DBV Technologies S.A(NASDAQ:DBVT)
DBV Technologies S.A., a clinical-stage biopharmaceutical company, engages in the research and development of epicutaneous immunotherapy products. Its lead product candidate is Viaskin Peanut, an immunotherapy product, which has completed Phase III clinical trial for the treatment of peanut allergie...
Website: http://www.dbv-technologies.com
Founded: 2002
Full Time Employees: 311
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-01-29 | 2019-12-31 | 2019-06-30 | 2019-04-01 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating income | 2,774,000 | 1,465,000 | 753,000 | 511,000 | 1,072,000 | 1,161,000 | 1,407,000 | 8,875,000 | 2,372,000 | 2,288,000 | 2,194,000 | -1,304,000 | 2,074,000 | 1,529,000 | 2,546,000 | 2,932,000 | 1,323,000 | -1,488,000 | 2,941,000 | ||||||||||
yoy | 158.77% | 26.18% | -46.48% | -94.24% | -54.81% | -49.26% | -35.87% | -780.60% | 14.37% | 49.64% | -13.83% | -144.47% | 56.76% | -202.76% | -13.43% | ||||||||||||||
qoq | 89.35% | 94.56% | 47.36% | -52.33% | -7.67% | -17.48% | -84.15% | 274.16% | 3.67% | 4.28% | -268.25% | -162.87% | 35.64% | -39.95% | -13.17% | 121.62% | -188.91% | -150.60% | |||||||||||
operating expenses | |||||||||||||||||||||||||||||
research and development expenses | -28,615,000 | -33,693,000 | -21,483,000 | -18,904,000 | -23,662,000 | -25,374,000 | -21,403,000 | -12,775,000 | -13,795,000 | -17,616,000 | -16,037,000 | -29,613,000 | -15,096,000 | -18,611,000 | -12,223,000 | -11,673,000 | -16,320,000 | -20,179,000 | -22,164,000 | ||||||||||
sales and marketing expenses | -1,178,000 | -419,000 | -262,000 | -396,000 | -519,000 | -986,000 | -758,000 | -403,250 | -663,000 | -516,000 | -434,000 | -414,750 | -159,000 | -1,037,000 | -464,000 | -749,750 | -1,072,000 | -1,198,000 | -729,000 | ||||||||||
general and administrative expenses | -7,259,000 | -8,463,000 | -5,626,000 | -5,072,000 | -7,220,000 | -8,643,000 | -7,804,000 | -5,576,000 | -6,184,000 | -9,231,000 | -6,889,000 | -4,293,250 | -4,839,000 | -5,704,000 | -6,630,000 | -6,562,500 | -8,299,000 | -8,269,000 | -9,683,000 | ||||||||||
total operating expenses | -37,051,000 | -42,575,000 | -27,370,000 | -24,372,000 | -31,401,000 | -35,003,000 | -29,964,000 | -20,796,000 | -20,642,000 | -27,364,000 | -23,359,000 | -36,713,000 | -20,094,000 | -25,352,000 | -19,317,000 | -16,411,000 | -25,691,000 | -29,646,000 | -32,575,000 | ||||||||||
income from operations | -34,277,000 | -41,111,000 | -26,618,000 | -23,861,000 | -30,328,000 | -33,842,000 | -28,558,000 | -11,920,000 | -18,270,000 | -25,076,000 | -21,165,000 | -38,017,000 | -18,020,000 | -23,823,000 | -16,771,000 | -13,477,000 | -24,368,000 | -31,134,000 | -29,634,000 | ||||||||||
financial income | 1,113,000 | -648,000 | -461,000 | 853,000 | -113,000 | 726,000 | 1,261,000 | 730,000 | 1,534,000 | 846,000 | 605,000 | -1,241,000 | 732,000 | 784,000 | 152,000 | -172,000 | 336,000 | 46,000 | 215,000 | ||||||||||
loss before taxes | -33,164,000 | -41,758,000 | -27,079,000 | -23,008,000 | -30,442,000 | -33,116,000 | -27,297,000 | -11,192,000 | -16,736,000 | -24,230,000 | -20,561,000 | -39,258,000 | -17,287,000 | -23,039,000 | -16,619,000 | -13,649,000 | -24,033,000 | -31,088,000 | -29,419,000 | ||||||||||
income tax | -117,000 | -7,000 | -48,000 | 6,000 | -13,000 | 17,000 | -87,000 | -23,000 | 434,000 | -30,000 | 84,000 | -74,000 | -8,000 | -15,000 | |||||||||||||||
net income | -33,164,000 | -41,875,000 | -27,079,000 | -23,015,000 | -30,442,000 | -33,116,000 | -27,345,000 | -11,186,000 | -16,736,000 | -24,243,000 | -20,561,000 | -39,241,000 | -17,287,000 | -23,039,000 | -16,706,000 | -13,673,000 | -24,033,000 | -30,654,000 | -29,449,000 | ||||||||||
yoy | 8.94% | 26.45% | -0.97% | 105.75% | 81.90% | 36.60% | 32.99% | -71.49% | -3.19% | 5.23% | 23.08% | 187.00% | -28.07% | -24.84% | -43.27% | ||||||||||||||
qoq | -20.80% | 54.64% | 17.66% | -24.40% | -8.07% | 21.10% | 144.46% | -33.16% | -30.97% | 17.91% | -47.60% | 127.00% | -24.97% | 37.91% | 22.18% | -43.11% | -21.60% | 4.09% | |||||||||||
foreign currency translation differences, net of taxes | -480,000 | 7,209,000 | 686,000 | -4,020,000 | 3,825,000 | -1,001,000 | -3,026,000 | 6,261,000 | -3,996,000 | -221,000 | 3,666,000 | 20,323,000 | -15,425,000 | -11,394,000 | -1,933,000 | -2,612,000 | -3,728,000 | 2,788,000 | -8,744,000 | ||||||||||
