Research & Development | Note 2.2 |
Share-Based Payments | Note 2.9 |
Impairment of Intangible Assets | Note 3.0 |
Post-Employment Benefits | Note 5.0 |
Taxes | Note 2.10 |
2024 | 2023 | |
Non-current assets | ||
Netherlands | 105 | 118 |
Switzerland | 2,077 | 2,273 |
United States of America | 10,336 | 9,815 |
Non-current assets | 12,518 | 12,206 |
2024 | 2023 | |
Revenue from sale of devices | 77 | – |
Government subsidies (EU) | 1,510 | 464 |
Other income | 152 | 68 |
Total revenues and other income | 1,739 | 532 |
Recognized | Grant | ||||
Recognized | Recognized | as Grant | received in | ||
Grants | Total | as Grant | as Grant | Income | advance as |
Grant* | Income 2024 | Income 2023 | cumulative | per 31-12- | |
before 2023 | 2024 | ||||
BESTABLE | 100 | (16) | – | 100 | – |
SWISS LOCAL (one-offs)** | – | 22 | – | 150 | – |
PREP2GO | 362 | – | 15 | 347 | – |
DARPA | 3,004 | – | 419 | 2,585 | – |
ZonMW | 250 | – | 83 | 166 | – |
EISMEA – ReverseParalysis*** | 292 | 232 | (237) | 273 | – |
SERI-Reverse Paralysis | 997 | 970 | – | – | – |
EISMEA - NEMO BMI*** | 144 | – | (85) | 85 | (108) |
Eurostars Impulse | 500 | 150 | 160 | 14 | – |
Rewire | 360 | 50 | 56 | – | (112) |
SH-ARC | 500 | – | 53 | – | (210) |
MJFF SPARKL | 91 | 91 | – | – | – |
PD-HemoN project | 224 | 11 | – | – | (11) |
Other | – | – | – | (12) | – |
Total | 1,510 | 464 | 3,708 | (441) |
2024 | 2023 | |
Staff expenses | 9,260 | 9,200 |
Operating expenses | 3,182 | 4,641 |
12,442 | 13,841 |
2024 | 2023 | |
Staff expenses | 3,011 | 3,472 |
Operating expenses | 1,743 | 1,439 |
4,754 | 4,911 |
2024 | 2023 | |
Staff expenses | 2,101 | 1,830 |
Operating expenses | 1,249 | 1,113 |
3,350 | 2,943 |
2024 | 2023 | |
Staff expenses | - | 373 |
Operating expenses | 1,441 | 1,136 |
1,441 | 1,509 |
2024 | 2023 | |
Staff expenses | 1,693 | 1,204 |
Operating expenses | 323 | 260 |
2,016 | 1,464 |
2024 | 2023 | |
Staff expenses | 7,249 | 5,419 |
Depreciation and amortization | 898 | 726 |
Other operating expenses | 4,429 | 5,182 |
12,576 | 11,327 |
2024 | 2023 | |
Wages and salaries | 17,330 | 15,356 |
Social security costs | 1,507 | 1,512 |
Pension costs – defined benefit plan | 771 | 720 |
Pension costs – other | 64 | 69 |
Share-based benefit expenses | 2,720 | 2,564 |
Other labor costs | 923 | 1,277 |
23,315 | 21,498 |
2024 | 2023 | |
Research & Development | 40.0 | 50.0 |
Clinical & Regulatory | 14.0 | 14.6 |
Marketing & Market Access | 14.0 | 5.0 |
Patent Fees & related | – | 1.0 |
Quality Assurance | 8.6 | 8.8 |
General & Administrative | 26.0 | 19.8 |
102.6 | 99.2 |
Number | ||||||
Financial | Grant | Type of | of Options | Exercise | Expiration | Fair |
Year | Date | Security | Granted | Price | Date | Value |
2021 | 15/12/2021 | Stock | 612,000 | EUR 9.70 | 15/12/2031 | EUR 4.89 |
Options | ||||||
2022 | 1/4/2022 | Stock | 169,800 | EUR 7.64 | 1/4/2032 | EUR4.18 |
Options | ||||||
2022 | 26/9/2022 | Stock | 166,350 | EUR 5.70 | 26/9/2032 | EUR 3.19 |
Options | ||||||
2023 | 3/1/2023 | Stock | 978,050 | EUR 6.12 | 3/1/2033 | EUR 3.37 |
Options | ||||||
2023 | 28/2/2023 | Stock | 132,000 | EUR 4.95 | 28/2/2033 | EUR 2.73 |
Options | ||||||
2023 | 3/7/2023 | Stock | 308,175 | EUR 5.18 | 3/7/2033 | EUR 2.85 |
Options | ||||||
