Quarterly report pursuant to Section 13 or 15(d)

Warrant Liabilities (Tables)

v3.6.0.2
Warrant Liabilities (Tables)
3 Months Ended
Jan. 01, 2017
Warrant Liabilities Tables  
Schedule of fair value of the warrant liabilities

The fair value of the warrant liabilities were measured using a binomial lattice model (“Binomial”). Significant inputs into the model at the inception and reporting period measurement dates are as follows:

 

Binomial Assumptions   Issuance date (1)
August 26, 2016
    Period ending
October 2, 2016
    Period ending
January 1, 2017
 
Exercise Price(1)   $ 1.50     $ 1.50     $ 1.50  
Warrant Expiration Date (1)     August 26, 2021       August 26, 2021       August 26, 2021  
Stock Price (2)   $ 0.95     $ 0.77     $ 0.67  
Interest Rate (annual) (3)     1.23 %     1.14 %     1.94 %
Volatility (annual) (4)     246.44 %     242.17 %     228.25 %
Time to Maturity (Years)     5.0       4.9       4.65  
Number of Steps (Years)     5       5       5  
Calculated fair value per share   $ 0.93     $ 0.76     $ 0.65  

 

(1)  Based on the terms provided in the warrant agreement to purchase common stock of Optex Systems Holdings, Inc. dated August 26, 2016.

 

(2)  Based on the trading value of common stock of Optex Systems Holdings, Inc. as of August 26, 2016 and each presented period ending date.

 

(3)  Interest rate for U.S. Treasury Bonds, as of August 26, 2016 and each presented period ending date, as published by the U.S. Federal Reserve.

 

(4)  Based on the historical daily volatility of Optex Systems Holdings, Inc. as of August 26, 2016 and each presented period ending date.

Schedule of warrants outstanding and fair values at each of the respective valuation dates

The warrants outstanding and fair values at each of the respective valuation dates are summarized below:

 

Warrant Liability   Warrants
Outstanding
    Fair Value
per Share
   

Fair Value

(000’s)

 
Fair Value at initial measurement date of 8/26/2016     4,125,200     $ 0.9349     $ 3,856  
(Gain) on Change in Fair Value of Warrant Liability                     (739 )
Fair Value as of period ending 10/2/2016     4,125,200     $ 0.7558     $ 3,118  
(Gain) on Change in Fair Value of Warrant Liability                     (430 )
Fair Value as of period ending 1/1/2017     4,125,200     $ 0.6516     $ 2,688