XML 30 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Statements of Cash Flows - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities      
Net profit (loss) € (101,221) € (65,144) € (79,521) [1],[2]
Adjustments for:      
+ Depreciation and amortization on tangible and intangible assets 3,559 3,263  
+ Impairment and provision for litigation 3,015 357  
+ Expenses related to share-based compensation 1,236 1,657  
- Gain on disposal of property, plant and equipment 80 (19)  
+ Net finance expenses (revenue) 10,335 11,437  
+ Income tax expense (benefit) (428) (576)  
+ Other non-cash items including Research Tax Credit litigation (1,818) 1,702  
Operating cash flows before change in working capital (85,242) (47,324)  
Change in:      
Decrease (increase) in trade receivables and other assets 318 (1,640)  
(Decrease) increase in trade payables and other liabilities (11,447) 1,284  
Change in working capital (11,129) (356)  
Net cash flows used in operating activities (96,371) (47,680)  
Cash flows from investment activities      
- Acquisition of property, plant and equipment (900) (2,030)  
+ Proceeds from disposal of / reimbursement of property, plant and equipment   2,517  
- Acquisition of financial instruments (66) (160)  
Net cash flows provided by (used in ) investment activities (966) 327  
Cash flows from financing activities      
+ Proceeds from issue of share capital (net) 7 126,486  
+ Proceeds from subscription / exercise of share warrants   43  
- Repayments of loans and borrowings 207 (6)  
- Payments of lease debts (2,150) (1,877)  
- Financial interests paid (including finance lease) (7,762) (7,785)  
+ Financial interests received 1,442    
Net cash flows provided by (used in ) financing activities (8,256) 116,860  
Increase (decrease) in cash and cash equivalents (105,593) 69,508  
Cash and cash equivalents at the beginning of the period 276,748 207,240 [3]  
Effects of exchange rate changes on cash (126)    
Cash and cash equivalents at the end of the period € 171,029 276,748 207,240 [3]
Previously stated      
Cash flows from operating activities      
Net profit (loss)     (79,521)
Adjustments for:      
+ Depreciation and amortization on tangible and intangible assets     1,819
+ Impairment and provision for litigation     (208)
+ Expenses related to share-based compensation     787
- Gain on disposal of property, plant and equipment     (2)
+ Net finance expenses (revenue)     10,971
+ Income tax expense (benefit)     (354)
+ Other non-cash items including Research Tax Credit litigation     0
Operating cash flows before change in working capital     (66,507)
Change in:      
Decrease (increase) in trade receivables and other assets     (724)
(Decrease) increase in trade payables and other liabilities     11,056
Change in working capital     10,332
Income tax paid     93
Net cash flows used in operating activities     (56,081)
Cash flows from investment activities      
- Acquisition of property, plant and equipment     (2,938)
+ Proceeds from disposal of / reimbursement of property, plant and equipment     3
- Acquisition of financial instruments     (1,050)
Net cash flows provided by (used in ) investment activities     (3,986)
Cash flows from financing activities      
+ Proceeds from subscription / exercise of share warrants     37
+ Proceeds from new loans and borrowings net of issue costs     1,800
- Repayments of loans and borrowings     (2,000)
- Financial interests paid (including finance lease)     (6,351)
Net cash flows provided by (used in ) financing activities     (6,514)
Increase (decrease) in cash and cash equivalents     (66,580)
Cash and cash equivalents at the beginning of the period   € 207,240 273,820
Cash and cash equivalents at the end of the period     € 207,240
[1] The Group applied IFRS16 ”Leases” from January 1, 2019 using the modified retrospective method and therefore, the comparative information for 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 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 2018 has not been restated. The impact of this application is presented in note 4.7 Application of the new IFRS 16 standard.