XML 126 R109.htm IDEA: XBRL DOCUMENT v3.26.1
Shareholders' equity - Stock Option plans (Details)
12 Months Ended
Dec. 15, 2025
Options
Dec. 04, 2025
EUR (€)
Options
Y
€ / shares
shares
Dec. 03, 2025
Options
Dec. 02, 2025
Options
Oct. 11, 2025
Options
Oct. 10, 2025
EUR (€)
Options
Y
€ / shares
shares
Jan. 26, 2025
Options
shares
Jan. 23, 2025
EUR (€)
Options
Y
€ / shares
shares
Dec. 20, 2024
Options
Dec. 31, 2025
EUR (€)
Options
plan
€ / shares
Shareholders' equity                    
Number of share options granted                   22,210,366
Issued                   22,210,366
Forfeited/Lapsed                   (88,000)
Outstanding at end of period                   22,122,366
Stock options                    
Shareholders' equity                    
Number of plans outstanding | plan                   5
Share-based compensation expense | €                   € 9,500,000
SO 2024-1                    
Shareholders' equity                    
Number of share options granted               12,898,116   12,898,116
Vesting period (year)               3 years    
Holding period (year)               1 year    
Number of shares per SO | shares               1    
Expected volatility               58.20%    
Average life (years) | Y               3    
Risk-free rate               2.60%    
Fair value per SO at grant date | €               € 1.1    
Share price | € / shares               € 2.19    
Issued               12,898,116   12,898,116
Outstanding at end of period                   12,898,116
Stock option unit value | € / shares                   € 1.1
Implied stock options fair values | €                   € 14,200,000
SO 2024-1 | Mark Pruzanski                    
Shareholders' equity                    
Number of share options granted               12,898,116 12,898,116  
Issued               12,898,116 12,898,116  
SO 2024-2                    
Shareholders' equity                    
Number of share options granted               301,000 301,000 301,000
Vesting period (year)               3 years    
Holding period (year)               1 year    
Number of shares per SO | shares               1    
Expected volatility               58.20%    
Average life (years) | Y               3    
Risk-free rate               2.60%    
Fair value per SO at grant date | €               € 1.1    
Share price | € / shares               € 2.19    
Issued               301,000 301,000 301,000
Forfeited/Lapsed                   (88,000)
Outstanding at end of period                   213,000
Stock option unit value | € / shares                   € 1.10
Implied stock options fair values | €                   € 200,000
SO 2025-1                    
Shareholders' equity                    
Number of share options granted         1,865,750 1,865,750       1,865,750
Vesting period (year)           3 years        
Holding period (year)           1 year        
Number of shares per SO | shares           1        
Expected volatility           54.60%        
Average life (years) | Y           3        
Risk-free rate           2.60%        
Fair value per SO at grant date | €           € 1.77        
Share price | € / shares           € 3.99        
Issued         1,865,750 1,865,750       1,865,750
Outstanding at end of period                   1,865,750
Stock option unit value | € / shares                   € 1.77
Implied stock options fair values | €                   € 3,300,000
SO 2025-2                    
Shareholders' equity                    
Number of share options granted   6,000,000   6,000,000           6,000,000
Vesting period (year)   3 years                
Holding period (year)   1 year                
Number of shares per SO | shares   1                
Expected volatility   56.20%                
Average life (years) | Y   3                
Risk-free rate   2.60%                
Fair value per SO at grant date | €   € 1.78                
Share price | € / shares   € 3.53                
Issued   6,000,000   6,000,000           6,000,000
Outstanding at end of period                   6,000,000
Stock option unit value | € / shares                   € 1.78
Implied stock options fair values | €                   € 10,700,000
SO 2025-2 | Andrew Obenshain                    
Shareholders' equity                    
Number of share options granted     6,000,000              
Issued     6,000,000              
SO 2025-3                    
Shareholders' equity                    
Number of share options granted 1,145,500           1,145,500     1,145,500
Vesting period (year)             3 years      
Holding period (year)             1 year      
Number of shares per SO | shares             1      
Issued 1,145,500           1,145,500     1,145,500
Outstanding at end of period                   1,145,500