actuarial gains or losses on employee benefits, net of taxes | -359,000 | ||||||||||||||||||||||||||||
comprehensive loss | -34,003,000 | -34,841,000 | -26,261,000 | -23,457,500 | -27,733,000 | -27,818,000 | -38,279,000 | ||||||||||||||||||||||
basic/diluted net loss per share attributable to shareholders | -0.24 | -0.31 | -0.26 | -0.22 | -0.32 | -0.34 | -0.28 | -0.11 | -0.17 | -0.26 | -0.22 | -0.45 | -0.18 | -0.35 | -0.3 | -0.25 | -0.44 | -0.56 | -0.54 | ||||||||||
weighted-average shares outstanding used in computing per share amounts: | 136,811,952 | 134,476,503 | 102,617,429 | 96,995,379 | 96,201,476 | 96,170,285 | 96,176,057 | 96,075,540 | 94,324,889 | 93,970,598 | 93,905,050 | 66,047,949 | 54,947,354 | 54,904,764 | 54,880,776 | ||||||||||||||
actuarial gains on employee benefits, net of taxes | -175,000 | 132,000 | 196,000 | -41,000 | 67,000 | -59,000 | -19,000 | 73,000 | -10,000 | -82,000 | -2,000 | 41,000 | 200,000 | 45,000 | 28,000 | 48,000 | -85,000 | ||||||||||||
total comprehensive loss | -22,784,500 | -26,658,000 | -34,051,000 | -30,429,000 | -4,943,000 | -20,659,000 | -24,475,000 | -16,977,000 | -18,921,000 | -32,672,000 | -34,234,000 | -18,615,000 | |||||||||||||||||
actuarial gains (loss) on employee benefits, net of taxes | 24,000 | ||||||||||||||||||||||||||||
weighted-average number of shares outstanding used in computing per share amounts: | 95,121,390 | 77,384,133 | 54,932,192 | 54,916,937 | 54,092,666 | ||||||||||||||||||||||||
restructuring expenses | |||||||||||||||||||||||||||||
other comprehensive loss | |||||||||||||||||||||||||||||
revenues | |||||||||||||||||||||||||||||
other income | 2,477,500 | 9,910,000 | 7,062,000 | 14,537,000 | |||||||||||||||||||||||||
total income | 2,477,500 | 9,910,000 | 7,062,000 | 14,537,000 | |||||||||||||||||||||||||
cost of goods sold | |||||||||||||||||||||||||||||
research and development | -18,418,250 | -73,673,000 | -52,238,000 | ||||||||||||||||||||||||||
sales and marketing | -3,067,000 | -12,268,000 | -8,327,000 | ||||||||||||||||||||||||||
general and administrative | -8,700,750 | -34,803,000 | -25,825,000 | ||||||||||||||||||||||||||
total expenses | -30,186,250 | -120,745,000 | -86,389,000 | -180,739,000 | |||||||||||||||||||||||||
operating | -27,708,750 | -110,835,000 | -79,327,000 | -166,202,000 | |||||||||||||||||||||||||
financial revenues | 124,500 | 498,000 | 491,000 | 493,000 | |||||||||||||||||||||||||
financial expenses | 129,000 | -853,000 | -966,000 | -351,000 | |||||||||||||||||||||||||
financial profit | -88,750 | -355,000 | -475,000 | 141,000 | |||||||||||||||||||||||||
net | -27,816,000 | -111,264,000 | -79,810,000 | -166,076,000 | |||||||||||||||||||||||||
basic and diluted earnings per share | -0.818 | -3.27 | -2.43 | ||||||||||||||||||||||||||
research & development | -107,171,000 | ||||||||||||||||||||||||||||
sales & marketing | -32,169,000 | ||||||||||||||||||||||||||||
general & administrative | -41,399,000 | ||||||||||||||||||||||||||||
basic/diluted | -5,740 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-01-29 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-04-01 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||
current assets : | |||||||||||||||||||||||||||||||
cash and cash equivalents | 69,837,000 | 103,207,000 | 12,962,000 | 32,456,000 | 46,441,000 | 66,213,000 | 101,525,000 | 141,367,000 | 149,135,000 | 173,961,000 | 192,289,000 | 209,194,000 | 212,670,000 | 247,971,000 | 74,107,000 | 77,301,000 | 98,195,000 | 125,484,000 | 152,459,000 | 196,352,000 | 172,027,000 | 122,770,000 | 122,770,000 | 137,880,000 | 256,473,000 | 323,381 | 114,583,141 | ||||
other current assets | 19,045,000 | 18,034,000 | 16,186,000 | 11,932,000 | 22,318,000 | 23,745,000 | 18,037,000 | 17,548,000 | 20,136,000 | 21,578,000 | 17,946,000 | 13,880,000 | 13,025,000 | 11,981,000 | 16,329,000 | 37,085,000 | 11,943,000 | 13,107,000 | 7,349,000 | 8,792,000 | 8,021,000 | 21,131,000 | 21,131,000 | 17,721,000 | 14,454,000 | 11,512 | 6,722,563 | ||||
total current assets | 88,882,000 | 121,241,000 | 29,148,000 | 44,388,000 | 68,759,000 | 89,958,000 | 119,562,000 | 158,915,000 | 169,270,000 | 195,539,000 | 210,236,000 | 223,074,000 | 225,695,000 | 259,953,000 | 90,437,000 | 114,386,000 | 110,138,000 | 138,592,000 | 159,809,000 | 207,375,000 | 145,468 | 182,086,000 | 145,468 | 145,468,000 | 145,468,000 | 156,865,000 | 272,177,000 | 334,893 | 121,565,887 | ||
