Mosaic ImmunoEngineering is a nanotechnology-based immunotherapy company developing therapeutics and vaccines to positively impact the lives of patients and their families.
Message: Will Market Wake Up to the Following if April Numbers Are Good?
Your 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.)
- 43 - Total MMP Licenses to date.
Confirmed Info from SEC Filings
- 25 - Number of MMP Licenses from Feb 2005 through Nov 2007
- $214.85M - Total MMP Licensing CONFIRMED Revenue Generated from Feb 2005 through Nov, 2007 (34 months)
- $8.59M - Average Fee per License (CONFIRMED)
Estimated License Fee info based on historical average of fee paid / annual revenue of licensee of $1/$1956
- 18 - Number of MMP Licenses since December 1, 2007
- $92.6M - MMP Licensing ESTIMATED Revenue generated since December 1, 2007 (3 months 6 days)
- $5.14M - Average Fee per License (ESTIMATED)
Potential Remaining
- 400 plus - Number of companies put on notice of infringement
- 360 plus - Number of companies remaining to sign licenses
- $1.85 BILLION - potential licensing fees based on 360 licenses at $5.14M per license
- $370M - amount per year if above potential fees were spread out evenly over 5 years.
- $166.5M - PTSC share of above after 10% expenses applied
- $41.63M - Annual MMP revenues to PTSC if above guesstimate is DISCOUNTED by 75% due to unknown nature of licensing activity and fees
- $1.59 - Shareprice if above discounted annual revenue is combined with a P/E ratio of 15.
| Date | Licensee | Anl Revs of Licensee (Millions) | License Fee Paid (Millions) | Notes | ||
| 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 | $1,956.23 | |||||
| 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 | Q208 - cont | 11/17/2007 | TEAC | $900.00 | $0.46 | |
| 27 | 12/3/2007 | Daewoo | $100.00 | $0.05 | ||
| 28 | 12/6/2007 | WMS Gaming | $500.00 | $0.26 | ||
| 29 | 12/7/2007 | Lite-On-It | $6,800.00 | $3.48 | ||
| 30 | 12/10/2007 | Alpine | $23.00 | $0.01 | ||
| 31 | 12/18/2007 | Matsushita | $77,100.00 | $39.42 | ||
| 32 | 12/18/2007 | JVC | $6,923.10 | $3.54 | ||
| 33 | 12/18/2007 | Toshiba | $45,800.00 | $23.42 | ||
| 34 | 12/18/2007 | NEC Electronics America | $10,000.00 | $5.11 | ||
| 35 | 12/21/2007 | Verigy | $700.00 | $0.36 | ||
| 36 | 1/4/2008 | Humax | $654.00 | $0.33 | ||
| 37 | 1/17/2008 | Psion | $375.00 | $0.19 | ||
| 38 | 2/5/2008 | Tokyo Electron | $7,224.00 | $3.69 | ||
| 39 | 2/8/2008 | Direct TV | $13,160.00 | $6.73 | ||
| 40 | 2/25/2008 | Mattel | $5,970.00 | $3.05 | ||
| 41 | 2/26/2008 | AMO | $1,090.80 | $0.56 | ||
| 42 | Q308 | 2/28/2008 | Citizen | $3,191.10 | $1.63 | |
| 43 | 3/6/2008 | Gerber Scientific | $530.40 | $0.27 | ||
| Q408 TD | ||||||
| $181,041.40 | $92.56 | |||||
| TOTALS | $601,341.40 | $307.41 |
22 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply