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

Free
Message: Tokyo Electron Worth $3.69M to PDS???

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
Share
New Message
Please login to post a reply