XML 118 R87.htm IDEA: XBRL DOCUMENT v3.26.1
Financial liabilities - Kreos / Claret Financing (Details)
€ / shares in Units, € in Thousands, $ in Thousands
1 Months Ended 12 Months Ended 145 Months Ended
Dec. 23, 2025
EUR (€)
Nov. 25, 2025
EUR (€)
€ / shares
shares
Aug. 28, 2025
EUR (€)
shares
Aug. 08, 2025
EUR (€)
€ / shares
shares
Jul. 30, 2025
EUR (€)
shares
Dec. 31, 2024
EUR (€)
€ / shares
Jun. 21, 2024
EUR (€)
€ / shares
Jun. 21, 2024
USD ($)
Mar. 28, 2024
EUR (€)
€ / shares
Dec. 31, 2023
EUR (€)
€ / shares
Nov. 02, 2023
EUR (€)
€ / shares
shares
Aug. 22, 2023
EUR (€)
€ / shares
Aug. 20, 2023
EUR (€)
tranche
€ / shares
shares
Oct. 31, 2020
shares
Dec. 31, 2025
EUR (€)
€ / shares
shares
Dec. 31, 2024
EUR (€)
€ / shares
shares
Dec. 31, 2023
EUR (€)
€ / shares
Dec. 31, 2025
EUR (€)
€ / shares
Aug. 31, 2025
EUR (€)
Aug. 24, 2023
€ / shares
Disclosure of detailed information about borrowings [line items]                                        
Proceeds from borrowings                                   € 175,000    
Exercises of share warrants (in shares) | shares                           464,309   4,000        
Exercises of the Kreos/Claret and other share warrants     € 11,531   € 15,143                     € 45        
Interest expense on borrowings                             € 95 85 € 176      
Loss of extinguishment € 3,838                                      
Financial liabilities, at fair value           € 162,256       € 125,191         141,409 162,256 125,191 € 141,409    
Non-cash changes: other fair value remeasurement                             36,002 1,367 (3,198)      
Kreos & Claret bond loans                                        
Disclosure of detailed information about borrowings [line items]                                        
Non-cash changes: other fair value remeasurement                             € 0 € 0 € 0      
Market rate                                        
Disclosure of detailed information about borrowings [line items]                                        
Percentage of reasonably possible increase in unobservable input, liabilities                         1.00%              
Ordinary share price (in euro per share)                                        
Disclosure of detailed information about borrowings [line items]                                        
Amount of reasonably possible increase in unobservable input, liabilities (in euro per share) | € / shares           € 1 € 1   € 1 € 1 € 1   € 1   € 1 € 1 € 1 € 1   € 1
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%
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%
Final redemption scenario probability                                        
Disclosure of detailed information about borrowings [line items]                                        
Percentage of reasonably possible increase in unobservable input, liabilities             5.00%   5.00%           10.00%     10.00%    
Discount 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%    
7-year expiry scenario probability                                        
Disclosure of detailed information about borrowings [line items]                                        
Percentage of reasonably possible increase in unobservable input, liabilities           5.00%         5.00%   5.00%   10.00% 5.00%   10.00%    
Kreos A & B BSA                                        
Disclosure of detailed information about borrowings [line items]                                        
Financial liabilities, at fair value                         € 23,995              
Convertible loans notes                         25,000              
Carrying amount of the equity component                         € 1,005              
Kreos A & B BSA | Market rate                                        
Disclosure of detailed information about borrowings [line items]                                        
Significant unobservable input, liabilities                         0.126              
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, liabilities                         € 624              
Kreos A & B BSA | Ordinary share price (in euro per share)                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets                         197              
Kreos A & B BSA | Volatility                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets                         48              
Kreos A & B BSA | 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                         64              
Kreos A & B BSA | 7-year expiry scenario probability                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets                         € 64              
Kreos & Claret minimal return indemnifications | Ordinary share price (in euro per share)                                        
Disclosure of detailed information about borrowings [line items]                                        
Significant unobservable input, liabilities | € / shares             12.94   13.40                      
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets             € (16)   € (30)           € (3)          
Kreos & Claret minimal return indemnifications | Volatility                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets             € 4   € 4           (1)          
Kreos & Claret minimal return indemnifications | Volatility | Black Scholes Model                                        
Disclosure of detailed information about borrowings [line items]                                        
Significant unobservable input, liabilities             0.601   0.603                      
Kreos & Claret minimal return indemnifications | Volatility | Monte Carlo Model                                        
Disclosure of detailed information about borrowings [line items]                                        
Significant unobservable input, liabilities             0.599   0.619                      
Kreos & Claret minimal return indemnifications | 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             € 8   € (3)           (3)          
Kreos & Claret minimal return indemnifications | Risk-free rate | Black Scholes Model                                        
Disclosure of detailed information about borrowings [line items]                                        
Significant unobservable input, liabilities             0.030   0.026                      
Kreos & Claret minimal return indemnifications | Risk-free rate | Monte Carlo Model                                        
Disclosure of detailed information about borrowings [line items]                                        
Significant unobservable input, liabilities             0.031   0.028                      
Kreos & Claret minimal return indemnifications | Final redemption scenario probability                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets             € 46   € 35           3          
Kreos & Claret minimal return indemnifications | Discount rate                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets             (13)   (53)           € (82)          
Kreos A & B & C BSA | Ordinary share price (in euro per share)                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets           € 350       € 401                    
Kreos A & B & C BSA | Volatility                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets           37       96                    
Kreos A & B & C BSA | 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           61       95                    
Kreos A & B & C BSA | 7-year expiry scenario probability                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets           75       76                    
Kreos C BSA | Ordinary share price (in euro per share)                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets                     € 232                  
Kreos C BSA | Volatility                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets                     28                  
Kreos C BSA | 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                     42                  
Kreos C BSA | 7-year expiry scenario probability                                        
Disclosure of detailed information about borrowings [line items]                                        