property, plant, and equipment | 10,536,000 | 11,055,000 | 10,813,000 | 11,306,000 | 12,984,000 | 12,874,000 | 12,913,000 | 12,623,000 | 13,094,000 | 14,135,000 | 14,786,000 | 15,096,000 | 14,429,000 | 15,677,000 | 17,196,000 | 18,146,000 | 19,273,000 | 20,579,000 | 21,526,000 | 24,792,000 | 20,219 | 22,270,000 | 20,219 | 20,219,000 | 20,219,000 | 17,808,000 | 12,482,000 | 5,581 | 2,224,928 | ||
right-of-use assets related to operating leases | 5,594,000 | 5,775,000 | 5,613,000 | 5,502,000 | 5,988,000 | 5,959,000 | 6,551,000 | 5,247,000 | 1,389,000 | 1,832,000 | 2,127,000 | 2,513,000 | 2,614,000 | 3,146,000 | 7,336,000 | 7,876,000 | 8,630,000 | 9,168,000 | 10,104,000 | ||||||||||||
intangible assets | 21,000 | 26,000 | 29,000 | 40,000 | 43,000 | 46,000 | 52,000 | 58,000 | 61,000 | 68,000 | 10,000 | 10,000 | 11,000 | 14,000 | 18,000 | 22,000 | 26,000 | 25,000 | 32,000 | 41,000 | 29 | 43,000 | 29 | 29,000 | 29,000 | 123,000 | 96,000 | 94 | 28,835 | ||
other non-current assets | 5,462,000 | 5,333,000 | 4,960,000 | 4,423,000 | 5,280,000 | 5,353,000 | 6,818,000 | 6,144,000 | 5,970,000 | 5,944,000 | 5,771,000 | 5,824,000 | 5,368,000 | 6,189,000 | 6,575,000 | 6,833,000 | 33,612,000 | 32,758,000 | 30,870,000 | 29,935,000 | 6,033 | 16,488,000 | |||||||||
total non-current assets | 21,613,000 | 22,188,000 | 21,414,000 | 21,271,000 | 24,296,000 | 24,232,000 | 26,334,000 | 24,071,000 | 20,513,000 | 21,979,000 | 22,693,000 | 23,444,000 | 22,422,000 | 25,025,000 | 27,144,000 | 32,338,000 | 60,786,000 | 61,992,000 | 61,596,000 | 64,871,000 | 50,074 | 59,390,000 | 50,074 | 26,281,000 | 26,281,000 | 20,942,000 | 15,323,000 | 8,387 | 3,849,624 | ||
total assets | 110,495,000 | 143,429,000 | 50,562,000 | 65,658,000 | 93,055,000 | 114,190,000 | 145,895,000 | 182,986,000 | 189,783,000 | 217,518,000 | 232,929,000 | 246,518,000 | 248,117,000 | 284,978,000 | 117,581,000 | 146,723,000 | 170,924,000 | 200,584,000 | 221,405,000 | 272,246,000 | 195,542 | 241,476,000 | 195,542 | 171,749,000 | 171,749,000 | 177,807,000 | 287,500,000 | 343,280 | 125,415,511 | 46,236,009 | |
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||
trade payables | 39,816,000 | 40,792,000 | 34,146,000 | 22,032,000 | 22,500,000 | 19,818,000 | 18,076,000 | 23,302,000 | 16,654,000 | 19,094,000 | 19,938,000 | 14,473,000 | 15,369,000 | 16,341,000 | 11,416,000 | 11,429,000 | 12,170,000 | 16,335,000 | 17,176,000 | 20,338,000 | |||||||||||
short-term operating leases | 1,001,000 | 998,000 | 709,000 | 654,000 | 374,000 | 380,000 | 232,000 | 1,144,000 | 1,522,000 | 1,944,000 | 1,923,000 | 1,894,000 | 1,381,000 | 1,968,000 | 2,034,000 | 3,003,000 | 2,657,000 | 2,761,000 | 3,314,000 | 3,708,000 | |||||||||||
current contingencies | 218,000 | 117,000 | 82,000 | 122,000 | 253,000 | 1,023,000 | 3,153,000 | 3,959,000 | 4,596,000 | 5,076,000 | 4,142,000 | 3,944,000 | 3,026,000 | 3,189,000 | 3,529,000 | 4,095,000 | 5,633,000 | 6,227,000 | 4,246,000 | 5,016,000 | |||||||||||
other current liabilities | 8,449,000 | 7,518,000 | 5,447,000 | 8,328,000 | 7,786,000 | 6,160,000 | 5,023,000 | 8,934,000 | 8,671,000 | 7,258,000 | 6,776,000 | 9,210,000 | 8,615,000 | 8,778,000 | 8,719,000 | 12,361,000 | 12,659,000 | 12,666,000 | 13,394,000 | 22,926,000 | 12,189 | 22,197,000 | 12,189 | 12,506,000 | 12,506,000 | 15,751,000 | 14,692,000 | 5,838 | 3,436,329 | ||
total current liabilities | 49,485,000 | 49,425,000 | 40,384,000 | 31,136,000 | 30,913,000 | 27,381,000 | 26,483,000 | 37,339,000 | 31,443,000 | 33,373,000 | 32,778,000 | 29,521,000 | 28,391,000 | 30,431,000 | 26,031,000 | 31,397,000 | 33,814,000 | 38,698,000 | 38,831,000 | 52,713,000 | 46,200 | 48,068,000 | 46,200 | 43,543,000 | 43,543,000 | 35,930,000 | 29,002,000 | 16,021 | 5,551,650 | 4,234,096 | |
long-term operating leases | 6,690,000 | 6,696,000 | 6,525,000 | 6,297,000 | 7,038,000 | 6,783,000 | 6,793,000 | 4,526,000 | 94,000 | 187,000 | 680,000 | 1,127,000 | 1,423,000 | 1,945,000 | 2,268,000 | 7,147,000 | 8,298,000 | 9,155,000 | 9,533,000 | 10,496,000 | |||||||||||
non-current contingencies | 1,466,000 | 1,084,000 | 780,000 | 838,000 | 1,070,000 | 931,000 | 965,000 | 935,000 | 11,553,000 | 15,731,000 | 15,989,000 | 16,680,000 | 5,272,000 | 6,421,000 | 5,758,000 | 6,758,000 | 7,629,000 | 6,064,000 | 2,229,000 | 2,527,000 | |||||||||||
