XML 64 R43.htm IDEA: XBRL DOCUMENT v3.25.4
Shareholders' Equity (Tables)
12 Months Ended
Dec. 31, 2025
Shareholders' Equity  
Schedule of Share capital

​

​

​

​

​

​

​

​

​

​

Number of shares 2025

​

Number of shares 2024

​

Number of shares 2023

​

  ​ ​ ​

Ordinary 

  ​ ​ ​

Ordinary 

  ​ ​ ​

Ordinary 

Balance at January 1

 

107,710,916

 

84,248,384

 

84,246,967

Issued for cash

 

—

 

23,463,610

 

—

Issued for services

​

—

​

—

​

—

Exercise of share options / vesting of RSUs

 

148,537

 

394,481

 

537,513

Treasury shares issued (transferred)

 

(148,537)

 

(395,559)

 

(536,096)

Balance at December 31

 

107,710,916

 

107,710,916

 

84,248,384

Schedule of fair value of options calculated using Black-Scholes option pricing model and weighted average assumptions utilized

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

Options granted 

  ​ ​ ​

Options granted 

  ​ ​ ​

Options granted 

 

​

​

in 2025

​

in 2024

​

in 2023

 

Risk-free interest rate

 

4.099

%  

3.903

%  

3.960

%  

Expected dividend yield

 

—

%  

—

%  

—

%  

Expected volatility

 

101.5

%  

96.5

%  

105.6

%  

Expected life in years

 

5

 years  

5

 years  

5

 years  

Schedule of Movements in the number of options outstanding and weighted average exercise prices

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2025

​

2024

​

2023

​

  ​ ​ ​

Number of

  ​ ​ ​

Average

  ​ ​ ​

Number of

  ​ ​ ​

Average

  ​ ​ ​

Number of

  ​ ​ ​

Average

​

​

options  

​

exercise price  

​

options  

​

exercise price  

​

options  

​

exercise price  

Balance at January 1

 

11,671,792

​

€

3.38

 

11,186,240

​

€

3.10

 

11,279,210

​

€

3.66

Granted

 

4,852,997

​

€

1.77

 

1,377,780

​

€

1.94

 

1,793,449

​

€

2.76

Forfeited

 

(91,770)

​

€

1.62

 

(179,259)

​

€

1.61

 

(276,272)

​

€

4.62

Exercised

 

(99,317)

​

€

0.63

 

(300,036)

​

€

0.79

 

(337,746)

​

€

1.07

Expired

 

(267,397)

​

€

8.20

 

(412,933)

​

€

4.05

 

(1,272,401)

​

€

7.80

Balance at December 31

 

16,066,305

​

€

2.56

 

11,671,792

​

€

3.38

 

11,186,240

​

€

3.10

Exercisable at December 31

 

9,631,699

​

€

3.09

 

8,152,467

​

€

3.98

 

6,679,018

​

€

4.05

Schedule of movements in the number of RSUs outstanding

​

​

​

​

​

​

​

​

​

​

2025

​

2024

​

2023

​

  ​ ​ ​

Number of

  ​ ​ ​

Number of

  ​ ​ ​

Number of

​

​

RSUs

​

RSUs

​

RSUs

Balance at January 1

 

53,569

 

166,306

 

370,962

Granted

 

—

 

—

 

52,319

Forfeited

 

(64)

 

(17,775)

 

(66,881)

Released

 

(49,523)

 

(94,962)

 

(190,094)

Balance at December 31

 

3,982

 

53,569

 

166,306