Weighted Average Anti-Dilution Protection
Get out your calculator
If pressed for justification, the investor may explain that if the value of a company declines between rounds, management must be largely responsible. The investor maintains that he shouldnÕt be penalized for managementÕs deficiencies.
There are two common types of anti-dilution protection:
full ratchet and weighted average.
Last weekÕs article examined full ratchet anti-dilution protection. This week we will look at weighted average anti-dilution protection.
Weighted Average Anti-Dilution Protection
Unlike full ratchet anti-dilution protection that is effectively a Ō do-over,Ķ weighted average anti-dilution protection gives consideration to the relationship between the total shares outstanding as compared to the shares held by the original investor.
A reminder, investors purchase preferred stock that is convertible into common stock. Initially the conversion is on a one-to-one basis, or at the same share price as that paid for the preferred stock. Anti-dilution protection is implemented by adjusting the conversion price.
The legal language that is used in a term sheet to say this is:
In the event that the Company issues additional
securities at a purchase price less than the current Series A Preferred
conversion price, such conversion price shall be adjusted in accordance with
the following formula:
CP2
= CP1 * (A+B) / (A+C), where:
CP2
= New
Series A Conversion Price
CP1 = Series
A Conversion Price in effect immediately prior to new issue
A = Number of shares of Common
Stock deemed to be outstanding immediately prior to new issue (includes all
shares of outstanding common stock, all shares of outstanding preferred stock
on an as-converted basis, and all outstanding options on an as-exercised basis;
and does not include any convertible securities converting into this round of
financing)
B = Aggregate consideration
received by the Corporation with respect to the new issue divided by CP1
C = Number of shares of stock
issued in the subject transaction
National Venture Capital Association
LetÕs look at how this works.
The First Round
LetÕs go back to our example transaction.
á I offer to invest $400,000 in your company in exchange for 40% of it.
á Since you own all 600,000 shares of your company, I am offering to buy 400,000 new shares in order to acquire 40%.
á My investment of $400,000 divided by 400,000 shares that IÕm buying yields a per share price of $1.00.
á Since you own 600,000 shares, that means the value of the stake in your company is $600,000, which is the pre-financing value.
á Adding my $400,000 to that yields a post-financing value of $1,000,000.
á That is confirmed by taking the total number of outstanding shares, 1,000,000 (your 600,000 and my 400,000) and multiplying that by the share price of $1.00.
á That also says that the post-financing value of your company is $1,000,000.
ThereÕs one difference this week. The terms of this deal
include weighted average anti-dilution protection.
The Second Round
ItÕs time to raise some more money. Unfortunately, the only investment offer you are able to attract is at a lower price per share than the prior round.
Without anti-dilution protection, the deal would proceed:
á The new investor offers to invest $500,000 for 50% of your company.
á If 50% of the company is worth $500,000, then the total company must be worth $1,000,000.
á Since there are 1,000,000 shares outstanding today and they will represent 50% of the company after the financing, then the new investor is buying 1,000,000 shares.
á The $500,000 investment divided by 1,000,000 shares yields a share price of $0.50.
á Since I paid $1.00 per share, IÕm not happy. In fact, the 400,000 shares that I paid $400,000 for are now worth $200,000 (400,000 shares X $0.50 per share).
á The value of my investment has been diluted.
á In addition, the percent of the company I own has decreased (been diluted) from 40% to 20%.
á By the same reasoning, your equity stake is now only worth $300,000, and youÕve only got $500,000 of investorÕs money to keep your business alive.
BUT I do have anti-dilution protection, so the deal will have needs to be adjusted.
The Adjustment – Scenario #1
With anti-dilution protection, the deal would proceed:
á
The new investor offers to invest $500,000 for 50%
of your company.
LetÕs enter the values for the variables in the weighted average anti-dilution formula:
CP2
= CP1 * (A+B) / (A+C), where:
CP2 = New Series A Conversion Price
CP1 = $1.00
A = 1,000,000
B = 500,000
C = 1,000,000
CP2 = $1.00 *
(1,000,000 + 500,000) / (1,000,000 + 1,000,000)
CP2
= $1.00 * (1,500,000) / (2,000,000)
CP2
= $0.75
Are we done? Maybe.
Maybe not.
á
Deals are negotiated with percentages, but are
structured with shares.
The Adjustment – Scenario #2
Remember the first element of the deal:
á
The new investor offers to invest $500,000 for 50%
of your company.
Does that mean before, or after, consideration of the shares associated with the anti-dilution protection? If the former, then the solution found above is correct.
If the latter, then we have to put the ŌIterateĶ function of our spreadsheet to work again (as we did last week with full ratchet anti-dilution protection).
This yields a transaction price per share of $0.4231,
instead of $0.50. My conversion price has become $0.6875, instead of $0.75 and
the number of common stock shares to which I have rights has increased from
533,333 shares to 581,818 shares.
The Investor Outcome
The new investor buys 50% of the company (or almost 50%, depending upon the scenario thatÕs been selected).
I get rights to less than 200,000 shares of common stock as a result of weighted average anti-dilution protection. ThatÕs something, but pretty modest when compared to the 2,001,000 shares that resulted from full ratchet anti-dilution protection.
Your Outcome
Just as in the case of full ratchet anti-dilution protection, all of these adjustments have occurred to the investorsÕ positions. What happens to you?
It isnÕt pretty. As the number of shares for the investors ratchet higher and higher, your number of shares remains constant at 600,000.
Your share of your company is in the range of 25-30%,
compared to 10% with full ratchet!
The value of your shares has dropped to less than
$300,000, which is better than $100,000 in the full ratchet case! You have paid
a price for the down round, but not to the extreme of full ratchet
anti-dilution protection.
Recap
Weighted average anti-dilution protection is more friendly to entrepreneur than full ratchet anti-dilution protection.
Next week weÕll look
at the practical implications of the forms of anti-dilution protection.
Frank Demmler
is Associate Teaching Professor of Entrepreneurship at the Donald H. Jones
Center for Entrepreneurship at the Tepper School of Business at Carnegie Mellon
University. Previously he was president & CEO of the Future Fund, general
partner of the Pittsburgh Seed Fund, co-founder & investment advisor to the
Western Pennsylvania Adventure Capital Fund, as well as vice president, venture
development, for The Enterprise Corporation of Pittsburgh. An archive of this
series of articles can be found at my
website.