|
|
|
|
|
|
|
|
|
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 55,505,053 | $ | 57,897,914 | $ | — | $ | — | $ | (39,473 | ) | $ | (200,772 | ) | $ | 55,465,580 | $ | 57,697,142 | |||||||||||||
Corporate debt and certificates of deposit | 16,413,099 | 18,564,823 | — | — | (35,618 | ) | (38,830 | ) | 16,377,481 | 18,525,993 | |||||||||||||||||||||
Total | $ | 71,918,152 | $ | 76,462,737 | $ | — | $ | — | $ | (75,091 | ) | $ | (239,602 | ) | $ | 71,843,061 | $ | 76,223,135 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 24,030,172 | $ | 23,865,571 | $ | 7,569,837 | $ | 55,465,580 | |||||||
Corporate debt and certificates of deposit | 14,413,761 | 1,963,720 | — | 16,377,481 | |||||||||||
Total | $ | 38,443,933 | $ | 25,829,291 | $ | 7,569,837 | $ | 71,843,061 |
|
Fair Value Measurement June 27, 2015 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 16,477,501 | $ | 16,477,501 | $ | — | $ | — | |||||||
U.S. Government Securities | 55,465,580 | 17,501,563 | 37,964,017 | — | |||||||||||
Corporate Debt | 6,421,028 | — | 6,421,028 | — | |||||||||||
Certificates of Deposit | 9,956,453 | — | 9,956,453 | — | |||||||||||
Vuzix Corporation | 2,426,404 | 2,426,404 | — | — | |||||||||||
GCS Holdings | 289,006 | 289,006 | — | — | |||||||||||
$ | 91,035,972 | $ | 36,694,474 | $ | 54,341,498 | $ | — | ||||||||
Fair Value Measurement December 27, 2014 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 14,635,802 | $ | 14,635,802 | $ | — | $ | — | |||||||
U.S. Government Securities | 57,697,142 | 21,218,340 | 36,478,802 | — | |||||||||||
Corporate Debt | 5,970,983 | — | 5,970,983 | — | |||||||||||
Certificates of Deposit | 12,555,010 | — | 12,555,010 | — | |||||||||||
Vuzix Corporation | 1,500,777 | 1,500,777 | — | — | |||||||||||
GCS Holdings | 180,347 | 180,347 | — | — | |||||||||||
$ | 92,540,061 | $ | 37,535,266 | $ | 55,004,795 | $ | — |
|
June 27, 2015 | December 27, 2014 | ||||||
Raw materials | $ | 1,200,369 | $ | 2,057,202 | |||
Work-in-process | 1,445,584 | 1,551,799 | |||||
Finished goods | 419,759 | 472,885 | |||||
$ | 3,065,712 | $ | 4,081,886 |
|
Three Months Ended | Six Months Ended | ||||||||||
June 27, 2015 | June 28, 2014 | June 27, 2015 | June 28, 2014 | ||||||||
Weighted average common shares outstanding-basic | 63,066,031 | 62,643,506 | 63,074,842 | 62,586,854 | |||||||
Stock options and non-vested restricted common stock | 234,750 | — | — | — | |||||||
Weighted average common shares outstanding-diluted | 63,300,781 | 62,643,506 | 63,074,842 | 62,586,854 |
Three Months Ended | Six Months Ended | ||||||||||
June 27, 2015 | June 28, 2014 | June 27, 2015 | June 28, 2014 | ||||||||
Non-vested restricted common stock | 1,374,000 | 3,383,148 | 3,074,111 | 3,383,148 | |||||||
Stock options | — | 399,600 | — | 399,600 | |||||||
Total | 1,374,000 | 3,782,748 | 3,074,111 | 3,782,748 |
|
Six Months Ended June 27, 2015 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, December 27, 2014 | 130,500 | $ | 3.49 | |||
Options forfeited/canceled | (125,358 | ) | 3.50 | |||
Options exercised | (5,142 | ) | 3.16 | |||
Balance, all exercisable, June 27, 2015 | — | $ | — |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 27, 2014 | 2,551,631 | $ | 3.75 | |||
Granted | 1,005,000 | 3.89 | ||||
Forfeited | (255,020 | ) | 3.68 | |||
Vested | (227,500 | ) | 4.00 | |||
Balance, June 27, 2015 | 3,074,111 | $ | 3.78 |
Six Months Ended | |||||||
June 27, 2015 | June 28, 2014 | ||||||
Cost of component revenues | $ | 461,094 | $ | 472,213 | |||
Research and development | 503,523 | 637,528 | |||||
Selling, general and administrative | 1,057,426 | 1,252,705 | |||||
Total | $ | 2,022,043 | $ | 2,362,446 |
|
|
Balance, December 27, 2014 | $ | 716,000 | |
Additions | 362,000 | ||
Claim and reversals | (362,000 | ) | |
Balance, June 27, 2015 | $ | 716,000 |
|
|
Three Months Ended | |||||||||||||||||||||||
June 27, 2015 | June 28, 2014 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 10,177 | $ | 679 | $ | 10,856 | $ | 6,007 | $ | 936 | $ | 6,943 | |||||||||||
Net income (loss) attributable to the controlling interest | 853 | (72 | ) | 781 | (8,479 | ) | (327 | ) | (8,806 | ) |
Six Months Ended | |||||||||||||||||||||||
June 27, 2015 | June 28, 2014 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 17,764 | $ | 1,678 | $ | 19,442 | $ | 9,909 | $ | 1,729 | $ | 11,638 | |||||||||||
Net loss attributable to the controlling interest | (2,519 | ) | (538 | ) | (3,057 | ) | (17,103 | ) | (838 | ) | (17,940 | ) | |||||||||||
Total assets | 122,604 | 1,403 | 124,007 | 129,160 | 1,932 | 131,091 | |||||||||||||||||
Long-lived assets | 3,972 | 135 | 4,107 | 4,930 | 381 | 5,312 |
Three Months Ended | Six Months Ended | ||||||||||
June 27, 2015 | June 28, 2014 | June 27, 2015 | June 28, 2014 | ||||||||
United States | 77 | % | 52 | % | 75 | % | 47 | % | |||
Others | — | % | 1 | % | 1 | % | — | % | |||
Americas | 77 | % | 53 | % | 76 | % | 47 | % | |||
Asia-Pacific | 18 | % | 34 | % | 17 | % | 39 | % | |||
Europe | 5 | % | 13 | % | 7 | % | 14 | % | |||
Total Revenues | 100 | % | 100 | % | 100 | % | 100 | % |
|
|
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 55,505,053 | $ | 57,897,914 | $ | — | $ | — | $ | (39,473 | ) | $ | (200,772 | ) | $ | 55,465,580 | $ | 57,697,142 | |||||||||||||
Corporate debt and certificates of deposit | 16,413,099 | 18,564,823 | — | — | (35,618 | ) | (38,830 | ) | 16,377,481 | 18,525,993 | |||||||||||||||||||||
Total | $ | 71,918,152 | $ | 76,462,737 | $ | — | $ | — | $ | (75,091 | ) | $ | (239,602 | ) | $ | 71,843,061 | $ | 76,223,135 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 24,030,172 | $ | 23,865,571 | $ | 7,569,837 | $ | 55,465,580 | |||||||
Corporate debt and certificates of deposit | 14,413,761 | 1,963,720 | — | 16,377,481 | |||||||||||
Total | $ | 38,443,933 | $ | 25,829,291 | $ | 7,569,837 | $ | 71,843,061 |
|
Fair Value Measurement June 27, 2015 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 16,477,501 | $ | 16,477,501 | $ | — | $ | — | |||||||
U.S. Government Securities | 55,465,580 | 17,501,563 | 37,964,017 | — | |||||||||||
Corporate Debt | 6,421,028 | — | 6,421,028 | — | |||||||||||
Certificates of Deposit | 9,956,453 | — | 9,956,453 | — | |||||||||||
Vuzix Corporation | 2,426,404 | 2,426,404 | — | — | |||||||||||
GCS Holdings | 289,006 | 289,006 | — | — | |||||||||||
$ | 91,035,972 | $ | 36,694,474 | $ | 54,341,498 | $ | — | ||||||||
Fair Value Measurement December 27, 2014 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 14,635,802 | $ | 14,635,802 | $ | — | $ | — | |||||||
U.S. Government Securities | 57,697,142 | 21,218,340 | 36,478,802 | — | |||||||||||
Corporate Debt | 5,970,983 | — | 5,970,983 | — | |||||||||||
Certificates of Deposit | 12,555,010 | — | 12,555,010 | — | |||||||||||
Vuzix Corporation | 1,500,777 | 1,500,777 | — | — | |||||||||||
GCS Holdings | 180,347 | 180,347 | — | — | |||||||||||
$ | 92,540,061 | $ | 37,535,266 | $ | 55,004,795 | $ | — |
|
June 27, 2015 | December 27, 2014 | ||||||
Raw materials | $ | 1,200,369 | $ | 2,057,202 | |||
Work-in-process | 1,445,584 | 1,551,799 | |||||
Finished goods | 419,759 | 472,885 | |||||
$ | 3,065,712 | $ | 4,081,886 |
|
Three Months Ended | Six Months Ended | ||||||||||
June 27, 2015 | June 28, 2014 | June 27, 2015 | June 28, 2014 | ||||||||
Weighted average common shares outstanding-basic | 63,066,031 | 62,643,506 | 63,074,842 | 62,586,854 | |||||||
Stock options and non-vested restricted common stock | 234,750 | — | — | — | |||||||
Weighted average common shares outstanding-diluted | 63,300,781 | 62,643,506 | 63,074,842 | 62,586,854 |
Three Months Ended | Six Months Ended | ||||||||||
June 27, 2015 | June 28, 2014 | June 27, 2015 | June 28, 2014 | ||||||||
Non-vested restricted common stock | 1,374,000 | 3,383,148 | 3,074,111 | 3,383,148 | |||||||
Stock options | — | 399,600 | — | 399,600 | |||||||
Total | 1,374,000 | 3,782,748 | 3,074,111 | 3,782,748 |
|
Six Months Ended June 27, 2015 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, December 27, 2014 | 130,500 | $ | 3.49 | |||
Options forfeited/canceled | (125,358 | ) | 3.50 | |||
Options exercised | (5,142 | ) | 3.16 | |||
Balance, all exercisable, June 27, 2015 | — | $ | — |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 27, 2014 | 2,551,631 | $ | 3.75 | |||
Granted | 1,005,000 | 3.89 | ||||
Forfeited | (255,020 | ) | 3.68 | |||
Vested | (227,500 | ) | 4.00 | |||
Balance, June 27, 2015 | 3,074,111 | $ | 3.78 |
Six Months Ended | |||||||
June 27, 2015 | June 28, 2014 | ||||||
Cost of component revenues | $ | 461,094 | $ | 472,213 | |||
Research and development | 503,523 | 637,528 | |||||
Selling, general and administrative | 1,057,426 | 1,252,705 | |||||
Total | $ | 2,022,043 | $ | 2,362,446 |
|
Balance, December 27, 2014 | $ | 716,000 | |
Additions | 362,000 | ||
Claim and reversals | (362,000 | ) | |
Balance, June 27, 2015 | $ | 716,000 |
|
Three Months Ended | |||||||||||||||||||||||
June 27, 2015 | June 28, 2014 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 10,177 | $ | 679 | $ | 10,856 | $ | 6,007 | $ | 936 | $ | 6,943 | |||||||||||
Net income (loss) attributable to the controlling interest | 853 | (72 | ) | 781 | (8,479 | ) | (327 | ) | (8,806 | ) |
Six Months Ended | |||||||||||||||||||||||
June 27, 2015 | June 28, 2014 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 17,764 | $ | 1,678 | $ | 19,442 | $ | 9,909 | $ | 1,729 | $ | 11,638 | |||||||||||
Net loss attributable to the controlling interest | (2,519 | ) | (538 | ) | (3,057 | ) | (17,103 | ) | (838 | ) | (17,940 | ) | |||||||||||
Total assets | 122,604 | 1,403 | 124,007 | 129,160 | 1,932 | 131,091 | |||||||||||||||||
Long-lived assets | 3,972 | 135 | 4,107 | 4,930 | 381 | 5,312 |
Three Months Ended | Six Months Ended | ||||||||||
June 27, 2015 | June 28, 2014 | June 27, 2015 | June 28, 2014 | ||||||||
United States | 77 | % | 52 | % | 75 | % | 47 | % | |||
Others | — | % | 1 | % | 1 | % | — | % | |||
Americas | 77 | % | 53 | % | 76 | % | 47 | % | |||
Asia-Pacific | 18 | % | 34 | % | 17 | % | 39 | % | |||
Europe | 5 | % | 13 | % | 7 | % | 14 | % | |||
Total Revenues | 100 | % | 100 | % | 100 | % | 100 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|