v3.25.3
Note 8 - Convertible Notes Payable at Fair Value (Tables)
9 Months Ended
Sep. 30, 2025
Notes Tables  
Convertible Debt [Table Text Block]
   

September 30, 2025

KEUR

   

December 31, 2024

KEUR

 
                 

Fair value convertible notes

    -       24,035  
   

September 5, 2025

(Conversion Date)

   

December 31, 2024

 

Indexed common shares

    7,718,300       18,537,485  

Fair value per share

  $ 2.79     $ 1.24  

Total Fair Value of Convertible Notes

    EUR18,471    

EUR24,035

 
Schedule of Debt [Table Text Block]

September 5, 2025

Issue Date

Maturity Date

 

Principal

KUSD

   

Accrued Interest

KUSD

 

Tranch-1 @4% (12% - default rate)

December 7, 2022

July 1, 2025

    11,100       3,275  

Tranch-2 @4% (12% - default rate)

December 8, 2022

July 1, 2025

    8,150       2,321  

Tranch-3 @4% (12% - default rate)

December 20, 2022

July 1, 2025

    750       214  

Tranch-4 @12% (18% - default rate)

February 5, 2024

July 1, 2025

    4,318       822  

Tranch-5 @12% (18% - default rate)

August 30, 2024

August 30, 2025

    3,338       408  

Tranch-6a @12% (18% - default rate)

February 12, 2025

February 12, 2026

    1,000       68  

Tranch-6b @12% (18% - default rate)

March 25, 2025

March 24, 2026

    1,000       54  

Tranch-6c @12% (18% - default rate)

April 24, 2025

April 23, 2026

    500       22  

Tranch-6d @12% (18% - default rate)

May 27, 2025

May 26, 2026

    750       25  

Tranch-6e @12% (18% - default rate)

August 6, 2025

August 6, 2026

    189       2  

Tranch-6f @12% (18% - default rate)

August 15, 2025

August 15, 2026

    351       3  

Tranch-7 @12% (18% - default rate)

September 5, 2025

September 5, 2026

    3,409       1  

Total

    34,856       7,215  

December 31, 2024

Issue Date

 

Principal

KUSD

   

Accrued Interest

KUSD

 

Tranch-1 @4% (12% - default rate)

December 7, 2022

    11,100       2,370  

Tranch-2 @4% (12% - default rate)

December 8, 2022

    8,150       1,657  

Tranch-3 @4% (12% - default rate)

December 20, 2022

    750       153  

Tranch-4 @12% (18% - default rate)

February 5, 2024

    4,318       470  

Tranch-5 @12% (18% - default rate)

August 30, 2024

    3,338       136  
                   

Total

    27,656       4,785  
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

Assumption

 

September 5, 2025

(Conversion Date)

   

December 31, 2024

 
                 

Closing price of underlying common equity(1)

  $ 7.24     $ 4.18  

Exercise price

  $ 4.45     $ 1.75  

Volatility of underlying common equity

    N/A       150 %

Remaining term (in years)

   
N/A
      1  

Risk Free treasury rates

    N/A       4.18 %

Foreign exchange rate at year end USD/EUR

    1.17       1.0389