| | |
Page
|
| |||
PROSPECTUS | | | | | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 16 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | |
| | |
As of September 30, 2021
(Unaudited) |
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(€ in thousands, except share and per share data)
|
| |||||||||
Cash and cash equivalents
|
| | | € | 156,141 | | | | | € | 218,976 | | |
Total debt: | | | | | | | | | | | | | |
Lease liability
|
| | | | 15,109 | | | | | | 15,109 | | |
Borrowings
|
| | | | 17,513 | | | | | | 17,513 | | |
Total debt
|
| | | | 32,622 | | | | | | 32,622 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Ordinary share capital
|
| | | | 2,995 | | | | | | 3,364 | | |
Share premium
|
| | | | 397,946 | | | | | | 460,217 | | |
Equity settled employee benefit reserve
|
| | | | 27,048 | | | | | | 27,048 | | |
Option Premium on convertible loan
|
| | | | 280 | | | | | | 280 | | |
Translation reserve
|
| | | | 272 | | | | | | 272 | | |
Accumulated deficit
|
| | | | (299,935) | | | | | | (299,935) | | |
Minority interest
|
| | | | (585) | | | | | | (585) | | |
Total shareholders’ equity
|
| | | | 128,021 | | | | | | 190,661 | | |
Total capitalization
|
| | | € | 160,643 | | | | | € | 223,283 | | |
|
Assumed offering price per share
|
| | | $ | 8.13 | | | | | € | 7.02 | | |
|
Net tangible book value per share as of September 30, 2021
|
| | | | 2.09 | | | | | | 1.81 | | |
|
Increase per share attributable to new investors
|
| | | | 0.66 | | | | | | 0.57 | | |
|
As adjusted net tangible book value per share as of September 30, 2021, after giving effect to this offering
|
| | | | 2.75 | | | | | | 2.38 | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | | 5.38 | | | | | | 4.64 | | |