Agoracom: Small Cap Investment - Mosaic ImmunoEngineering Inc. - MMP Worth $83.5M to PDS for Q308???

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

Reply New Message

Back To Forum List View

lambertslunatics

Rank: President [?]

Points: 21916 [?]

Votes: 164 Score: 3.5 [?]

Your Vote:

Please Log In to Vote

Did you know? You can earn activity points by filling your profile with information about yourself (what city you live in, your favorite team, blogs etc.)

MMP Worth $83.5M to PDS for Q308??? - 38 licenses to date

posted on Feb 08, 2008 08:24AM

Direct TV is the 38th MMP License Overall and the 13th that should have impact to this quarter's financials! Based on estimating license fees as a proportion of annual revenues, this would be

Based on annual revenues of licensed compnanies, MMP may have brought into PDS $83.5M so far this quarter. That's assuming a "regular" license amount from the J's. If that's nearly accurate, then MMP will have brought in nearly $300M overall since licensing activity began.

		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		2/5/2008	Tokyo Electron	7224.0	$ 3.69
38		2/8/2008	Direct TV	13160.0	$ 6.73


	Q308 TD
				163336.0	$ 83.51

	TOTALS			583636.0	$ 298.36