XML 133 R116.htm IDEA: XBRL DOCUMENT v3.26.1
Debt, Derivatives and Royalty certificates liabilities- Derivatives (Details)
1 Months Ended 12 Months Ended
Jan. 04, 2024
EUR (€)
€ / shares
shares
Nov. 28, 2022
EUR (€)
D
€ / shares
shares
Jul. 01, 2022
€ / shares
shares
Nov. 30, 2022
shares
Dec. 31, 2025
EUR (€)
D
€ / shares
shares
Dec. 31, 2024
EUR (€)
€ / shares
shares
Dec. 31, 2023
EUR (€)
EquityInstruments
€ / shares
shares
Mar. 30, 2026
shares
Disclosure of detailed information about borrowings [line items]                
Number of equity instruments granted | EquityInstruments             1,060,000  
Nominal value | € / shares         € 0.01      
Finance contract with EIB                
Disclosure of detailed information about borrowings [line items]                
Number of warrants issued | shares       2,266,023        
EIB Tranche A 2022                
Disclosure of detailed information about borrowings [line items]                
Subscription price per warrant | € / shares   € 0.01            
Number of warrants issued | shares   2,266,023            
Exercise price (in euros) | € / shares   € 4.02            
Number of BSA outstanding | shares   2,266,023     2,266,023 2,266,023 2,266,023  
Stock price | € / shares   € 4.13     € 3.95 € 2.18 € 4.1  
Maturity (months)   12 years     8 years 10 months 24 days 9 years 10 months 24 days 10 years 10 months 24 days  
Volatility   68.00%     56.20% 58.30% 62.00%  
Cap of the put option (k€) | €   € 25,000     € 25,000 € 25,000 € 25,000  
Fair Value (k€) | €   € 9,469,000     € 61,004,000 € 11,987,000 € 10,266,000  
Unit Fair value (€) | €   4.18     26.92 5.29 4.53  
Number of shares per instrument | shares   1     6.46 2.7 1.2  
EIB Tranche B 2024                
Disclosure of detailed information about borrowings [line items]                
Subscription price per warrant | € / shares € 0.01              
Maturity term of warrants 12 years              
Exercise price of warrant | € / shares € 3.95              
Number of warrants issued | shares 3,144,654              
Exercise price (in euros) | € / shares € 3.95              
Number of BSA outstanding | shares 3,144,654       3,144,654 3,144,654    
Stock price | € / shares € 4.12       € 3.95 € 2.18    
Maturity (months) 12 years       10 years 11 years    
Volatility 62.00%       56.20% 58.30%    
Cap of the put option (k€) | € € 25,000       € 25,000 € 25,000    
Fair Value (k€) | € € 11,809,000       € 58,381,000 € 12,328,000    
Unit Fair value (€) | € 3.76       18.57 3.92    
Subscription price per warrant | € / shares € 0.01              
Number of shares per instrument | shares 1       5.05 2.13    
Warrant agreement with the European Investment Bank                
Disclosure of detailed information about borrowings [line items]                
Maturity term of warrants     12 years          
Warrant agreement with the European Investment Bank | Finance contract with EIB | Volatility                
Disclosure of detailed information about borrowings [line items]                
Impact of reasonably possible increase (decrease) in assumption | €         € 200,000      
Warrant agreement with the European Investment Bank | EIB Tranche A 2022 | Number of shares callable per warrant                
Disclosure of detailed information about borrowings [line items]                
Percentage of reasonably possible increase (decrease) in risk assumption         15.00%      
Impact of reasonably possible decrease in assumption | €         € 9,100,000      
Impact of reasonably possible increase in assumption | €         € (9,200,000)      
Warrant agreement with the European Investment Bank | EIB Tranche A 2022 | Volatility                
Disclosure of detailed information about borrowings [line items]                
Percentage of reasonably possible increase (decrease) in risk assumption         1.00%      
Warrant agreement with the European Investment Bank | EIB Tranche A 2022 | Forecast                
Disclosure of detailed information about borrowings [line items]                
Number of shares per instrument | shares               6.46
Warrant agreement with the European Investment Bank | EIB Tranche A 2022 | Ordinary shares                
Disclosure of detailed information about borrowings [line items]                
Exercise price of warrant | € / shares           € 4.02    
Number of shares per instrument | shares           2.7    
Warrant agreement with the European Investment Bank | EIB Tranche B 2024 | Number of shares callable per warrant                
Disclosure of detailed information about borrowings [line items]                
Percentage of reasonably possible increase (decrease) in risk assumption         15.00%      
Impact of reasonably possible decrease in assumption | €         € 8,400,000      
Impact of reasonably possible increase in assumption | €         € (8,600,000)      
Warrant agreement with the European Investment Bank | EIB Tranche B 2024 | Forecast                
Disclosure of detailed information about borrowings [line items]                
Number of shares per instrument | shares               5.05
Warrant agreement with the European Investment Bank | EIB Tranche B 2024 | Ordinary shares                
Disclosure of detailed information about borrowings [line items]                
Exercise price of warrant | € / shares           € 3.95    
Number of shares per instrument | shares           2.13    
Warrant agreement with the European Investment Bank | Derivatives                
Disclosure of detailed information about borrowings [line items]                
Subscription price per warrant | € / shares     € 0.01          
Threshold trading days of warrants | D   90     90      
Number of shares per instrument | shares     1          
Warrant agreement with the European Investment Bank | Derivatives | EIB Tranche A 2022                
Disclosure of detailed information about borrowings [line items]                
Exercise price of warrant | € / shares   € 4.02            
Number of warrants issued | shares   2,266,023            
Maximum potential gross proceeds from exercise of warrants | € € 12,400,000 € 9,100,000            
Transaction costs on issue of warrants | €   € 56,000            
Warrant agreement with the European Investment Bank | Derivatives | EIB Tranche B 2024                
Disclosure of detailed information about borrowings [line items]                
Exercise price of warrant | € / shares € 3.95              
Number of warrants issued | shares 3,144,654              
Transaction costs on issue of warrants | € € 89,000