The financing solves near-term funding, not valuation. June liquidity plus July net proceeds supports management’s Q4 2029 runway, while the planned UC NDA and Crohn’s readout preserve major upside. At $103.45, however, diluted equity already assigns roughly $8.6B above our conservative capital bridge to obefazimod and future options. HOLD at a $110 base value, with Very High uncertainty.
Charged Alpha scenarios in USD per ADS; not management guidance or measured clinical probabilities.
| Measure | Value |
|---|---|
| Bear | 45.00 |
| Base | 110.00 |
| Bull | 185.00 |
| Weighted | 112.50 |
| Saved close | 103.45 |
| Scenario | Probability | 12-month value | vs $103.45 | What has to happen | The arithmetic |
|---|---|---|---|---|---|
| Bear | 25% | $45.00 | −57% | Regulatory delay, weaker uptake or safety constraints force a lower asset value | $4.295B equity / 95.449M diluted shares |
| Base | 50% | $110.00 | +6% | UC filing advances with balanced adoption and CD remains an option | Rounded midpoint of the three transparent valuation checks |
| Bull | 25% | $185.00 | +79% | Strong approval, launch and Crohn's evidence support premium economics | $17.658B equity / 95.449M diluted shares |
| Weighted value = 25% × $45 + 50% × $110 + 25% × $185 = $112.50. Clinical, regulatory and commercial outcomes can fall outside this range. | |||||
| Signpost | Now (Q2 2026) | Green if | Red if | Next check |
|---|---|---|---|---|
| NDA submission | Planned by end-2026 | FDA submission confirmed with scope described | No submission or material CMC delay | December 31, 2026 |
| Cash runway | Into Q4 2029 | Runway maintained at least through Q4 2029 | Cut by more than two quarters | Next full financial report |
| H2 operating burn | H1 €102.509M | H2 ≤€130M while launch work scales | H2 >€170M without milestone acceleration | FY2026 report |
| Crohn’s Phase 2b | Topline mid-2027 | Prespecified induction endpoint met with acceptable safety | Delay beyond Q3 2027 or negative endpoint | September 30, 2027 |
| Shares outstanding | 87.177M pro forma post-offer | No >5% extra primary issuance before NDA decision | >5% further issuance without offsetting asset progress | Next share table |
| Internal controls | Material weaknesses unresolved at FY2025 | Auditor/management explicitly confirms remediation | Weaknesses persist or expand | FY2026 20-F |
| Launch readiness | €4.633M H1 S&M; CTO appointed | Commercial supply and CMC milestones remain on schedule | CMC or supply becomes filing constraint | Each business update |
This is the first Charged Alpha packet for ABVX, so no prior signposts are graded. Thresholds are analytical tests, not company commitments unless explicitly labeled.
The saved $103.45 quote is the September 21 regular-session close. SEC submissions metadata says the filing was accepted at 16:12:39 UTC, while the issuer release is datelined 10:05 p.m. Central European Summer Time, or 20:05 UTC. Those source timestamps conflict, so the 1.51% decline from the prior close is not used as a reaction to this print. A before-and-after story would look precise while being unsupported.
Provider market capitalization is also stale. FMP multiplies price by roughly 73.43M shares to produce $7.60B. The primary June statement shows 79.817M ordinary shares, and the completed July offering added 7.36M ADSs representing the same number of ordinary shares. At $103.45, post-offering ordinary equity is about $9.02B. Adding outstanding free-share awards, employee warrants and subscription warrants produces our conservative 95.449M diluted denominator and approximately $9.87B of diluted equity value. We do not assume every award vests, but we do not ignore ownership instruments simply because GAAP EPS is antidilutive during a loss.
The price has already traveled a long distance. The saved 52-week range is $69.81 to $148.83, while the 50-day and 200-day averages are $121.91 and $118.98. Price below both averages does not make the stock cheap on its own. It says enthusiasm has cooled from the high while the company remains valued as a potential commercial-stage biotechnology platform. The correct comparison is between that enterprise value and risk-adjusted future economics.
