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

Free
Message: AMO

crazybill / Re: AMO & Updated License List

in response to by
posted on Feb 26, 2008 11:37AM

I'll predict that AMO brings in about $500K based on their annual revenue of just under $1B.

Now that I know for sure that there are 41 licenses and APC, JVC and NEC America are all separate distinct licenses from their related companies, I've updated the spreadsheet showing annual revenues and license fees paid / projected to be paid for the 41 deals to date. Shows that this quarter will show around $91M in license fees to PDS. Hoping it's higher based on the J3 legal ordeal, but sticking with the averages at this point.

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
Anl Revs of Licensee (Millions) 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 23.0 $ 0.01
31 12/18/2007 Matsushita 77100.0 $ 39.42
32 12/18/2007 JVC 6923.1 $ 3.54
33 12/18/2007 Toshiba 45800.0 $ 23.42
34 12/18/2007 NEC Electronics America 10000.0 $ 5.11
35 12/21/2007 Verigy 700.0 $ 0.36
36 1/4/2008 Humax 654.0 $ 0.33
37 1/17/2008 Psion 375.0 $ 0.19
38 2/5/2008 Tokyo Electron 7224.0 $ 3.69
39 2/8/2008 Direct TV 13160.0 $ 6.73
40 2/25/2008 Mattel 5970.0 $ 3.05
41 2/26/2008 AMO 999.5 $ 0.51
Q308 TD
177228.6 $ 90.61
TOTALS 597528.6 $ 305.46
Share
New Message
Please login to post a reply