These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
American Depositary Shares, each representing
one ordinary share, nominal value €0.01 per share
|
|
|
|
|
*
|
|
|
Large accelerated filer
☐
|
|
Non-accelerated filer
☐
|
Emerging growth company
|
|
Page
|
|
|
INTRODUCTION
........................................................................................................................................
|
|
|
|
|
|
PART I
.........................................................................................................................................................
|
|
|
Item 1.
Identity of Directors, Senior Management and Advisers
................................................
|
|
|
Item 2.
Offer Statistics and Expected Timetable
.........................................................................
|
|
|
Item 3.
Key Information
..............................................................................................................
|
|
|
Item 4.
Information on the Company.
..........................................................................................
|
|
|
Item 4A.
Unresolved Staff Comments.
...........................................................................................
|
|
|
Item 5.
Operating and Financial Review and Prospects
..............................................................
|
|
|
Item 6.
Directors, Senior Management and Employees
..............................................................
|
|
|
Item 7.
Major Shareholders and Related Party Transactions
.......................................................
|
|
|
Item 8.
Financial Information
......................................................................................................
|
|
|
Item 9.
The Offer and Listing
......................................................................................................
|
|
|
Item 10.
Additional Information.
...................................................................................................
|
|
|
Item 11.
Quantitative and Qualitative Disclosures About Market Risk
........................................
|
|
|
Item 12.
Description of Securities Other than Equity Securities
...................................................
|
|
|
PART II
........................................................................................................................................................
|
|
|
Item 13.
Defaults, Dividend Arrearages and Delinquencies
..........................................................
|
|
|
Item 15.
Controls and Procedures
..................................................................................................
|
|
|
Item 16.
[Reserved]
........................................................................................................................
|
|
|
Item 16A.
Audit Committee Financial Expert
..................................................................................
|
|
|
Item 16B.
Code of Ethics
.................................................................................................................
|
|
|
Item 16C.
Principal Accountant Fees and Services
..........................................................................
|
|
|
Item 16D.
Exemptions from the Listing Standards for Audit Committees
......................................
|
|
|
Item 16E.
Purchases of Equity Securities by the Issuer and Affiliated Purchasers
.........................
|
|
|
Item 16F.
Change in Registrant’s Certifying Accountant
................................................................
|
|
|
Item 16G.
Corporate Governance
.....................................................................................................
|
|
|
Item 16H.
Mine Safety Disclosure
...................................................................................................
|
|
|
Item 16I.
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
............................
|
|
|
Item 16J.
Insider Trading Policies
...................................................................................................
|
|
|
Item 16K.
Cybersecurity
...................................................................................................................
|
|
|
PART III
.......................................................................................................................................................
|
|
|
Item 17.
Financial Statements
........................................................................................................
|
|
|
Item 18.
Financial Statements
........................................................................................................
|
|
|
SIGNATURES
.............................................................................................................................................
|
|
INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS
.........................................................
|
F-
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands of euros)
|
Year ended
December 31,
2022
|
Year ended
December 31,
2023
|
Year ended
December 31,
2024
|
% 2023 Change
|
% 2024 Change
|
|
Other operating income
............................
|
€
4,583
|
€
4,621
|
€
12,449
|
1
%
|
169
%
|
|
|
|
|
|
||
|
Total operating income
....................................
|
4,583
|
4,621
|
12,449
|
1
%
|
169
%
|
|
|
|
|
|
||
|
Sales and marketing expenses
...................
|
—
|
(6,431)
|
(5,954)
|
—
|
(7)
%
|
|
Research and development expenses
........
|
(48,295)
|
(103,176)
|
(146,532)
|
114
%
|
42
%
|
|
General and administrative expenses
.......
|
(7,492)
|
(22,390)
|
(32,946)
|
199
%
|
47
%
|
|
Goodwill impairment loss
.........................
|
(13,632)
|
—
|
—
|
(100)
%
|
—
|
|
|
|
|
|
||
|
Total operating expenses
..................................
|
(69,419)
|
(131,997)
|
(185,433)
|
90
%
|
40
%
|
|
|
|
|
|
||
|
Operating income (loss)
...................................
|
(64,836)
|
(127,376)
|
(172,984)
|
96
%
|
36
%
|
|
|
|
|
|
||
|
Financial expenses
....................................
|
(7,022)
|
(27,875)
|
(16,991)
|
297
%
|
(39)
%
|
|
Financial income
......................................
|
11,118
|
7,511
|
13,732
|
(32)
%
|
83
%
|
|
|
|
|
|
||
|
Financial income (loss)
.....................................
|
4,096
|
(20,364)
|
(3,258)
|
(597)
%
|
(84)
%
|
|
|
|
|
|
||
|
Net loss before tax
.............................................
|
(60,740)
|
(147,740)
|
(176,242)
|
143
%
|
19
%
|
|
|
|
|
|
||
|
Income Tax
................................................
|
—
|
—
|
—
|
—
|
—
|
|
|
|
|
|
||
|
Net loss for the period
......................................
|
€
(60,740)
|
€
(147,740)
|
€
(176,242)
|
143
%
|
19
%
|
|
|
|
|
|
|
(In thousands of euros)
|
Year ended
December 31,
2022
|
Year ended
December 31,
2023
|
Year ended
December 31,
2024
|
% 2023 Change
|
% 2024 Change
|
|
CIR (Research Tax Credits)
...............
|
€
4,476
|
€
4,493
|
€
6,651
|
—
|
48
%
|
|
Subsidies
.............................................
|
€
29
|
€
81
|
€
4,140
|
179
%
|
5017
%
|
|
Other
...................................................
|
€
78
|
€
47
|
€
1,657
|
(40)
%
|
3448
%
|
|
|
|
|
|
||
|
Total other operating income
..........
|
€
4,583
|
€
4,621
|
€
12,449
|
1
%
|
169
%
|
|
|
|
|
|
|
(In thousands of euros)
|
Year ended
December 31,
2022
|
Year ended
December 31,
2023
|
Year ended
December 31,
2024
|
% 2023 Change
|
% 2024 Change
|
|
Obefazimod
.........................
|
€
45,024
|
€
97,869
|
€
142,712
|
117
%
|
46
%
|
|
Ulcerative Colitis
.......
|
38,555
|
83,788
|
115,818
|
117
%
|
38
%
|
|
Crohn’s Disease
.........
|
1
|
2,735
|
7,354
|
—
|
169
%
|
|
Rheumatoid Arthritis
..
|
848
|
368
|
12
|
(57)
%
|
(97)
%
|
|
Covid-19
....................
|
(768)
|
11
|
22
|
(101)
%
|
106
%
|
|
Obefazimod Other
Indication
...............
|
68
|
169
|
474
|
148
%
|
181
%
|
|
Transversal activities
.
|
6,321
|
10,798
|
19,032
|
71
%
|
76
%
|
|
ABX196
...............................
|
693
|
50
|
15
|
(93)
%
|
(70)
%
|
|
ABX711
...............................
|
287
|
604
|
—
|
111
%
|
(100)
%
|
|
|
|
|
|
||
|
Others
..................................
|
2,291
|
4,653
|
3,805
|
103
%
|
(18)
%
|
|
|
|
|
|
||
|
Research and
development expenses
...
|
€
48,295
|
€
103,176
|
€
146,532
|
114
%
|
42
%
|
|
|
|
|
|
|
(In thousands of euros)
|
Year ended
December 31,
2022
|
Year ended
December 31,
2023
|
Year ended
December 31,
2024
|
% 2023
Change
|
% 2024
Change
|
|
Personnel costs
..................................................
|
1,403
|
13,104
|
19,434
|
834
%
|
48
%
|
|
Consulting and professional fees
.......................
|
2,624
|
6,393
|
7,990
|
144
%
|
25
%
|
|
Other general and administrative expenses
.......
|
3,466
|
2,893
|
5,522
|
(17)
%
|
91
%
|
|
General and administrative expenses
............
|
7,492
|
22,390
|
32,946
|
199
%
|
47
%
|
|
(In thousands of euros)
|
Gross proceeds
amount
|
|
Capital increase from issuance of ordinary shares - September 2, 2022 . . . . . . . . . . . . . . . .
.
|
€
46,231
|
|
Capital increase from issuance of ordinary shares - February 23, 2023 . . . . . . . . . . . . . . . .
..
|
€
130,000
|
|
Initial Public Offering (Nasdaq) - October 24, 2023 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
..
|
€
223,300
|
|
|
As of December 31, 2024
|
|
|
(In thousands of euros)
|
Contract status
|
Amount collected
|
|
Conditional advances
................................................
|
|
€
1,802
|
|
Carena (1)
..........................................................
|
Stopped
|
€
234
|
|
RNP-VIR (2)
......................................................
|
Stopped
|
€
1,178
|
|
Ebola
..................................................................
|
Stopped
|
€
390
|
|
Subsidies
.....................................................................
|
|
€
5,875
|
|
Carena (1)
..........................................................
|
Stopped
|
€
3,140
|
|
RNP-VIR (2)
......................................................
|
Stopped
|
€
2,735
|
|
Ebola
..................................................................
|
Stopped
|
€
—
|
|
|
|
|
|
Total
............................................................................
|
|
€
7,677
|
|
|
|
|
|
|
|
(In thousands of euros)
|
Year ended
December 31,
2022
|
Year ended
December 31,
2023
|
Year ended
December 31,
2024
|
Change
2023
|
Change
2024
|
|
Net cash flows (used in) operating activities
............
|
(53,936)
|
(97,130)
|
(154,072)
|
80
%
|
59
%
|
|
Net cash flows from (used in) investing activities
...
|
(12,026)
|
(8,095)
|
15,762
|
(33)
%
|
(295)
%
|
|
Net cash flows provided by (used in) financing
activities
...............................................................
|
32,211
|
335,290
|
28,207
|
941
%
|
(92)
%
|
|
Effect of movements in exchange rates on cash
held
......................................................................
|
—
|
(5,072)
|
2,382
|
—
|
(147)
%
|
|
Net increase (decrease) in cash and cash
equivalents
..........................................................
|
(33,751)
|
224,992
|
(107,720)
|
(767)
%
|
(148)
%
|
|
|
|
|
|
||
|
Cash and cash equivalents at the beginning of
the period
............................................................
|
60,701
|
26,950
|
251,942
|
(56)
%
|
835
%
|
|
|
|||||
|
Cash and cash equivalents at the end of the
period
..................................................................
|
26,950
|
251,942
|
144,221
|
835
%
|
(43)
%
|
|
|
|
|
|
|
As of December 31, 2024
|
As of December 31, 2024
|
As of December 31, 2024
|
|
|
|
Less than
|
More than
|
|
|
(In thousands of euros)
|
1 year
|
1 year
|
Total
|
|
Financial debt obligations
..........................
|
36,309
|
79,072
|
115,382
|
|
Lease obligations
.......................................
|
993
|
1,519
|
2,512
|
|
Retirements benefits
..................................
|
—
|
756
|
756
|
|
Off-balance sheet obligations
....................
|
234,908
|
—
|
234,908
|
|
|
|
|
|
|
Total
..........................................................
|
272,211
|
81,348
|
353,559
|
|
|
|
|
|
|
Name
|
Age
|
Position(s)
|
|
Executive Officers
|
|
|
|
|
|
|
|
Marc de Garidel
..............................................................
|
67
|
Chief Executive Officer and Director
|
|
Didier Blondel
................................................................
|
62
|
Executive Vice President, Chief Financial
Officer and Board Secretary
|
|
Fabio Cataldi
...................................................................
|
58
|
Chief Medical Officer
|
|
David Zhang
...................................................................
|
57
|
Chief Strategy Officer
|
|
Pierre Courteille
..............................................................
|
56
|
Chief Business Officer
|
|
Didier Scherrer
................................................................
|
55
|
Chief Scientific Officer
|
|
Ida Hatoum
.....................................................................
|
50
|
Chief People Officer and Chief Compliance
Officer
|
|
|
|
|
|
Directors*
|
|
|
|
|
|
|
|
Sylvie Grégoire
...............................................................
|
64
|
Board Chair, Independent Director, Member of
the Audit Committee
|
|
June Lee
..........................................................................
|
59
|
Independent Director, Chair of the
Appointments and Compensation Committee
|
|
Troy Ignelzi
....................................................................
|
57
|
Independent Director, Chair of the Audit
Committee
|
|
Corinna zur Bonsen-Thomas
..........................................
|
65
|
Independent Director, Member of the Audit
Committee
|
|
Kinam Hong (Sofinnova Partners)
.................................
|
52
|
Director, Member of the Appointments and
Compensation Committee
|
|
Camilla Soenderby
..........................................................
|
53
|
Independent Director, Member of the
Appointments and Compensation Committee
|
|
|
|
|
Year ended December 31,
|
|
|
|
2023
|
2024
|
|
|
(€)
|
(€)
|
|
Marc de Garidel—Chief Executive Officer from May 5, 2023 and
Chairman from May 5, 2023 until July 11, 2024
|
|
|
|
Fixed compensation
...................................................................................
|
359,274
|
577,500
|
|
Variable annual compensation
(2)
................................................................
|
217,582
|
—
|
|
Variable multi-year compensation
.............................................................
|
—
|
—
|
|
Exceptional variable compensation
...........................................................
|
—
|
—
|
|
Remuneration allocated due to mandate as director
.................................
|
—
|
—
|
|
Benefits in kind
...........................................................................................
