Mosaic ImmunoEngineering is a nanotechnology-based immunotherapy company developing therapeutics and vaccines to positively impact the lives of patients and their families.

Free
Message: Q3 Best To Date? Maybe $30M to PTSC Minimum?

Q3 Best To Date? Maybe $30M to PTSC Minimum?

posted on Jan 17, 2008 09:58AM

Using the $1 in license fees paid per $1956 in revenues earned that the first 25 licensees paid on AVERAGE and assuming that the next 11 have paid NO more (though they BETTER HAVE - you hear me Lekky & JT!!!) and not assigning any hassle factor premium to the J's licenses from the settlement, PDS should have received a MINIMUM of about $72M in license fees from 12/1 to present. That's only HALF of the quarter, and represents what I'm hoping to be an EXTREMELY conservative estimate. With that in mind, and assuming the bulk of the legal fees were paid in the last quarter, but allowing for another $12M to be taken from the $72M before splitting between PTSC & TPL, leaves PTSC with ALREADY a minimum of $30M in cash for these last 7 weeks. A good start to what should be a watershed quarter.

While if the numbers are this conservative, it will probably be considered a MAJOR disappointment as it will mean that the J3 settlements were ordinary, I think it shows that things are steadily improving.

Date Licensee Anl Revs of Licensee (Millions) License Fee Paid (Millions)
1 FY05 2/22/2005 AMD $ 5,600.00 $ 3.05
2 FY06 7/7/2005 Intel $ 35,400.00 $ 20.00
3 1/24/2006 Hewlett Packard $ 94,100.00 $ 26.40
4 2/21/2006 Casio $ 5,200.00 $ 2.00
5 3/1/2006 Fujitsu $ 42,900.00 $ 31.60
6 Q107 6/2/2006 Sony $ 43,600.00 $ 25.75
7 6/12/2006 Nikon $ 6,700.00 included above
8 6/23/2006 Seiko/Epson $ 12,300.00 included above
9 6/28/2006 Pentax $ 700.00 included above
10 Q207 9/1/2006 Olympus $ 8,600.00 $ 6.95
11 9/20/2006 Kenwood $ 1,400.00 included above
12 11/27/2006 Agilent $ 5,100.00 $ 8.85
13 Q307 12/11/2006 Lexmark $ 5,100.00 $ 7.32
14 12/18/2006 Schneider Electric $ 5,900.00 included above
15 2/8/2007 NEC (except for NEC America) $ 29,900.00 $ 15.99 Attributing 3/4 of 39.8B annl revs
16 2/20/2007 Funai Electric Co., Ltd. $ 3,100.00 $ 2.92
17 Q407 3/9/2007 Sandisk $ 3,300.00 $ 13.42 estimated breakout
18 4/11/2007 Sharp $ 25,700.00 $ 8.72 estimated breakout
19 5/3/2007 Nokia $ 54,300.00 $ 20.95
20 Q108 7/6/2007 Bull $ 1,500.00 $ 0.50
21 8/29/2007 Lego $ 1,500.00 $ 1.00
22 Q208 9/7/2007 DMP Electronics Inc. ?? $ 1.43
23 9/9/2007 Denso Wave Incorporated $ 400.00 included above
24 9/10/2007 American Power Conversion $ 1,600.00 included above
25 10/29/2007 Royal Philips Electronics $ 26,400.00 $ 18.00
Totals $ 420,300.00 $ 214.85
Ratio $ 1,956
Based on the above numbers, for every $1956
in revenue you bring in, you pay $1 in license fee
Below are additional licneses signed but values not reveealed yet
Estimated Fee Based on Historical Ratio of $1 License fee per $1956 in Revenues
26 Q2008 - cont 11/17/2007 TEAC 900.0 $ 0.46
27 12/3/2007 Daewoo 100.0 $ 0.05
28 12/6/2007 WMS Gaming 500.0 $ 0.26
29 12/7/2007 Lite-On-It 6800.0 $ 3.48
30 12/10/2007 Alpine 23.000 $ 0.01
31 Q308 TD 12/18/2007 Matsushita 77100.0 $ 39.42
32 12/18/2007 Toshiba 45800.0 $ 23.42
33 12/18/2007 NEC Electronics America 10000.0 $ 5.11
34 12/21/2007 Verigy 700.0 $ 0.36
35 1/4/2008 Humax 654.0 $ 0.33
36 1/17/2008 Psion 375.0 $ 0.19
142052.0 $ 72.62

Jan 17, 2008 10:14AM
Share
New Message
Please login to post a reply