This packet freezes market data at the saved timestamp. It does not classify the saved close as pre- or post-print while the source timestamps conflict. Historical price charts are descriptive. They can show volatility and prior expectation shifts, but they cannot separate the effect of one clinical release, one financing, one analyst action and the wider market without a designed event study. Primary source
| Snapshot field | Value / use |
|---|---|
| Saved close | $103.45, Sep 21 20:00:01 UTC |
| Previous close | $105.04 |
| 52-week range | $69.81–$148.83 |
| 50-day / 200-day averages | $121.91 / $118.98 |
| Provider market cap | $7.60B, stale share denominator |
| Post-offer ordinary equity | $9.02B, computed |
| Diluted price-implied equity | $9.87B, computed |
Abivax supplies both a standalone second quarter and the six-month half. The order of the columns is prior year first, then current year. Q2 2026 other operating income was €1.201M, while operating expenses reached €85.312M. That produced an €84.111M operating loss. Financial loss of €39.397M and a €6.076M tax benefit brought the final net loss to €117.433M, or €1.47 per share. Q2 2025 net loss was €48.414M, so the loss grew 142.6%.
The six-month view gives the broader operating trend. H1 other operating income was €2.545M, not product revenue. It consists of €2.115M of French research tax credits and €0.430M of ADS depositary service fees. H1 R&D was €107.878M, sales and marketing €4.633M and G&A €30.376M. Operating loss was €140.341M; net loss was €165.900M, or €2.09 per share. The company has no approved-product sales to place against those expenses.
FMP’s current earnings row is not a substitute for these primary statements. It shows a non-null EPS actual of negative $1.71 and no revenue actual. That value matches neither Q2 EPS of negative €1.47 nor H1 EPS of negative €2.09, and the currency/period labeling is inadequate. We retain the response as evidence that the provider recognizes a print, but we exclude its numbers from the analytical scorecard and make no conventional revenue beat or miss claim.
This is a development-stage print, so the key questions are how fast resources are consumed, what milestones the spending advances, how launch preparation affects the cost base and whether the balance sheet lasts through decision points. A single EPS surprise from an inconsistent vendor row would answer none of them. Primary source
| Period | R&D | G&A | Sales & marketing |
|---|---|---|---|
| Q2 2025 | 38.65 | 8.27 | 0.67 |
| Q2 2026 | 58.34 | 24.09 | 2.88 |
| EUR millions except EPS | Q2 2026 | Q2 2025 | Change |
|---|---|---|---|
| Operating income | 1.201 | 1.093 | +10% |
| Operating expense | 85.312 | 47.589 | +79% |
| Operating loss | (84.111) | (46.496) | +81% |
| Financial loss | (39.397) | (1.918) | +1,954% |
| Net loss | (117.433) | (48.414) | +143% |
| EPS, EUR | (1.47) | (0.76) | Loss widened |
Abivax is effectively one lead-asset company. Obefazimod is the center of spending, valuation and near-term catalysts. The issuer breaks H1 R&D into ulcerative colitis, Crohn’s disease, other obefazimod indications, transversal activities such as CMC and supply work, and other programs. It does not report those programs as revenue-producing segments, and none should be presented as a profitable division before approval.
Ulcerative-colitis spending was €60.412M in H1, up 16% from the prior half. Crohn’s spending grew 85% to €13.717M. Other obefazimod indications increased 227% to €9.772M. Transversal activity grew 31% to €19.435M as the company prepared CMC and supply capabilities for a possible launch. Together these categories explain why a completed maintenance trial does not immediately shrink development cost: filing work, new indications and commercialization infrastructure start to overlap.
The clinical case has strengthened. June releases described positive Phase 3 ABTECT maintenance results, including a refractory-patient analysis. The current filing says a positive pre-NDA interaction occurred July 30 and management plans an NDA submission by year-end. Those statements increase confidence that the UC program is moving toward review. They do not establish FDA acceptance, approval, label breadth, reimbursement, physician adoption or manufacturing readiness.