|
28,496
|
53,442
|
|
|
|
|
|
Total
..........................................................................................................
|
605,353
|
630,942
|
|
|
|
|
|
Hartmut Ehrlich—Chief Executive Officer until May 5, 2023
(3)
|
|
|
|
|
|
|
|
Fixed compensation
...................................................................................
|
111,773
|
—
|
|
Variable annual compensation
(1)
................................................................
|
64,381
|
—
|
|
Variable multi-year compensation
.............................................................
|
—
|
—
|
|
Exceptional variable compensation
...........................................................
|
—
|
—
|
|
Remuneration allocated due to mandate as director
.................................
|
—
|
—
|
|
Benefits in kind
...........................................................................................
|
3,083
|
—
|
|
|
|
|
|
Total
..........................................................................................................
|
179,238
|
—
|
|
|
|
|
|
|
Gross Fees Earned (€)
|
|
Sylvie Grégoire
(1)
...................................................................................................
|
66,236
|
|
June Lee
..................................................................................................................
|
120,000
|
|
Troy Ignelzi
............................................................................................................
|
125,000
|
|
Corinna zur Bonsen-Thomas
..................................................................................
|
115,000
|
|
Sofinnova Partners (permanent representative to the Board: Kinam Hong)
..........
|
0
|
|
Camilla Soenderby
(2)
...............................................................................................
|
86,250
|
|
Santé Holdings SRL (permanent representative to the Board: Paolo Rampulla)
(2)
|
0
|
|
Truffle Capital (permanent representative to the Board: Philippe Pouletty)
(3)
.......
|
0
|
|
Carol L. Brosgart
(1)
.................................................................................................
|
55,605
|
|
Philippe Pouletty
(3)
.................................................................................................
|
0
|
|
Total
.......................................................................................................................
|
568,091
|
|
Chairperson CEO
|
Allocation date
|
Type of AGAs
|
Number of AGAs
allocated
|
Subscription price
|
Acquisition period
|
|
Marc de Garidel
..........
|
July-11-2023
|
Free Shares 2023-1
|
1,382,796
|
N/A
|
Minimum of 1 year (*)
|
|
February-01-2024
|
Free Shares 2024-1
|
400,000
|
N/A
|
Minimum of 2 years (**)
|
|
|
Sylvie Grégoire
...........
|
July-11-2024
|
Free Shares 2024-5
|
25,000
|
N/A
|
Minimum of 2 years
(***)
|
|
Total
...........................
|
|
|
1,807,796
|
|
|
|
Category
|
BCE-
2014-1
|
BCE-
2014-2
|
BCE-
2014-3
|
BCE-
2014-4
|
BCE-
2014-5
|
BCE-
2014-6
|
BCE-
2014-7
|
BCE-
2015-9
(G)
|
BCE-
2015-9
(S)
|
BCE-
2015-9
(D)
|
BCE-
2015-9
(C)
|
BCE-
2016-1
|
BCE-
2017-1
|
BCE-
2017-2
|
BCE
2017-3
|
BCE-
2017-4
|
BCE-
2017-5
|
|
Expiration
date
|
11/03/
2024
|
11/03/
2024
|
11/03/
2024
|
11/03/
2024
|
11/03/
2024
|
11/03/20
24
|
Null and
void
|
Null and
void
|
Null and
void
|
Null and
void
|
Null and
void
|
7/11/202
6
|
23/01/20
27
|
20/11/20
27
|
20/11/20
27
|
20/11/20
27
|
20/11/20
27
|
|
Subscription
or purchase
price (€)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Exercise
price per
share (€)
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
12.5
|
17.79
|
17.79
|
17.79
|
17.79
|
7.44
|
6.39
|
11.14
|
11.14
|
11.14
|
11.14
|
|
Exercise
conditions
|
Note (1)
|
Note (2)
|
Achieve
ment of
objective
s
Note (3)
|
Achieve
ment of
objective
s
Note (4)
|
Achieve
ment of
objective
s
Note (5)
|
Note (6)
|
Achieve
ment of
objective
s
Note (7)
|
Achieve
ment of
objective
s Note (8
|
Achieve
ment of
objective
s
Note (9)
|
Achieve
ment of
objective
s Note
(10
|
Achieve
ment of
objective
s Note
(11
|
||||||
|
Number of
shares
subscribed
|
275,000
|
275,000
|
76,300
|
98,400
|
2,800
|
19,700
|
0
|
0
|
0
|
0
|
0
|
40,006
|
374
|
0
|
48,426
|
1
|
7,000
|
|
Beneficiaries
(remaining number of shares that can be subscribed)
|
|||||||||||||||||
|
Marc de
Garidel
|
|||||||||||||||||
|
Other
|
18,796
|
67,000
|
112,500
|
67,373
|
33,687
|
||||||||||||
|
Cumulative
number of
cancelled or
lapsed BCEs
|
0
|
0
|
626
|
0
|
169
|
328
|
1,650
|
33,687
|
67,374
|
33,687
|
67,374
|
25,198
|
0
|
37,500
|
52,635
|
0
|
26,687
|
|
BCEs
outstanding
as of
28/02/2025
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18,796
|
67,000
|
112,500
|
0
|
67,373
|
33,687
|
|
BCEs
exercisable
at
28/02/2025*
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18,796
|
67,000
|
112,500
|
0
|
67,373
|
33,687
|
|
Category
|
BCE-2018-1
|
BCE-2018-2
|
BCE-2018-3
|
BCE-2018-4
|
BCE-2018-5
|
|
Expiration date
...............................................................................................
|
15/03/2028
|
21/05/2028
|
20/11/2028
|
14/05/2028
|
14/05/2028
|
|
Subscription or purchase price (€)
...............................................................
|
0
|
0
|
0
|
0
|
0
|
|
Exercise price per share (€)
...........................................................................
|
8.96
|
8.96
|
7.33
|
7.33
|
7.33
|
|
Terms of exercise
............................................................................................
|
Note (12)
|
Achievement of
objectives Note
(13
|
Achievement of
objectives
Note (14)
|
Achievement of
objectives Note
(15
|
Note (16)
|
|
Number of shares subscribed
........................................................................
|
6,930
|
44,916
|
16,843
|
0
|
5,750
|
|
Beneficiaries (number of shares that can be subscribed)
|
|||||
|
Marc de Garidel
.............................................................................................
|
|||||
|
Others
..............................................................................................................
|
11,980
|
0
|
16,843
|
2,000
|
|
|
Cumulative number of cancelled or lapsed BCEs
.......................................
|
3,090
|
22,458
|
16,844
|
0
|
14,250
|
|
BCEs outstanding at February 28, 2025
......................................................
|
11,980
|
0
|
0
|
16,843
|
2,000
|
|
BCEs exercisable at February 28, 2025*
......................................................
|
11,980
|
0
|
0
|
16,843
|
2,000
|
|
Category
|
BSA-2014-
1
|
BSA-2014-
2
|
BSA-2014-
3
|
BSA-2014
-4
|
BSA-2014-
5
|
BSA-2014-
6
|
BSA-2014-
7
|
BSA-2015-
9
|
BSA-2015
- 11-
Santé
Holdings
S
|
BSA-2015-
12
|
BSA-2017-
1
|
BSA-2018-
1
|
BSA-2018-
2
|
BSA
2024-1
|
BSA
2024-2
|
BSA-2025-
1
|
BSA-2025-
1
|
|
Date of general meeting
|
11/03/2014
|
11/03/2014
|
11/03/2014
|
11/03/2014
|
11/03/2014
|
11/03/2014
|
11/03/2014
|
20/02/2015
|
20/02/201
5
|
20/02/2015
|
23/06/2017
|
23/06/2017
|
23/06/2017
|
5/6/2023
|
5/6/2023
|
30/05/2024
|
30/05/2024
|
|
Date of Board meeting
|
21/02/2014
|
21/02/2014
|
21/02/2014
|
21/02/2014
|
21/02/2014
|
21/02/2014
|
21/02/2014
|
14/09/2015
|
04/12/201
5
|
04/12/2015
|
18/09/2017
|
22/01/2018
|
14/05/2018
|
28/3/2024
|
28/3/2024
|
8/1/2025
|
8/1/2025
|
|
Date of decision of the
Chief Executive Officer
|
4/4/2024
|
4/4/2024
|
13/01/2025
|
13/01/2025
|
|||||||||||||
|
Total number of shares that may be subscribed or purchased (
*
) :
|
|||||||||||||||||
|
Corinna zur Bonsen-
Thomas
.............................
|
16,400
|
19,455
|
25,000
|
||||||||||||||
|
June Lee
...........................
|
19,455
|
25,000
|
|||||||||||||||
|
Troy Ignelzi
......................
|
19,455
|
25,000
|
|||||||||||||||
|
Camilla Soenderby
..........
|
19455
|
25,000
|
|||||||||||||||
|
Others
...............................
|
0
|
0
|
0
|
84,160
|
45,900
|
0
|
0
|
0
|
96,924
|
16,400
|
0
|
16400
|
0
|
0
|
0
|
25,000
|
|
Category
|
BSA-2014-
1
|
BSA-2014-
2
|
BSA-2014-
3
|
BSA-2014-4
|
BSA- 2014-5
|
BSA-
2014-6
|
BSA-
2014-7
|
BSA-
2015-9
|
BSA-
2015-11-
Santé
Holding
SRL
|
BSA-
2015-12
|
BSA-
2017-1
|
BSA-
2018-1
|
BSA-
2018-2
|
BSA 2024-1
|
BSA 2024-2
|
BSA-2025-1
|
BSA-2025-1
|
|
Starting date for
exercising options
....
|
According to
the
achievement
of criteria (see
Terms of
exercise)
|
According to
the
achievement
of criteria (see
Terms of
exercise)
|
According to
the
achievement
of criteria (see
Terms of
exercise)
|
According to
the achievement
of criteria (see
Terms of
exercise)
|
According to
the achievement
of criteria (see
Terms of
exercise)
|
11/03/2014
|
11/03/2014
|
14/09/2015
|
10/12/2015
|
04/12/2016
|
18/09/2017
|
22/01/2018
|
14/05/2018
|
1/1/2025
|
1/4/2025
|
1/1/2026
|
1/1/2026
|
|
Expiry date.
..............
|
11/03/2024
|
11/03/2024
|
11/03/2024
|
11/03/2024
|
11/03/2024
|
11/03/2024
|
11/03/2024
|
14/09/2025
|
04/12/2025
|
04/12/2025
|
18/09/2027
|
22/01/2028
|
14/05/2028
|
4/4/2034
|
4/4/2034
|
13/01/2035
|
13/01/2035
|
|
or at the end of a period of 90 days following the date on which the beneficiary ceases to work for us
|
or at the end of 90 days following the expiration of the beneficiary’s mandate
|
||||||||||||||||
|
Subscription or
purchase price (€)
....
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
2.07
|
1.78
|
1.78
|
1.29
|
0.9
|
0.73
|
2.57
|
2.57
|
2
|
2
|
|
Exercise price per
share (€)
....................
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
20.73
|
17.79
|
17.79
|
11.57
|
8.05
|
6.6
|
13.1
|
13.1
|
6.63
|
6.63
|
|
Terms of exercise
.....
|
Note (1)
|
Achievement of
objectives
Note (2)
|
Achievement of
objectives
Note (3)
|
Note (4)
|
Note (5)
|
Note (6)
|
Note (7)
|
Note (8)
|
Note (9)
|
Note (10)
|
Note (11)
|
Note (12)
|
|||||
|
Number of shares
subscribed
.................
|
39,400
|
44,800
|
90,800
|
47,300
|
22,950
|
5,200
|
8,100
|
0
|
0
|
0
|
0
|
16,400
|
0
|
0
|
0
|
0
|
0
|
|
Cumulative number
of BSA cancelled or
lapsed
........................
|
0
|
229
|
264
|
842
|
557.5
|
0
|
0
|
122,274
|
0
|
65,600
|
0
|
16,400
|
32,800
|
0
|
0
|
0
|
0
|
|
BSAs as of February
28, 2025
.....................
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96,924
|
16,400
|
16,400
|
16,400
|
0
|
58,365
|
19,455
|
100,000
|
25,000
|
|
BSA potentially
exercisable as of
February 28 2025,*
..
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96,924
|
16,400
|
16,400
|
16,400
|
0
|
14,591
|
0
|
0
|
0
|
|
Plan name
|
Free ordinary share plan AGA 2023-1
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
July 11, 2023
|
|
Free ordinary shares
granted by the Board of
Directors
|
1,382,796
|
|
Marc de Garidel
|
1,382,796
|
|
Sylvie Grégoire
|
0
|
|
Didier Blondel
|
0
|
|
Fabio Cataldi
|
0
|
|
David Zhang
|
0
|
|
Pierre Courteille
|
0
|
|
Didier Scherrer
|
0
|
|
Ida Hatoum
|
0
|
|
Others
|
0
|
|
Duration of vesting period
|
•
212,738 Free Shares 2023-1 shall vest on July 11, 2024;
•
638,214 Free Shares 2023-1 shall progressively be definitively acquired on a monthly basis over a
period of three (3) years starting after July 11, 2024 (i.e. 17,728 Free Shares 2023-1 per month
except for the last month of the three-year period where 17,734 Free Shares 2023-1 shall be
acquired). The duration of the acquisition period of these Free Shares 2023-1 shall be calculated
accordingly;
•
212,738 Free Shares 2023-1 shall vest on the latest date between (i) July 11, 2024, and (ii) the
date of receipt by the Company of a Marketing Authorization for one of its products in a first
indication in the United States of America prior to June 30, 2026;
•
106,369 Free Shares 2023-1 shall vest on the latest date between (i) July 11, 2024, and (ii) the
date of the successful completion of the initial public offering of the Company’s shares (or
depositary receipts representing any such shares) on the NASDAQ stock exchange in New York
allowing the Company to raise an amount of gross proceeds at least equal to one hundred million
dollars ($100,000,000) on or before June 30, 2024;
•
106,369 Free Shares 2023-1 shall vest on the latest date between (i) July 11, 2024, and (ii) the
date on which that the market capitalization of the Company remains superior or equal to one
billion euros (€1,000,000,000) for a consecutive period of at least three (3) months prior to
December 31, 2024;
•
106,368 Free Shares 2023-1 shall vest on July 11, 2024 subject to the completion, prior to such
date, of a MA transaction in which the valuation of the Company is at least equal to one billion
euros (€1,000,000,000) on a fully diluted basis.
|
|
Date of availability
|
All ordinary shares vesting before July 11, 2025 shall be subject to a lock-up period ending on July 11, 2025.
