(To prospectus dated January 6, 2023)
| | | |
Ordinary
Shares |
| |
Total
|
| ||||||
|
Offering Price and proceeds to us, before expenses(1)
|
| | | $ | 4.6304 | | | | | $ | 5,630,399.7056 | | |
| | | | | | S-ii | | | |
| | | | | | S-iii | | | |
| | | | | | S-1 | | | |
| | | | | | S-7 | | | |
| | | | | | S-8 | | | |
| | | | | | S-10 | | | |
| | | | | | S-12 | | | |
| | | | | | S-13 | | | |
| | | | | | S-14 | | | |
| | | | | | S-15 | | | |
| | | | | | S-16 | | | |
| | | | | | S-33 | | | |
| | | | | | S-34 | | | |
| | | | | | S-34 | | | |
| | | | | | S-34 | | | |
| | | | | | S-36 | | | |
| | | | | | S-37 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | CAPITALIZATION | | | | | 7 | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 25 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | | |
| | | | | | 34 | | | |
| | EXPENSES | | | | | 35 | | |
| | | | | | 36 | | | |
| | | | | | 36 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | |
| | | |
As of September 30, 2025
(in thousands) (unaudited) |
| |||||||||||||||
| | | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
|
Cash, cash equivalents and financial assets
|
| | | € | 22.5 | | | | | € | 81.0 | | | | | € | 85.8 | | |
| Capital and reserves: | | | | | | | | | | | | | | | | | | | |
|
Capital
|
| | | € | 6.5 | | | | | € | 7.2 | | | | | € | 7.4 | | |
|
Share premium
|
| | | € | 314.4 | | | | | € | 330.9 | | | | | € | 335.5 | | |
|
Share based payment reserves
|
| | | € | 11.8 | | | | | € | 11.8 | | | | | € | 11.8 | | |
|
Other comprehensive income
|
| | | € | 1.1 | | | | | € | 1.1 | | | | | € | 1.1 | | |
|
Retained loss
|
| | | € | (282.8) | | | | | € | (282.8) | | | | | € | (282.8) | | |
|
Total equity
|
| | | € | 51.0 | | | | | € | 68.2 | | | | | € | 73.0 | | |
| Non-current debt: | | | | | | | | | | | | | | | | | | | |
|
Secured
|
| | | € | 18.8 | | | | | € | 29.2 | | | | | € | 29.2 | | |
|
Unsecured
|
| | | € | 3.1 | | | | | € | 3.1 | | | | | € | 3.1 | | |
|
Total non-current debt
|
| | | € | 21.9 | | | | | € | 32.3 | | | | | € | 32.3 | | |
| Current debt: | | | | | | | | | | | | | | | | | | | |
|
Secured
|
| | | € | 0.2 | | | | | € | 31.2 | | | | | € | 31.2 | | |
|
Unsecured
|
| | | € | 20.5 | | | | | € | 20.5 | | | | | € | 20.5 | | |
|
Total current debt
|
| | | € | 20.7 | | | | | € | 51.8 | | | | | € | 51.8 | | |
|
Total debt
|
| | | € | 42.6 | | | | | € | 84.0 | | | | | € | 84.0 | | |
|
Total capitalization
|
| | | € | 93.7 | | | | | € | 152.2 | | | | | € | 157.0 | | |
| |
Offering price per ordinary share
|
| | | | | | | | | € | 4.00 | | |
| |
Net tangible book value per ordinary share as of September 30, 2025
|
| | | € | 0.03 | | | | | | | | |
| |
Increase in net tangible book value per share attributable to the pro forma transactions described in the preceding paragraphs
|
| | | € | 0.40 | | | | | | | | |
| |
Pro forma net tangible book value per share as of September 30, 2025
|
| | | € | 0.43 | | | | | | | | |
| |
Increase in net tangible book value per ordinary share attributable to the
offering |
| | | € | 0.10 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per ordinary share after giving effect to
the offering |
| | | | | | | | | € | 0.53 | | |
| |
Dilution per ordinary share to new investors participating in the offering
|
| | | | | | | | | € | 3.47 | | |
Rue Edouard Belin 12
B-1435 Mont-Saint-Guibert Belgium
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | CAPITALIZATION | | | | | 7 | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 25 | | | |
| | | | | | 31 | | | |
| | | | | | 32 | | | |
| | | | | | 34 | | | |
| | EXPENSES | | | | | 35 | | |
| | | | | | 36 | | | |
| | | | | | 36 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | |
|
Name of Warrants Plan
|
| |
Number of
Warrants Issued |
| |
Number of
Warrants lapsed, exercised or no longer available for grant |
| |
Number of
Warrants outstanding |
| |
Issue
date |
| |
Expiration
date |
| |
Exercise
Price Warrant (€) |
| |
Number and type
of Shares issuable per ESOP Warrant |
| |
Aggregate number
and type of Shares issuable upon exercise of outstanding Warrants |
| ||||||||||||||||||
|
2016 Warrants Plan
|
| | | | 1,500 | | | | | | 1,445 | | | | | | 55 | | | | | | 11/03/2016 | | | | | | 11/03/2026 | | | | | | 2,585.32(1) | | | |
500 Ordinary Shares
|
| | 27,500 Ordinary Shares | |
|
2018 Warrants Plan
|
| | | | 525 | | | | | | 425 | | | | | | 100 | | | | | | 12/12/2018 | | | | | | 12/12/2028 | | | | | | 3,259.91(2) | | | |
500 Ordinary Shares
|
| | 50,000 Ordinary Shares | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,966.59(3) | | | | | | | | | ||
|
2020 Warrants Plan
|
| | | | 550,000 | | | | | | 89,500 | | | | | | 460,500 | | | | | | 02/21/2020 | | | | | | 02/21/2030 | | | | | | 11.94 | | | | 1 Ordinary Share | | | 460,500 Ordinary Shares | |
|
2021 Warrants Plan
|
| | | | 1,400,000 | | | | | | 21,875 | | | | | | 1,378,125 | | | | | | 09/08/2021 | | | | | | 09/08/2031 | | | | | | 25.31(4) | | | | 1 Ordinary Share | | |
1,378,125 Ordinary Shares
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17.76(5) | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13.82(6) | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12.95(7) | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 9.66(8) | | | | | ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | —(9) | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Total | | |
1,916,125 Ordinary Shares
|
|
| |
SEC registration fee
|
| | | $ | 22,040 | | |
| |
FINRA filing fee
|
| | | | 30,500 | | |
| |
Legal fees and expenses
|
| | |
|
(1)
|
| |
| |
Accounting fees and expenses
|
| | |
|
(1)
|
| |
| |
Printing expenses
|
| | |
|
(1)
|
| |
| |
Miscellaneous expenses
|
| | |
|
(1)
|
| |
| |
Total
|
| | | $ | (1) | | |
Rue Edouard Belin 12
B-1435 Mont-Saint-Guibert
Belgium