Crohn’s disease remains meaningful optionality rather than part of a guaranteed base business. Topline Phase 2b ENHANCE-CD induction results are expected in mid-2027. Our valuation gives it a lower success weight and a longer discount period than UC. That treatment can prove too cautious if data are exceptional or too generous if the mechanism does not transfer cleanly. The model is transparent precisely because clinical uncertainty cannot be hidden inside a single target price. Primary source
| Measure | Value |
|---|---|
| Ulcerative colitis | 60.41 |
| Crohn’s disease | 13.72 |
| Other indications | 9.77 |
| Transversal / CMC | 19.43 |
| Other programs | 4.54 |
| Program / function | H1 2026 | Change | Next evidence |
|---|---|---|---|
| Ulcerative colitis | €60.412M | +16% | NDA planned by end-2026 |
| Crohn’s disease | €13.717M | +85% | Phase 2b topline mid-2027 |
| Other indications | €9.772M | +227% | Future clinical prioritization |
| Transversal / CMC | €19.435M | +31% | Supply and launch readiness |
| Other programs | €4.542M | +479% | Program-specific disclosure |
Three things widened the loss. First, ordinary operating investment accelerated. H1 R&D grew 38.4%, G&A grew 86.3%, and sales and marketing more than tripled. Personnel and share-based compensation explain much of the increase. Second, the company paid to remove the royalty overhang. Third, the accounting for that transaction created a large noncash derecognition loss in the same quarter.
On May 7, Abivax repurchased and cancelled every outstanding royalty certificate for $90M. Half the consideration was cash and half was equity: 403,347 ordinary shares represented by ADSs. The transaction produced a €43.205M loss on derecognition of financial liabilities and eliminated the remaining royalty-certificate balance. It also caused reversal of a €5.848M deferred-tax liability. Removing the loss would make Q2 earnings look less severe, but it would not convert the company to profitability or erase the cash/equity cost of simplifying future economics.
H1 share-based compensation was €39.410M. That is 27.6% of total operating expense. Share awards are noncash in the period, but they are not free: they transfer future ownership and increase provisions for employer taxes tied to vesting. A clean analysis therefore keeps them in earnings, examines cash burn separately and includes outstanding awards in a diluted ownership bridge.
The strongest pro-management interpretation is that spending now supports a filing and potential launch after positive Phase 3 results. The strongest skeptical interpretation is that corporate infrastructure is scaling before regulatory and commercial outcomes are secured. Both can be true. The investment question is whether the probability-weighted value of a successful launch exceeds the cumulative cost, dilution and risk already reflected in a nearly $10B diluted equity value. Primary source
| Loss component | Amount / interpretation |
|---|---|
| Royalty derecognition | €43.205M expense; unusual |
| Royalty repurchase | $45M cash + $45M equity |
| H1 SBC | €39.410M; ownership cost |
| H1 tax benefit | €5.848M; liability reversal |
| Royalty certificates at Jun 30 | Zero; repurchased and cancelled |
The quality score is mixed rather than simply poor. Primary interim statements are detailed, column labels are explicit and the issuer reconciles program spending, finance expense, cash flow and share capital. The financial statements were reviewed by statutory auditors. The problem is that operating income is small and noncommercial, share compensation is large, cash conversion remains negative and the internal-control weaknesses disclosed at the end of 2025 were not confirmed remediated.
Operating income comes from research tax credits and depositary fees. It is useful funding, but it does not validate demand for obefazimod. Gross-margin, receivable-day and inventory-day ratios are not yet meaningful in the way they would be for an approved-product company. We instead compare expenses, cash burn, liquidity, share count and milestone delivery. That keeps accounting categories aligned with the actual stage of the business.
Cash conversion is weak because the company is intentionally spending ahead of revenue. H1 net loss was €165.900M and operating cash outflow €102.509M. Noncash share compensation, the royalty derecognition, finance valuation changes and working capital separate those figures. Neither number is a superior “truth” by itself: earnings capture ownership and transaction costs; cash flow captures the financing requirement. A careful packet keeps both.
The material weaknesses deserve explicit weight. The 2025 20-F said controls over financial reporting were ineffective and weaknesses were unremediated at December 31. The current half-year report says risk factors have not materially changed and provides no remediation confirmation. This is not the same as a restatement, and it is not an automatic permanent exclusion under the current screen. It is a live governance and reliability risk that management must close with evidence. Primary source
| Period | Net loss | Operating cash use | Share compensation |
|---|---|---|---|
| H1 2025 | 100.78 | 66.62 | 12.37 |
| H1 2026 | 165.90 | 102.51 | 39.41 |
| Quality check | Status | Reason |
|---|---|---|
| Commercial revenue | N/A | No approved-product sales |
| Cash conversion | Weak | €102.509M H1 operating outflow |
| Share compensation | High | 27.6% of H1 operating expense |
| Unusual finance item | High | €43.205M royalty derecognition |
| Internal controls | Unresolved | Material weaknesses not confirmed remediated |
| Statement detail | Good | Full Q2/H1 tables and notes |
At June 30, Abivax held €387.992M of cash and equivalents plus €14.4M of short-term investments. Management’s €402.4M liquidity headline is therefore reproducible. Reported borrowings, lease liabilities and conditional advances were €1.212M, and the royalty certificates had been eliminated. On that date alone, the company had substantial liquidity but also a cost base that used €102.509M of operating cash in six months.