Ordinary shares vesting after July 11, 2025 are not subject to a lock-up period.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
425,475
|
|
Free ordinary shares being
vested as of February 28,
2025
|
744,584
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
212,737
|
|
Employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2023-2
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
July 11, 2023
|
|
Free ordinary shares
granted by the Board of
Directors
|
100,000
|
|
Marc de Garidel
|
0
|
|
Sylvie Grégoire
|
0
|
|
Didier Blondel
|
0
|
|
Fabio Cataldi
|
0
|
|
David Zhang
|
0
|
|
Pierre Courteille
|
0
|
|
Didier Scherrer
|
0
|
|
Ida Hatoum
|
0
|
|
Others
|
100,000
|
|
Duration of vesting period
|
•
25% of the ordinary shares allocated shall vest on July 11, 2024; and
•
75% of the ordinary shares allocated shall vest on the latest date between (i) July 11, 2024, and
(ii) the date of receipt by the Company, prior to the June 30, 2025, of positive induction data
(positive primary endpoint and favorable safety as solely assessed by the Board of Directors) for
its phase 3 clinical trials for obefazimod in the field of ulcerative colitis allowing continuation of
the phase 3 trials towards NDA submission to the FDA.
|
|
Date of availability
|
All ordinary shares vesting before July 11, 2025 shall be subject to a lock-up period ending on July 11, 2025.
Ordinary shares vesting after July 11, 2025 are not subject to a lock-up period.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
25,000
|
|
Free ordinary shares being
vested as of February 28,
2025
|
75,000
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Employment conditions
|
None
|
|
Plan name
|
Free ordinary share plan AGA 2023-3
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
September 28, 2023
|
|
Free ordinary shares
granted by the Board of
Directors
|
731,500
|
|
Marc de Garidel
|
0
|
|
Sylvie Grégoire
|
0
|
|
Didier Blondel
|
20,000
|
|
Fabio Cataldi
|
0
|
|
David Zhang
|
0
|
|
Pierre Courteille
|
20,000
|
|
Didier Scherrer
|
20,000
|
|
Ida Hatoum
|
131,250
|
|
Others
|
540,250
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on September 28, 2025;
•
25% of the ordinary shares allocated shall vest on September 28, 2026; and
•
25% of the ordinary shares allocated shall vest on September 28, 2027.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
480,375
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
251,125
|
|
Employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2023-4
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
September 28, 2023
|
|
Free ordinary shares
granted by the Board of
Directors
|
254,250
|
|
Marc de Garidel
|
0
|
|
Sylvie Grégoire
|
0
|
|
Didier Blondel
|
60,000
|
|
Fabio Cataldi
|
0
|
|
David Zhang
|
0
|
|
Pierre Courteille
|
20,000
|
|
Didier Scherrer
|
20,000
|
|
Ida Hatoum
|
20,000
|
|
Others
|
134,250
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on September 28, 2025;
•
25% of the ordinary shares allocated shall vest on September 28, 2026; and
•
25% of the ordinary shares allocated shall vest on September 28, 2027.
The acquisition of the Free Shares 2023-4 is subject to the successful completion of the initial public offering
of the Company’s shares (or depositary receipts representing any such shares) on the NASDAQ stock
exchange in New York allowing the Company to raise an amount of gross proceeds at least equal to two
hundred million dollars ($200,000,000) on or before the first anniversary of the allocation date.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
212,000
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
42,250
|
|
Employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2023-5
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
December 1, 2023
|
|
Free ordinary shares
granted by the Board of
Directors
|
132,750
|
|
Marc de Garidel
|
0
|
|
Sylvie Grégoire
|
0
|
|
Didier Blondel
|
0
|
|
Fabio Cataldi
|
0
|
|
David Zhang
|
0
|
|
Pierre Courteille
|
0
|
|
Didier Scherrer
|
0
|
|
Ida Hatoum
|
0
|
|
Others
|
132,750
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on December 1, 2025;
•
25% of the ordinary shares allocated shall vest on December 1, 2026; and
•
25% of the ordinary shares allocated shall vest on December 1, 2027.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
81,250
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
51,500
|
|
Employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2024-1
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
February 1, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
1,549,125
|
|
Marc de Garidel
|
400,000
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
120,000
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
65,000
|
|
Didier Scherrer
|
80,000
|
|
Ida Hatoum
|
90,000
|
|
Others
|
794,125
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on February 1, 2026;
•
25% of the ordinary shares allocated shall vest on February 1, 2027; and
•
25% of the ordinary shares allocated shall vest on February 1, 2028.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
1,345,500
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
203,625
|
|
Employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2024-2
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
March 28, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
22,500
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
22,500
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on March 28, 2026;
•
25% of the ordinary shares allocated shall vest on March 28, 2027; and
•
25% of the ordinary shares allocated shall vest on March 28, 2028.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
22,500
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2024-3
|
|
General Meeting date
|
June 5, 2023
|
|
Board of Directors decision
|
May 23, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
38,500
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
38,500
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on May 23, 2026;
•
25% of the ordinary shares allocated shall vest on May 23, 2027; and
•
25% of the ordinary shares allocated shall vest on May 23, 2028.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
38,500
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2024-4
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
July 11, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
93,000
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
80,000
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
13,000
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on July 11, 2026;
•
25% of the ordinary shares allocated shall vest on July 11, 2027; and
•
25% of the ordinary shares allocated shall vest on July 11, 2028.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
93,000
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2024-5
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
July 11, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
25,000
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
25,000
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
—
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on July 11, 2026;
•
25% of the ordinary shares allocated shall vest on July 11, 2027; and
•
25% of the ordinary shares allocated shall vest on July 11, 2028.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
25,000
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2024-6
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
July 11, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
20,000
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
20,000
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on July 11, 2025; and
•
50% of the ordinary shares allocated shall vest on the latest date between July 11, 2025 and the
date on which the performance condition is fulfilled
|
|
Date of availability
|
Each ordinary share vesting before July 11, 2026 shall be subject to a lock-up period ending on July 11,
2026. Ordinary shares vesting after July 11, 2026 are not subject to a lock-up period.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28
2025
|
20,000
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
Performance condition to be fulfilled relates to the publication of a scientific article on obefazimod's
mechanism of action authored by the beneficiary in a reputable journal prior to July 11, 2027. No
employment condition.
|
|
Plan name
|
Free ordinary share plan AGA 2024-7
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
September 5, 2024
|
|
Free ordinary shares
granted by the Board of
Directors
|
198,000
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
150,000
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
48,000
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on September 5, 2026;
•
25% of the ordinary shares allocated shall vest on September 5, 2027; and
•
25% of the ordinary shares allocated shall vest on September 5, 2028.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
198,000
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2025-1
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
February 6, 2025
|
|
Free ordinary shares
granted by the Board of
Directors
|
4,319,500
|
|
Marc de Garidel
|
936,000
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
480,000
|
|
Fabio Cataldi
|
430,000
|
|
David Zhang
|
170,000
|
|
Pierre Courteille
|
338,000
|
|
Didier Scherrer
|
185,000
|
|
Ida Hatoum
|
480,000
|
|
Others
|
1,300,500
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on February 6, 2027;
•
25% of the ordinary shares allocated shall vest on February 6, 2028; and
•
25% of the ordinary shares allocated shall vest on February 6, 2029.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
4,319,500
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2025-2
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
February 6, 2025
|
|
Free ordinary shares
granted by the Board of
Directors
|
123,102
|
|
Marc de Garidel
|
47,052
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
15,939
|
|
Fabio Cataldi
|
7,148
|
|
David Zhang
|
7,693
|
|
Pierre Courteille
|
8,139
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
17,038
|
|
Others
|
20,093
|
|
Duration of vesting period
|
100% of the ordinary shares allocated shall vest on February 6, 2027.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
123,102
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2025-3
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
February 6, 2025
|
|
Free ordinary shares
granted by the Board of
Directors
|
17,625
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
—
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
17,625
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on February 6, 2027;
•
25% of the ordinary shares allocated shall vest on February 6, 2028; and
•
25% of the ordinary shares allocated shall vest on February 6, 2029.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
17,625
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Plan name
|
Free ordinary share plan AGA 2025-4
|
|
General Meeting date
|
May 30, 2024
|
|
Board of Directors decision
|
February 6, 2025
|
|
Free ordinary shares
granted by the Board of
Directors
|
30,500
|
|
Marc de Garidel
|
—
|
|
Sylvie Grégoire
|
30,500
|
|
Didier Blondel
|
—
|
|
Fabio Cataldi
|
—
|
|
David Zhang
|
—
|
|
Pierre Courteille
|
—
|
|
Didier Scherrer
|
—
|
|
Ida Hatoum
|
—
|
|
Others
|
—
|
|
Duration of vesting period
|
•
50% of the ordinary shares allocated shall vest on February 6, 2027;
•
25% of the ordinary shares allocated shall vest on February 6, 2028; and
•
25% of the ordinary shares allocated shall vest on February 6, 2029.
|
|
Date of availability
|
The ordinary shares are not subject to a lock-up period once vested.
|
|
Free ordinary shares fully
vested as of February 28,
2025
|
0
|
|
Free ordinary shares being
vested as of February 28,
2025
|
30,500
|
|
Free ordinary shares
lapsed as of February 28,
2025
|
0
|
|
Performance and
employment conditions
|
For all of the ordinary shares, the vesting is subject to the beneficiary of the plan retaining, on an ongoing
basis, the status of corporate officer or employee of the Company and/or one of its direct and/or indirect
subsidiaries, as applicable.
|
|
Current Position
|
Year of Initial
Appointment
|
Term Expiration
Year
(1)
|
|
Sylvie Grégoire
|
Chair
|
2024
|
2026
|
|
Marc de Garidel
|
Director
|
2023
|
2025
|
|
Corinna zur Bonsen-Thomas
|
Director
|
2017
|
2025
|
|
June Lee
|
Director
|
2023
|
2026
|
|
Troy Ignelzi
|
Director
|
2023
|
2026
|
|
Sofinnova Partners (permanent representative to the Board:
Kinam Hong)
|
Director
|
2019
|
2026
|
|
Camilla Soenderby
|
Director
|
2024
|
2025
|
|
Name of Beneficial Owner
|
Number of
Ordinary
Shares
Beneficially
Owned
|
Percentage of
Ordinary
Shares Benefic
ially
Owned
|
Percentage of
Voting
Power+
|
|
5% Shareholders:
|
|
||
|
TCG Crossover(1)
.....................................................................
|
6,056,596
|
9.56
%
|
8.52
%
|
|
Entities managed by Truffle Capital(2)
.....................................
|
4,671,107
|
7.37
%
|
12.09
%
|
|
Sofinnova Crossover(3)
.............................................................
|
5,264,739
|
8.31
%
|
10.97
%
|
|
Invus(4)
......................................................................................
|
6,535,569
|
10.31
%
|
9.19
%
|
|
Deep Track Capital(5)
...............................................................
|
3,783,819
|
5.97
%
|
5.32
%
|
|
Entities affiliated with Venrock(6)
............................................
|
3,611,570
|
5.70
%
|
5.08
%
|
|
|
|
||
|
Directors and Officers:
|
|
||
|
Marc de Garidel(7)
....................................................................
|
499,076
|
*
|
*
|
|
Didier Blondel(8)
.......................................................................
|
67,374
|
*
|
*
|
|
Fabio Cataldi
.............................................................................
|
—
|
—
|
—
|
|
David Zhang
..............................................................................
|
—
|
—
|
—
|
|
Pierre Courteille(9)
....................................................................
|
67,374
|
*
|
*
|
|
Didier Scherrer(10)
....................................................................
|
35,773
|
*
|
*
|
|
Ida Hatoum
................................................................................
|
—
|
—
|
—
|
|
Sylvie Grégoire
..........................................................................
|
—
|
—
|
—
|
|
June Lee(11)
.............................................................................
|
4,863
|
*
|
*
|
|
Troy Ignelzi(12)
.........................................................................
|
4,863
|
*
|
*
|
|
Corinna zur Bonsen-Thomas(13)
..............................................
|
21,263
|
*
|
*
|
|
Kinam Hong (representing Sofinnova Partners)(14)
.................
|
5,264,739
|
8.31
%
|
10.97
%
|
|
Camilla Soenderby(15)
..............................................................
