XML 72 R49.htm IDEA: XBRL DOCUMENT v3.24.1
Employee Benefits (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure of information about defined benefit plans [abstract]  
Summary of Employee benefits

Details of employee benefits for the years ended December 31, 2023, 2022 and 2021 are as follows:

 

 

 

Year ended December 31,

 

(In thousand Euros)

 

2023

 

 

2022

 

 

2021

 

Wages and salaries

 

 

49,228

 

 

 

43,106

 

 

 

20,438

 

Share-based payments

 

 

13,307

 

 

 

32,625

 

 

 

2,455

 

Social Security

 

 

18,701

 

 

 

13,083

 

 

 

6,773

 

Total

 

 

81,236

 

 

 

88,814

 

 

 

29,666

 

Summary of Personnel Expenses Recognized for Share-based Payment Transactions

Details of the personnel expense recognized for share-based payment transactions are as follows:

 

 

 

Year ended December 31,

 

(In thousand Euros)

 

2023

 

 

2022

 

 

2021

 

Management stock option plan

 

 

2,915

 

 

 

14,377

 

 

 

2,382

 

Employee stock option plan

 

 

 

 

 

 

 

 

73

 

Founder Stock options plan

 

 

 

 

 

8,195

 

 

 

 

RSU Employees

 

 

11,289

 

 

 

6,862

 

 

 

 

Performance based earn out in shares and RSU's management Ares

 

 

647

 

 

 

531

 

 

 

 

Performance based earn out in shares and RSU's management COIL

 

 

(744

)

 

 

1,769

 

 

 

 

RSU Management

 

 

1,508

 

 

 

3,103

 

 

 

 

ESPP

 

 

265

 

 

 

 

 

 

 

Capitalization of share-based payment transactions in intangible assets

 

 

(2,573

)

 

 

(2,212

)

 

 

 

Total

 

 

13,307

 

 

 

32,625

 

 

 

2,455

 

Summary of Movements in Stock Options Until The Transaction Date

The following table illustrates the movements in stock options at December 31, excluding earn out payments in shares for the business combinations in 2022 (see note 6):

 

Number of warrants

 

ESOP

 

 

MSOP

 

 

Founders

 

 

RSU Employees

 

 

RSU Management

 

 

RSU Coil & Ares

 

 

Total

 

At December 31, 2022

 

 

1,285,619

 

 

 

6,238,316

 

 

 

1,033,609

 

 

 

2,027,765

 

 

 

2,000,000

 

 

 

496,019

 

 

 

13,081,328

 

Granted

 

 

 

 

 

38,610

 

 

 

 

 

 

2,425,280

 

 

 

 

 

 

 

 

 

2,463,890

 

Exercised

 

 

(375,237

)

 

 

(3,271,405

)

 

 

(20,000

)

 

 

(944,298

)

 

 

(249,999

)

 

 

(145,404

)

 

 

(5,006,343

)

Cancelled

 

 

 

 

 

(1,654

)

 

 

 

 

 

(523,945

)

 

 

(291,667

)

 

 

 

 

 

(817,266

)

At December 31, 2023

 

 

910,382

 

 

 

3,003,867

 

 

 

1,013,609

 

 

 

2,984,802

 

 

 

1,458,334

 

 

 

350,615

 

 

 

9,721,609

 

 

Number of warrants

 

ESOP

 

 

MSOP

 

 

Founders

 

 

RSU Employees

 

 

RSU Management

 

 

RSU Coil & Ares

 

 

Total

 

At December 31, 2021

 

 

1,584,192

 

 

 

7,253,823

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,838,015

 

Granted

 

 

 

 

 

33,000

 

 

 

1,033,609

 

 

 

2,198,289

 

 

 

2,000,000

 

 

 

496,019

 

 

 

5,760,917

 

Exercised

 

 

(298,573

)

 

 

(927,410

)

 

 

 

 

 

(12,800

)

 

 

 

 

 

 

 

 

(1,238,783

)

Cancelled

 

 

 

 

 

(121,097

)

 

 

 

 

 

(157,724

)

 

 

 

 

 

 

 

 

(278,821

)

At December 31, 2022

 

 

1,285,619

 

 

 

6,238,316

 

 

 

1,033,609

 

 

 

2,027,765

 

 

 

2,000,000

 

 

 

496,019

 

 

 

13,081,328

 

 

Number of warrants

 

ESOP

 

 

MSOP

 

At December 31, 2020

 

 

1,999,660

 

 

 

3,052,471

 

Granted

 

 

 

 

 

4,201,352

 

Exercised

 

 

 

 

 

 

Cancelled

 

 

(415,468

)

 

 

 

At December 31, 2021

 

 

1,584,192

 

 

 

7,253,823

 

Summary Of Number Of Exercisable Options

The number of exercisable options at December, 31:

 

Number of exercisable options

 

2023

 

 

2022

 

 

2021

 

ESOP

 

 

910,382

 

 

 

1,285,619

 

 

 

1,584,192

 

MSOP

 

 

2,729,650

 

 

 

4,873,644

 

 

 

3,463,263

 

Founders

 

 

1,013,609

 

 

 

258,402

 

 

 

 

RSU

 

 

 

 

 

 

 

 

 

Total

 

 

4,653,641

 

 

 

6,417,665

 

 

 

5,047,455

 

Summary of Weighted Average Exercise Price For Both Share-based Payment Plans

The weighted average fair value and exercise price for each plan is calculated as follows, excluding earn out payments in shares for the business combinations in 2022 (see note 6):

 

 

 

Units

 

 

Exercise price

 

 

Average fair value

 

 

Remaining

 

 

2023

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

 

2021

 

 

contractual life

Management stock option plan

 

 

3,003,867

 

 

 

6,238,316

 

 

 

7,253,823

 

 

 

0.0021

 

 

 

0.0021

 

 

 

0.0021

 

 

 

2.91

 

 

 

3.10

 

 

 

0.57

 

 

2024

Employee stock option plan

 

 

910,382

 

 

 

1,285,619

 

 

 

1,584,192

 

 

 

 

 

 

 

 

 

 

 

 

0.88

 

 

 

0.85

 

 

 

0.85

 

 

All options are vested

Founder Stock options plan

 

 

1,013,609

 

 

 

1,033,609

 

 

 

 

 

 

1.93

 

 

 

1.93

 

 

 

 

 

 

7.93

 

 

 

7.93

 

 

 

 

 

All options are vested

RSU Employees

 

 

2,984,802

 

 

 

2,027,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.55

 

 

 

9.32

 

 

 

 

 

All options are vested

RSU Coil & Ares

 

 

350,615

 

 

 

496,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9.43

 

 

 

9.43

 

 

 

 

 

2024

RSU Management

 

 

1,458,334

 

 

 

2,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2.81

 

 

 

2.81

 

 

 

 

 

2024-2029

 

 

 

9,721,609

 

 

 

13,081,328

 

 

 

8,838,015