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

Free
Message: Re: Lamberts, Tucci, IAMSAM, Sedley, etc... Ease...

Posted by: lambertslunatics on February 08, 2008 01:24PM

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

1
Feb 18, 2008 12:10PM
Share
New Message
Please login to post a reply