XML 51 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities      
Net profit (loss) € (65,144) € (79,521) [1],[2] € (55,728) [1],[2]
Adjustments for:      
+ Depreciation and amortization on tangible and intangible assets 3,263 1,819  
+ Impairment and provision for litigation 357 (208)  
+ Expenses related to share-based compensation 1,657 787  
- Gain on disposal of property, plant and equipment (19) (2)  
+ Net finance expenses (revenue) 11,437 10,971  
+ Income tax expense (benefit) (576) (354)  
+ Other non-cash items including Research Tax Credit litigation 1,702 0  
Operating cash flows before change in working capital (47,324) (66,507)  
Change in:      
Decrease (increase) in trade receivables and other assets (1,640) (724)  
(Decrease) increase in trade payables and other liabilities 1,284 11,056  
Change in working capital (356) 10,332  
Income tax paid   93  
Net cash flows used in operating activities (47,680) (56,081)  
Cash flows from investing activities      
- Acquisition of property, plant and equipment (2,030) (2,938)  
+ Proceeds / reimbursement from disposal of property, plant and equipment 2,517 3  
- Acquisition of financial instruments (160) (1,050)  
Net cash flows provided by (used in ) investment activities 327 (3,986)  
Cash flows from financing activities      
+ Proceeds from issue of share capital (net) 126,486    
+ Proceeds from subscription / exercise of share warrants 43 37  
+ Proceeds from new loans and borrowings net of issue costs   1,800  
- Repayments of loans and borrowings (1,884) (2,000)  
- Financial interests paid (including finance lease) (7,785) (6,351)  
Net cash flows provided by (used in ) financing activities 116,860 (6,514)  
Increase (decrease) in cash and cash equivalents 69,508 (66,580)  
Cash and cash equivalents at the beginning of the period [3] 207,240 273,820  
Cash and cash equivalents at the end of the period € 276,748 207,240 [3] 273,820 [3]
Previously stated      
Cash flows from operating activities      
Net profit (loss)     (55,728)
Adjustments for:      
+ Depreciation and amortization on tangible and intangible assets     1,226
+ Impairment and provision for litigation     186
+ Expenses related to share-based compensation     278
- Gain on disposal of property, plant and equipment     8
+ Net finance expenses (revenue)     2,296
+ Income tax expense (benefit)     (3,420)
+ Other non-cash items including Research Tax Credit litigation     17
Operating cash flows before change in working capital     (55,137)
Change in:      
Decrease (increase) in inventories     10
Decrease (increase) in trade receivables and other assets     (2,106)
(Decrease) increase in trade payables and other liabilities     7,364
Change in working capital     5,268
Income tax paid     13
Net cash flows used in operating activities     (49,856)
Cash flows from investing activities      
- Acquisition of property, plant and equipment     (2,800)
+ Proceeds / reimbursement from disposal of property, plant and equipment     15
- Acquisition of financial instruments     (163)
Net cash flows provided by (used in ) investment activities     (2,948)
Cash flows from financing activities      
+ Proceeds from subscription / exercise of share warrants     37
+ Proceeds from new loans and borrowings net of issue costs     177,338
- Repayments of loans and borrowings     (1,655)
- Financial interests paid (including finance lease)     (1,372)
Net cash flows provided by (used in ) financing activities     174,348
Increase (decrease) in cash and cash equivalents     121,544
Cash and cash equivalents at the beginning of the period   € 273,820 152,277
Cash and cash equivalents at the end of the period     € 273,820
[1] The Group applied IFRS16 ”leases” from January 1, 2019 using the modified retrospective method and therefore, the comparative information for 2017 and 2018 has not been restated . The impact of this application is presented in note 4.7
[2] The Group applied IFRS16 ”leases” from January 1, 2019 using the modified retrospective method, and therefore, the comparative information for 2017 and 2018 has not been restated. The impact of the application is presented in note 4.7
[3] The Group applied IFRS 16 “Leases” from January 1, 2019 using the modified retrospective method, and therefore, the comparative information for 2017 and 2018 has not been restated. The impact of this application is presented in note 4.7.2 Application of the new IFRS 16 standard.