Increase (decrease) in fair value measurement due to reasonably possible increase in unobservable input, assets                     36                  
Kreos & Claret Financing, Tranche A,B and C | Kreos & Claret minimal return indemnifications                                        
Disclosure of detailed information about borrowings [line items]                                        
Fair value of other equity instruments                                     € 3,620  
Kreos & Claret financing                                        
Disclosure of detailed information about borrowings [line items]                                        
Exercises of share warrants (in shares) | shares                             525,913          
Exercises of the Kreos/Claret and other share warrants                             € 33,768          
Kreos A & B BSA                                        
Disclosure of detailed information about borrowings [line items]                                        
Fair value of other equity instruments           243       920   € 2,092       € 243 € 920      
Expiry scenario period, other equity instruments granted                         7 years   7 years          
Kreos C BSA                                        
Disclosure of detailed information about borrowings [line items]                                        
Fair value of other equity instruments           € 923       € 1,659 € 1,493         € 923 € 1,659      
Expiry scenario period, other equity instruments granted                     7 years                  
Kreos A & B & C BSA                                        
Disclosure of detailed information about borrowings [line items]                                        
Expiry scenario period, other equity instruments granted           7 years       7 years                    
Kreos & Claret financing                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, maximum borrowing capacity                         € 75,000              
Borrowings, number of tranches | tranche                         3              
Borrowings, maximum borrowing capacity per tranche                         € 25,000              
Other share warrants, exercise period                         7 years              
Kreos & Claret financing | Kreos A & B BSA                                        
Disclosure of detailed information about borrowings [line items]                                        
Other share warrants, subscripion price per share (in euro per share) | € / shares                         € 1.00              
Number of warrants granted (in shares) | shares                         214,198              
Exercise price, other equity instruments granted (in euro per share) | € / shares                         € 18.6744              
Exercise price, percentage of premium                         10.00%              
Kreos & Claret financing | Kreos C BSA                                        
Disclosure of detailed information about borrowings [line items]                                        
Number of warrants granted (in shares) | shares                     405,832                  
Exercise price, other equity instruments granted (in euro per share) | € / shares                     € 9.86                  
Exercise price, percentage of 15-day WVAP                     110.00%                  
Issuance of other share warrants                     € 4,000                  
Number of instruments granted, percentage exercisable immediately                     50.00%                  
Number of instruments granted, remaining percentage exercisable                     50.00%                  
Kreos & Claret convertible notes (OCABSA)                                        
Disclosure of detailed information about borrowings [line items]                                        
Proceeds from borrowings                       € 25,000                
Borrowings, fixed conversion price (in euro per share) | € / shares                       € 21.2209                
Borrowings, interest rate                         9.00%              
Borrowings, early repayment, discount rate                         4.00%              
Borrowings, exit fee percentage                         8.00%              
Kreos & Claret convertible notes (OCABSA) | Ordinary shares                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, fixed conversion price (in euro per share) | € / shares   € 21.2209   € 21.2209                                
Conversion of convertible instruments (in shares) | shares   392,695   785,389                                
Increase (decrease) through conversion of convertible instruments, equity   € 8,296   € 16,058                                
Kreos & Claret financing, tranche B                                        
Disclosure of detailed information about borrowings [line items]                                        
Proceeds from borrowings                 € 25,000                      
Borrowings, debt-to-market capitalization ratio                 10.00%                      
Kreos & Claret financing, tranche C                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, maximum borrowing capacity             25,000                          
Proceeds from borrowings             € 25,000                          
Borrowings, debt-to-market capitalization ratio             10.00%                          
Performance conditions, minimum financing | $               $ 125,000                        
Kreos & Claret financing, tranche B and C                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, number of tranches | tranche                         2              
Borrowings, early repayment, discount rate                         4.00%              
Borrowings, exit fee percentage                         6.00%              
Borrowings, discount rate                             4.00%     4.00%    
Kreos & Claret financing, tranche B and C | European Central Bank base rate                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, adjustment to interest rate basis           7.50%             7.50%     7.50%        
Kreos & Claret financing, tranche B and C | European Central Bank base rate | Bottom of range                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, interest rate basis           2.50%             2.50%     2.50%        
Kreos & Claret financing, tranche B and C | European Central Bank base rate | Top of range                                        
Disclosure of detailed information about borrowings [line items]                                        
Borrowings, interest rate basis           4.00%             4.00%     4.00%        
Kreos 1 bond loans                                        
Disclosure of detailed information about borrowings [line items]                                        
Repayments of bond loans                       € 7,661                
Kreos A & B & C BSA | Kreos & Claret financing                                        
Disclosure of detailed information about borrowings [line items]                                        
Number of warrants repurchased (in shares) | shares         94,117                              
Kreos A & B & C BSA | Ordinary shares | Kreos & Claret financing                                        
Disclosure of detailed information about borrowings [line items]                                        
Exercises of share warrants (in shares) | shares     206,662   319,251                              
Exercises of the Kreos/Claret and other share warrants     € 14,198   € 19,570                              
Kreos/Claret financing B and C                                        
Disclosure of detailed information about borrowings [line items]                                        
Repayments of borrowings, classified as financing activities 33,823                                      
Borrowings 29,903                                      
Deposit paid, borrowing € 1,081                                      
Borrowings, discount rate 4.00%                                      
Interest expense on borrowings € 2,001                                      
Borrowings, exit fee amount 3,000                                      
Notional amount € 29,985