|
Number of options |
|
Weighted |
|
Total |
|
February |
|
December |
|
December |
|
March |
|
March |
|
July 6, |
|
March |
|
June 19, |
|
March 20, |
|
February |
|
|
Number of options created |
|
— |
|
— |
|
5,505,477 |
|
2,250,000 |
|
1,806,000 |
|
160,000 |
|
273,000 |
|
4,000,000 |
|
500,000 |
|
500,000 |
|
400,000 |
|
800,000 |
|
|
Weighted average exercise price (euros) |
|
— |
|
— |
|
0.73 |
|
0.95 |
|
0.47 |
|
1.00 |
|
0.91 |
|
1.00 |
|
2.74 |
|
3.98 |
|
4.1 |
|
5.49 |
|
|
Fair value at grant date (euros) |
|
— |
|
— |
|
0.49 |
|
0.68 |
|
0.35 |
|
0.2 |
|
0.43 |
|
0.17 |
|
2.00 |
|
3.53 |
|
2.56 |
|
2.64 |
|
|
Expiration date |
|
— |
|
— |
|
02/19/2027 |
|
11/30/2025 |
|
11/30/2024 |
|
11/30/2019 |
|
11/30/2019 |
|
05/31/2022 |
|
11/30/2019 |
|
05/31/2019 |
|
11/30/2017 |
|
03/31/2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2015 |
|
1.53 |
|
6,594,676 |
|
— |
|
— |
|
1,724,730 |
|
160,000 |
|
273,000 |
|
3,342,833 |
|
158,000 |
|
139,800 |
|
286,500 |
|
509,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
0.96 |
|
1,766,218 |
|
— |
|
1,766,218 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
Forfeited |
|
1.00 |
|
(7,778 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
(7,778 |
) |
— |
|
— |
|
— |
|
— |
|
|
Exercised |
|
0.46 |
|
(9,030 |
) |
— |
|
— |
|
(9,030 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2015 |
|
1.41 |
|
8,344,086 |
|
— |
|
1,766,218 |
|
1,715,700 |
|
160,000 |
|
273,000 |
|
3,335,056 |
|
158,000 |
|
139,800 |
|
286,500 |
|
509,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
0.97 |
|
453,961 |
|
— |
|
453,961 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
Forfeited |
|
0.83 |
|
(179,417 |
) |
— |
|
(142,581 |
) |
(17,119 |
) |
(19,717 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2016 |
|
1.40 |
|
8,618,630 |
|
— |
|
2,077,598 |
|
1,698,581 |
|
140,283 |
|
273,000 |
|
3,335,056 |
|
158,000 |
|
139,800 |
|
286,500 |
|
509,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted |
|
0.72 |
|
5,345,477 |
|
5,345,477 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
Forfeited |
|
0.81 |
|
(335,116 |
) |
(280,000 |
) |
(55,116 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
|
Correction |
|
2.74 |
|
92,500 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
92,500 |
|
— |
|
— |
|
— |
|
|
Expired |
|
6.54 |
|
(516,063 |
) |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(3,750 |
) |
(2,500 |
) |
(509,813 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2017 |
|
0.95 |
|
13,205,428 |
|
5,065,477 |
|
2,022,482 |
|
1,698,581 |
|
140,283 |
|
273,000 |
|
3,335,056 |
|
250,500 |
|
136,050 |
|
284,000 |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|