XML 31 R6.htm IDEA: XBRL DOCUMENT v3.24.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows used in operating activities      
Net loss for the period € (110,426) € (54,274) € (49,635)
Elimination of non-cash or non-operating income and expenses      
Depreciation, amortization and provisions 2,599 1,698 (1,288)
Deferred and current taxes 524 (84) 32
Tax credits (5,265) (5,177) (3,302)
Cost of debt 5,163 676 87
Sharebased compensation expense 3,969 2,218 2,089
Share of net profit of associates and joint ventures accounted for using the equity method 2,015    
Exchange (gains) / losses 297 343 (5,198)
Fair value variation through profit and loss 389 407 651
Other [1] (3,406)    
Cash flows used in operations before tax, interest and changes in working capital (104,140) (54,193) (56,565)
Decrease / (increase) in operating and other receivables (5,841) 3,844 (5,317)
Increase / (decrease) in operating and other payables 20,002 3,535 7,599
Decrease / (increase) in inventories (44) 19 (72)
Tax credit received 5,220 3,553 7,957
Other [2] 3,190 (1,685) (1,231)
Tax, interest and changes in operating working capital 22,527 9,266 8,936
Net cash used in operating activities (81,614) (44,928) (47,629)
Cash flows provided by (used in) investing activities      
Purchases of property, plant and equipment and intangible assets (540) (561) (534)
Disposals of property, plant and equipment and intangible assets 131 41 89
Decrease / (Increase) in short-term deposit accounts 978 9,388 (1,302)
Decrease / (Increase) in other non-current financial assets (8,300) (1) (47)
Net cash flows provided by (used in) investing activities (7,731) 8,868 (1,793)
Cash flows provided by (used in) financing activities      
Capital increase net of transaction costs [3] 28,079 8,827 25,475
Issue of royalty certificates 5,100    
Subscription of borrowings   30,209  
Repayment of debt (2,485) (1,033) (13)
Repayment of lease liabilities (1,612) (735) (15)
Net cash flows provided by financing activities 29,081 37,268 25,447
Net increase (decrease) in cash and cash equivalents (60,263) 1,208 (23,975)
Cash and cash equivalents at beginning of period 86,736 86,553 105,687
Exchange (gains) / losses 445 (1,025) 4,841
Net cash and cash equivalents at the end of period € 26,918 € 86,736 € 86,553
[1] Corresponding to the non-cash consideration of the Hepalys License Agreement transaction price recognized in revenue (see Note 19.1 - Revenues)
[2] Including the decrease of prepaid expenses for €4.0 million for the year ended December 31, 2023, and increase of prepaid expenses for €(1.1) million, and €(4.1) million for the years ended December 31, 2022, and December 31, 2021, respectively (see Note 10.2 – Tax receivables and Other current assets). For the year ended December 31, 2021, including also the decrease in current accrued income offset by the €2 million indemnity received in 2021 from the Abbott group under the Additional Agreement.
[3] Including subscriptions to BSA share warrants for €2 thousand, €0 thousand, and €49 thousand for the period ended December 31, 2023, December 31, 2022, and December 31, 2021 respectively.