total non-current liabilities | 8,156,000 | 7,780,000 | 7,305,000 | 7,135,000 | 8,109,000 | 7,714,000 | 7,758,000 | 5,461,000 | 14,349,000 | 19,905,000 | 21,056,000 | 22,543,000 | 7,674,000 | 10,130,000 | 16,052,000 | 20,218,000 | 18,867,000 | 13,398,000 | 14,042,000 | 28,055 | 21,845,000 | 28,055 | 6,919,000 | 6,919,000 | 11,954,000 | 15,649,000 | 5,183 | 4,418,902 | |||
total liabilities | 57,641,000 | 57,205,000 | 47,688,000 | 38,271,000 | 39,021,000 | 35,095,000 | 34,241,000 | 42,799,000 | 45,792,000 | 53,277,000 | 53,834,000 | 52,064,000 | 36,065,000 | 40,562,000 | 35,519,000 | 47,449,000 | 54,033,000 | 57,565,000 | 52,229,000 | 66,754,000 | 5,841,324 | ||||||||||
shareholders’ equity : | |||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 136,975,159 and 102,847,501 shares authorized, and issued as at september 30, 2025 and december 31, 2024, respectively | 15,394,000 | ||||||||||||||||||||||||||||||
additional paid-in capital | 392,062,000 | 391,546,000 | 317,313,000 | 315,613,000 | 316,102,000 | 314,513,000 | 379,426,000 | 377,468,000 | 376,249,000 | 375,759,000 | 459,852,000 | 458,221,000 | 456,884,000 | 456,447,000 | 359,478,000 | 358,115,000 | 359,081,000 | 357,530,000 | 1,153,516,000 | 1,152,042,000 | |||||||||||
treasury stock | -1,123,000 | -1,238,000 | -1,263,000 | -1,309,000 | -1,351,000 | -1,358,000 | -1,325,000 | -1,263,000 | -1,163,000 | -1,082,000 | -1,123,000 | -1,109,000 | -1,083,000 | -953,000 | -1,193,000 | -1,232,000 | -810,000 | -866,000 | -681,000 | -1,169,000 | |||||||||||
accumulated deficit | -348,301,000 | -315,136,000 | -313,454,000 | -286,375,000 | -263,332,000 | -232,890,000 | -266,207,000 | -238,862,000 | -227,677,000 | -210,940,000 | -280,138,000 | -259,578,000 | -220,337,000 | -203,050,000 | -275,219,000 | -258,528,000 | -244,856,000 | -220,823,000 | -987,992,000 | -958,543,000 | |||||||||||
accumulated other comprehensive income | 502,000 | 861,000 | 1,036,000 | 905,000 | 709,000 | 750,000 | 683,000 | 742,000 | 761,000 | 687,000 | 698,000 | 781,000 | 783,000 | 743,000 | 543,000 | 519,000 | 474,000 | 446,000 | 399,000 | 484,000 | |||||||||||
accumulated currency translation effect | -5,681,000 | -5,202,000 | -12,411,000 | -13,097,000 | -9,073,000 | -12,898,000 | -11,897,000 | -8,871,000 | -15,132,000 | -11,136,000 | -10,915,000 | -14,581,000 | -34,904,000 | -19,480,000 | -8,086,000 | -6,137,000 | -3,526,000 | 203,000 | -2,586,000 | 6,158,000 | |||||||||||
total shareholders’ equity | 52,854,000 | 86,224,000 | 2,873,000 | 27,387,000 | 54,034,000 | 79,095,000 | 111,654,000 | 140,187,000 | 143,991,000 | 164,240,000 | 179,094,000 | 194,453,000 | 212,052,000 | 244,416,000 | 82,062,000 | 99,274,000 | 116,892,000 | 143,019,000 | 169,176,000 | 205,491,000 | 121,286 | 171,563,000 | 121,286 | 121,286,000 | 121,286,000 | 129,923,000 | 242,849,000 | 322,076 | 115,444,959 | 40,394,685 | |
total liabilities and shareholder's equity | 110,495,000 | 143,429,000 | 50,562,000 | 65,658,000 | 93,055,000 | ||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 136,973,697 and 102,847,501 shares authorized, and issued as at june 30, 2025 and december 31, 2024, respectively | 15,393,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 102,858,868 and 102,847,501 shares authorized, and issued as at march 31, 2025 and december 31, 2024, respectively | 11,652,000 | ||||||||||||||||||||||||||||||
non-current liabilities: | |||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 102,847,501 and 96,431,770 shares authorized, and issued as at december 31, 2024 and december 31, 2023, respectively, | 11,651,000 | ||||||||||||||||||||||||||||||
other non-current liabilities | 2,702,000 | 3,987,000 | 4,387,000 | 4,735,000 | 979,000 | 1,764,000 | 1,461,000 | 2,147,000 | 4,292,000 | 3,471,000 | 1,286,000 | 475,000 | 2,559 | 71,000 | 2,559 | 4,105,000 | 4,105,000 | 8,869,000 | 10,746,000 | ||||||||||||
ordinary shares, €0.10 par value; 96,501,526 and 96,431,770 shares authorized, and issued as at september 30, 2024 and december 31, 2023, respectively | 10,979,000 | ||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 96,493,078 and 96,431,770 shares authorized, and issued as at june 30, 2024 and december 31, 2023, respectively | 10,978,000 | ||||||||||||||||||||||||||||||
