XML 131 R112.htm IDEA: XBRL DOCUMENT v3.25.1
Financial debt - Short-term derivatives (Details)
12 Months Ended
Dec. 11, 2024
EUR (€)
€ / shares
shares
Dec. 31, 2024
EUR (€)
€ / shares
D
shares
Oct. 14, 2024
EUR (€)
€ / shares
Disclosure of detailed information about borrowings [line items]      
Short-term derivatives | €   € 73,400,000  
Par value per share   € 0.01  
Financial liabilities carried at fair value through profit or loss      
Disclosure of detailed information about borrowings [line items]      
Short-term derivatives | €   € 73,400,000 € 89,400,000
Financial liabilities carried at fair value through profit or loss | T2 New Shares and T2 BSAs call options      
Disclosure of detailed information about borrowings [line items]      
Short-term derivatives | €   73,400,000  
T2 BSA Prefunded Warrants | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Aggregate gross proceed | €   € 58,639,998.6  
Exercise price per warrant   € 0.01  
Adjustment to warrant subscription price   € (0.01)  
Approximate number of warrants expected to be issued | shares 43,400,000 43,400,000  
Number of shares per warrant | shares 1 1  
Stock price 2.37 2.18  
Maturity term of warrants 3 months 15 days 3 months  
Exercise period   10 years  
Expected volatility 59.30% 58.30%  
Fair value of potential warrants | € € 45,400,000 € 37,300,000  
Unit fair value 1.05 0.86  
Possible increase in maturity term   2 months  
Impact on financial instrument from reasonably possible increase in maturity term | €   € 1,100,000  
Impact on net income from reasonably possible increase in maturity term | €   € (2,200,000)  
T2 BSA Prefunded Warrants | If five day volume weighted average price more than €1.35 | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Warrants, Subscription Price   € 1.34  
Call option strike price   € 1.35  
Call option, conversion ratio   1  
Approximate number of warrants expected to be issued | shares   43,400,000  
T2 BSA Prefunded Warrants | Forecast | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Exercise price per warrant   € 0.01  
Warrants, Subscription Price   € 1.34  
Approximate number of shares expected to be issued | shares   43,400,000  
T3 BSA warrants | Tranche II and Tranche III, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Exercise price per warrant     € 1.5
T3 BSA warrants | Tranche III, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Maximum proceeds from exercise of warrants | €   € 116,000,000  
T2 New Share | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Approximate number of shares expected to be issued | shares 42,500,000 42,500,000  
Number of shares per instruments | shares 1 1  
Stock price € 2.37 € 2.18  
Maturity 3 months 15 days 3 months  
Expected volatility 59.30% 58.30%  
Fair value of potential shares | € € 44,000,000 € 36,100,000  
Unit fair value 1.04 0.85  
Possible increase in maturity term   2 months  
Impact on financial instrument from reasonably possible increase in maturity term | €   € 1,100,000  
T2 New Share | If five day volume weighted average price more than €1.35 | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Call option strike price   € 1.35  
Approximate number of shares expected to be issued | shares   42,500,000  
Call option, conversion ratio   1  
T2 New Share | Forecast | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Warrants, Subscription Price   € 1.35  
Approximate number of shares expected to be issued | shares   42,500,000  
T2 New Share | ABSA warrants | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Aggregate gross proceed | €   € 57,359,992  
Number of trading days of volume weighted average price | D   5  
Maximum | 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Structured Financing amount | €     € 348,000,000
Maximum | Tranche II and Tranche III, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Structured Financing amount | €     € 116,000,000
Maximum | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Structured Financing amount | €   € 116,000,000  
Maximum | T2 BSA Prefunded Warrants | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Exercise price per warrant   € 1.35  
Maximum | T2 New Share | ABSA warrants | Tranche II, 2024 Financing arrangement in three tranches      
Disclosure of detailed information about borrowings [line items]      
Exercise price per warrant   € 1.35