Mosaic ImmunoEngineering is a nanotechnology-based immunotherapy company developing therapeutics and vaccines to positively impact the lives of patients and their families.
Message: MMP License Fees & PTSC Shares Repurchased (repost)
Props to Lambert & DotOB (attempt to tweak format)
| Date | Licensee | Anl Revs of Licensee (Billions) | License fee (TPL) | |||
| 1 | FY05 | 2/22/2005 | AMD | 5.6 | $ 3,050,000 | |
| 2 | FY06 | 7/7/2005 | Intel | 35.4 | $ 20,000,000 | |
| 3 | 1/24/2006 | Hewlett Packard | 94.1 | $ 26,400,000 | ||
| 4 | 2/21/2006 | Casio | 5.2 | $ 2,000,000 | ||
| 5 | 3/1/2006 | Fujitsu | 42.9 | $ 31,600,000 | ||
| 6 | Q107 | 6/2/2006 | Sony | 43.6 | $ 25,749,000 | |
| 7 | 6/12/2006 | Nikon | 6.7 | included above | ||
| 8 | 6/23/2006 | Seiko/Epson | 12.3 | included above | ||
| 9 | 6/28/2006 | Pentax | 0.7 | included above | ||
| 10 | Q207 | 9/1/2006 | Olympus | 8.6 | $ 6,950,000 | |
| 11 | 9/20/2006 | Kenwood | 1.4 | included above | ||
| 12 | 11/27/2006 | Agilent | 5.1 | $ 8,850,000 | ||
| 13 | Q307 | 12/11/2006 | Lexmark | 5.1 | $ 7,320,000 | |
| 14 | 12/18/2006 | Schneider Electric | 5.9 | included above | ||
| 15 | 2/8/2007 | NEC (except for NEC America) | 29.9 | $ 15,999,985 | Attributing 3/4 of 39.8B annl revs | |
| 16 | 2/20/2007 | Funai Electric Co., Ltd. | 3.1 | $ 2,920,000 | ||
| 17 | Q407 | 3/9/2007 | Sandisk | 3.3 | $ 13,420,000 | estimated breakout |
| 18 | 4/11/2007 | Sharp | 25.7 | $ 8,720,000 | estimated breakout | |
| 19 | 5/3/2007 | Nokia | 54.3 | $ 20,950,000 | ||
| 20 | Q108 | 7/6/2007 | Bull | 1.5 | $ 500,000 | |
| 21 | 8/29/2007 | Lego | 1.5 | $ 1,000,000 | ||
| 22 | Q208 | 9/7/2007 | DMP Electronics Inc. | ?? | $ 1,433,000 | |
| 23 | 9/9/2007 | Denso Wave Incorporated | 0.4 | included above | ||
| 24 | 9/10/2007 | American Power Conversion | 1.6 | included above | ||
| 25 | 10/29/2007 | Royal Philips Electronics | 26.4 | $ 18,000,000 | ||
| Totals | 420.3 | $214,861,985 | ||||
| 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 | ||||||
| 26 | ||||||
| 27 | Q2008 - cont | 11/17/2007 | TEAC | 0.9 | left out of Q2 10q | |
| 28 | 12/3/2007 | Daewoo | 0.1 | unknown | ||
| 29 | 12/6/2007 | WMS Gaming | 0.5 | unknown | ||
| 30 | 12/7/2007 | Lite-On-It | 6.8 | unknown | ||
| 31 | 12/10/2007 | Alpine | 0.023 | unknown | ||
| 32 | Q308 TD | 12/18/2007 | Matsushita | 77.1 | unknown | |
| 33 | 12/18/2007 | Toshiba | 45.8 | unknown | ||
| 34 | 12/18/2007 | NEC Electronics America | 10.0 | unknown | ||
| 35 | 12/21/2007 | Verigy | 0.7 | unknown | ||
| 36 | 1/4/2008 | Humax | ?? | unknown |
| Shares Repurchased | Amount | Price Per share | |
| FY06 | 4,874,827 | $ 4,024,395 | $ 0.83 |
| 3,132,500 | $ 1,960,305 | $ 0.63 | |
| 2,771,700 | $ 1,456,964 | $ 0.53 | |
| Q407 | 2,688,500 | $ 1,396,235 | $ 0.52 |
| Q108 | 4,961,640 | $ 2,725,793 | $ 0.55 |
| Q208 TD | 737,181 | $ 317,128 | $ 0.43 |
| Total | 19,166,348 | $ 11,880,820 | $ 0.62 |
New Message
Please
login
to post a reply