| Thousands of $ (except per share amounts) | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
Services | 4 | ||
Licenses | 4 | ||
Royalties and other revenues | 4 | ||
Revenues | |||
| Cost of goods & services sold | 4 | ( | ( |
Gross profit | |||
Research and development expenses | 5 | ( | ( |
| Selling and marketing expenses | 5 | ( | ( |
| General and administrative expenses | 5 | ( | ( |
| Other operating income, net | 7 | ||
Operating loss | ( | ( | |
| Financial expenses, net | 8 | ( | ( |
Loss before income tax | ( | ( | |
| Income tax | 9 | ||
Loss for the year | ( | ( | |
| Loss per share attributable to parent | |||
Basic and diluted, $ | 20 | ( | ( |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
Loss for the year | ( | ( | |
| Other comprehensive income (loss) | |||
| Items that will be reclassified to profit or loss: | |||
Exchange differences arising from translation of foreign operations | |||
Total other comprehensive income (loss) | |||
Total comprehensive loss for the year (net of tax) | ( | ( |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
| ASSETS | |||
| Non-current assets | |||
Goodwill | 3/10 | ||
Intangible assets | 11 | ||
| Property, plant and equipment | 12 | ||
Right-of-use assets | 12 | ||
Total non-current assets | |||
| Current assets | |||
| Inventories | 13 | ||
| Trade receivables | 14/19 | ||
| Prepaid expenses and other current assets | 14 | ||
| Cash and cash equivalents | 15/19 | ||
Total current assets | |||
TOTAL ASSETS | |||
| EQUITY | |||
Share capital | 22 | ||
Issuance premium | 22 | ||
Accumulated deficit | ( | ( | |
Share-based compensation | 24 | ||
Translation reserve | ( | ( | |
Total equity | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Loans and borrowings | 16/19 | ||
Lease liabilities | 16 | ||
Other non-current financial liabilities | 16/19 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Loans and borrowings | 16/19 | ||
Lease liabilities | 16 | ||
Trade payables | 18/19 | ||
Other current liabilities | 18 | ||
Other current financial liabilities | 16/19 | ||
Total current liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
| Thousands of $ | Number of | Share capital | Accumulated | Share-based | Translation | Total equity |
| (except number of shares) | shares | & issuance | Deficit | compensation | reserve | |
| premium | ||||||
Notes | 22 | 24 | ||||
Balance at January 1, 2021 | ( | ( | ||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ||||||
| Total comprehensive income | ( | ( | ||||
| for the year | ||||||
Transactions with owners in their capacity as owners: | ||||||
Issuance of shares | ||||||
Deduction of transaction costs | ( | ( | ||||
Share-based compensation costs | ||||||
Balance at December 31, 2021 | ( | ( | ||||
Balance at January 1, 2022 | ( | ( | ||||
Loss for the year | ( | ( | ||||
Other comprehensive income | ||||||
| Total comprehensive income | ( | ( | ||||
| for the year | ||||||
Transactions with owners in their capacity as owners: | ||||||
Issuance of shares as part of GPS acquisition | ||||||
Share-based compensation costs | ||||||
Balance at December 31, 2022 | ( | ( |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
Operating loss | ( | ( | |
Depreciation and amortization | 11/12 | ||
| Impairment | 11 | ||
Share-based compensation | 24 | ||
Other non-cash transactions | ( | ( | |
