Agoracom: Small Cap Investment - Mosaic ImmunoEngineering Inc. - $242.77M in MMP License Fees Collected to Date

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.)

$242.77M in MMP License Fees Collected to Date

in response to

Re:LL ratios

joamval

posted on Apr 22, 2008 08:11PM

Trying again with better formatting results I hope:


		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	$35,382.00	$20.00
3	1/24/2006	Hewlett Packard	$94,081.00	$26.40
4	2/21/2006	Casio	$5,200.00	$2.00	x
5	3/1/2006	Fujitsu	$42,850.00	$31.60
6	Q107	6/2/2006	Sony	$43,626.00	$25.75
7	6/12/2006	Nikon	$6,656.00	included above
8	6/23/2006	Seiko/Epson	$12,319.00	included above
9	6/28/2006	Pentax	$700.00	included above	x
10	Q207	9/1/2006	Olympus	$8,636.00	$6.95
11	9/20/2006	Kenwood	$1,400.00	included above	x
12	11/27/2006	Agilent	$5,100.00	$8.85	x
13	Q307	12/11/2006	Lexmark	$5,100.00	$7.32
14	12/18/2006	Schneider Electric	$5,900.00	included above	x
15	2/8/2007	NEC (except for NEC America)	$33,742.00	$15.99	Attributing 3/4 of 39.8B annl revs
16	2/20/2007	Funai Electric Co., Ltd.	$3,100.00	$2.92	x
17	Q407	3/9/2007	Sandisk	$3,300.00	$13.42	x - estimated breakout
18	4/11/2007	Sharp	$25,651.00	$8.72	estimated breakout
19	5/3/2007	Nokia	$54,290.00	$20.95
20	Q108	7/6/2007	Bull	$1,500.00	$0.50	x
21	8/29/2007	Lego	$1,500.00	$1.00	x
22	Q208	9/7/2007	DMP Electronics Inc.	??	$1.43	x
23	9/9/2007	Denso Wave Incorporated	$400.00	included above	x
24	9/10/2007	American Power Conversion	$1,600.00	included above	x
25	10/29/2007	Royal Philips Electronics	$26,356.00	$18.00
26	Q308	11/17/2007	TEAC	$900.00	$27.92
27	12/3/2007	Daewoo	$100.00	included above
28	12/6/2007	WMS Gaming	$500.00	included above
29	12/7/2007	Lite-On-It	$6,820.00	included above
30	12/10/2007	Alpine	$23.00	included above
31	12/18/2007	Matsushita	$77,090.00	included above
32	12/18/2007	JVC	$6,425.00	included above
33	12/18/2007	Toshiba	$45,799.00	included above
34	12/18/2007	NEC Electronics America	$6,054.70	included above
35	12/21/2007	Verigy	$700.00	included above
36	1/4/2008	Humax	$654.00	included above
37	1/17/2008	Psion	$375.00	included above
		Totals		$569,429.70	$242.77
				Ratio	$2,345.53
					Based on the above numbers, for every $2345
					in revenue you bring in, you pay $1 in license fee

	Below are additional licneses signed but values not reveealed yet
		Date Announced	Licenssee	Anl Revs of Licensee (Millions)	Estimated Fee Based on Historical Ratio of $1 License fee per $2345 in Revenues	Notes
38	Q408	2/5/2008	Tokyo Electron	$6,772.00	$2.89
39	2/8/2008	Direct TV	$13,160.00	$5.61
40	2/25/2008	Mattel	$5,970.00	$2.55
41	2/26/2008	AMO	$1,090.80	$0.47
42	2/28/2008	Citizen	$3,191.10	$1.36
43	3/6/2008	Gerber Scientific	$530.40	$0.23
44	3/17/2008	Emerson Radio	$233.84	$0.10
45	4/22/2008	Research In Motion	$3,037.10	$1.29




				$33,985.24	$14.49	$0.00

	TOTALS			$603,414.94	$257.26