The July offering changes the picture. Abivax sold 7.36M ADSs, generating approximately $920M gross and $874.1M net, or €767.1M net. Adding those proceeds to June liquidity produces a pro forma €1.1695B liquidity bridge. It is not a reported June cash balance, and it should not be mixed into June cash-flow statements. It is the relevant starting point for forward runway because the transaction is complete.
Management says this funding provides runway into Q4 2029 based on current operating assumptions. Our conservative capital bridge deducts €1.212M of reported borrowings and one half-quarter burn proxy of €51.255M before translating at the saved EUR/USD quote. The result is about $1.281B. That proxy is deliberately simple. Launch investment can raise spending; completion of trial work can lower it; working capital, taxes, foreign exchange and portfolio decisions can move it in either direction.
The offering also costs ownership. June shares were 79.817M; the offering adds 7.36M, a 9.22% increase relative to June. A stronger treasury and larger denominator arrive together. Investors who add every euro of new cash to value while leaving the old share count unchanged overstate value per share. Conversely, treating dilution as pure destruction while ignoring the funded regulatory and launch runway understates what the transaction buys. Primary source
| Period | Cash + short investments | Reported borrowings |
|---|---|---|
| June 30 | 402.40 | 1.21 |
| Pro forma after offer | 1,169.50 | 1.21 |
| Capital bridge | Value |
|---|---|
| June liquidity | €402.4M |
| July net proceeds | €767.1M |
| Pro forma liquidity | €1,169.5M |
| Saved FX | 1.14666 USD/EUR |
| One quarter burn proxy | €51.255M |
| Conservative capital | $1,280.9M |
| Management runway | Into Q4 2029 |
Our published base value is $110 per ADS. It is close to the $103.45 saved close, which is why the verdict is HOLD rather than BUY despite strong clinical and funding progress. The model is not a revenue multiple on current operations. It is a risk-adjusted attempt to value future ulcerative-colitis and Crohn’s economics plus conservative capital on a 95.449M diluted denominator.
The central route assumes $4.0B of peak UC sales, a 4.5-times value-to-peak-sales anchor, a 72% combined clinical/regulatory/commercial weight, four years to the valuation point and a 13% discount rate. Crohn’s uses $2.0B peak sales, 4.0 times, 30%, six years and the same discount rate. Adding capital yields $108.77 per share. These are Charged Alpha assumptions, not company guidance or measured probabilities.
The conservative route lowers peak sales, multiples and success weights while increasing the discount rate. It produces $78.74. The high-adoption route raises the opportunity, weights and multiple while lowering the discount rate, producing $144.35. The equal average is $110.62. We round rather than implying cents of precision. The $45–$185 scenario band is wider because regulatory labels, real-world uptake and Crohn’s evidence can move value beyond a narrow sensitivity exercise.
At the current price, diluted equity is about $9.874B. Subtracting conservative capital leaves approximately $8.593B assigned to the pipeline and commercialization options. That is the most useful reality check. The stock is no longer priced as a cash shell waiting for any positive data. A substantial successful-asset outcome is already embedded, so execution must remain strong merely to defend the current valuation. Primary source
| Measure | Value |
|---|---|
| Risk-adjusted sales anchor | 108.77 |
| Conservative launch case | 78.74 |
| High-adoption cross-check | 144.35 |
| Published base | 110.00 |
| Route | UC assumptions | CD assumptions | Value |
|---|---|---|---|
| Risk-adjusted sales anchor | $4.0B · 4.5× · 72% · 4y | $2.0B · 4.0× · 30% · 6y | $108.77 |
| Conservative launch case | $3.5B · 4.0× · 68% · 4y | $1.5B · 3.5× · 25% · 6y | $78.74 |
| High-adoption cross-check | $4.5B · 5.0× · 75% · 4y | $2.5B · 4.0× · 35% · 6y | $144.35 |
| Rounded base | Judgment, not arithmetic precision | 95.449M diluted shares | $110.00 |
The provider distribution is twelve Buy ratings and one Hold. Its latest dated target records include Goldman Sachs at $155, Morgan Stanley at $180, Piper Sandler at $175, Truist at $155, Jefferies at $158 and BTIG at $175. Those numbers are meaningfully above our $110 base. They also all precede this September 21 print, and several followed the June clinical releases or July financing rather than the current cost and control update.