Cash used in operations before working capital changes | ( | ( | |
| Increase (-) / Decrease (+) in inventories | 13 | ( | |
| Increase (-) in receivables | 14 | ( | ( |
| Increase (+) in payables | 18/19 | ||
Net cash outflow from operating activities | ( | ( | |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
Purchase of property, plant and equipment | 12 | ( | ( |
Acquisition and generation of intangible assets | 11 | ( | |
Acquisition of Genomic Prostate Score Business | 11 | ( | |
Net cash outflow from investing activities | ( | ( | |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
Proceeds from issuance of shares (net of transaction costs) | 22 | ||
Proceeds from loan obligation | 16 | ||
Repayment of loan obligation and debt extinguishment costs | ( | ||
Payment of lease liability | 16 | ( | ( |
Payment of interest | ( | ( | |
Interests received | 8 | ||
Net cash inflow from financing activities | |||
Net Decrease (-) / increase (+) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of the financial year | |||
Effect on exchange rate changes | ( | ( | |
Cash and cash equivalents at end of the financial year | 14/18 |
Cash | $ | 25,000 |
Stock | 5,000 | |
GPS Contingent consideration | 50,483 | |
Total acquisition consideration | $ | 80,483 |
| Thousands of $ | Carrying value at | Fair value | Fair value at |
| As of December 31, 2022 | acquisition date | adjustments | acquisition date |
Intangible assets IP / Brand | - | 36,550 | 36,550 |
Intangible assets Customer relationships | - | 8,007 | 8,007 |
Total identified assets | - | 44,557 | 44,557 |
Goodwill | - | 35,926 | 35,926 |
Acquisition price | - | - | 80,483 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Services | 36,965 | 21,937 |
Licenses | 25 | 250 |
Royalties and other revenues | 64 | 52 |
Total revenue | 37,054 | 22,239 |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
Personnel costs | 6 | 2,453 | 1,949 |
Depreciation and amortization | 11/12 | 2,272 | 1,360 |
Impairment | 11 | 44 | 0 |
Lab consumables | 713 | 793 | |
Patent expenses | 430 | 577 | |
External collaborator fees | 783 | 1,020 | |
Clinical validation | 584 | 842 | |
Other expenses | 278 | 132 | |
Total research and development expenses | 7,557 | 6,673 |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
Personnel costs | 6 | 19,070 | 13,402 |
Depreciation and amortization | 11/12 | 1,628 | 796 |
Professional fees | 1,259 | 523 | |
Marketing expenses | 2,843 | 1,761 | |
Travel expenses | 789 | 340 | |
Offices & facilities expenses | 356 | 436 | |
Other expenses | 637 | 486 | |
Total selling and marketing expenses | 26,582 | 17,744 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
United States of America | 36,768 | 21,785 |
Europe | 277 | 441 |
Rest of the world | 9 | 13 |
Total segment revenue | 37,054 | 22,239 |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
Cost of goods & services sold | 17,835 | 11,675 | |
Total cost of goods & services sold | 17,835 | 11,675 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
| The number of employees at the end of the year was: | ||
Laboratory operations | 67 | 42 |
R&D staff | 19 | 14 |
S&M staff | 101 | 71 |
G&A staff | 71 | 64 |
Total number of employees | 258 | 191 |
| Their aggregate remuneration comprised: | ||
Wages and salaries | 23,066 | 18,150 |
Social security costs | 1,684 | 1,257 |
Pension costs | 724 | 594 |
Health insurance expenses | 3,167 | 2,324 |
Share-based compensation | 867 | 1,222 |
Other costs | 1,010 | 813 |
Total personnel costs | 30,518 | 24,360 |
| Thousands of $ | Notes | 2022 | 2021 |
| For the years ended December 31 | |||
Personnel costs | 6 | 8,995 | 9,009 |
Depreciation and amortization | 11/12 | 965 | 880 |
Professional fees | 7,762 | 1,678 | |
Public company expenses | 4,025 | 1,108 | |
Offices & facilities expenses | 1,142 | 845 | |
Royalties to third parties | 47 | 152 | |
Other expenses | 603 | 477 | |
Total general and administrative expenses | 23,539 | 14,149 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Interest income | 125 | 11 |
Interest on Kreos loan | (660) | (1,566) |
Interest on Innovatus loan | (1,615) | 0 |
Interest on other loans and leases | (361) | (309) |
Fair value adjustments | (2,479) | (290) |
Kreos loan extinguishment | (1,047) | 0 |
Other financial expenses | (107) | (7) |
Financial expenses, net | (6,144) | (2,161) |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Grant subsidies – The Netherlands | 5 | 382 |
Grant subsidies – USA | 0 | 659 |
Fair value adjustments | 515 | 176 |
Other operating income | 39 | 53 |
Other operating expenses | 0 | (109) |
Total other operating income, net | 559 | 1,161 |
Thousands of $ | Goodwill |
At January 1, 2021 | - |
Additions through business combination | - |
Impairment | - |
Currency translation adjustments | - |
Carrying value at December 31, 2021 | - |
At January 1, 2022 | - |
Additions through business combination | 35,926 |
Impairment | - |
Currency translation adjustments | - |
Carrying value at December 31, 2022 | 35,926 |
Assumptions used | December 31, 2022 |
Discount rate (post-tax) | 14.95% |
Terminal growth rate | 2% |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Loss for the year | (44,044) | (29,002) |
Income tax expense | 0 | 0 |
Loss before income tax | (44,044) | (29,002) |
Tax using the MDxHealth’s domestic tax rate (25.00% in 2022 and 2021) | 11,011 | 7,251 |
Effect of unused tax losses not recognized as deferred tax assets | (11,011) | (7,251 |
Thousands of $ | Patents and | Internally | Externally | Customers | Total |
| software | developed | acquired | |||
| licenses | intangible | intellectual | |||
| assets | property | ||||
| Gross value | |||||
At January 1, 2021 | 5,134 | 9,323 | 4,500 | - | 18,957 |
Gross value at December 31, 2021 | 5,134 | 9,323 | 4,500 | - | 18,957 |
| Accumulated amortization and impairment | |||||
At January 1, 2021 | (4,676) | (6,810) | (2,413) | - | (13,899) |
Additions | (234) | (926) | (450) | (1,610) | |
| Accumulated amortization | (4,910) | (7,736) | (2,863) | - | (15,509) |
| and impairment at December 31, 2021 | |||||
Net value at December 31, 2021 | 224 | 1,587 | 1,637 | - | 3,448 |
| Gross value | |||||
At January 1, 2022 | 5,134 | 9,323 | 4,500 | - | 18,957 |
Additions | 1,049 | 325 | 1,374 | ||
Additions through business combination (Note 3) | 36,550 | 8,007 | 44,557 | ||
| Currency translation adjustments | |||||
Gross value at December 31, 2022 | 5,134 | 10,372 | 41,375 | 8,007 | 64,888 |
| Accumulated amortization and impairment | |||||
At January 1, 2022 | (4,910) | (7,736) | (2,863) | - | (15,509) |
Additions | (224) | (942) | (1,490) | (513) | (3,169) |
Impairment | (44) | (44) | |||
| Currency translation adjustments | |||||
| Accumulated amortization and impairment | (5,134) | (8,722) | (4,353) | (513) | (18,722) |
| at December 31, 2022 | |||||
Net value at December 31, 2022 | 0 | 1,650 | 37,022 | 7,494 | 46,166 |
Thousands of $ | 2022 | 2021 |
Depreciation expense | 1,067 | 905 |
Interest expense on lease liabilities | 314 | 229 |
| Thousands of $ | Buildings | Vehicles | Materials | Total |
| Gross value | ||||
Balance at January 1, 2021 | 3,612 | 218 | 897 | 4,727 |
Additions | 1,518 | 1,518 | ||
| Disposals | ||||
Gross value at December 31, 2021 | 5,130 | 218 | 897 | 6,245 |
| Accumulated depreciation | ||||
Balance at January 1, 2021 | (1,177) | (87) | (729) | (1,993) |
Additions | (752) | (42) | (111) | (905) |
Accumulated amortization on December 31, 2021 | (1,929) | (129) | (840) | (2,898) |
Net value at December 31, 2021 | 3,201 | 89 | 57 | 3,347 |
| Gross value | ||||
Balance at January 1, 2022 | 5,130 | 218 | 897 | 6,245 |
Additions | 1,435 | 58 | 334 | 1,827 |
Exchange rate differences | (1) | (1) | ||
Gross value on December 31, 2022 | 6,565 | 276 | 1,230 | 8,071 |
Accumulated depreciation | (1) | (1) | ||
Balance at January 1, 2022 | (1,929) | (129) | (840) | (2,898) |
Additions | (945) | (51) | (71) | (1,067) |
Exchange rate differences | (3) | (3) | ||
Accumulated amortization on December 31, 2022 | (2,874) | (180) | (914) | (3,968) |
Net value at December 31, 2022 | 3,691 | 96 | 316 | 4,103 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Trade receivables | 9,357 | 4,582 |
Total trade receivables | 9,357 | 4,582 |
| A/R by claim date | Months | ||||
| Thousands of $ | |||||
For the years ended December 31, 2022 | 1-3 months | 4-6 months | 7-12 months | Not due | Total |
Confirm mdx | 1,865 | 821 | 765 | 3,451 | |
Select mdx | 134 | 101 | 78 | 25 | 338 |
Resolve mdx | 1,966 | 458 | 158 | 2,582 | |
GPS | 1,907 | 895 | 2,802 | ||
Other | 163 | 21 | 184 | ||
Total Trade Receivables | 6,035 | 2,275 | 1,001 | 46 | 9,357 |
| A/R by claim date | Months | ||||
| Thousands of $ | |||||
For the years ended December 31, 2021 | 1-3 months | 4-6 months | 7-12 months | Not due | Total |
Confirm mdx | 1,644 | 746 | 1,256 | 3,646 | |
Select mdx | 151 | 203 | 206 | 33 | 593 |
Other | 321 | 22 | 343 | ||
Total Trade Receivables | 2,116 | 949 | 1,462 | 55 | 4,582 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Prepayments | 1,710 | 1,022 |
Deposits | 101 | 89 |
Recoverable VAT | 97 | 246 |
Grants to be received | 54 | 235 |
Other | 0 | 23 |
Total prepaid expenses and other current assets | 1,962 | 1,615 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Raw materials and consumables | 2,327 | 1,911 |
Total Inventories | 2,327 | 1,911 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
| Non-current loans and borrowings | ||
Loans | 34,914 | 7,651 |
Lease liabilities (*) | 3,091 | 2,624 |
Total non-current loans and borrowings | 38,005 | 10,275 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
| Current loans and borrowings | ||
Loans | 616 | 4,441 |
Lease liabilities | 1,172 | 840 |
Total current loans and borrowings | 1,788 | 5,281 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Cash and cash equivalents | 15,503 | 58,498 |
Total cash and cash equivalents | 15,503 | 58,498 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
| Loans | ||
Within one year | 630 | 4,780 |