|
4,863
|
*
|
*
|
|
All directors and officers as a group (13 persons)
.....................
|
5,970,189
|
9.41%
|
12.01%
|
|
|
|
Year ended December 31,
2022
|
Year ended December 31,
2023
|
Year ended December 31,
2024
|
||||
|
Currency (thousands)
|
Foreign
currency
|
Euros
|
Foreign
currency
|
Euros
|
Foreign
currency
|
Euros
|
|
Australian dollar
..........................................................
|
19
|
13
|
—
|
—
|
6
|
3
|
|
Canadian dollar
............................................................
|
0
|
0
|
0
|
—
|
32
|
22
|
|
Chinese yuan renminbi
................................................
|
—
|
—
|
61
|
8
|
—
|
—
|
|
Czech crown
...............................................................
|
0
|
0
|
0
|
—
|
54
|
2
|
|
Danish kroner
..............................................................
|
—
|
—
|
120
|
16
|
4
|
1
|
|
Hungarian forints
.........................................................
|
—
|
—
|
3,517
|
9
|
408
|
1
|
|
Israeli shekel
................................................................
|
21
|
6
|
—
|
—
|
26
|
7
|
|
Japanese yen
................................................................
|
1,128
|
8
|
—
|
—
|
596
|
3
|
|
Pound sterling
..............................................................
|
600
|
708
|
359
|
410
|
1,016
|
1,214
|
|
Swedish krona
.............................................................
|
115
|
11
|
350
|
30
|
183
|
16
|
|
Swiss franc
..................................................................
|
27
|
28
|
49
|
50
|
234
|
243
|
|
United States dollar
.....................................................
|
1,426
|
1,390
|
10,861
|
10,112
|
12,031
|
10,547
|
|
Total
|
3,336
|
2,164
|
15,317
|
10,636
|
14,591
|
12,060
|
|
Service
|
Fees
|
|
Issuance of ADSs (e.g., an issuance of ADS upon a
deposit of ordinary shares, upon a change in the ADS(s)-
to-ordinary share ratio, or for any other reason), excluding
ADS issuances as a result of distributions of ordinary
shares)
|
Up to U.S. 5¢ per ADS issued
|
|
Cancellation of ADSs (e.g., a cancellation of ADSs for
delivery of deposited property, upon a change in the
ADS(s)-to-ordinary share ratio, or for any other reason)
|
Up to U.S. 5¢ per ADS cancelled
|
|
Distribution of cash dividends or other cash distributions
(e.g., upon a sale of rights and other entitlements)
|
Up to U.S. 5¢ per ADS held
|
|
Distribution of ADSs pursuant to (i) share dividends or
other free share distributions, or (ii) exercise of rights to
purchase additional ADSs
|
Up to U.S. 5¢ per ADS held
|
|
Distribution of securities other than ADSs or rights to
purchase additional ADSs (e.g., upon a spin-off)
|
Up to U.S. 5¢ per ADS held
|
|
ADS Services
|
Up to U.S. 5¢ per ADS held on the applicable record
date(s) established by the depositary bank
|
|
Registration of ADS transfers (e.g., upon a registration of
the transfer of registered ownership of ADSs, upon a
transfer of ADSs into DTC and
vice versa
, or for any other
reason)
|
Up to U.S. 5¢ per ADS (or fraction thereof) transferred
|
|
Conversion of ADSs of one series for ADSs of another
series (e.g., upon conversion of Partial Entitlement ADSs
for Full Entitlement ADSs, or upon conversion of
Restricted ADSs (each as defined in the Deposit
Agreement) into freely transferable ADSs, and
vice versa
).
|
Up to U.S. 5¢ per ADS (or fraction thereof) converted
|
|
(amounts in thousands of euros)
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
|
Audit fees
|
100
|
1,714
|
1,000
|
|
Audit-related fees
|
—
|
—
|
76
|
|
Tax fees
|
—
|
—
|
—
|
|
All other fees
|
740
|
492
|
7
|
|
Total
|
840
|
2,206
|
1,083
|
|
Exhibit
Number
|
Description of Exhibit
|
|
1.1*
|
|
|
2.1*
|
|
|
2.2
|
Form of Deposit Agreement (incorporated by reference to Exhibit (a) to the Form F-6 Registration
Statement (File No. 333-274845), filed with the Commission on October 3, 2023)
|
|
2.3
|
Form of American Depositary Receipt (included in Exhibit 2.2)
|
|
4.1 ^
|
OCABSA Issue Agreement between Abivax SA and Kreos Capital VII (UK) Limited and Claret European
Growth Capital Fund III SCSp dated August 20, 2023 (incorporated by reference to Exhibit 10.1 of the
Company’s Registration Statement on Form F-1 (File No. 333-274780) filed with the Commission on
September 29, 2023)
|
|
4.2 ^
|
Subscription Agreement between Abivax SA and Kreos Capital VII (UK) Limited, Kreos Capital VII
Aggregator SCSp, Claret European Specialty Lending Company III, S.à r.l., Claret European Growth
Capital Fund III SCSp dated August 20, 2023 (incorporated by reference to Exhibit 10.2 of the Company’s
Registration Statement on Form F-1 (File No. 333-274780) filed with the Commission on September 29,
2023)
|
|
4.3 ^
|
Tranche A-B Warrants Issue Agreement between Abivax SA and Kreos Capital VII Aggregator SCSp and
Claret European Growth Capital Fund III SCSp dated August 20, 2023 (incorporated by reference to
Exhibit 10.3 of the Company’s Registration Statement on Form F-1 (File No. 333-274780) filed with the
Commission on September 29, 2023)
|
|
4.4
|
Claret European Growth Capital Fund III SCSp dated August 20, 2023
(incorporated by reference to
Exhibit 10.4 of the Company’s Registration Statement on Form F-1 (File No. 333-274780) filed with the
Commission on September 29, 2023)
|
|
4.5 ^
|
(incorporated by reference to Exhibit 10.5 of the Company’s Registration Statement on Form F-1 (File No.
333-274780) filed with the Commission on September 29, 2023)
|
|
4.6 ^
|
August 20, 2023
(incorporated by reference to Exhibit 10.6 of the Company’s Registration Statement on
Form F-1 (File No. 333-274780) filed with the Commission on September 29, 2023)
|
|
4.7 ^
|
(incorporated by reference to Exhibit 10.7 of the Company’s Registration Statement on Form F-1 (File No.
333-274780) filed with the Commission on September 29, 2023)
|
|
4.8 ^
|
September 1, 2017
(incorporated by reference to Exhibit 10.8 of the Company’s Registration Statement on
Form F-1 (File No. 333-274780) filed with the Commission on September 29, 2023)
|
|
4.9 ^
|
GmbH dated January 1, 2022
(incorporated by reference to Exhibit 10.9 of the Company’s Registration
Statement on Form F-1 (File No. 333-274780) filed with the Commission on September 29, 2023)
|
|
4.10 ^
|
(incorporated by reference to Exhibit 10.10 of the Company’s Registration Statement on Form F-1 (File
No. 333-274780) filed with the Commission on September 29, 2023)
|
|
4.11 ^
|
Auxiliaires et de Synthèse dated March 11, 2016
(incorporated by reference to Exhibit 10.11 of the
Company’s Registration Statement on Form F-1 (File No. 333-274780) filed with the Commission on
September 29, 2023)
|
|
4.12 ^
|
Produits Chimiques Auxiliaires et de Synthèse dated March 2, 2021
(incorporated by reference to Exhibit
10.12 of the Company’s Registration Statement on Form F-1 (File No. 333-274780) filed with the
Commission on September 29, 2023)
|
|
4.13 ^
|
(incorporated by reference to Exhibit 10.13 of the Company’s Registration Statement on Form F-1 (File
No. 333-274780) filed with the Commission on September 29, 2023)
|
|
4.14 ^
|
(incorporated by reference to Exhibit 10.14 of the Company’s Registration Statement on Form F-1 (File
No. 333-274780) filed with the Commission on September 29, 2023)
|
|
4.15 ^
|
Montpellier, and the Institut Curie dated December 18, 2008
(incorporated by reference to Exhibit 10.15 of
the Company’s Registration Statement on Form F-1 (File No. 333-274780) filed with the Commission on
September 29, 2023)
|
|
4.16*
|
|
|
4.17*
|
|
|
4.18*
|
|
|
4.19
|
Equity Distribution Agreement, dated as of November 19, 2024, by and between the registrant and Piper
Sandler Co. (incorporated by reference to Exhibit 1.2 of the Company's Registration Statement on Form
F-3 (File No. 333-283336) filed with the Commission on November 19, 2025)
|
|
8.1
|
List of subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 of the Company’s
Registration Statement on Form F-1 (File No. 333-274780) filed with the Commission on September 29,
2023)
|
|
11.1*
|
|
|
12.1*
|
|
|
12.2*
|
|
|
13.1**
|
|
|
13.2**
|
|
|
15.1*
|
|
|
97.1*
|
|
|
101.INS
|
Inline XBRL Instance Document
|
|
101.SCH
|
I
nline XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
|
104
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
|
|
Report of Independent Registered Public Accounting Firm
(PCAOB ID No.
|
F-
2
|
|
Consolidated Statements of Financial Position
..................................................................................
|
F-
4
|
|
Consolidated Statements of Income (Loss)
.......................................................................................
|
F-
5
|
|
Consolidated Statements of Comprehensive Income (Loss)
.............................................................
|
F-
6
|
|
Consolidated Statements of Changes in Shareholders’ Equity
..........................................................
|
F-
7
|
|
Consolidated Statements of Cash Flows
............................................................................................
|
F-
8
|
|
Notes to the Consolidated Financial Statements
................................................................................
|
F-
9
|
|
(Amounts in thousands of euros)
|
Notes
|
AS OF
DECEMBER 31,
2022
1
|
AS OF
DECEMBER 31,
2023
1
|
AS OF
DECEMBER 31,
2024
|
|||
|
ASSETS
|
|||||||
|
Non-current assets
|
|||||||
|
Goodwill
|
6
|
|
|
|
|||
|
Intangible assets
|
7
|
|
|
|
|||
|
Property, plant and equipment
|
8
|
|
|
|
|||
|
Other financial assets
|
9
|
|
|
|
|||
|
Other assets
|
10
|
|
|
|
|||
|
Total non-current assets
|
|
|
|
||||
|
Current assets
|
|||||||
|
Other financial assets
|
9
|
|
|
|
|||
|
Other receivables and assets
|
10
|
|
|
|
|||
|
Cash and cash equivalents
|
11
|
|
|
|
|||
|
Total current assets
|
|
|
|
||||
|
TOTAL ASSETS
|
|
|
|
||||
|
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
|||||||
|
Shareholders’ equity
|
|||||||
|
Share capital
|
|
|
|
||||
|
Premiums related to share capital
|
|
|
|
||||
|
Translation reserves
|
|
|
(
|
||||
|
Retained earnings
|
(
|
(
|
(
|
||||
|
Net loss for the period
|
(
|
(
|
(
|
||||
|
Total shareholders’ equity
|
13
|
|
|
|
|||
|
Non-current liabilities
|
|||||||
|
Retirement benefit obligations
|
16
|
|
|
|
|||
|
Provisions
|
14
|
|
|
|
|||
|
Borrowings
|
15
|
|
|
|
|||
|
Convertible loan notes
|
15
|
|
|
|
|||
|
Derivative instruments
|
15
|
|
|
|
|||
|
Royalty certificates
|
15
|
|
|
|
|||
|
Other financial liabilities
|
15
|
|
|
|
|||
|
Total non-current liabilities
|
|
|
|
||||
|
Current liabilities
|
|||||||
|
Borrowings
|
15
|
|
|
|
|||
|
Convertible loan notes
|
15
|
|
|
|
|||
|
Derivative instruments
|
15
|
|
|
|
|||
|
Other financial liabilities
|
15
|
|
|
|
|||
|
Provisions
|
14
|
|
|
|
|||
|
Trade payables and other current liabilities
|
17.1
|
|
|
|
|||
|
Tax and employee-related payables
|
17.2
|
|
|
|
|||
|
Deferred income
|
|
|
|
||||
|
Total current liabilities
|
|
|
|
||||
|
TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
(Amounts in thousands of euros, except per share
amounts)
|
Notes
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
|||
|
Other operating income
|
18
|
|
|
|
|||
|
Total operating income
|
|
|
|
||||
|
Sales and marketing
|
19.1
|
|
(
|
(
|
|||
|
Research and development
|
19.2
|
(
|
(
|
(
|
|||
|
General and administrative
|
19.3
|
(
|
(
|
(
|
|||
|
Goodwill impairment loss
|
6
|
(
|
|
|
|||
|
Total operating expenses
|
(
|
(
|
(
|
||||
|
Operating loss
|
(
|
(
|
(
|
||||
|
Financial expenses
|
(
|
(
|
(
|
||||
|
Financial income
|
|
|
|
||||
|
Financial gain (loss)
|
21
|
|
(
|
(
|
|||
|
Net loss before tax
|
(
|
(
|
(
|
||||
|
Income tax
|
22
|
|
|
|
|||
|
Net loss for the period
|
(
|
(
|
(
|
||||
|
Loss per share (€/share)
|
|||||||
|
Weighted average number of outstanding shares used
for computing basic/diluted loss per share
|
|
|
|
||||
|
Basic / diluted loss per share (€/share)
|
23
|
(
|
(
|
(
|
|
(Amounts in thousands of euros)
|
Notes
|
YEAR ENDED
DECEMBER
31, 2022
|
YEAR ENDED
DECEMBER
31, 2023
|
YEAR ENDED
DECEMBER
31, 2024
|
|||
|
Net loss for the period
|
(
|
(
|
(
|
||||
|
Items that will not be reclassified to profit or loss
|
|
|
(
|
||||
|
Actuarial gains and losses on retirement benefit obligations
|
16
|
|
|
(
|
|||
|
Items that are or may be reclassified subsequently to profit
or loss
|
|
|
(
|
||||
|
Foreign currency translation differences
|
|
|
(
|
||||
|
Other comprehensive income (loss)
|
|
|
(
|
||||
|
Total comprehensive income (loss) for the period
|
(
|
(
|
(
|
|
(Amounts in thousands of euros)
|
Notes
|
NUMBER OF
SHARES
ISSUED
|
SHARE
CAPITAL
|
PREMIUMS
RELATED TO
SHARE
CAPITAL
|
TRANSLATION
RESERVE
|
RETAINED
EARNINGS
|
NET LOSS
FOR THE
YEAR
|
TOTAL
SHAREHOLDER
'S EQUITY
|
||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
-
|
-
|
|
|||||||
|
Net loss for the period
|
0
|
—
|
—
|
—
|
—
|
-
|
-
|
|||||||
|
Other comprehensive income (loss)
|
16
|
0
|
—
|
—
|
—
|
|
—
|
|
||||||
|
Total comprehensive loss for the period
|
0
|
—
|
—
|
—
|
|
-
|
-
|
|||||||
|
Appropriation of prior period net loss
|
0
|
—
|
—
|
—
|
-
|
|
|
|||||||
|
Capital increase from issuance of ordinary
shares
|
13.3
|
|
|
|
—
|
—
|
—
|
|
||||||
|
Transaction costs related to capital increase
|
13.3
|
0
|
—
|
-
|
—
|
—
|
—
|
-
|
||||||
|
Exercises of share warrants
|
13.3, 14
|
|
—
|
|
—
|
—
|
—
|
|
||||||
|
Shares based compensation expense
|
14
|
0
|
—
|
—
|
—
|
-
|
—
|
-
|
||||||
|
Transaction on treasury shares
|
13.1
|
0
|
—
|
—
|
—
|
-
|
—
|
-
|
||||||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
-
|
-
|
|
|||||||
|
AS OF
JANUARY 1, 2023
|
|
|
|
€
|
-
|
-
|
|
|||||||
|
Net loss for the period
|
0
|
—
|
—
|
—
|
—
|
-
|
-
|
|||||||
|
Other comprehensive income (loss)
|
16
|
0
|
—
|
—
|
|
|
—
|
|
||||||
|
Total comprehensive loss for the period
|
0
|
—
|
—
|
|
|
-
|
-
|
|||||||
|
Appropriation of prior period net loss
|
0
|
—
|
—
|
—
|
-
|
|
|
|||||||
|
Capital increase from issuance of ordinary
shares
|
13.3
|
|
|
|
—
|
—
|
—
|
|
||||||
|
Transaction costs related to capital increase
|
13.3
|
0
|
—
|
-
|
—
|
—
|
—
|
-
|
||||||
|
Issue of convertible notes
|
13.3
|
0
|
—
|
|
—
|
—
|
—
|
|
||||||
|
Exercises of the Kreos share warrants
|
13.3, 14
|
|
|
|
—
|
—
|
—
|
|
||||||
|
Exercises of other share warrants
|
14
|
|
|
—
|
—
|
—
|
—
|
|
||||||
|
Shares based compensation expense
|
14
|
0
|
—
|
—
|
—
|
|
—
|
|
||||||
|
Transactions on treasury shares
|
13.1
|
0
|
—
|
—
|
—
|
|
—
|
|
||||||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
-
|
-
|
|
|||||||
|
AS OF
JANUARY 1, 2024
|
|
|
|
|
-
|
-
|
|
|||||||
|
Net loss for the period
|
0
|
—
|
—
|
—
|
—
|
-
|
-
|
|||||||
|
Other comprehensive income (loss)
|
16
|
0
|
—
|
—
|
-
|
-
|
—
|
-
|
||||||
|
Total comprehensive loss for the period
|
0
|
—
|
—
|
-
|
-
|
-
|
-
|
|||||||
|
Appropriation of prior period net loss
|
0
|
—
|
—
|
—
|
-
|
|
|
|||||||
|
Transaction costs related to capital increase
|
13.3
|
0
|
—
|
|
—
|
—
|
—
|
|
||||||
|
Issue of share warrants
|
14
|
0
|
—
|
|
—
|
—
|
—
|
|
||||||
|
Exercises of share warrants
|
13.3, 14
|
|
—
|
|
—
|
—
|
—
|
|
||||||
|
Issue of free shares
|
14
|
|
|
-
|
—
|
—
|
—
|
|
||||||
|
Shares based compensation expense
|
14
|
0
|
—
|
—
|
—
|
|
—
|
|
||||||
|
Transaction on treasury shares
|
13.1
|
0
|
—
|
—
|
—
|
|
—
|
|
||||||
|
AS OF
DECEMBER 31, 2024
|
|
|
|
-
|
-
|
-
|
|
|
(Amounts in thousands of euros)
|
Notes
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
|||
|
Cash flows used in operating activities
|
|||||||
|
Net loss for the period
|
(
|
(
|
(
|
||||
|
Adjustments for:
|
|||||||
|
Elimination of amortization of intangibles and depreciation of property, plant and equipment
|
7, 8
|
|
|
|
|||
|
Elimination of Impairment loss of goodwill
|
6
|
|
|
|
|||
|
Elimination of retirement benefit obligations
|
16
|
|
|
|
|||
|
Elimination of share-based compensation expenses
|
14
|
(
|
|
|
|||
|
(-) Net gain on sale of treasury shares
|
(
|
(
|
(
|
||||
|
Interest expenses and other financial expenses
|
21
|
|
|
|
|||
|
Financial income
|
21
|
(
|
(
|
(
|
|||
|
Effect of unwinding the discount related to advances
|
9
|
(
|
(
|
(
|
|||
|
Increase/(decrease) in derivatives and liabilities fair value
|
15
|
(
|
(
|
|
|||
|
Income related to forgiveness of conditional advances
|
17
|
|
|
(
|
|||
|
Other
|
(
|
|
|
||||
|
Cash flows used in operating activities before change in working capital requirements
|
(
|
(
|
(
|
||||
|
Decrease / (increase) in other receivables and other assets
|
|
(
|
|
||||
|
Increase / (decrease) in trade payables
|
(
|
|
(
|
||||
|
Increase / (decrease) in tax and social security liabilities
|
|
|
(
|
||||
|
Increase / (decrease) in deferred income and other liabilities
|
(
|
(
|
|
||||
|
Changes in working capital requirements
|
(
|
|
|
||||
|
Cash flows used in operating activities
|
(
|
(
|
(
|
||||
|
Cash flows provided by (used in) investing activities
|
|||||||
|
Acquisitions of intangible assets
|
7
|
(
|
|
(
|
|||
|
Acquisitions of property, plant and equipment
|
8
|
(
|
(
|
(
|
|||
|
Repayment / (disbursement) of the advance made to the Nice CHU
|
|
|
|
||||
|
Advances made to CROs
|
9
|
(
|
(
|
(
|
|||
|
Payments for the acquisition of Prosynergia, incl. related costs, net of cash acquired (1)
|
4.15 10
|
(
|
|
|
|||
|
Increase in Deposits
|
9
|
(
|
(
|
(
|
|||
|
Decrease in Deposits
|
9
|
|
|
|
|||
|
Interest received
|
21
|
|
|
|
|||
|
Cash flows provided by (used in) investing activities
|
(
|
(
|
|
||||
|
Cash flows provided by (used in) financing activities
|
|||||||
|
Capital increases
|
13
|
|
|
|
|||
|
Transaction costs related to capital increase
|
13
|
(
|
(
|
|
|||
|
Net proceeds from the issuance of non-convertible bond loans
|
15
|
|
|
|
|||
|
Repayments of non-convertible bond loans
|
15
|
(
|
(
|
|
|||
|
Net proceeds from the issuance of convertible bond loans
|
15
|
|
|
|
|||
|
Repayments of convertible bond loans
|
15
|
|
(
|
(
|
|||
|
Repayment of PGE
|
15
|
|
(
|
(
|
|||
|
Repayments of conditional advances
|
15
|
(
|
(
|
(
|
|||
|
Payments of the lease liabilities
|
15
|
(
|
(
|
(
|
|||
|
Net proceeds from sale of royalty certificates
|
15
|
|
|
|
|||
|
Net proceeds from sale of treasury shares
|
15
|
|
|
|
|||
|
Interest paid
|
15
|
(
|
(
|
(
|
|||
|
Other
|
|
|
|
||||
|
Cash flows provided by (used in) financing activities
|
|
|
|
||||
|
Effect of movements in exchange rates on cash held
|
11
|
|
(
|
|
|||
|
Increase (decrease) in cash and cash equivalents
|
(
|
|
(
|
||||
|
Cash and cash equivalents at the beginning of the year
|
11
|
|
|
|
|||
|
Cash and cash equivalents at the end of the year
|
11
|
|
|
|
|||
|
Increase (decrease) in cash and cash equivalents
|
(
|
|
(
|
|
|
DEPRECIATION PERIOD
|
|
|
Buildings
|
|
|
|
Office fixtures and fittings
|
|
|
|
Equipment
|
|
|
|
Industrial materials and equipment
|
|
|
|
Technical facilities
|
|
|
|
Furniture and computer equipment:
|
|
|
|
Office equipment
|
|
|
|
IT equipment
|
|
|
|
Furniture
|
|
|
|
(Amounts in thousands of euros)
|
Amount allocated as
of April 1, 2022
|
|
Cash prepayment made in 2021
........
|
|
|
Loan granted to Prosynergia in 2021
|
|
|
Cash payment made in 2022
.............
|
|
|
Acquisition fees (1)
...........................
|
|
|
Earn-out measured at fair value
........
|
|
|
Total acquisition cost allocated
......
|
|
|
|
|
|
Patents
...............................................
|
|
|
Cash and cash equivalents
................
|
|
|
|
|
|
Total assets
......................................
|
|
|
|
|
|
Total liabilities
.................................
|
(
|
|
|
|
|
Total net assets
................................
|
|
|
(amounts in thousands of euros)
|
LICENCES
|
SOFTWARES
|
PATENTS
|
TOTAL
|
|||
|
GROSS VALUES
|
|||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
|||
|
Acquisition
|
|
|
|
|
|||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
|||
|
Acquisition
|
|
|
|
|
|||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|||
|
Acquisition
|
|
|
|
|
|||
|
AS OF
DECEMBER 31, 2024
|
|
|
|
|
|
(amounts in thousands of euros)
|
LICENCES
|
SOFTWARES
|
PATENTS
|
TOTAL
|
|||
|
AMORTIZATION
|
|||||||
|
AS OF
JANUARY 1, 2022
|
|
(
|
|
(
|
|||
|
Increase
|
|
(
|
|
(
|
|||
|
Impairment
|
(
|
|
|
(
|
|||
|
AS OF
DECEMBER 31, 2022
|
(
|
(
|
|
(
|
|||
|
Increase
|
|
(
|
|
(
|
|||
|
AS OF
DECEMBER 31, 2023
|
(
|
(
|
|
(
|
|||
|
Increase
|
|
(
|
|
(
|
|||
|
AS OF
DECEMBER 31, 2024
|
(
|
(
|
|
(
|
|
(amounts in thousands of euros)
|
LICENCES
|
SOFTWARES
|
PATENTS
|
TOTAL
|
|||
|
NET BOOK VALUES
|
|||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
|||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
|||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|||
|
AS OF
DECEMBER 31, 2024
|
|
|
|
|
|
(amounts in thousands of euros)
|
BUILDINGS
|
EQUIPMENT
|
FURNITURE
AND
COMPUTER
EQUIPMENT
|
TOTAL
|
OF WHICH
ROU
|
||||
|
GROSS VALUES
|
|||||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
|
||||
|
Acquisition
|
|
|
|
|
|
||||
|
Disposal
|
(
|
(
|
(
|
(
|
(
|
||||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
|
||||
|
Acquisition
|
|
|
|
|
|
||||
|
Disposal
|
(
|
(
|
|
(
|
(
|
||||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|
||||
|
Acquisition
|
|
|
|
|
|
||||
|
Disposal
|
(
|
|
(
|
(
|
(
|
||||
|
Effect of the change in foreign currency exchange rates
|
|
|
|
|
|
||||
|
AS OF
DECEMBER 31, 2024
|
|
|
|
|
|
|
(amounts in thousands of euros)
|
BUILDINGS
|
EQUIPMENT
|
FURNITURE
AND
COMPUTER
EQUIPMENT
|
TOTAL
|
OF WHICH
ROU
|
||||
|
DEPRECIATION
|
|||||||||
|
AS OF
JANUARY 1, 2022
|
(
|
(
|
(
|
(
|
(
|
||||
|
Increase
|
(
|
(
|
(
|
(
|
(
|
||||
|
Disposal
|
|
|
|
|
|
||||
|
AS OF
DECEMBER 31, 2022
|
(
|
(
|
(
|
(
|
(
|
||||
|
Increase
|
(
|
(
|
(
|
(
|
(
|
||||
|
Disposal
|
|
|
|
|
|
||||
|
AS OF
DECEMBER 31, 2023
|
(
|
(
|
(
|
(
|
(
|
||||
|
Increase
|
(
|
(
|
(
|
(
|
(
|
||||
|
Disposal
|
|
|
|
|
|
||||
|
Effect of the change in foreign currency exhange rates
|
(
|
|
|
(
|
(
|
||||
|
AS OF
DECEMBER 31, 2024
|
(
|
(
|
(
|
(
|
(
|
|
(amounts in thousands of euros)
|
BUILDINGS
|
EQUIPMENT
|
FURNITURE
AND
COMPUTER
EQUIPMENT
|
TOTAL
|
OF WHICH
ROU
|
||||
|
NET BOOK VALUES
|
|||||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
|
||||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
|
||||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|
||||
|
AS OF
DECEMBER 31, 2024
|
|
|
|
|
|
|
(amounts in thousands of euros)
|
AS OF
DECEMBER 31,
2022
|
AS OF
DECEMBER 31,
2023
|
AS OF
DECEMBER 31,
2024
|
||
|
OTHER FINANCIAL ASSETS
|
|||||
|
Advances related to CRO contracts
|
|
|
|
||
|
Deposits
|
|
|
|
||
|
Other
|
|
|
|
||
|
Total other non-current financial assets
|
|
|
|
||
|
Advances related to CRO contracts
|
|
|
|
|
|
|
Other investments
|
|
|
|
|
|
|
Deposits
|
|
|
|
||
|
Total other current financial assets
|
|
|
|
||
|
Other financial assets
|
|
|
|
|
(amounts in thousands of euros)
|
AS OF
DECEMBER 31,
2022
|
AS OF
DECEMBER 31,
2023
|
AS OF
DECEMBER 31,
2024
|
||
|
OTHER RECEIVABLES AND OTHER ASSETS
|
|||||
|
Prepaid expenses - non current
|
|
|
|
||
|
Total non-current other assets
|
|
|
|
||
|
Research tax credit ("CIR")
|
|
|
|
||
|
VAT receivables
|
|
|
|
||
|
Prepaid expenses
|
|
|
|
||
|
Credit notes
|
|
|
|
||
|
Total current other receivables and assets
|
|
|
|
||
|
Other receivables and other assets
|
|
|
|
|
(amounts in thousands of euros)
|
AS OF
DECEMBER 31,
2022
|
AS OF
DECEMBER 31,
2023
|
AS OF
DECEMBER 31,
2024
|
||
|
CASH AND CASH EQUIVALENTS
|
|||||
|
Cash equivalents
|
|
|
|
||
|
Cash
|
|
|
|
||
|
Cash and cash equivalents
|
|
|
|
|
AS OF DECEMBER 31, 2022
5
|
|||||||||
|
(amounts in thousands of euros)
|
AMOUNT
RECOGNIZED
IN THE
STATEMENT
OF FINANCIAL
POSITION
|
FAIR VALUE
|
ASSETS/
LIABILITIES
AT FAIR
VALUE
THROUGH
PROFIT AND
LOSS
|
ASSETS AT
AMORTIZED
COST
|
LIABILITIES
AT AMORTIZED
COST
|
||||
|
Other financial assets (2)
|
|
|
|
|
—
|
||||
|
Other receivables and assets (2)
|
|
|
|
|
—
|
||||
|
Cash and cash equivalents (1)
|
|
|
|
|
—
|
||||
|
Total financial assets
|
|
|
|
|
—
|
||||
|
Financial liabilities—non-current portion (4, Note 15)
|
|
|
|
—
|
|
||||
|
Financial liabilities—current portion (3, Note 15)
|
|
|
|
—
|
|
||||
|
Trade payables and other current liabilities (3)
|
|
|
|
—
|
|
||||
|
Total financial liabilities
|
|
|
|
—
|
|
||||
|
AS OF DECEMBER 31, 2023
5
|
|||||||||
|
(amounts in thousands of euros)
|
AMOUNT
RECOGNIZED
IN THE
STATEMENT
OF FINANCIAL
POSITION
|
FAIR VALUE
|
ASSETS/
LIABILITIES
AT FAIR
VALUE
THROUGH
PROFIT AND
LOSS
|
ASSETS AT
AMORTIZED
COST
|
LIABILITIES
AT AMORTIZED
COST
|
||||
|
Other financial assets (2)
|
|
|
|
|
—
|
||||
|
Other receivables and assets (2)
|
|
|
|
|
—
|
||||
|
Cash and cash equivalents (1)
|
|
|
|
|
—
|
||||
|
Total financial assets
|
|
|
|
|
—
|
||||
|
Financial liabilities—non-current portion (4, Note 15)
|
|
|
|
—
|
|
||||
|
Financial liabilities—current portion (3, Note 15)
|
|
|
|
—
|
|
||||
|
Trade payables and other current liabilities (3)
|
|
|
|
—
|
|
||||
|
Total financial liabilities
|
|
|
|
—
|
|
||||
|
AS OF
DECEMBER 31, 2024
|
|||||||||
|
(amounts in thousands of euros)
|
AMOUNT
RECOGNIZED
IN THE
STATEMENT
OF FINANCIAL
POSITION
|
FAIR VALUE
|
ASSETS/
LIABILITIES
AT FAIR
VALUE
THROUGH
PROFIT AND
LOSS
|
ASSETS AT
AMORTIZED
COST
|
LIABILITIES
AT AMORTIZED
COST
|
||||
|
Other financial assets (2)
|
|
|
|
|
—
|
||||
|
Other receivables and assets (2)
|
|
|
|
|
—
|
||||
|
Cash and cash equivalents (1)
|
|
|
|
|
—
|
||||
|
Total financial assets
|
|
|
|
|
—
|
||||
|
Financial liabilities—non-current portion (4, Note 15)
|
|
|
|
—
|
|
||||
|
Financial liabilities—current portion (3, Note 15)
|
|
|
|
—
|
|
||||
|
Trade payables and other current liabilities (3)
|
|
|
|
—
|
|
||||
|
Total financial liabilities
|
|
|
|
—
|
|
||||
|
|
NUMBER OF
BSAs
OUTSTANDING
|
MAXIMUM
NUMBER
OF SHARES
TO BE
ISSUED
|
NUMBER OF
BSAs
EXERCISED
|
NUMBER
OF BSAs
LAPSED
|
NUMBER OF
BSAs
OUTSTANDING
|
MAXIMUM
NUMBER OF
SHARES
TO BE
ISSUED
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR THE YEAR ENDED
|
|
|
|
|
|
AS OF JANUARY 1, 2022
|
DECEMBER 31, 2022
|
AS OF DECEMBER 31, 2022
|
|||
|
BSAs granted under the Equity line
agreement
....................................
|
|
|
|
(
|
|
|
|
GRANT D
ATE
|
TYPE
|
TOTAL
NUMBER
OF BCEs
ISSUED
|
NUMBER
OF BCE
OUTSTAND
ING AS OF
JANUARY
1, 2024
|
NUMBER
OF ISSUED
BCEs
|
NUMBER
OF LAPSED
BCEs
|
NUMBER
OF
EXERCISE
D BCEs
|
NUMBER
OF BCEs
OUTSTAND
ING
|
NUMBER
OF BCEs
EXERCISA
BLE
|
MAXIMUM
NUMBER
OF SHARES
TO BE
ISSUED IF
ALL
CONDITIO
NS ARE
MET
|
|||||||||
|
YEAR ENDED
DECEMBER 31, 2024
|
AS OF
DECEMBER 31, 2024
|
|||||||||||||||||
|
2016-11-07
|
BCE-2016-1
|
|
|
|
(
|
|
|
|
|
|||||||||
|
2017-01-23
|
BCE-2017-1
|
|
|
|
|
|
|
|
|
|||||||||
|
2017-11-20
|
BCE-2017-2
|
|
|
|
|
|
|
|
|
|||||||||
|
2017-11-20
|
BCE-2017-4
|
|
|
|
|
|
|
|
|
|||||||||
|
2017-11-20
|
BCE-2017-5
|
|
|
|
(
|
(
|
|
|
|
|||||||||
|
2018-03-15
|
BCE-2018-1
|
|
|
|
|
|
|
|
|
|||||||||
|
2018-05-14
|
BCE 2018-3
|
|
|
|
(
|
|
|
|
|
|||||||||
|
2018-05-14
|
BCE-2018-4
|
|
|
|
|
|
|
|
|
|||||||||
|
2018-05-14
|
BCE-2018-5
|
|
|
|
(
|
|
|
|
|
|||||||||
|
Total BCEs
|
|
|
|
(
|
(
|
|
|
|
||||||||||
|
GRANT
DATE
|
TYPE
|
TOTAL
NUMBER
OF BSAs
ISSUED
|
NUMBER
OF BCAs
OUTSTAND
ING AS OF
JANUARY
1, 2024
|
NUMBER
OF ISSUED
BSAs
|
NUMBER
OF LAPSED
BSAs
|
NUMBER
OF
EXERCISE
D BSAs
|
NUMBER
OF BSAs
OUTSTAND
ING
|
NUMBER
OF BSAs
EXERCISA
BLE
|
MAXIMUM
NUMBER
OF SHARES
TO BE
ISSUED IF
ALL
CONDITIO
NS ARE
MET
|
|||||||||
|
YEAR ENDED
DECEMBER 31, 2024
|
AS OF
DECEMBER 31, 2024
|
|||||||||||||||||
|
2015-12-04
|
BSA-2015-11
|
|
|
|
|
|
|
|
|
|||||||||
|
2015-12-04
|
BSA-2015-12
|
|
|
|
|
|
|
|
|
|||||||||
|
2017-09-18
|
BSA-2017-1
|
|
|
|
|
|
|
|
|
|||||||||
|
2018-01-22
|
BSA-2018-1
|
|
|
|
|
|
|
|
|
|||||||||
|
2014-03-11
|
BSA-2014-4
|
|
|
|
(
|
|
|
|
|
|||||||||
|
2014-03-11
|
BSA-2014-5
|
|
|
|
(
|
|
|
|
|
|||||||||
|
2024-04-04
|
BSA-2024-1
|
|
|
|
|
|
|
|
|
|||||||||
|
2024-04-04
|
BSA-2024-2
|
|
|
|
|
|
|
|
|
|||||||||
|
Total BSAs
|
|
|
|
(
|
|
|
|
|
||||||||||
|
TYPE
|
FAIR VALUE
OF THE
UNDERLYING
SHARE
|
FAIR VALUE
OF THE BSA
|
NUMBER OF
BSAs
|
SUBSCRIPTI
ON PRICE
|
STRIKE
PRICE PER
SHARE
|
RISK FREE
RATE
|
EXPECTED
MATURITY
|
VOLATILITY
|
||||||||
|
BSA 2024-1
|
€
|
[
€
|
|
€
|
€
|
|
[
|
|
||||||||
|
BSA 2024-2
|
€
|
[
€
|
|
€
|
€
|
|
[
|
|
|
GRANT DATE
|
TYPE
|
TOTAL
NUMBER OF
AGAs ISSUED
|
NUMBER OF
AGAs
OUTSTANGIN
G AS OF
JANUARY 1,
2024
|
NUMBER OF
ISSUED AGAs
|
NUMBER OF
LAPSED AGAs
|
NUMBER OF
VESTED AGAs
|
NUMBER OF
AGAs
OUTSTANDIN
G
|
|||||||
|
FOR THE YEAR ENDED DECEMBER 31, 2024
|
AS OF
DECEMBER 31,
2024
|
|||||||||||||
|
07/11/23
|
AGA-2023-1
|
|
|
—
|
(
|
(
|
|
|||||||
|
07/11/23
|
AGA-2023-2
|
|
|
—
|
—
|
(
|
|
|||||||
|
09/28/23
|
AGA-2023-3
|
|
|
—
|
(
|
—
|
|
|||||||
|
09/28/23
|
AGA-2023-4
|
|
|
—
|
(
|
—
|
|
|||||||
|
12/01/23
|
AGA-2023-5
|
|
|
—
|
(
|
—
|
|
|||||||
|
02/01/24
|
AGA-2024-1
|
|
—
|
|
(
|
—
|
|
|||||||
|
03/28/24
|
AGA-2024-2
|
|
—
|
|
—
|
—
|
|
|||||||
|
05/23/24
|
AGA-2024-3
|
|
—
|
|
—
|
—
|
|
|||||||
|
07/11/24
|
AGA-2024-4
|
|
—
|
|
—
|
—
|
|
|||||||
|
07/11/24
|
AGA-2024-5
|
|
—
|
|
—
|
—
|
|
|||||||
|
07/11/24
|
AGA-2024-6
|
|
—
|
|
—
|
—
|
|
|||||||
|
09/05/24
|
AGA-2024-7
|
|
—
|
|
—
|
—
|
|
|||||||
|
Total AGAs
|
|
|
|
(
|
(
|
|
||||||||
|
TYPE
|
FAIR VALUE OF
THE
UNDERLYING
SHARE
|
FAIR VALUE OF
THE AGA
|
AGA PRICE
|
MATURITY
|
VOLATILITY
|
RISK FREE RATE
|
||||||
|
AGA 2021
|
€
|
€
|
€
|
2022-07-31
|
|
-
|
||||||
|
AGA 2023-1
(Tranches 1-4)
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2023-1
(Tranche 5)
|
€
|
€
|
€
|
2024-12-31
|
|
|
||||||
|
AGA 2023-1
(Tranche 6)
|
€
|
€
|
€
|
2024-07-11
|
|
|
||||||
|
AGA 2023-2
(Tranche 1)
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2023-2
(Tranche 2)
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2023-3
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2023-4
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2023-5
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2024-1
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA 2024-2
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA-2024-3
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA-2024-4
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA-2024-5
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA-2024-6
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
||||||
|
AGA-2024-7
|
€
|
€
|
€
|
N/A
|
N/A
|
N/A
|
|
TYPE
(in thousands of euros)
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
|||
|
BCEs
|
(
|
(
|
(
|
|||
|
BSAs
|
|
|
(
|
|||
|
AGAs
|
(
|
(
|
(
|
|||
|
Social taxes related to AGAs
|
(
|
(
|
(
|
|||
|
Total
|
(
|
(
|
(
|
|
(amounts in thousands of euros)
|
|||||
|
FINANCIAL LIABILITIES
|
AS OF
DECEMBER 31,
2022
1
|
AS OF
DECEMBER 31,
2023
1
|
AS OF
DECEMBER 31,
2024
|
||
|
Kreos 1 2 bond loans
|
|
|
|
||
|
Kreos Claret bond loans
|
|
|
|
||
|
Lease liabilities
|
|
|
|
||
|
PGE
|
|
|
|
||
|
Borrowings
|
|
|
|
||
|
Kreos / Claret convertible notes (OCABSA)
|
|
|
|
||
|
Convertible loan notes
|
|
|
|
||
|
Kreos A B BSA
|
|
|
|
||
|
Oceane conversion option
|
|
|
|
||
|
Kreos Claret minimum return indemnifications
|
|
|
|
||
|
Derivative instruments
|
|
|
|
||
|
Conditional advances Bpifrance
|
|
|
|
||
|
Royalty certificates
|
|
|
|
||
|
Other financial liabilities
|
|
|
|
||
|
Total non-current financial liabilities
|
|
|
|
||
|
Kreos 1 2 bond loans
|
|
|
|
||
|
Kreos Claret bond loans
|
|
|
|
||
|
Lease liabilities
|
|
|
|
||
|
PGE
|
|
|
|
||
|
Borrowings
|
|
|
|
||
|
OCEANE
|
|
|
|
||
|
Heights convertible notes
|
|
|
|
||
|
Convertible loan notes
|
|
|
|
||
|
Conditional advances Bpifrance
|
|
|
|
||
|
Other financial liabilities
|
|
|
|
||
|
Kreos / Claret BSA
|
|
|
|
||
|
Derivative instruments
|
|
|
|
||
|
Total current financial liabilities
|
|
|
|
||
|
Total financial liabilities
|
|
|
|
|
Tranche B Minimum Return Indemnification (issued in March
2024)
|
AS OF MARCH 28, 2024
|
AS OF DECEMBER 31, 2024
|
||
|
Final redemption scenario probability
|
|
|
||
|
Minimal return
|
|
|
||
|
Discount rate
|
|
|
||
|
Probability-weighted present value of shortfall payment (in
thousands of €)
|
|
|
||
|
Probability-weighted fair value of tranche A-B warrants with MRI
(in thousands of €)
|
|
|
||
|
Probability-weighted fair value of tranche A-B warrants without
MRI (in thousands of €)
|
|
|
||
|
Total fair value of MRI (in thousands of €)
|
|
|
||
|
Fair value of Tranche B MRI (in thousands of €)
|
|
|
|
Tranche C Minimum Return Indemnification (issued in June
2024)
|
AS OF JUNE 21, 2024
|
AS OF DECEMBER 31, 2024
|
||
|
Final redemption scenario probability
|
|
|
||
|
Minimal return
|
|
|
||
|
Discount rate
|
|
|
||
|
(a) Probability-weighted present value of shortfall payment (in
thousands of €)
|
|
|
||
|
(b) Probability-weighted fair value of tranche C warrants with MRI
(in thousands of €)
|
|
|
||
|
(c) Probability-weighted fair value of tranche C warrants without
MRI (in thousands of €)
|
|
|
||
|
Total fair value of MRI (in thousands of €)
|
|
|
||
|
Fair value of Tranche C MRI (in thousands of €)
|
|
|
|
Kreos/Claret Tranche A-B BSA -
August 2023
|
AS OF AUGUST 22, 2023
(Tranche A-B)
|
AS OF DECEMBER 31, 2023
|
AS OF DECEMBER 31, 2024
|
|||
|
Number of outstanding BSA
|
|
|
|
|||
|
Exercise price per share
|
€
|
€
|
€
|
|||
|
Ordinary share price
|
€
|
€
|
€
|
|||
|
Exercise date
|
19/08/2030 (expiry) 18/02/2027
(tender offer)
|
19/08/2030 (expiry)
18/02/2027 (tender offer)
|
19/08/2030 (expiry)
18/02/2027 (tender offer)
|
|||
|
7-year expiry scenario probability
|
|
|
|
|||
|
Volatility
|
|
|
|
|||
|
Dividend
|
|
|
|
|||
|
Risk-free rate
|
|
|
|
|||
|
Fair value of issued Kreos/Claret
Tranche A-B BSA
|
|
|
|
|
Kreos/Claret Tranche C BSA -
November 2023
|
AS OF NOVEMBER 2, 2023
|
AS OF DECEMBER 31, 2023
|
AS OF DECEMBER 31, 2024
|
|||
|
Number of outstanding BSA
|
|
|
|
|||
|
of which, number of conditional BSA
|
|
|
|
|||
|
Exercise price per share
|
€
|
€
|
€
|
|||
|
Ordinary share price
|
€
|
€
|
€
|
|||
|
Exercise date
|
01/11/2030 (expiry)
18/02/2027 (tender offer)
|
01/11/2030 (expiry)
18/02/2027 (tender offer)
|
01/11/2030 (expiry)
18/02/2027 (tender offer)
|
|||
|
7-year expiry scenario probability
|
|
|
|
|||
|
Probability of Drawdown of Tranche C
credit facility
|
|
|
Drawn on June 21, 2024
|
|||
|
Volatility
|
|
|
|
|||
|
Dividend
|
|
|
|
|||
|
Risk-free rate
|
|
|
|
|||
|
Fair value of issued Kreos/Claret
Tranche C BSA
|
|
|
|
|
Heights convertible notes - August 2023
|
AS OF AUGUST 24, 2023
|
AS OF DECEMBER 31, 2023
|
AS OF DECEMBER 31, 2024
|
|||
|
Number of outstanding notes
|
|
|
|
|||
|
Original principal amount (in thousands of
€)
|
|
|
|
|||
|
Interest rate
|
|
|
|
|||
|
Conversion price per share
|
€
|
€
|
€
|
|||
|
Ordinary share price
|
€
|
€
|
€
|
|||
|
Maturity date
|
24/08/2025 (put event) 24/08/2027
(HTM/voluntary conversion)
|
24/08/2025 (put event)
24/08/2027 (HTM/voluntary
conversion)
|
24/08/2025 (put event)
24/08/2027 (HTM/voluntary
conversion)
|
|||
|
Held to maturity / voluntary conversion
scenario probability
|
|
|
|
|||
|
Initial price limit
|
€
|
€
|
€
|
|||
|
Early redemption amount (put event)
|
|
|
|
|||
|
Volatility
|
|
|
|
|||
|
Credit spread
|
|
|
|
|||
|
Risk-free rate
|
|
|
|
|||
|
Fair value of Heights convertible notes
(in thousands of €)
|
|
|
|
|
Kreos A BSA - June 1, 2018
|
As of and for the year
ended December 31,
2022
|
As of May 24, 2023
(exercise date)
|
||
|
Number of outstanding Kreos A BSA
|
|
|
||
|
Exercise price per share
|
€
|
€
|
||
|
Ordinary share price
|
€
|
€
|
||
|
Residual maturity
|
|
|
||
|
Volatility
|
|
N/A
|
||
|
Dividend
|
|
N/A
|
||
|
Risk-free rate
|
|
N/A
|
||
|
Fair value of issued Kreos A BSA (in thousands of €)
|
|
|
|
Kreos B BSA - June 1, 2019
|
As of and for the year
ended December 31,
2022
|
As of May 24, 2023
(exercise date)
|
||
|
Number of outstanding Kreos B BSA
|
|
|
||
|
Exercise price per share
|
€
|
€
|
||
|
Ordinary share price
|
€
|
€
|
||
|
Residual maturity
|
|
|
||
|
Volatility
|
|
N/A
|
||
|
Dividend
|
|
N/A
|
||
|
Risk-free rate
|
|
N/A
|
||
|
Fair value of issued Kreos B BSA (in thousands of €)
|
|
|
|
OCEANE
|
AS OF DECEMBER
31, 2022
|
AS OF AUGUST 24,
2023
|
||
|
Risk free rate
|
|
|
||
|
Credit spread
|
|
|
||
|
Ordinary share price
|
€
|
€
|
||
|
Expected term
|
July 21, 2026
|
July 21, 2026
|
||
|
Volatility
|
|
|
||
|
Dividend
|
|
|
||
|
Fair value of issued OCEANE (in thousands of €)
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
CONDITIONAL ADVANCES
|
AS OF
DECEMBER 31,
2022
|
AS OF
DECEMBER 31,
2023
|
AS OF
DECEMBER 31,
2024
|
||
|
RNP VIR – Bpifrance
|
|
|
|
||
|
CARENA – Bpifrance
|
|
|
|
||
|
EBOLA – Bpifrance
|
|
|
|
||
|
Total conditional advances
|
|
|
|
|
(amounts in thousands of euros)
|
LEASE LIABILITY
|
|
AS OF
JANUARY 1, 2022
|
|
|
(+) Increase
|
|
|
(-) Decrease
|
(
|
|
AS OF
DECEMBER 31, 2022
|
|
|
(+) Increase
|
|
|
(-) Decrease
|
(
|
|
AS OF
DECEMBER 31, 2023
|
|
|
(+) Increase
|
|
|
(-) Decrease
|
(
|
|
AS OF
DECEMBER 31, 2024
|
|
|
Prosynergia earn-out
|
As of April 1, 2022
|
As of and for the
period ended
December 31, 2022
|
|
Risk free rate
|
(
|
|
|
Market capitalization (in thousands of €)
|
|
|
|
Ordinary share price (€)
|
|
|
|
Time to maturity
|
|
|
|
Volatility
|
|
|
|
Dividend
|
|
|
|
Fair value of the earn-out liability (in thousands of €)
|
(
|
|
|
(Amounts in thousands of
euros)
|
|||||||||||||||||||||
|
FINANCIAL
LIABILITIES (excluding
derivatives instruments)
|
Kreos 1 2
bond loans
|
Oceane
|
Kreos
Claret
convertible
notes
(OCABSA )
|
Kreos
Claret bond
loans
|
Heights
convertible
notes
|
PGE
|
Conditional
advances
BPI
|
Lease
liabilities
|
Prosynergia
earn-out
liability
|
Royalty
certificates
|
Total
|
||||||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repayments
|
(
|
|
|
|
|
|
(
|
(
|
|
|
(
|
||||||||||
|
Interest paid
|
(
|
(
|
|
|
|
(
|
|
|
|
|
(
|
||||||||||
|
Non-cash changes: interest
expense and other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-cash changes:
recognition of earn-out
liability
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-cash changes: fair
value remeasurement
|
|
|
|
|
|
|
|
|
(
|
|
(
|
||||||||||
|
Non cash changes:
additional leases
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repayments
|
(
|
(
|
|
|
(
|
(
|
(
|
(
|
|
|
(
|
||||||||||
|
Interest paid
|
(
|
(
|
(
|
|
(
|
(
|
|
(
|
|
|
(
|
||||||||||
|
Non-cash changes: interest
expense and other
|
|
|
(
|
|
|
|
|
|
|
|
(
|
||||||||||
|
Non-cash changes:
recognition of earn-out
liability
|
|
|
(
|
|
|
|
|
|
|
|
(
|
||||||||||
|
Non-cash changes: fair
value remeasurement
|
|
|
|
|
(
|
|
|
|
|
|
|
||||||||||
|
Non cash changes:
additional leases
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
(Amounts in thousands of
euros)
|
|||||||||||||||||||||
|
FINANCIAL
LIABILITIES (excluding
derivatives instruments)
|
|||||||||||||||||||||
|
AS OF DECEMBER 31,
2023
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Repayments
|
|
|
|
|
(
|
(
|
(
|
(
|
|
|
(
|
||||||||||
|
Interest paid
|
|
|
(
|
(
|
(
|
(
|
|
(
|
|
|
(
|
||||||||||
|
Non-cash changes:
classification of embedded
derivatives as separate
derivative financial
instruments
|
|
|
|
(
|
|
|
|
|
|
|
(
|
||||||||||
|
Non-cash changes: (gain)/
loss on recognition or
derecognition
|
|
|
|
|
(
|
|
|
|
|
|
(
|
||||||||||
|
Non-cash changes: interest
expense and other
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-cash changes:
amortized cost
remeasurement
|
|
|
|
|
|
|
|
|
|
(
|
(
|
||||||||||
|
Non-cash changes: other
fair value remeasurement