2024 | 15/1/2024 | Stock | 710,975 | EUR 2.94 | 15/1/2034 | EUR 1.60 |
Options | ||||||
2024 | 1/7/2024 | Stock | 460,688 | EUR 5.08 | 1/7/2034 | EUR 2.85 |
Options | ||||||
2024 | 5/12/2024 | Stock | 704,625 | EUR 4.77 | 4/12/2034 | EUR 2.68 |
Options |
2024 | 2023 | |
Share-based payment expense | 2,720 | 2,564 |
2,720 | 2,564 |
2024 | 2024 | 2023 | 2023 | |
Number | WAEP | Number | WAEP | |
Outstanding at 1 January | 1,828,650 | EUR 6.85 | 873,125 | EUR 7.41 |
Granted during the year | 1,876,288 | EUR 4.15 | 1,418,225 | EUR 5.81 |
Forfeited during the year | (151,332) | EUR 6.65 | (462,700) | EUR 6.90 |
Exercised during the year | – | – | – | – |
Outstanding at 31 December | 3,553,606 | EUR 5.43 | 1,828,650 | EUR 6.85 |
Number | WAEP | |
Exercisable at 31 December 2024 | 950,137 | EUR 7.22 |
Exercisable at 31 December 2023 | 298,961 | EUR 9.10 |
2024–12 | 2024–07 | 2024–01 | 2023–07 | 2023–02 | 2023–01 | |
Fair value on date of | ||||||
measurement (EUR) | 2.68 | 2.85 | 1.60 | 2.85 | 2.73 | 3.37 |
Share price (EUR) | 4.77 | 5.08 | 2.94 | 5.18 | 4.97 | 6.12 |
Exercise price (EUR) | 4.77 | 5.08 | 2.94 | 5.18 | 4.95 | 6.12 |
Expected volatility | 61.4% | 59.1% | 57.0% | 56.10% | 57.20% | 57.80% |
Term of the option | 4 a | 4 a | 4 a | 4 a | 4 a | 4 a |
Expected dividend | – | – | – | – | – | – |
Risk-free interest rate | 2.11% | 2.61% | 2.23% | 2.44% | 2.65% | 2.38% |
Time to expiration | 10 | 10 | 10 | 10 | 10 | 10 |
2024 | 2023 | |
Current income tax | (294) | (148) |
Adjustments of current income tax of previous year | (45) | – |
Deferred income tax | 379 | 41 |
Total corporate income tax in profit and loss | 40 | (107) |
Current income Tax charge at tax rate of 25.8% | 9,227 | 9,307 |
Tax rate differences in foreign jurisdictions | (156) | 152 |
Adjustments of current income tax of previous year | (45) | – |
Non-deductible expenses | (553) | (662) |
Non-recognized deferred tax asset on temporary differences | – | 66 |
Non-recognized deferred tax asset on permanent differences | – | (203) |
Net operating losses not recognized | (8,960) | (8,709) |
Recognition of prior year deferred tax adjustments | 575 | – |
Other | (48) | (58) |
40 | (107) |
2024 | Assets | Liabilities | Net |
Intangible assets, including Goodwill | – | (1,786) | (1,786) |
Right of use assets | – | (148) | (148) |
Lease liability | 156 | – | 156 |
Post-employment benefits | 560 | – | 560 |
Losses available for offset against future | – | ||
Taxable income | 1,483 | 1,483 | |
Set-off of deferred tax | (1,631) | 1,631 | – |
Net deferred tax asset / (liability) | 568 | (303) | 265 |
2023 | Assets | Liabilities | Net |
Intangible assets, including Goodwill | – | (1,639) | (1,639) |
Right of use assets | – | (209) | (209) |
Lease liability | 228 | – | 228 |
Post-employment benefits | 291 | 291 | |
Losses available for offset against future | |||
Taxable income | 1,008 | – | 1,008 |
Set-off of deferred tax | (1,217) | 1,217 | – |
Net deferred tax asset / (liability) | 310 | (631) | (321) |
2024 | 2023 | |
Opening balance at January 1 | (321) | (507) |
Recognized in profit & loss | 379 | 41 |
Remeasurement (gain)/loss on actuarial gains and losses in OCI | 255 | 125 |
Foreign currency translation difference | (48) | 20 |
