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

Free
Message: A better investment
Reply New Message
Prev Message Back To Forum Threaded View Next Message

Here's a variation on your theme.... 

 

Will Market Wake Up to the Following if April Numbers Are Good?

Posted by: lambertslunatics on March 06, 2008 05:43PM

  • 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.

                       
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
Reply New Message
Prev Message Back To Forum Threaded View Next Message
Share
Share
New Message
Please login to post a reply