We do not average targets into intrinsic value. Different firms can use different market sizes, launch years, pricing, persistence, labels, taxes, dilution and probabilities. A $175 target may be internally coherent under faster adoption and a more favorable regulatory path. Our packet uses a visible diluted denominator, reserves a quarter of burn after financing and treats Crohn’s as discounted optionality. Readers can therefore identify where disagreement lives instead of treating an average target as an external fact.
Annual revenue estimates are also fragile. FMP displays wide 2028–2030 ranges, with 2030 revenue estimates from about $584M to $3.636B. That spread is evidence of uncertainty, not precision. A clinical-stage company can move from near-zero product revenue to a large launch ramp, but exact timing depends on submission, review, approval, label and access. One delayed year changes present value materially.
Our hurdle is simple: current price offers roughly 6% upside to the $110 base and about 9% to the $112.50 probability-weighted value. That is insufficient for Very High uncertainty. A better entry or stronger evidence can change the call. The stock does not need to be a bad company for the risk/reward at a specific price to be only balanced. Primary source
| Measure | Value |
|---|---|
| Goldman Sachs | 155.00 |
| Morgan Stanley | 180.00 |
| Piper Sandler | 175.00 |
| Truist | 155.00 |
| Jefferies | 158.00 |
| BTIG | 175.00 |
| Charged Alpha | 110.00 |
| Comparison | Provider / Street record | Charged Alpha |
|---|---|---|
| Rating | 12 Buy / 1 Hold | HOLD · 3/5 |
| Recent targets | $155–$180 | $110 base |
| Current reference | $103.45 saved close | $103.45 saved close |
| Dilution treatment | Varies by model | 95.449M conservative diluted |
| Uncertainty | Wide estimate range | Very High |
Management deserves credit for sequencing clinical evidence, regulatory preparation and financing. The company reported positive Phase 3 maintenance data, held a positive pre-NDA interaction, removed the royalty certificates and completed a large public offer before the prior cash horizon became an emergency. That reduces near-term financing risk and gives the NDA and launch-preparation work room to proceed.
The royalty repurchase is strategically understandable. Paying $90M now, half in cash and half in shares, removes a future royalty claim before possible commercialization. If obefazimod becomes a large product, that can improve long-term economics. If approval or uptake disappoints, the company paid substantial current value for rights that prove less valuable. The €43.205M derecognition loss makes the accounting impact visible, while the cash and equity consideration makes the economic wager visible.
Leadership changes add execution risk and capability. The outgoing chief medical officer is scheduled to leave in Q4 2026, while Chris Rabbat succeeds him. Tim Kelly becomes chief technical officer to lead commercial CMC, quality and IT. These appointments can strengthen launch preparation, but they occur as the company targets an NDA and scales infrastructure. Investors should watch continuity, submission timing and whether costs translate into measurable readiness.
The management scorecard starts with a positive funding grade and an incomplete operating grade. Runway communication is specific, and key dates are stated. Share-count effects and certificate economics are disclosed. The unresolved internal-control weaknesses prevent a high governance score. Future packets should grade the NDA submission, cash burn, share count, control remediation and Crohn’s timetable against the dated signposts rather than against management tone. Primary source
| Period | Average headcount | Share compensation €M |
|---|---|---|
| H1 2025 | 69.00 | 12.37 |
| H1 2026 | 98.00 | 39.41 |
| Management decision | Evidence | Assessment |
|---|---|---|
| July financing | €767.1M net | Strong funding execution; 9.22% share increase |
| Royalty repurchase | $90M, half cash/half equity | Removes overhang; meaningful upfront cost |
| NDA plan | End of 2026 | Specific and near-term; not yet completed |
| CMC leadership | CTO appointed | Positive capability step during filing ramp |
| Medical leadership transition | CMO change in Q4 | Continuity risk during NDA preparation |
| Internal controls | No remediation confirmation | Open governance item |
Regulatory and clinical risk dominate. Positive maintenance data do not guarantee that the total NDA package is accepted, approved on the expected timetable or granted the desired label. Safety, manufacturing, statistics, trial conduct and benefit-risk judgments can each alter the outcome. Crohn’s disease adds a separate mechanism-transfer question. A negative or ambiguous Phase 2b result would remove optionality that our base case currently values.