Net deferred tax asset /(liability) at December 31 | 265 | (321) |
2024 | 2023 | |
Goodwill | 1,962 | 1,845 |
In-Process R&D | 6,059 | 5,698 |
License fees | 2,404 | 2,261 |
Net book value at 31 December | 10,425 | 9,804 |
2024 | 2023 | |
Cost | 1,845 | 1,902 |
Accumulated changes | – | – |
Net book value at 1 January | 1,845 | 1,902 |
Additions | – | |
Foreign currency translation difference | 117 | (57) |
Impairments | – | – |
Net change | 117 | (57) |
Cost | 1,962 | 1,845 |
Accumulated changes | – | – |
Net book value at 31 December | 1,962 | 1,845 |
2024 | 2023 | |
Cost | 5,850 | 6,025 |
Accumulated changes | (152) | (152) |
Net book value at 1 January | 5,698 | 5,873 |
Foreign currency translation difference | 361 | (175) |
Additions | – | – |
Reclassification | – | – |
Amortization for the year | – | – |
Impairments | – | – |
Net change | 361 | (175) |
Cost | 6,211 | 5,850 |
Accumulated changes | (152) | (152) |
Net book value at 31 December | 6,059 | 5,698 |
2024 | 2023 | |
Cost | 2,261 | 2,383 |
Accumulated changes | – | – |
Net book value at 1 January | 2,261 | 2,383 |
Additions | – | – |
Foreign currency translation difference | 143 | (72) |
Reversals | – | (50) |
Amortization for the year | – | – |
Impairments | – | – |
Net change | 143 | (122) |
Cost | 2,404 | 2,261 |
Accumulated changes | – | – |
Net book value at 31 December | 2,404 | 2,261 |
2024 | 2023 | |
Discount rate | 11.9% | 13.4% |
Terminal value growth rate | 1.71% | 1.70% |
• | Office equipment – 3 years |
• | Leasehold improvements – 5 years |
| Office | Leasehold | Total | |
Equipment | Improvements | ||
At 1 January 2023 | 923 | 265 | 1,188 |
Additions | 352 | 70 | 422 |
At 31 December 2023 | 1,275 | 335 | 1,610 |
Additions | 153 | – | 153 |
Disposals | – | – | – |
Foreign currency translation difference | 39 | 14 | 53 |
At 31 December 2024 | 1,467 | 349 | 1,816 |
| Office | Leasehold | Total | |
Equipment | Improvements | ||
At 1 January 2023 | (747) | (26) | (773) |
Depreciation for the year | (141) | (87) | (228) |
At 31 December 2023 | (888) | (113) | (1,001) |
Depreciation for the year | (214) | (129) | (343) |
At 31 December 2024 | (1,102) | (242) | (1,344) |
| Office | Leasehold | Total | |
Equipment | Improvements | ||
At 31 December 2023 | 387 | 222 | 609 |
At 31 December 2024 | 365 | 106 | 471 |
2024 | 2023 | |
Net book value at 1 January | 1,483 | 1,681 |
Additions | 82 | 299 |
Depreciation for the year | (560) | (497) |
Foreign currency translation impact | 49 | – |
Net book value at 31 December | 1,054 | 1,483 |
2024 | 2023 | |
Less than one year | 597 | 568 |
One to five years | 518 | 1,051 |
More than five years | – | – |
Total lease liability | 1,115 | 1,619 |
2024 | 2023 | |
Balance as at 1 January | 1,619 | 1,721 |
Additions | 82 | 299 |
Interest accretion | 56 | 69 |
Repayments | (616) | (548) |
Foreign currency impact | (26) | 78 |
Total lease liability | 1,115 | 1,619 |
2024 | 2023 | |
Raw Materials | 102 | – |
102 | – |
2024 | 2023 | |
Advance payments | 2,137 | 936 |
Grants and other receivables | 714 | 260 |
Rental guarantee | 302 | 305 |
Trade receivables | 160 | - |
3,313 | 1,501 |
2024 | 2023 | |
Cash at bank | 12,043 | 3,568 |
Short-term deposits | 48,000 | 26,200 |