total liabilities and shareholder’s equity | 114,190,000 | 117,581,000 | 221,405,000 | 272,246,000 | |||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 96,434,369 and 96,431,770 shares authorized, and issued as of march 31, 2024 and december 31, 2023, respectively | 10,972,000 | ||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 145,895,000 | 182,986,000 | 189,783,000 | 217,518,000 | 232,929,000 | 246,518,000 | 248,117,000 | 284,978,000 | 146,723,000 | 170,924,000 | 200,584,000 | 195,542 | 241,476,000 | 195,542 | 171,749,000 | 171,749,000 | 177,807,000 | 287,500,000 | 343,280 | 125,415,511 | 46,236,009 | ||||||||||
trade receivables | 2,230,000 | ||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||
short-term financial debt | 156,000 | 333,000 | 510,000 | 695,000 | 710,000 | 701,000 | 724,000 | 1,201 | 577,000 | 1,201 | 1,201,000 | 1,201,000 | 2,325,000 | 591,000 | 149 | 212,736 | |||||||||||||||
long-term financial debt | 177,000 | 350,000 | 543,000 | 1,278 | 721,000 | 1,278 | 1,278,000 | 1,278,000 | 1,825,000 | 4,049,000 | 4,693 | 3,888,170 | |||||||||||||||||||
ordinary shares, €0.10 par value; 96,431,770 and 94,137,145 shares authorized, and issued as at december 31, 2023 and 2022, respectively | 10,972,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 96,253,553 and 94,137,145 shares authorized, and issued as of september 30, 2023 and december 31, 2022, respectively | 10,953,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 96,250,954 and 94,137,145 shares authorized, and issued as of june 30, 2023 and december 31, 2022, respectively | 10,952,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 94,147,319 and 94,137,145 shares authorized, and issued as of march 31, 2023 and december 31, 2022, respectively | 10,721,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 94,137,145 and 55,095,762 shares authorized, and issued as at december 31, 2022 and 2021, respectively | 10,720,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 94,025,441 and 55,095,762 shares authorized, and issued as at september 30, 2022 and december 31, 2021, respectively | 10,709,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 94,022,679 and 55,095,762 shares authorized, and issued as at june 30, 2022 and december 31, 2021, respectively | 10,708,000 | ||||||||||||||||||||||||||||||
right of use assets related to operating leases | 3,356,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 55,096,537 and 55,095,762 shares authorized, and issued as at march 31, 2022 and december 31, 2021, respectively | 6,539,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 55,095,762 and 54,929,187 shares authorized, and issued as at december 31, 2021 and 2020, respectively, and 5,128,423 and 4,036,263 shares outstanding as at at december 31, 2021 and 2020, respectively | 6,538,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 55,011,687 and 54,929,187 shares authorized, and issued as at september 30, 2021 and december 31, 2020, respectively, and 3,946,548 and 4,029,763 shares outstanding as at september 30, 2021 and december 31, 2020, respectively | 6,529,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 55,011,687 and 54,929,187 shares authorized, and issued as at june 30, 2021 and december 31, 2020, respectively, and 3,943,548 and 4,029,763 shares outstanding as at june 30, 2021 and december 31, 2020, respectively | 6,529,000 | ||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value; 54,936,687 and 54,929,187 shares authorized, and issued as at march 31, 2021 and december 31, 2020, respectively, and 4,100,663 and 4,029,763 shares outstanding as at march 31, 2021 and december 31, 2020, respectively | 6,519,000 | ||||||||||||||||||||||||||||||
inventories and work in progress | 124,071 | ||||||||||||||||||||||||||||||
liabilities and shareholder’s equity | |||||||||||||||||||||||||||||||
ordinary shares, €0.10 par value ; 54,929,187 and 47,028,510 shares authorized, and issued as at december 31, 2020 and 2019, respectively, and 4,036,263 and 4,026,688 shares outstanding as at december 31, 2020 and 2019, respectively | 6,518,000 | ||||||||||||||||||||||||||||||
right-of-use assets related to leases | 23,792 | 20,589,000 | 23,792 | ||||||||||||||||||||||||||||
liabilities | |||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||
non-current liabilities | |||||||||||||||||||||||||||||||
long-term lease debt | 22,682 | 19,579,000 | 22,682 | ||||||||||||||||||||||||||||
non-current provisions | 1,536 | 1,474,000 | 1,536 | 1,536,000 | 1,536,000 | 1,260,000 | 853,000 | 490 | 530,732 | ||||||||||||||||||||||
short-term lease debt | 2,973 | 3,282,000 | 2,973 | ||||||||||||||||||||||||||||
