XML 77 R47.htm IDEA: XBRL DOCUMENT v3.26.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2025
Disclosure of terms and conditions of share-based payment arrangement [abstract]  
Summary of the Number and Weighted Average Exercise Prices Movements in Stock Options

The following table illustrates the number and weighted average exercise prices of, and movements in, stock options during the year:

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

 

average

 

 

 

 

 

average

 

 

 

 

 

average

 

 

 

2025

 

 

exercise price

 

 

2024

 

 

exercise price

 

 

2023

 

 

exercise price

 

 

 

Number stock options

 

 

 

 

Number stock options

 

 

 

 

Number stock options

 

 

 

Outstanding January 1,

 

 

3,869,188

 

 

 

12.36

 

 

 

3,830,652

 

 

 

9.46

 

 

 

3,181,538

 

 

 

9.69

 

Granted

 

 

630,000

 

 

 

14.74

 

 

 

860,000

 

 

 

19.79

 

 

 

936,000

 

 

 

6.53

 

Exercised

 

 

(408,989

)

 

 

1.75

 

 

 

(514,356

)

 

 

3.41

 

 

 

(241,825

)

 

 

1.45

 

Forfeited

 

 

(139,167

)

 

 

16.61

 

 

 

(307,108

)

 

 

14.79

 

 

 

(45,061

)

 

 

8.90

 

Outstanding December 31,

 

 

3,951,032

 

 

 

13.01

 

 

 

3,869,188

 

 

 

12.36

 

 

 

3,830,652

 

 

 

9.46

 

Summary of the Number and Weighted Average Purchase Prices Movements in Unvested RSU

The following table illustrates the number of and movements in unvested RSUs during the year:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

2024

 

2023

 

 

Number RSUs

 

Number RSUs

 

Number RSUs

 

Outstanding January 1,

 

1,272,790

 

 

1,033,814

 

 

795,694

 

Granted

 

651,005

 

 

728,784

 

 

528,004

 

Vested and settled

 

(471,455

)

 

(294,238

)

 

(209,671

)

Forfeited

 

(34,708

)

 

(195,570

)

 

(80,213

)

Outstanding December 31,

 

1,417,632

 

 

1,272,790

 

 

1,033,814

 

 

Summary of Fair Value Per Option at Each Grant/Measurements Date Using the Black-Scholes Formula

The input used in the measurement of the fair value per option at each grant/measurements date using the Black-Scholes formula (including the related number of options and the fair value of the options) were as follows:

 

 

March 12,

 

March 12,

 

August 1,

 

April 15,

 

April 11,

 

April 11,

 

November 15,

 

April 6,

 

 

2025

 

2025

 

2024

 

2024

 

2024

 

2024

 

2023

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of options

 

75,000

 

 

555,000

 

 

75,000

 

 

230,000

 

 

70,000

 

 

485,000

 

 

90,000

 

 

846,000

 

Fair value of the options (€)

11.86

 

12.19

 

11.65

 

15.41

 

16.83

 

16.90

 

12.27

 

5.92

 

Fair value of the ordinary shares (€)

14.71

 

14.71

 

14.43

 

18.97

 

20.80

 

20.80

 

15.12

 

7.36

 

Exercise price (€)

14.74

 

14.74

 

14.43

 

18.97

 

20.80

 

20.80

 

15.12

 

7.36

 

Expected volatility (%)

 

105

%

 

105

%

 

100

%

 

100

%

 

105

%

 

100

%

 

100

%

 

100

%

Expected life (years)

 

5.5

 

 

6.1

 

 

6.1

 

 

6.1

 

 

5.5

 

 

6.1

 

 

6.1

 

 

6.1

 

Risk-free interest rate (%)

 

4.3

%

 

4.3

%

 

4.0

%

 

4.7

%

 

4.7

%

 

4.7

%

 

4.6

%

 

3.6

%

Expected dividend yield