Cash and cash equivalents | 60,043 | 29,768 |
Cash and cash equivalents | 60,043 | 29,768 |
2024 | 2023 | |
Wage tax and social security | 144 | 485 |
Grants received in advance | 441 | 473 |
Bonus | 3,095 | 1,243 |
Invoices to be received | 1,194 | 538 |
Other | 555 | 425 |
Grant-related payables | 1,359 | 1,358 |
6,788 | 4,522 |
| Currency | Stock | Total Other | |
Translation | Compensation | Reserves | |
Differences | Reserve | ||
Balance at 1 January 2023 | 319 | 1,760 | 2,079 |
Share-based payment expense: LTIP | – | 2,564 | 2,564 |
Currency translation differences | (155) | – | (155) |
Balance at 31 December 2023 | 164 | 4,324 | 4,488 |
Share-based payment expense: LTIP | – | 2,720 | 2,720 |
Reclassification of the fair value of forfeited options | – | (873) | (873) |
Currency translation differences | 434 | – | 434 |
Balance at 31 December 2024 | 598 | 6,171 | 6,770 |
2024 | 2023 | |
Profit (loss) for the year, attributable to equity holders of the parent | (35,725) | (36,181) |
2024 | 2023 | |
Thousands | Thousands | |
Weighted average number of ordinary shares for basic EPS | 44,629 | 30,184 |
2024 | 2023 | |
Current financial liabilities | 437 | – |
Warrants issued to Runway Growth | 437 | – |
Non-current financial liabilities | 13,972 | 15,255 |
Innovation loan | – | 15,255 |
Runway Growth loan | 13,972 | – |
Total financial liabilities | 14,409 | 15,255 |
2024 | 2023 | |
Loan as per January 1 | 15,255 | 12,656 |
Loan amount received | – | 1,292 |
Interest accrued during the year | 767 | 1,307 |
Loan amount repaid during the year | (16,022) | |
Net book value at December 31 | – | 15,255 |
2024 | |
Loan opening balance | – |
Loan amount received | 14,116 |
Tx cost amortisation | 212 |
Interest accrued during the period | 944 |
Interest paid | (861) |
Warrants issued to Runway growth | (439) |
Closing balance | 13,972 |
Issue | Type of | Number of | Exercise | Expiration | |
Financial Year | Date | Security | Warrants | Price | Date |
2024 | 2/7/2024 | Lender | 165,631 | EUR 4.83 | 2/7/2034 |
2 Jul 2024 | 31 Dec 2024 | |
Fair value on date of measurement (EUR) | 2.65 | 2.64 |
Share price (EUR) | 5.12 | 5.18 |
Exercise price (EUR) | 4.83 | 4.83 |
Expected volatility | 59.1% | 61.2% |
Vesting period in years | 0.24 | 0.00 |
Expected dividend | – | – |
Risk-free interest rate | 2.60% | 2.40% |
Time to expiration | 10 | 9.7 |
2024 | |
Lender warrants issued | 439 |
Fair value adjustment recognised in profit and loss | (2) |
Closing balance | 437 |
| Less than | 1-3 Years | 3-5 Years | More than | Total | |
1 Year | 5 Years | ||||
Runway Growth loan | 1,972 | 3,944 | 18,820 | – | 24,736 |
Lease liability | 633 | 527 | – | – | 1,160 |
Warrants issued to Runway Growth | 437 | – | – | – | 437 |
Trade payable | 1,269 | – | – | – | 1,269 |
Total | 4,311 | 4,471 | 18,820 | – | 27,602 |
| Less than | 1-3 Years | 3-5 Years | More than | Total | |
1 Year | 5 Years | ||||
Innovation loan | – | 6,500 | 14,295 | – | 20,795 |
Lease liability | 615 | 1,084 | – | – | 1,699 |
Trade payables | 1,369 | – | – | – | 1,369 |
Total | 1,984 | 7,584 | 14,295 | – | 23,863 |
2024 | Carrying | Estimated |
Amount | Fair Value | |
Financial liabilities | ||
Runway Growth loan (Level 2) | 13,972 | 16,818 |
