Tokyo Electron Worth $3.69M to PDS???
posted on
Feb 05, 2008 07:17AM
Based on 2007 Revenues of 7.224B, that translates to about $3.69M in license fees to PDS based on the historical average through last quarter.
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 | 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 | ||
37 | 1/4/2008 | Tokyo Electron | 7224.0 | $ 3.69 | ||
Q308 TD | ||||||
149276.0 | $ 76.32 |