| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | |
| | |
As of June 30, 2024
(Unaudited) |
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(€ in thousands, except share and
per share data) |
| |||||||||
Cash and cash equivalents
|
| | | | 78,970 | | | | | | 143,986 | | |
Financial assets – current
|
| | | | 17,183 | | | | | | 17,183 | | |
Total cash, cash equivalents and current financial assets
|
| | | | 96,153 | | | | | | 161,169 | | |
Total debt: | | | | | | | | | | | | | |
Lease liability
|
| | | | 14,753 | | | | | | 14,753 | | |
Borrowings
|
| | | | 4,437 | | | | | | 4,437 | | |
Total debt
|
| | | | 19,190 | | | | | | 19,190 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Ordinary share capital
|
| | | | 3,370 | | | | | | 5,055 | | |
Share premium
|
| | | | 413,068 | | | | | | 476,398 | | |
Equity settled employee benefit reserve
|
| | | | 25,876 | | | | | | 25,876 | | |
Translation reserve
|
| | | | 1,093 | | | | | | 1,093 | | |
Accumulated deficit
|
| | | | (410,553) | | | | | | (410,553) | | |
Minority interest
|
| | | | — | | | | | | — | | |
Total shareholders’ equity
|
| | | | 32,854 | | | | | | 97,870 | | |
Total Capitalization
|
| | | | 52,044 | | | | | | 117,060 | | |
| | |
$
|
| |
€
|
| ||||||
Assumed offering price per share
|
| | | | 1.78 | | | | | | 1.60 | | |
Net tangible book value per share as of June 30, 2024
|
| | | | 0.45 | | | | | | 0.40 | | |
Increase in net tangible book value per share attributable to new investors
|
| | | | 0.43 | | | | | | 0.39 | | |
As adjusted net tangible book value per share as of June 30, 2024, after giving effect
to this offering |
| | | | 0.88 | | | | | | 0.79 | | |
Dilution in net tangible book value per share to new investors purchasing shares in this offering
|
| | | | 0.90 | | | | | | 0.81 | | |
|
Legal fees and expenses
|
| | | $ | 150,000 | | |
|
Accounting fees and expenses
|
| | | | 60,000 | | |
|
Transfer agent and registrar
|
| | | | 5,000 | | |
| Miscellaneous | | | | | 10,000 | | |
|
Total
|
| | |
$
|
225,000
|
| |