Years two to five | 38,439 | 9,283 |
| Leases | ||
Within one year | 1,551 | 1,127 |
Years two to five | 2,330 | 3,094 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
| Other financial liabilities | ||
Other non-current financial liabilities | 53,537 | 1,466 |
Other current financial liabilities | 2,327 | 961 |
Total other financial liabilities | 55,864 | 2,427 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Trade accounts payable | 5,061 | 3,192 |
Accruals for invoices to be received | 5,117 | 4,263 |
Total trade accounts payable | 10,178 | 7,455 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
Payroll | 3,932 | 2,703 |
Other accruals | 53 | 32 |
Total other current liabilities | 3,985 | 2,735 |
| Thousands of $ | 2022 | 2021 |
| For the years ended December 31 | ||
| Outstanding commitments for future minimum rent | ||
| payments, which fall due as follows: | ||
Less than one year | 156 | 215 |
Years 2-5 | 60 | 39 |
Total contractual obligations | 216 | 254 |
| Thousands of $ | 2022 | 2021 | Fair value |
| For the years ended December 31 | hierarchy | ||
| Assets | |||
| At amortized cost | |||
Trade receivables | 9,357 | 4,582 | |
Cash and cash equivalents | 15,503 | 58,498 | |
Total financial assets | 24,860 | 63,080 | |
| Liabilities | |||
| At fair value: | |||
| Other financial liabilities | |||
- GPS contingent consideration | 52,881 | Level 3 | |
- NovioGendix contingent consideration | 1,182 | 1,617 | Level 3 |
- Innovatus derivative instrument | 910 | Level 3 | |
- Kreos derivative instrument | 891 | 810 | Level 3 |
Subtotal financial liabilities at fair value | 55,864 | 2,427 | |
| At amortized cost: | |||
Loans and borrowings | 35,530 | 12,092 | Level 2 |
Lease liabilities | 4,263 | 3,464 | |
Trade payables | 10,178 | 7,455 | |
Subtotal financial liabilities at amortized cost | 49,971 | 23,011 | |
Total financial liabilities | 105,835 | 25,438 |
Years ended December 31 | 2022 | 2021 |
Loss for the year, in thousands of $ | (44,044) | (29,002) |
Basic and diluted loss per share, in $ | (0.28) | (0.24) |
Weighted average number of shares | 2022 | 2021 |
Weighted average number of shares for basic and diluted loss per share | 158,658,165 | 121,935,741 |
| Financial derivative instruments | Contingent consideration | |||
| (Kreos and Innovatus) | (NovioGendix and GPS) | |||
| Thousands of $ | 2022 | 2021 | 2022 | 2021 |
| For the years ended December 31 | ||||
Beginning balance | 810 | 0 | 1,617 | 1,599 |
| Cash movements | ||||
| Loans and borrowings repaid | ||||
| Non-cash movements | ||||
GPS contingent consideration | 50,483 | |||
Innovatus embedded derivative convertible call option | 1,026 | |||
| Reclassification | 773 | |||
| Effective interest rate adjustment | ||||
Foreign exchange rate impact / other movements | (35) | (59) | ||
Fair value changes through profit and loss | 96 | 1,963 | 18 | |
Ending balance | 1,801 | 810 | 54,063 | 1,617 |
| For the years ended December 31, 2022 | Less than | Between | Between | Total | Carrying |
| Thousands of $ | 1 year | 1 and 2 years | 3 and 5 years | contract ual | amount |
| cash flows | |||||
| Non derivatives | |||||
Trade payables | 10,178 | 1,256 | 10,178 | 10,178 | |
Loans | 630 | 630 | 37,809 | 39,069 | 35,530 |
Lease liabilities | 1,324 | 915 | 2,179 | 4,418 | 4,263 |
Total | 12,132 | 1,545 | 39,988 | 53,665 | 49,971 |