current provisions | 1,270 | 644,000 | 1,270 | 1,270,000 | 1,270,000 | 913,000 | |||||||||||||||||||||||||
supplier accounts payable | 28,567 | 21,368,000 | 28,567 | 28,567,000 | 28,567,000 | 16,941,000 | 13,720,000 | ||||||||||||||||||||||||
non-current assets | |||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||
inventories | 2,038,000 | 1,566,000 | 1,566,000 | ||||||||||||||||||||||||||||
customer accounts receivable and related receivables | 1,265,000 | 136,112 | |||||||||||||||||||||||||||||
share capital | 4,703,000 | 3,016,000 | 3,016,000 | 2,499,000 | 2,465,000 | 2,421 | 1,916,066 | ||||||||||||||||||||||||
premiums related to the share capital | 725,460,000 | 539,292,000 | 539,292,000 | 406,709,000 | 405,882,000 | 403,910 | 163,876,789 | ||||||||||||||||||||||||
reserves | -405,014,000 | -254,946,000 | -254,946,000 | -131,592,000 | -39,580 | -26,336,016 | |||||||||||||||||||||||||
net | -153,587,000 | -166,076,000 | -166,076,000 | -147,693,000 | -114,531,000 | -44,674 | |||||||||||||||||||||||||
bank overdrafts | 27,956 | ||||||||||||||||||||||||||||||
other non-current financial assets | 6,033 | 6,033,000 | 6,033,000 | 3,012,000 | 2,745,000 | 2,711 | 1,595,861 | ||||||||||||||||||||||||
customer accounts receivable | 1,250,000 | ||||||||||||||||||||||||||||||
reserve | -50,968,000 | ||||||||||||||||||||||||||||||
supplier accounts payable and related payables | 10,034 | 1,874,629 | |||||||||||||||||||||||||||||
net profit | -24,011,880 | ||||||||||||||||||||||||||||||
trade non-current liabilities | 1,607,228 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2019-06-30 | 2019-04-01 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net loss for the period | -33,164,000 | -41,875,000 | -27,079,000 | -23,015,000 | -30,442,000 | -33,116,000 | -27,345,000 | -11,186,000 | -16,736,000 | -24,243,000 | -20,561,000 | -39,241,000 | -17,287,000 | -13,673,000 | -24,033,000 | -30,654,000 | -29,449,000 | |||||
adjustments to reconcile net loss to net cash from operating activities: | -16,706,000 | |||||||||||||||||||||
depreciation, amortization and accrued contingencies | 792,000 | 760,000 | 952,000 | 638,000 | -152,000 | -1,464,000 | 53,000 | -10,926,000 | -3,441,000 | 597,000 | -228,000 | 12,022,000 | -109,000 | 1,848,000 | -599,000 | -1,329,000 | 1,086,000 | 7,136,000 | 1,483,000 | |||
expenses related to share-based payments | 516,000 | 1,245,000 | 1,702,000 | -453,000 | 1,590,000 | 1,525,000 | 1,958,000 | 1,219,000 | 1,354,000 | 1,814,000 | 1,632,000 | 1,610,000 | 975,000 | 1,078,000 | 1,363,000 | -956,000 | 1,551,000 | 1,094,000 | 1,433,000 | 25,904,000 | ||
inventory write-downs | 3,680,000 | 5,965,000 | 4,286,000 | |||||||||||||||||||
other elements | 12,000 | 537,000 | 465,000 | -585,000 | 0 | 0 | -4,000 | 0 | 0 | -3,000 | -558,000 | 2,057,000 | -387,000 | -456,000 | 752,000 | |||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||
decrease in inventories and work in progress | -3,680,000 | -5,965,000 | -4,286,000 | |||||||||||||||||||
decrease in other current assets | -994,000 | -295,000 | -3,662,000 | 8,782,000 | 1,830,000 | -5,148,000 | -835,000 | 2,055,000 | 631,000 | -3,383,000 | -3,098,000 | 61,000 | -2,536,000 | 2,978,000 | 20,458,000 | 458,000 | -643,000 | -7,976,000 | -417,000 | |||
increase in trade payables | -638,000 | 3,978,000 | 10,943,000 | 1,362,000 | 1,955,000 | 1,760,000 | -4,805,000 | 6,729,000 | -1,728,000 | -1,059,000 | 4,478,000 | -2,243,000 | -195,000 | 5,913,000 | -19,000 | -424,000 | -3,970,000 | -598,000 | -2,567,000 | |||
increase in other current and non-current liabilities | 868,000 | 1,577,000 | -3,104,000 | 1,352,000 | 1,188,000 | -3,765,000 | -2,787,000 | 366,000 | 76,000 | -2,989,000 | 3,557,000 | -365,000 | 1,078,000 | -4,118,000 | -2,102,000 | 1,111,000 | 1,372,000 | -7,980,000 | ||||
change in operating lease liabilities and right of use assets | 174,000 | 168,000 | 115,000 | -485,000 | 773,000 | 141,000 | 56,000 | 1,191,000 | -64,000 | 577,000 | -42,000 | 305,000 | -575,000 | -130,000 | -1,849,000 | -416,000 | -353,000 | |||||
net cash flow used in operating activities | -32,435,000 | -23,885,000 | -20,048,000 | -10,250,000 | -1,483,000 | -18,790,000 | -22,949,000 | -30,299,000 | -36,204,000 | -136,620,000 | ||||||||||||
cash flows from investing activities : | ||||||||||||||||||||||