Commercial risk follows. Peak-sales assumptions require physicians to change treatment patterns, payers to reimburse, patients to remain on therapy and the company to supply product reliably. Competitive therapies can improve while obefazimod is under review. A narrower label, stronger step-edit requirements or slower uptake can produce an approved product worth much less than a headline market-size estimate.
Financial risk is lower in the near term but not gone. Management’s Q4 2029 runway depends on current operating assumptions. Launch spending, new trials or acquisition of capabilities can increase burn. Foreign-exchange movements matter because reporting is in euros while substantial funding and Nasdaq valuation are in dollars. Large cash balances also create financial-income and fair-value effects that can obscure operating comparisons.
Governance and dilution complete the risk set. Material weaknesses remain unresolved based on the latest evidence. Equity awards are large, employer-tax provisions depend on vesting and share price, and the July offer increased the ordinary count. A high price can make future issuance less painful, but it also means investors are paying today for outcomes that remain uncertain. Our HOLD is a judgment that these risks roughly balance the opportunity at the saved price, not a claim that risk is low. Primary source
| Measure | Value |
|---|---|
| Regulatory / clinical | 5.00 |
| Commercial uptake | 5.00 |
| Valuation | 5.00 |
| Internal controls | 4.00 |
| Dilution / SBC | 4.00 |
| Liquidity runway | 2.00 |
| Risk | Likelihood / uncertainty | Potential impact | Evidence to watch |
|---|---|---|---|
| NDA delay or narrow label | High uncertainty | Very high | Submission, acceptance, label and review |
| Crohn’s efficacy / safety | High uncertainty | High | Mid-2027 full dataset |
| Launch uptake and access | High uncertainty | Very high | Prescriptions, persistence, reimbursement |
| Faster cash burn | Medium | High | Operating cash flow and runway |
| Internal controls | Unresolved | Medium–high | FY2026 remediation evidence |
| Further dilution | Medium | High per share | Share table and incentive grants |
The next stated event is participation at United European Gastroenterology Week in October 2026. Conference presence alone does not change value, but additional efficacy, safety, subgroup or durability detail can change expectations. The analytical test is whether disclosed evidence strengthens the benefit-risk case without relying on selective endpoints.
The planned NDA submission by the end of 2026 is the major execution checkpoint. Submission is not approval, yet it would confirm that management, advisers and manufacturing teams believe the package is complete enough for review. Investors should distinguish submission, FDA acceptance for review, priority-review status, advisory-committee timing and final action. Each is a separate event with separate information.
The FY2026 report should reconcile second-half cash use, offering proceeds, shares and control remediation. Because the July transaction happened after June, the next full balance sheet will be the first period-end view containing the enlarged treasury and share count. We will compare actual liquidity with the pro forma bridge and grade the Q4 2029 runway rather than assuming it remains unchanged.
Mid-2027 ENHANCE-CD topline results can expand or contract the addressable opportunity materially. Our base gives Crohn’s only a 30% weighted contribution and discounts it six years, so positive data with a credible path can lift value. Negative results would not erase the UC asset, but they would remove an important component and concentrate risk further. Catalysts are therefore not uniformly bullish; they are scheduled opportunities for evidence to replace assumptions. Primary source
| Window | Catalyst | What would support value | What would weaken value |
|---|---|---|---|
| October 2026 | UEGW | Consistent efficacy/safety detail | Selective or deteriorating evidence |
| End-2026 | UC NDA | Submission completed with CMC ready | Delay or material package gap |
| FY2026 report | Capital/control update | Runway maintained; controls remediated | Burn surprise; weaknesses persist |
| Mid-2027 | Crohn’s Phase 2b | Endpoint met with acceptable safety | Negative, ambiguous or delayed result |
This packet separates reported values, computed bridges and valuation assumptions. Reported Q2 and H1 numbers come from the September 21 6-K and its embedded Exhibit 99.2. The annual series comes from the 2025 20-F and companyfacts values tied to the same accession. Market data and analyst records are credential-free snapshots in the episode folder with timestamps and hashes. No number is copied from memory.