| For the years ended December 31, 2021 | Less than | Between | Between | Total | Carrying |
| Thousands of $ | 1 year | 1 and 2 years | 3 and 5 years | contract ual | amount |
| cash flows | |||||
| Non derivatives | |||||
Trade payables | 7,455 | 7,455 | 7,455 | ||
Loans | 4,780 | 8,200 | 1,083 | 14,063 | 12,092 |
Lease liabilities | 1,127 | 915 | 2,179 | 4,221 | 3,464 |
Total | 13,362 | 9,115 | 3,262 | 25,739 | 23,011 |
For the years ended december 31 | 2022 | 2021 |
Common shares | 162,880,936 | 155,969,226 |
Total outstanding shares | 162,880,936 | 155,969,226 |
For the years ended december 31 | Share | Issuance | Share | Issuance |
| Capital | Premium | Capital | Premium | |
As of January 1, 2021 | 76,716 | 136,349 | 62,214 | 112,078 |
January 2021 – Issuance of 27,777,777 shares (*) | 23,632 | 4,693 | 19,473 | 3,867 |
November 2021 – Issuance of 37,500,000 shares (*) | 28,106 | 12,135 | 24,412 | 10,536 |
As of December 31, 2021 | 128,454 | 153,177 | 106,099 | 126,481 |
August 2022 – Issuance of 6,911,710 shares (*) | 5,000 | 4,876 | ||
As of December 31, 2022 | 133,454 | 153,177 | 110,975 | 126,481 |
Category | 2022 | 2021 |
Executive Director | 3,950,000 | 2,950,000 |
Non-Executive Directors | 248,000 | 272,000 |
Management team (excluding the Executive Director) | 4,083,000 | 2,938,000 |
Other employees, consultants, and former service providers | 3,976,780 | 2,757,625 |
Total outstanding at December 31 | 12,257,780 | 8,917,625 |
| Thousands of $ | 2022 | 2021 |
| Years ended December 31 | ||
Share-based compensation | 867 | 1,222 |
Cumulated Share-based compensation | 11,474 | 10,607 |
Number of potential shares from outstanding warrants | 2022 | 2021 |
As of January 1 | 8,917,625 | 5,766,093 |
Number of warrants cancelled/forfeited during the year | (590,345) | (304,968) |
Number of warrants granted during the year | 3,930,500 | 3,456,500 |
As of December 31 | 12,257,780 | 8,917,625 |
24-Nov-21 | - | 40,000 | € 1.05 | - | 60.78% | 0.14% | 49.25 | 37.25 |
03-Jul-21 | - | 2,570,000 | € 1.38 | - | 63.10% | 0.04% | 44.91 | 26.93 |
07-Jul-21 | - | 600,000 | € 1.39 | - | 63.11% | 0.00% | 44.78 | 26.79 |
06-May-22 | - | 5,000 | € 0.75 | - | 53.16% | 1.64% | 58.85 | 52.87 |
04-Aug-22 | - | 38,000 | € 0.80 | - | 55.63% | 1.41% | 55.89 | 49.91 |
03-Aug-22 | - | 425,000 | € 0.68 | - | 57.05% | 1.50% | 67.96 | 55.92 |
03-Aug-22 | - | 3,125,000 | € 0.68 | - | 57.05% | 1.50% | 73.97 | 61.94 |
04-Aug-22 | - | 10,000 | € 0.80 | - | 55.63% | 1.41% | 73.94 | 61.91 |
01-Oct-22 | - | 312,500 | € 0.74 | - | 57.26% | 2.77% | 72.03 | 60.00 |
12-Dec-22 | - | 15,000 | € 0.74 | - | 58.30% | 2.40% | 69.67 | 63.65 |
| Number of | Expected duration | ||||||||
| warrants granted | (months) | ||||||||
| Expected | Expected | Risk-free | |||||||
| To Belgian | To other | Exercise | dividend | stock price | interest | To Belgian | To other | ||
| Dates | benef. | benef. | price (€) | Yield | volatility | rate | benef. | benef. | |
23-Jun-14 | 12,000 | 12,000 | € 4.13 | - | 48.12% | 1.78% | 75.32 | 63.29 | |
9-Feb-15 | 60,000 | 95,000 | € 4.49 | - | 46.75% | 0.62% | 79.73 | 61.71 | |
29-May-15 | 20,000 | 30,000 | € 4.91 | - | 46.52% | 0.81% | 64.14 | 52.11 | |
1-Oct-15 | - | 83,000 | € 4.20 | - | 48.99% | 0.90% | 72.03 | 54.02 | |
1-Dec-15 | - | 18,000 | € 3.89 | - | 51.18% | 0.85% | 70.03 | 52.01 | |