change in property, plant, and equipment | -117,000 | -32,000 | -10,000 | |||||||||||||||||||
change in non-current financial assets | -125,000 | -5,000 | -366,000 | |||||||||||||||||||
net cash flows from investing activities | -241,000 | -38,000 | -375,000 | 691,000 | -2,132,000 | -187,000 | -322,000 | -341,000 | 42,000 | -34,000 | 152,000 | -229,000 | 11,000 | -474,000 | 54,000 | 172,000 | -185,000 | -8,641,000 | ||||
cash flows from financing activities : | ||||||||||||||||||||||
treasury shares | 116,000 | 25,000 | 45,000 | 41,000 | 7,000 | -33,000 | -62,000 | -208,000 | 27,000 | 41,000 | -14,000 | -26,000 | -130,000 | 239,000 | 40,000 | 543,000 | -997,000 | 60,000 | 578,000 | -479,000 | ||
capital increases, net of transaction costs | 14,000 | 19,000 | -864,000 | -261,000 | -538,000 | 0 | 0 | 752,000 | 42,000 | 133,099,000 | ||||||||||||
net cash flows from financing activities | 130,000 | 675,000 | 7,000 | -33,000 | -62,000 | -189,000 | -837,000 | 7,807,000 | -14,000 | -283,000 | -818,000 | 195,350,000 | -129,000 | 377,000 | -1,174,000 | 631,000 | 440,000 | 130,676,000 | ||||
effect of exchange rate changes on cash and cash equivalents | -825,000 | 7,242,000 | 504,000 | -3,203,000 | 2,788,000 | -896,000 | -2,957,000 | 6,294,000 | -4,095,000 | -241,000 | 3,909,000 | 20,725,000 | -14,586,000 | -11,006,000 | -1,594,000 | -2,008,000 | -3,220,000 | 2,521,000 | -7,944,000 | |||
net increase in cash and cash equivalents | -33,371,000 | 90,246,000 | -19,494,000 | -13,988,000 | -19,771,000 | -35,312,000 | -39,842,000 | -7,768,000 | -24,827,000 | -18,327,000 | -16,905,000 | -3,476,000 | -35,301,000 | -20,894,000 | -27,289,000 | -26,975,000 | -43,893,000 | |||||
net cash and cash equivalents at the beginning of the period | 0 | 0 | 32,456,000 | 0 | 0 | 0 | 141,367,000 | 0 | 0 | 0 | 209,194,000 | 0 | 0 | 0 | 77,301,000 | 0 | 0 | 0 | 196,352,000 | 137,880,000 | ||
net cash and cash equivalents at the end of the period | -33,370,000 | 90,245,000 | 12,962,000 | -13,985,000 | -19,772,000 | -35,312,000 | 101,525,000 | -7,768,000 | -24,826,000 | -18,328,000 | 192,289,000 | -3,476,000 | -35,301,000 | 173,864,000 | 74,107,000 | -20,894,000 | -27,289,000 | -26,975,000 | 152,459,000 | |||
net cash flow (used in) operating activities | -19,668,000 | |||||||||||||||||||||
cash flows (used) / provided by financing activities : | ||||||||||||||||||||||
net cash flows (used) / provided by financing activities | 45,000 | |||||||||||||||||||||
retirement pension obligations | 54,000 | 41,000 | -8,000 | 18,000 | 47,000 | 46,000 | -35,000 | 47,000 | 44,000 | 23,000 | -9,000 | 57,000 | 70,000 | 295,000 | ||||||||
increase in other current liabilities | ||||||||||||||||||||||
change in intangible assets | ||||||||||||||||||||||
change in non-current assets | ||||||||||||||||||||||
adjustments to reconcile net loss to net cash flow from operating activities: | ||||||||||||||||||||||
net cash flow from operating activities | -22,457,000 | -35,073,000 | -34,692,000 | -19,573,000 | -25,553,000 | -20,841,000 | ||||||||||||||||
acquisitions of property, plant, and equipment | -396,000 | -732,000 | -1,335,000 | -111,000 | -12,000 | -131,000 | -4,710,000 | |||||||||||||||
proceeds from property, plant, and equipment dispositions | 5,000 | 0 | ||||||||||||||||||||
acquisitions of non-current financial assets | -858,000 | -231,000 | -27,000 | 26,000 | 130,000 | -239,000 | -40,000 | -122,000 | -1,000 | -3,890,000 | ||||||||||||
proceeds of non-current financial assets dispositions | 458,000 | |||||||||||||||||||||
net cash flows from (used in) investing activities | ||||||||||||||||||||||
increase in conditional advances | -171,000 | -173,000 | -181,000 | -164,000 | ||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||
proceeds from non-current financial assets dispositions | 62,000 | 396,000 | -246,000 | -149,000 | 153,000 | |||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||
decrease in trade receivables | -24,000 | -1,000 | 74,000 | 2,101,000 | ||||||||||||||||||
acquisitions of intangible assets | 0 | -41,000 | ||||||||||||||||||||
other cash flows related to financing activities | 6,000 | -4,000 | 0 | -17,000 | -144,000 | |||||||||||||||||
acquisitions of property, plant, and equipment, net from proceeds | -50,000 | 59,000 | 171,000 | -184,000 | ||||||||||||||||||
decrease in conditional advances | -151,000 | |||||||||||||||||||||
acquisition of intangible assets | ||||||||||||||||||||||