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non-cash changes :
subsidies
|
|
|
|
|
|
|
(
|
|
|
|
(
|
||||||||||
|
Non cash changes:
additional leases
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Non cash changes : Effect
of the change in foreign
currency exhange rates
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
AS OF DECEMBER 31,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
(amounts in thousands of
euros)
|
Kreos A BSA
|
Kreos B BSA
|
OCEANE
conversion option
|
Kreos/Claret BSA
|
Kreos/Claret
Minimum Return
Indemnifications
|
Total
|
|||||
|
DERIVATIVE
FINANCIAL
INSTRUMENTS
|
|||||||||||
|
AS OF
JANUARY 1, 2022
|
|
|
|
|
|
|
|||||
|
(+) Increase in fair value
|
|
|
|
|
|
|
|||||
|
(-) Decrease in fair value
|
(
|
(
|
(
|
|
|
(
|
|||||
|
AS OF
DECEMBER 31, 2022
|
|
|
|
|
|
|
|||||
|
(+) Issuance
|
|
|
|
|
|
|
|||||
|
(+) Increase in fair value
|
|
|
|
|
|
|
|||||
|
(-) Decrease in fair value
|
|
|
|
(
|
|
(
|
|||||
|
(-) Repurchases
|
(
|
(
|
(
|
|
|
(
|
|||||
|
(-) Exercises
|
(
|
(
|
|
|
|
(
|
|||||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|
|
|||||
|
AS OF
DECEMBER 31, 2023
|
|
|
|
|
|
|
|||||
|
(+) Issuance
|
|
|
|
|
|
|
|||||
|
(+) Increase in fair value
|
|
|
|
|
|
|
|||||
|
(-) Decrease in fair value
|
|
|
|
(
|
|
(
|
|||||
|
AS OF
DECEMBER 31, 2024
|
|
|
|
|
|
|
|
AS OF
DECEMBER 31, 2022
|
|||||||||||
|
CURRENT AND NON-CURRENT
FINANCIAL LIABILITIES
|
GROSS
AMOUNT
|
CONTRACTUAL
CASH FLOWS
|
LESS THAN 1
YEAR
|
FROM 1 TO 2
YEARS
|
FROM 2 TO 5
YEARS
|
LONGER
THAN 5
YEARS
|
|||||
|
(amounts in thousands of euros)
|
|||||||||||
|
Kreos 1 2 bond loans
|
|
|
|
|
|
|
|||||
|
Oceane
|
|
|
|
|
|
|
|||||
|
PGE
|
|
|
|
|
|
|
|||||
|
Conditional advances BPI
|
|
|
|
|
|
|
|||||
|
Royalty certificates
|
|
|
|
|
|
|
|||||
|
Lease liabilities
|
|
|
|
|
|
|
|||||
|
Derivative instruments
|
|
|
|
|
|
|
|||||
|
Total financial liabilities
|
|
|
|
|
|
|
|||||
|
AS OF
DECEMBER 31, 2023
|
|||||||||||
|
CURRENT AND NON-CURRENT
FINANCIAL LIABILITIES
|
GROSS
AMOUNT
|
CONTRACTUAL
CASH FLOWS
|
LESS THAN 1
YEAR
|
FROM 1 TO 2
YEARS
|
FROM 2 TO 5
YEARS
|
LONGER
THAN 5
YEARS
|
|||||
|
(amounts in thousands of euros)
|
|||||||||||
|
Heights convertible notes
|
|
|
|
|
|
|
|||||
|
Kreos/Claret convertible notes
(OCABSA)
|
|
|
|
|
|
|
|||||
|
PGE
|
|
|
|
|
|
|
|||||
|
Conditional advances BPI
|
|
|
|
|
|
|
|||||
|
Royalty certificates
|
|
|
|
|
|
|
|||||
|
Lease liabilities
|
|
|
|
|
|
|
|||||
|
Derivative instruments
|
|
|
|
|
|
|
|||||
|
Total financial liabilities
|
|
|
|
|
|
|
|||||
|
AS OF
DECEMBER 31, 2024
|
|||||||||||
|
CURRENT AND NON-CURRENT
FINANCIAL LIABILITIES
|
GROSS
AMOUNT
|
CONTRACTUAL
CASH FLOWS
|
LESS THAN 1
YEAR
|
FROM 1 TO 2
YEARS
|
FROM 2 TO 5
YEARS
|
LONGER
THAN 5
YEARS
|
|||||
|
(amounts in thousands of euros)
|
|||||||||||
|
Heights convertible notes
|
|
|
|
|
|
|
|||||
|
Kreos/Claret convertible notes
(OCABSA)
|
|
|
|
|
|
|
|||||
|
Kreos/Claret bond loans
|
|
|
|
|
|
|
|||||
|
PGE
|
|
|
|
|
|
|
|||||
|
Royalty certificates
|
|
|
|
|
|
|
|||||
|
Lease liabilities
|
|
|
|
|
|
|
|||||
|
Derivative instruments
|
|
|
|
|
|
|
|||||
|
Total financial liabilities
|
|
|
|
|
|
|
|||||
|
ACTUARIAL ASSUMPTIONS
|
YEAR ENDED
DECEMBER 31, 2022
|
YEAR ENDED
DECEMBER 31, 2023
|
YEAR ENDED
DECEMBER 31, 2024
|
||
|
Retirement age
|
|
|
|
||
|
Collective agreement
|
Pharmaceutical industry
|
Pharmaceutical industry
|
Pharmaceutical industry
|
||
|
Discount Rate (IBoxx Corporates AA)
|
|
|
|
||
|
Mortality rate table
|
INSEE 2016-2018
|
INSEE 2016-2018
|
INSEE 2016-2018
|
||
|
Salary increase rate
|
|
|
|
||
|
Turnover rate
|
Decreasing from
20 years-old to
55 years-old
|
Decreasing from
20 years-old to
55 years-old
|
Decreasing rates by age
and
generating an average exit
rate for 2025 of
|
||
|
Employee contribution rate
|
|
|
|
|
(amounts in thousands of euros)
|
RETIREMENT BENEFIT OBLIGATIONS
|
|
AS OF
JANUARY 1, 2022
|
|
|
Service cost
|
|
|
Interest cost
|
|
|
Actuarial gains and losses
|
(
|
|
AS OF
DECEMBER 31, 2022
|
|
|
Service cost
|
|
|
Interest cost
|
|
|
Actuarial gains and losses
|
(
|
|
AS OF
DECEMBER 31, 2023
|
|
|
Service cost
|
|
|
Interest cost
|
|
|
Benefits paid
|
(
|
|
Actuarial gains and losses
|
|
|
AS OF
DECEMBER 31, 2024
|
|
|
(amounts in thousands of euros)
|
|||||
|
TRADE PAYABLES AND OTHER CURRENT
LIABILITIES
|
AS OF
DECEMBER 31,
2022
|
AS OF
DECEMBER 31,
2023
|
AS OF
DECEMBER 31,
2024
|
||
|
Trade payables
|
|
|
|
||
|
Accrued invoices
|
|
|
|
||
|
Other
|
|
(
|
|
||
|
Trade payables and other current liabilities
|
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
TAX AND EMPLOYEE-RELATED PAYABLES
|
AS OF
DECEMBER 31,
2022
|
AS OF
DECEMBER 31,
2023
|
AS OF
DECEMBER 31,
2024
|
||
|
Employee-related payables
|
|
|
|
||
|
Social security and other
|
|
|
|
||
|
Other tax and related payments
|
|
|
|
||
|
Tax and employee-related payables
|
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
OPERATING INCOME
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Research tax credit ("CIR")
|
|
|
|
||
|
Subsidies
|
|
|
|
||
|
Other
|
|
|
|
||
|
Total operating income
|
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
SALES AND MARKETING
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Personnel costs
|
|
|
|
||
|
Consulting and professional fees
|
|
|
|
||
|
Other sales and marketing expenses
|
|
|
|
||
|
Sales Marketing
|
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
RESEARCH AND DEVELOPMENT EXPENSES
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Sub-contracting, studies and research
|
|
|
|
||
|
Personnel costs
|
|
|
|
||
|
Consulting and professional fees
|
|
|
|
||
|
Intellectual property fees
|
|
|
|
||
|
Other research and development expenses
|
|
|
|
||
|
Research and development expenses
|
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
GENERAL AND ADMINISTRATIVE EXPENSES
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Personnel costs
|
|
|
|
||
|
Consulting and professional fees
|
|
|
|
||
|
Other general and administrative expenses
|
|
|
|
||
|
General and administrative expenses
|
|
|
|
|
(amounts in thousands of euros)
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Statutory Auditor, certification of individual and consolidated financial statements
|
|||||
|
Issuer
|
|
|
|
||
|
Other procedures required by law
|
|||||
|
Issuer
|
|
|
|
||
|
Total
|
|
|
|
|
HEADCOUNTS
|
YEAR ENDED
DECEMBER 31, 2022
|
YEAR ENDED
DECEMBER 31, 2023
|
YEAR ENDED
DECEMBER 31, 2024
|
||
|
France
|
|
|
|
||
|
United States
|
|
|
|
||
|
Total
|
|
|
|
|
(amounts in thousands of euros)
|
|||||
|
FINANCIAL GAIN (LOSS)
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Interest on Kreos 1 2 straight bond loans
|
(
|
(
|
(
|
||
|
Interest on convertible loan notes
|
(
|
(
|
(
|
||
|
Interest on conditional advances
|
(
|
(
|
(
|
||
|
Interest on royalty certificates
|
(
|
(
|
(
|
||
|
Interest on lease liabilities
|
(
|
(
|
(
|
||
|
Increase in derivatives fair value
|
|
(
|
(
|
||
|
Increase in other liabilities at fair value through profit and loss
|
|
|
(
|
||
|
Loss on derecognition of financial liabilities
|
|
(
|
|
||
|
Transaction costs
|
|
(
|
(
|
||
|
Foreign exchange losses
|
|
(
|
(
|
||
|
Other
|
(
|
(
|
(
|
||
|
Financial expenses
|
(
|
(
|
(
|
||
|
Interest income
|
|
|
|
||
|
Decrease/(increase) in derivatives fair value
|
|
|
|
||
|
Decrease/(increase) in other liabilities at fair value through profit and loss
|
|
|
|
||
|
Effect of unwinding the discount related to advances made to CROs
|
|
|
|
||
|
Day-one gain on recognition of financial liabilities
|
|
|
|
||
|
Gain on derecognition of financial liabilities
|
|
|
|
||
|
Foreign exchange gains
|
|
|
|
||
|
Other financial income
|
|
|
|
||
|
Financial income
|
|
|
|
||
|
Financial gain (loss)
|
|
(
|
(
|
|
(In thousands of euros, except percentage)
|
YEAR ENDED
DECEMBER 31, 2022
|
YEAR ENDED
DECEMBER 31, 2023
|
YEAR ENDED
DECEMBER 31, 2024
|
||
|
Loss before tax
|
(
|
(
|
(
|
||
|
Statutory French tax rates
|
|
|
|
||
|
Nominal income tax using statutory French tax rate
|
|
|
|
||
|
Tax effect of:
|
|||||
|
Tax rates in foreign jurisdictions
|
|
|
|
||
|
Share-based payment
|
|
(
|
(
|
||
|
CIR
|
|
|
|
||
|
Transaction costs related to capital increase
|
|
|
(
|
||
|
Decrease / (increase) in derivatives fair value and other
|
|
|
(
|
||
|
Non-recognition of deferred tax assets related to tax losses and
temporary differences
|
(
|
(
|
(
|
||
|
Other
|
(
|
(
|
|
||
|
Effective income tax (loss)
|
|
|
|
|
(In thousands of euros)
|
|||||
|
DEFERRED TAX ASSETS AND LIABILITIES BY NATURE
|
AS OF
DECEMBER 31, 2022
|
AS OF
DECEMBER 31, 2023
|
AS OF
DECEMBER 31, 2024
|
||
|
Retirement benefit obligation
|
|
|
|
||
|
Leases
|
|
|
|
||
|
Other financial liabilities
|
|
|
|
||
|
Tax losses carryforward
|
|
|
|
||
|
Other items
|
|
|
|
||
|
Deferred tax assets
|
|
|
|
||
|
Subsidies
|
|
|
|
||
|
Leases
|
|
|
|
||
|
Other financial liabilities
|
|
|
|
||
|
Other items
|
|
|
|
||
|
Deferred tax liabilities
|
|
|
|
||
|
Deferred tax assets, net
|
|
|
|
||
|
Unrecognized deferred tax assets
|
(
|
(
|
(
|
||
|
Total deferred taxes, net recognized in the statement of financial
position
|
|
|
|
|
(amounts in thousands of euros, except share data)
|
|||||
|
BASIC AND DILUTED LOSS PER SHARE
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Weighted average number of outstanding shares
|
|
|
|
||
|
Net loss for the period
|
(
|
(
|
(
|
||
|
Basic and diluted loss per share (€/share)
|
(
|
(
|
(
|
|
(In thousands of euros)
|
|||||
|
COMPENSATION
|
YEAR ENDED
DECEMBER 31,
2022
|
YEAR ENDED
DECEMBER 31,
2023
|
YEAR ENDED
DECEMBER 31,
2024
|
||
|
Fixed compensation owed
|
|
|
|
||
|
Variable compensation owed
|
|
|
|
||
|
Contributions in-kind
|
|
|
|
||
|
Employer contributions
|
|
|
|
||
|
Attendance fees—Board of Directors
|
|
|
|
||
|
Share-based payments
|
(
|
|
|
||
|
Departure indemnities
|
|
|
|
||
|
Total
|
|
|
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|