Tuesday, July 01, 2014 12:56:50 AM
Before I say anything else, just a reminder to anyone reading this post that I have no training or expertise in this area. Everything I state is based on my own observations and conclusions. What I present in this post is for discussion purposes. Posts on a posting board are no substitute for conducting your own due diligence.
BTW, for those who are not interested in a discussion on an estimate of the GAAP EPS, fair enough. However, there are a number of us posting on this board who are, as that's what the market reacts to on earnings release.
I'll start with a note from the March 2014 10Q, followed by the summary of warrant exercises. Keep in mind that summary makes two assumptions: that all the warrants involved in the 3rd party offering were actually exercised by June 30, and that no other warrants were exercised after the May 8th summary other than the warrants involved in the 3rd party offering.
That's followed by a summary of shares outstanding, and the sources used to gather all the above information.
Next comes the calculation of weighted shares:
(I haven't done this before, so let me know if I made a mistake)
Moving on to the calculation of the Fair Value. I am showing the tables from the Q4 2013 and Q1 2014 filings to provide perspective for the June 30 estimate.
Again I remind you about the assumptions applied to the number of warrants exercised. In addition, the following assumptions were applied to the factors shown in the June 30th table that were used to calculate the fair value for each series:
*I have assumed no change in volatility.
*The marketability restriction discount was decreased by the same amount as they decreased from Q4 2013 to Q1 2014.
*The interest rates were derived from the closest applicable treasury rate, based on the time left on each warrant series.
In addition, the time remaining on each warrant issue was decrease by 90 days from the March 31 value. Please note that the actual breakdown of the number of warrants exercised for the combined total of the $7.59 warrants was not provided in any PEIX filing (see the 1st image), so I have arbitrarily assigned those values as they appear in the June 30 table for the purpose of the fair value calculation.
Finally, the Fair Value Adjustment. Note the top half of the table for the March 31 calculation. That is the balance sheet entry for fair value shown in the Q1 10-Q In the bottom half of the first table I rearranged the entries so that the entries would provide a way to determine the actual fair value adjustment. I then applied that method to the June 30 figures to derive the June 30 FVA estimate (the FVA is unknown unless this 2nd) calculation is performed first).
Ok, now a couple notes on the above FVA. First, it onlu covers the FVA for the warrant and does not include any other Fair Value Adjustment that may apply for the quarter.
Second, as highlighted above in the first image, a non-cash exercise applied to a significant number of warrants exercised in Q2. In the fair value adjustment, the value of warrants exercised was derived by first deducting the value of those warrants exercised on a cashless basis from the total value of warrants exercised for the quarter. I have not found any guidance or example on how to approach this issue. If anyone has any insight on whether that approach was correct, please let me know. Needless to say, that applies for everything shown in this post. After all, the purpose in posting this information is solely to help the board work towards an estimate of the GAAP EPS for Q2. If you see where I've made an error, please post a correction (don't just say it's wrong, that doesn't help us move forward).
If no one sees any errors, next comes an attempt at estimating the EPS.
Recent ALTO News
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 05/08/2024 08:15:43 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 05/06/2024 08:13:30 PM
- Alto Ingredients, Inc. Reports First Quarter 2024 Results • GlobeNewswire Inc. • 05/06/2024 08:05:21 PM
- Alto Ingredients, Inc. to Release First Quarter 2024 Financial Results on May 6, 2024 • GlobeNewswire Inc. • 04/29/2024 12:30:15 PM
- Alto Ingredients, Inc. Appoints Todd E. Benton as Chief Operating Officer; Michael D. Kandris to Continue to Serve as Director • GlobeNewswire Inc. • 03/21/2024 12:30:49 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 03/11/2024 08:18:04 PM
- Alto Ingredients, Inc. Reports Fourth Quarter and Year-end 2023 Results • GlobeNewswire Inc. • 03/11/2024 08:05:08 PM
- Alto Ingredients, Inc. Enters Letter of Intent with Vault to Advance Carbon Capture and Storage Initiative • GlobeNewswire Inc. • 03/11/2024 08:02:21 PM
- Alto Ingredients, Inc. to Participate in the 36th Annual Roth Conference • GlobeNewswire Inc. • 03/05/2024 01:30:06 PM
- Alto Ingredients, Inc. to Release Fourth Quarter 2023 Financial Results • GlobeNewswire Inc. • 03/04/2024 01:30:24 PM
- Alto Ingredients, Inc. Publishes Sustainability Summary • GlobeNewswire Inc. • 12/11/2023 01:30:04 PM
- Alto Ingredients, Inc. Extends Term Loan Commitment Period • GlobeNewswire Inc. • 12/06/2023 01:30:00 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 11/08/2023 09:32:32 PM
- Alto Ingredients, Inc. to Participate in Upcoming Conferences • GlobeNewswire Inc. • 11/08/2023 01:30:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 11/06/2023 09:19:10 PM
- Alto Ingredients, Inc. Reports Third Quarter 2023 Results • GlobeNewswire Inc. • 11/06/2023 09:05:29 PM
- Alto Ingredients, Inc. to Release Third Quarter 2023 Financial Results • GlobeNewswire Inc. • 10/30/2023 12:30:00 PM
- Alto Ingredients, Inc. to Present at the LD Micro Main Event XVI • GlobeNewswire Inc. • 09/27/2023 12:30:00 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 09/20/2023 09:20:11 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 09/19/2023 08:05:34 PM
- Form 4 - Statement of changes in beneficial ownership of securities • Edgar (US Regulatory) • 09/19/2023 08:05:28 PM
- Alto Ingredients, Inc. to Present at the H.C. Wainwright & Co. 25th Annual Global Investment Conference • GlobeNewswire Inc. • 09/05/2023 12:30:03 PM
- Form 3 - Initial statement of beneficial ownership of securities • Edgar (US Regulatory) • 08/09/2023 08:10:48 PM
- Form 10-Q - Quarterly report [Sections 13 or 15(d)] • Edgar (US Regulatory) • 08/08/2023 08:16:45 PM
- Form 8-K - Current report • Edgar (US Regulatory) • 08/07/2023 08:15:54 PM
Glidelogic Corp. Announces Revolutionary AI-Generated Content Copyright Protection Solution • GDLG • Jul 26, 2024 12:30 PM
Southern Silver Files NI43-101 Technical Report for its Updated Preliminary Economic Assessment for the Cerro Las Minitas Project • SSV • Jul 25, 2024 8:00 AM
Greenlite Ventures Completes Agreement with No Limit Technology • GRNL • Jul 19, 2024 10:00 AM
VAYK Expects Revenue from First Airbnb Property Starting from August • VAYK • Jul 18, 2024 9:00 AM
North Bay Resources Acquires Mt. Vernon Gold Mine, Sierra County, California, with Assays up to 4.8 oz. Au per Ton • NBRI • Jul 18, 2024 9:00 AM
Nightfood Holdings Signs Letter of Intent for All-Stock Acquisition of CarryOutSupplies.com • NGTF • Jul 17, 2024 1:00 PM