certificates | Share price                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in financial liabilities at fair value due to reasonably possible increase in unobservable input 1,160 1,325                                    
Increase (decrease) in financial liabilities at fair value due to reasonably possible decrease in unobservable input € (1,160) € (1,325)                                    
Amount of reasonably possible increase in unobservable input, liabilities | € / shares € 1 € 1           € 1 € 1   € 1                  
Amount of reasonably possible decrease in unobservable input, liabilities | € / shares € (1) € (1)           € (1) € (1)   € (1)                  
Share premium                                        
Disclosure of detailed information about borrowings [line items]                                        
Issue of equity                 € 352,974 € 46,176                    
Share premium | Royalty certificates                                        
Disclosure of detailed information about borrowings [line items]                                        
Share issue related cost                   € 3,280                    
[1] 1In application of the Amendments to IAS 1 Presentation of Financial Statements – Classification of Liabilities as Current or Non-current, and
Non-current Liabilities with Covenants, the non-current portion of the OCEANE bonds as of December 31, 2022, amounting to €19,332
thousand, and the non-current portion of the Heights convertible notes as of December 31, 2023, amounting to €20,652 thousand, were
reclassified within the current liabilities (Convertible loan notes) as of December 31, 2022 and 2023 respectively (see Note 2).