Lender Warrants (Level 3) | 437 | 437 |
Total financial liabilities | 14,409 | 17,255 |
2023 | Carrying | Estimated |
Amount | Fair Value | |
Financial liabilities | ||
Innovation credit loan (Level 2) | 15,255 | 15,460 |
Total financial liabilities | 15,255 | 15,460 |
Volatility | |||
Exercise Multiple | 50.0% | 61.2% | 68.4% |
2.0 | 393 | 418 | 429 |
2.2 | 421 | 437* | 451 |
2.4 | 443 | 470 | 472 |
2024 | 2023 | |
Interest income from deposits | 791 | 972 |
Interest on loans | (1,923) | (1,307) |
Interest post-employment benefits | (18) | – |
Interest banks | – | – |
Interest on lease liabilities | (56) | (69) |
Exchange losses | 372 | (190) |
Bank charges | (20) | (17) |
Fair value adjustment of Lender Warrants | 2 | – |
Transaction costs on lender warrants | (51) | – |
Net Finance expense | (903) | (611) |
2024 | 2023 | |
Plan assets | 7,017 | 4,289 |
Obligation | (11,016) | (6,370) |
Net liability | 3,999 | 2,081 |
| 2024 | 2023 | |
Balance as at 1 January | 2,081 | 1,121 |
Service costs | 760 | 652 |
Admin costs | 47 | 45 |
Past service costs | (38) | 23 |
Employee benefit expenses | 769 | 720 |
Net interest costs/(income) | 18 | 15 |
Included in statement of profit and loss | 787 | 735 |
Actuarial gains/(losses) | ||
– Financial assumptions | 1,104 | 932 |
– Demographic assumptions | – | – |
– Experience adjustment | 441 | (449) |
– Return on assets excluding interest income | 274 | 321 |
1,819 | 804 | |
Exchange rate differences | (28) | 80 |
Included in statement of comprehensive income* | 1,792 | 884 |
Contributions by employer | (661) | (659) |
Balance as at 31 December | 3,999 | 2,081 |
2024 | 2023 | |
Discount rate | 0.95% | 1.35% |
Salary increase | 3.00% | 2.50% |
Interest credit rate | 1.00% | 1.00% |
Mortality base table | BVG2020 | BVG2020 |
Longevity improvement | CMI2018; 1.25% | CMI2018; 1.25% |
2024 | 2023 | |
Discount rate | ||
+ 25bps | (605) | (271) |
- 25bps | 407 | 292 |
Salary increase | ||
+ 25bps | 89 | 119 |
- 25bps | (314) | (113) |
Interest credit rate | ||
+ 25bps | 61 | 101 |
- 25bps | (293) | (98) |
Mortality base table | ||
Life expectancy + 1 year | (19) | 44 |
Life expectancy - 1 year | (216) | (42) |
2024 | 2023 | |
Within the next 12 months | 627 | 350 |
Between 2 and 5 years | 2,476 | 1,702 |
Between 6 and 10 years | 3,503 | 3,172 |
Total expected payments | 6,606 | 5,224 |
2024 | 2023 | |
Bonds | 4,553 | 2,709 |
Equities | - | – |
Loans | 149 | 93 |
Mortgages | 766 | 507 |
Real Estate | 1,441 | 922 |
Cash, derivatives and funds | 108 | 58 |
7,017 | 4,289 |
Salary, | ||||
bonuses | Pension | |||
and other | premiums | |||
(short-term | (post- | Share- | ||
employee | employment | based | ||
2024 | benefits) | benefits) | payment | Total |
Management Team, excluding CEO | 2,311 | 77 | 618 | 3,00 6 |
CEO | 1,211 | 72 | 757 | 2,040 |
Non-Executive Directors | 691 | – | 352 | 1,043 |
4,213 | 149 | 1,727 | 6,089 |
Salary, | ||||
Bonuses | Pension | |||
& Other | Premiums | |||
(Short-Term | (Post- | Share- | ||
Employee | Employment | Based | ||
2023 | Benefits) | Eenefits) | Payment | Total |
Management Team, excluding CEO | 2,827 | 98 | 643 | 3,568 |
CEO | 703 | 64 | 916 | 1,683 |
Non-Executive Directors | 445 | – | 441 | 886 |
3,975 | 162 | 2,000 | 6,137 |