The nine-quarter table uses standalone primary quarter facts where available. Q4 2024 and Q4 2025 are calculated as full-year values minus compatible nine-month values. Q1 2026 is H1 2026 minus reported Q2 2026. Those arithmetic rows are marked computed; they are not alternative company presentations. Operating cash flow is omitted where the standalone quarter cannot be reconstructed from a compatible YTD source in the saved set.
All financial-statement values are euros, generally shown in millions. Nasdaq quote, market value and valuation outputs are U.S. dollars. The saved 1.14666 USD-per-euro rate translates only the forward capital bridge. Historical statement values stay in their reporting currency. Per-share values do not receive an “M” suffix, and the 100M ADS registration capacity in the F-6EF is never treated as issued shares.
The valuation can be reproduced from peak-sales assumptions, multiples, success weights, discount rates, launch lags, capital and the 95.449M diluted denominator. These are simplified asset-value anchors, not a full tax, working-capital and annual launch forecast. No terminal value is added beyond the chosen sales multiple. The range and scenario weights express uncertainty; they do not claim statistical calibration from a large sample.
Readers should also preserve the two timing cautions. The SEC acceptance time and issuer release dateline conflict, so the saved quote is not treated as a reaction baseline. The FMP EPS cross-check conflicts with the primary Q2 and H1 EPS measures, so it is not used. Reproducibility means retaining contradictions and showing why one source controls, rather than silently choosing the number that fits a cleaner narrative.
| Period | Operating loss | Net loss |
|---|---|---|
| Q2 2024 | 48.48 | 46.60 |
| Q3 2024 | 50.19 | 55.23 |
| Q4 2024 | 42.80 | 39.38 |
| Q1 2025 | 47.20 | 52.37 |
| Q2 2025 | 46.50 | 48.41 |
| Q3 2025 | 80.71 | 153.36 |
| Q4 2025 | 71.65 | 81.96 |
| Q1 2026 | 56.23 | 48.47 |
| Q2 2026 | 84.11 | 117.43 |
| Period | Operating income | R&D | G&A | Operating loss | Net loss | Basis |
|---|---|---|---|---|---|---|
| Q2 2024 | €1.259M | €-36.601M | €-10.619M | €-48.475M | €-46.605M | reported standalone quarter |
| Q3 2024 | €1.324M | €-43.286M | €-7.375M | €-50.189M | €-55.227M | reported standalone quarter |
| Q4 2024 | €4.310M | €-38.596M | €-7.640M | €-42.798M | €-39.378M | computed FY 2024 less 9M 2024 |
| Q1 2025 | €0.994M | €-39.301M | €-8.033M | €-47.200M | €-52.370M | reported standalone quarter |
| Q2 2025 | €1.093M | €-38.645M | €-8.270M | €-46.496M | €-48.414M | reported standalone quarter |
| Q3 2025 | €2.043M | €-55.416M | €-25.500M | €-80.712M | €-153.358M | reported standalone quarter |
| Q4 2025 | €0.440M | €-44.399M | €-25.867M | €-71.649M | €-81.960M | computed FY 2025 less 9M 2025 |
| Q1 2026 | €1.344M | €-49.543M | €-6.284M | €-56.230M | €-48.467M | computed H1 2026 less reported Q2 2026 |
| Q2 2026 | €1.201M | €-58.335M | €-24.092M | €-84.111M | €-117.433M | reported standalone quarter |
| Primary source | Use |
|---|---|
| Current 6-K and Exhibit 99.2 | Q2/H1 statements, notes, shares and controls |
| Current earnings release | Runway, milestones and program spending |
| FY2025 20-F | Historical statements, structure and material weaknesses |
| July offering filing set | Completed shares and proceeds |
| Saved FMP files | Quote, history, targets and cross-check warning |
Definitions: ADS means American Depositary Share; CMC means chemistry, manufacturing and controls; NDA means New Drug Application; R&D means research and development; SBC means share-based compensation. The issuer is a French parent with a consolidated U.S. subsidiary; no VIE structure was identified. One Nasdaq ADS represents one ordinary share. The reviewed annual report names PricewaterhouseCoopers Audit and KPMG S.A. as statutory auditors.