Strike Price Impact
Brightwater Systems, Inc. Every grant priced from the report dated 30 September 2024, whose window closed 30 September 2025.
| ID | Grant date | Shares | Strike used | Age of valuation date | Inside window | FMV now | Spread |
|---|---|---|---|---|---|---|---|
| G-041 | 2025-03-11 | 120,000 | 0.44 | 162 days | Yes | 0.44 | 0 |
| G-042 | 2025-05-02 | 25,000 | 0.44 | 214 days | Yes | 0.44 | 0 |
| G-043 | 2025-06-16 | 18,000 | 0.44 | 259 days | Yes | 0.44 | 0 |
| G-044 | 2025-08-14 | 40,000 | 0.44 | 318 days | Yes, 47 to spare | 0.44 | 0 |
| G-045 | 2025-10-06 | 65,000 | 0.44 | 371 days | No | 1.15 | 46,150 |
| G-046 | 2025-11-20 | 30,000 | 0.44 | 416 days | No, still in draft | 1.15 | 21,300 |
| TOTALS | 298,000 | 203,000 in / 95,000 out | 67,450 |
G-046 is the cheap one: it is approved in principle and not yet documented, so repricing it at 1.15 costs the holders 71 cents of strike and costs the company nothing. G-045 was signed six days after the window closed and is a question for tax counsel, not a question for this sheet.