proceeds from non-current financial assets | 396,000 | 247,000 | 179,000 | |||||||||||||||||||
proceeds from property, plant and equipment dispositions | 3,000 | |||||||||||||||||||||
(decrease) in conditional advances | -168,000 | -1,800,000 | ||||||||||||||||||||
net decrease in cash and cash equivalents | -3,194,000 | |||||||||||||||||||||
change in operating lease liabilities and right—of—use assets | ||||||||||||||||||||||
acquisitions of property, plant, and equipment, net form proceeds | ||||||||||||||||||||||
net | ||||||||||||||||||||||
actuarial gains and losses on employee benefits, net of corporate tax | ||||||||||||||||||||||
gain directly recognized in shareholders’ equity | ||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||
total comprehensive | ||||||||||||||||||||||
net profit for the period | ||||||||||||||||||||||
reconciliation of the net profit (or loss) and the cash from the operating activities: | ||||||||||||||||||||||
amortization and depreciation | ||||||||||||||||||||||
expenses related to share-based compensation | ||||||||||||||||||||||
operating cash flows before change in working capital | -136,294,000 | |||||||||||||||||||||
inventories | -1,566,000 | |||||||||||||||||||||
customer accounts receivable | 1,229,000 | |||||||||||||||||||||
other current and non-current assets | ||||||||||||||||||||||
supplier accounts payable | 9,095,000 | |||||||||||||||||||||
other current and non-current liabilities | -6,493,000 | |||||||||||||||||||||
change in working capital requirement | -326,000 | |||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||
net cash flows from investment activities | ||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||
repayment of lease liabilities | ||||||||||||||||||||||
interest paid on lease liabilities | ||||||||||||||||||||||
(decrease) in cash | -14,586,000 | |||||||||||||||||||||
cash and cash equivalents at beginning period | ||||||||||||||||||||||
impact of exchange rate fluctuations | -525,000 | |||||||||||||||||||||
cash and cash equivalents at the close of the period | ||||||||||||||||||||||
net (loss) for the period | -166,076,000 | |||||||||||||||||||||
reconciliation of the net (loss) and the cash from operating activities: | ||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||
amortization and provision | 2,830,000 | |||||||||||||||||||||
other current assets | -2,591,000 | |||||||||||||||||||||
increase in cash | ||||||||||||||||||||||
net cash and cash equivalents at the close of the period | 122,770,000 | |||||||||||||||||||||
reconciliation of the net (loss) and the cash from the operating activities: | ||||||||||||||||||||||
at january 1, 2016 | -39,580,000 | |||||||||||||||||||||
foreign exchange translation | -743,000 | |||||||||||||||||||||
profit directly recognized in shareholders’ equity | -249,000 | |||||||||||||||||||||
total (loss) directly recognized in shareholders’ equity | -992,000 | |||||||||||||||||||||
allocation of prior | -44,674,000 | |||||||||||||||||||||
increase in capital | ||||||||||||||||||||||
issue of share warrants | ||||||||||||||||||||||
share-based payments | 34,353,000 | |||||||||||||||||||||
at december 31, 2016 | -50,968,000 | |||||||||||||||||||||
(loss) directly recognized in shareholders’ equity | -177,000 | |||||||||||||||||||||
at december 31, 2017 | -131,592,000 | |||||||||||||||||||||
at december 31, 2018 | -254,946,000 | |||||||||||||||||||||
patents, licenses, trademarks | ||||||||||||||||||||||
software | ||||||||||||||||||||||
total historical cost | ||||||||||||||||||||||
accumulated amort. of patents, licenses, and trademarks | ||||||||||||||||||||||
accumulated depreciation of software packages | ||||||||||||||||||||||
accumulated amortization and depreciation | ||||||||||||||||||||||
net total | ||||||||||||||||||||||
cash flows used in operating activities: | ||||||||||||||||||||||
cash flows used in investing activities: | ||||||||||||||||||||||
net cash flows used in investing activities | ||||||||||||||||||||||
net cash at the beginning of the period | ||||||||||||||||||||||
net cash at the close of the period | ||||||||||||||||||||||
at january 1, 2015 | ||||||||||||||||||||||
at december 31, 2015 | ||||||||||||||||||||||
total, gross | ||||||||||||||||||||||
accumulated amortization of patents, licenses, and trademarks | ||||||||||||||||||||||
total |
