Put Feature on Common Stock

3 Months Ended  

Mar. 31, 2012


Put Feature on Common Stock  
Put Feature on Common Stock 
The antidilution makewhole provisions associated with the common stock, were valued using a probabilityweighting of put values provided by the Lattice model. Additional value would result from the put upon an increase in the exercise price or upon decrease of the trading market price in the future. Since the exercise price is based on the actual sales price of the stock issued, it is not subject to adjustment unless there is an actual dilutive event. Therefore, the mechanism for determining the value of the put was to adjust the stock price input into the Lattice model based on the Company's estimated future stock price. A Random Walk Brownian Motion Stochastic Process ("Brownian") technique was used to estimate the market price at several points in the future (e.g. at inception, 6 months, 12 months, 18 months and 24 months) over the term of the put to determine if the stock price will be expected to decrease over the related interval of time. Brownian is a continuous stochastic process that is widely used in financing for modeling random behavior that evolves over time, and a stochastic process is a sequence of events or paths generated by probabilistic laws. At each interval, the Brownian technique was run and the simulation returned the mean stock price (the "expected stock price").
Expected stock prices returned from the stochastic model were then input into the Lattice model to provide a put value at each of the expected prices and these values were probability weighted to determine the overall fair value of the antidilution makewhole provision. The term was based on the remaining term of the put (two years at inception) and the inputs for volatility and interest rate were based on projected volatility and interest rate in the future over the remaining term.
The following table summarizes the fair value of the Antidilution provision recorded at fair value as liabilities:
The following table summarizes the number of shares indexed to the Antidilution provision at the respective balance sheet or transaction dates:
The following table reflects the fair values of the common stock antidilution makewhole provisions recorded as liabilities and significant assumptions used in the valuation:
Since the Antidilution provisions expired on December 18, 2009 and March 20, 2010, there is no liability as of March 31, 2012, or no changes in the fair value for the three months ended March 31, 2012 and 2011.
Changes in the fair value of the Antidilution provision, carried at fair value, as reported as "unrealized gain on fair value of put feature on common stock" in the statement of operations:
