ReflexFunds
Active Member
Yes, this is what I was trying to say. When an operational milestone becomes probable they run a Monte Carlo simulation for that tranche using the stock price at that time to estimate how long it will take to reach the matching market cap milestone. They then spread the tranche's GAAP expense over that time period. Once set, they don't change that time period no matter what happens to the stock.
The 4th tranche which they started to expense in Q4 is worth ~225m and is spread over ~22 quarters at about 10m/quarter. The Monte Carlo must have estimated 50% chance (or whatever) of 250b market cap in the fall of 2023.
Let's say they deem the 5th operational milestone probable this quarter and higher stock price and much higher volatility drive Monte Carlo to spit out September 2020 as the expected date for 300b market cap. That means spreading the 210m expense over only 10 quarters. They'd take an extra 168m of expense in Q1 and an extra 21m in each of Q2 and Q3. Interestingly, the 21m expense would disappear after Q3 even though the expense for earlier tranches will keep hitting the P&L for many quarters to come.
While that's possible, I doubt they'd really plug in such a high IVM.
Also, I think tranche 4 might be closer to $190m and 5 $180m. Given how lower IVM and market cap were, I think the $100/150bn tranches are likely to be significantly more valuable than the rest.
I actually think Tesla might only assess the operational goals once per year. The documents says "periodically" which feels more like annually than quarterly to me.