1-Feb-16 | - | 10,000 | € 4.13 | - | 51.18% | 0.85% | 67.99 | 49.97 | |
4-Feb-16 | 50,000 | 134,000 | € 3.78 | - | 52.49% | 0.72% | 67.89 | 49.87 | |
2-Apr-16 | - | 52,000 | € 3.62 | - | 53.40% | 0.58% | 65.33 | 53.33 | |
29-May-16 | 30,000 | 40,000 | € 4.13 | - | 51.85% | 0.54% | 64.11 | 52.11 | |
22-Jan-16 | - | 20,000 | € 3.83 | - | 52.81% | 0.86% | 68.32 | 56.32 | |
1-Dec-16 | - | 22,000 | € 4.65 | - | 54.16% | 0.75% | 57.99 | 39.98 | |
1-Jan-17 | - | 19,000 | € 4.56 | - | 53.84% | 0.73% | 56.98 | 50.96 | |
1-Apr-17 | - | 18,000 | € 5.41 | - | 51.80% | 0.81% | 54.02 | 48.00 | |
11-Apr-17 | 20,000 | 200,000 | € 5.35 | - | 51.83% | 0.72% | 65.68 | 47.67 | |
29-Jul-17 | - | 10,000 | € 4.72 | - | 50.95% | 0.87% | 50.10 | 44.05 | |
1-Sep-17 | - | 34,000 | € 4.92 | - | 48.08% | 0.71% | 60.99 | 42.97 | |
2-Nov-17 | - | 99,000 | € 4.61 | - | 45.23% | 0.66% | 52.93 | 40.90 | |
20-Jun-17 | 30,000 | 30,000 | € 4.97 | - | 51,57% | 0.59% | 81.40 | 63.39 | |
01-Apr-18 | - | 42,000 | € 3,77 | - | 46.08% | 0.76% | 54.02 | 42.02 | |
01-Jun-18 | 50,000 | 30,000 | € 4,97 | - | 46.15% | 0.77% | 52.01 | 40.01 | |
05-Dec-18 | - | 20,000 | €1,73 | - | 57.56% | 0.79% | 45.86 | 33.86 | |
24-Jan-19 | - | 191,000 | € 1,64 | - | 67.56% | 0.77% | 62.24 | 50.20 | |
16-May-19 | - | 1,508,000 | € 1,49 | - | 75.78% | 0.38% | 58.55 | 46.52 | |
01-Nov-19 | - | 8,000 | € 1,01 | - | 82.15% | 0.00% | 64.99 | 46.98 | |
01-Dec-19 | - | 12,000 | € 1,02 | - | 81.95% | 0.00% | 64.01 | 45.99 | |
01-Feb-20 | - | 2,000 | € 0,98 | - | 80.26% | 0.00% | 61.97 | 49.67 | |
01-Jun-20 | - | 6,000 | € 0,85 | - | 86.64% | 0.00% | 57.99 | 45.99 | |
01-Oct-20 | - | 2,000 | € 0,80 | - | 85.20% | 0.00% | 53.95 | 35.97 | |
15-Jul-20 | - | 225,000 | € 0,80 | - | 85.89% | 0.00% | 56.51 | 38.53 | |
01-Jul-19 | 60,000 | 20,000 | € 1,28 | - | 78.70% | 0.07% | 69.01 | 51.02 | |
24-Jul-19 | - | 980,000 | € 1,24 | - | 78.64% | 0.00% | 68.25 | 50.27 | |
15-Jul-20 | - | 1,598,000 | € 0,80 | - | 85.89% | 0.00% | 56.52 | 38.53 | |
30-Jul-20 | 20,000 | - | € 1,28 | - | 87.02% | 0.00% | 56.02 | 38.04 | |
01-Oct-20 | - | 10,000 | € 1,28 | - | 85.20% | 0.00% | 53.95 | 35.97 | |
01-Mar-21 | - | 2,000 | € 1.08 | - | 65.06% | 0.00% | 48.99 | 31.00 | |
03-May-21 | - | 8,000 | € 1.16 | - | 64.59% | 0.01% | 46.92 | 28.93 | |
01-Jun-21 | - | 4,000 | € 1.18 | - | 65.82% | 0.01% | 45.96 | 27.98 | |
27-Jul-21 | - | 30,000 | € 1.36 | - | 63.36% | 0.00% | 44.12 | 26.14 | |
27-Jul-21 | - | 202,500 | € 1.36 | - | 63.36% | 0.00% | 44.12 | 26.14 |
| Thousands of $ | 2022 | 2021 |
| except per personnel, warrants & share amounts | ||
| For the years ended December 31 | ||
Number of management members and Executive Directors | 4 | 4 |
Short-term employee benefits | 1,550 | 1,545 |
Post-employment benefits | 54 | 52 |
Other employment costs | 219 | 207 |
Total benefits | 1,822 | 1,804 |
IFRS share-based compensation expense | 863 | 982 |
Number of warrants offered | 2,200,000 | 2,200,000 |
Cumulative outstanding warrants | 8,088,000 | 5,888,000 |
Exercisable warrants | 3,618,642 | 1,282,238 |
In thousands of $ | In thousands of € | |||
For the years ended December 31 | 2022 | 2021 | 2022 | 2021 |
Audit fee for statutory and consolidated financials | 239 | 182 | 226 | 155 |
Other audit fees | 191 | 183 | 180 | 156 |
Audit related and other services | 42 | 17 | 39 | 14 |
Total | 472 | 382 | 445 | 325 |