|
|
|
|
|
|
|
|
|
March 30, 2013 | |||
Net product and research and development revenues | $ | 2.3 | |
Loss from discontinued operations before income taxes | (0.2 | ) | |
Provision for income taxes on discontinued operations | — | ||
Discontinued operations, net of tax | $ | (0.2 | ) |
Gain on sale, net of $13.1 million of tax | 20.4 | ||
Income from discontinued operations, net of tax | $ | 20.2 |
|
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 73,883,903 | $ | 68,970,505 | $ | — | $ | — | $ | (383,800 | ) | $ | (686,113 | ) | $ | 73,500,103 | $ | 68,284,392 | |||||||||||||
Corporate debt and certificates of deposit | 17,883,490 | 27,767,513 | — | — | (49,381 | ) | (79,370 | ) | 17,834,109 | 27,688,143 | |||||||||||||||||||||
Total | $ | 91,767,393 | $ | 96,738,018 | $ | — | $ | — | $ | (433,181 | ) | $ | (765,483 | ) | $ | 91,334,212 | $ | 95,972,535 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 19,652,512 | $ | 43,598,521 | $ | 10,249,070 | $ | 73,500,103 | |||||||
Corporate debt and certificates of deposit | 14,382,597 | 2,467,762 | 983,750 | 17,834,109 | |||||||||||
Total | $ | 34,035,109 | $ | 46,066,283 | $ | 11,232,820 | $ | 91,334,212 |
|
Fair Value Measurement March 29, 2014 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Money Markets, Cash and Equivalents | $ | 14,811,610 | $ | 14,811,610 | $ | — | $ | — | |||||||
U.S. Government Securities | 73,500,103 | 25,013,792 | 48,486,311 | — | |||||||||||
Corporate Debt | 4,709,186 | — | 4,709,186 | — | |||||||||||
Certificates of Deposit | 13,124,923 | — | 13,124,923 | — | |||||||||||
Vuzix Corporation | 1,293,773 | 1,293,773 | — | — | |||||||||||
$ | 107,439,595 | $ | 41,119,175 | $ | 66,320,420 | $ | — | ||||||||
Fair Value Measurement December 28, 2013 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Money Markets, Cash and Equivalents | $ | 16,756,666 | $ | 16,756,666 | $ | — | $ | — | |||||||
U.S. Government Securities | 68,284,392 | 16,542,003 | 51,742,389 | — | |||||||||||
Corporate Debt | 12,984,331 | — | 12,984,331 | — | |||||||||||
Certificates of Deposit | 14,703,812 | — | 14,703,812 | — | |||||||||||
Vuzix Corporation | 1,433,102 | 1,433,102 | — | — | |||||||||||
$ | 114,162,303 | $ | 34,731,771 | $ | 79,430,532 | $ | — |
|
March 29, 2014 | December 28, 2013 | ||||||
Raw materials | $ | 1,330,043 | $ | 1,441,569 | |||
Work-in-process | 811,110 | 1,003,540 | |||||
Finished goods | 219,865 | 632,946 | |||||
$ | 2,361,018 | $ | 3,078,055 |
|
Three Months Ended | |||||
March 29, 2014 | March 30, 2013 | ||||
Weighted average common shares outstanding-basic | 62,530,202 | 63,935,508 | |||
Stock options and non-vested restricted common stock | — | — | |||
Weighted average common shares outstanding-diluted | 62,530,202 | 63,935,508 |
March 29, 2014 | March 30, 2013 | ||||
Non-vested restricted common stock | 3,349,148 | 2,411,048 | |||
Stock options | 524,600 | 981,505 | |||
Total | 3,873,748 | 3,392,553 |
|
Three months ended March 29, 2014 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, December 28, 2013 | 558,850 | $ | 5.09 | |||
Options forfeited/canceled | — | — | ||||
Options exercised | (34,250 | ) | 3.75 | |||
Balance, all exercisable, March 29, 2014 | 524,600 | $ | 5.18 |
Options Outstanding and Exercisable | |||||||||
Range of Exercise Prices | Number Outstanding and Exercisable | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | ||||||
$ 3.15—$ 3.50 | 130,000 | 1.00 | $ | 3.49 | |||||
$ 3.75—$ 5.00 | 294,600 | 1.00 | 4.29 | ||||||
$10.00 | 100,000 | 1.00 | 10.00 | ||||||
524,600 | 1.00 | $ | 5.18 | ||||||
Aggregate intrinsic value on March 29, 2014 | $ | 32,950 |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 28, 2013 | 2,974,148 | $ | 4.25 | |||
Granted | 375,000 | 4.44 | ||||
Forfeited | — | — | ||||
Vested | — | — | ||||
Balance, March 29, 2014 | 3,349,148 | $ | 4.27 |
Three Months Ended | |||||||
March 29, 2014 | March 30, 2013 | ||||||
Cost of component revenues | $ | 230,333 | $ | 54,103 | |||
Research and development | 332,463 | 52,615 | |||||
Selling, general and administrative | 564,161 | 1,399,114 | |||||
Total | $ | 1,126,957 | $ | 1,505,832 |
|
Three Months Ended | |||||||
March 29, 2014 | March 30, 2013 | ||||||
Revenue | $ | 877,000 | $ | 1,063,000 | |||
Gross margin | (519,000 | ) | (565,000 | ) | |||
Loss from operations | (1,001,000 | ) | (987,000 | ) | |||
Net loss | (872,000 | ) | (844,000 | ) |
|
March 30, 2013 | |||
Revenues | $ | 6,524,000 | |
Net income | $ | 21,451,000 |
|
Balance, December 28, 2013 | $ | 716,000 | |
Additions | 143,000 | ||
Claim and reversals | (143,000 | ) | |
Balance, March 29, 2014 | $ | 716,000 |
|
|
Three Months Ended March 29, 2014 | |||||||||||
Kopin | FDD | Total | |||||||||
2014 | |||||||||||
Revenues | $ | 3,902 | $ | 793 | $ | 4,695 | |||||
Net income (loss) attributable to the controlling interest | (8,624 | ) | (510 | ) | (9,134 | ) | |||||
Total assets from continuing operations | 135,080 | 2,014 | 137,094 | ||||||||
Long-lived assets from continuing operations | 4,927 | 423 | 5,350 |
Three Months Ended March 30, 2013 | |||||||||||
Kopin | FDD | Total | |||||||||
2013 | |||||||||||
Revenues | $ | 5,523 | $ | 796 | $ | 6,319 | |||||
Net income (loss) attributable to the controlling interest | 22,231 | (597 | ) | 21,634 | |||||||
Total assets from continuing operations | 176,764 | 3,829 | 180,593 | ||||||||
Long-lived assets from continuing operations | 6,352 | 597 | 6,949 |
Three Months Ended | |||||
March 29, 2014 | March 30, 2013 | ||||
US | 37 | % | 63 | % | |
Others | — | % | — | % | |
Americas | 37 | % | 63 | % | |
Asia-Pacific | 47 | % | 27 | % | |
Europe | 16 | % | 10 | % | |
Total Revenues | 100 | % | 100 | % |
|
|
March 30, 2013 | |||
Net product and research and development revenues | $ | 2.3 | |
Loss from discontinued operations before income taxes | (0.2 | ) | |
Provision for income taxes on discontinued operations | — | ||
Discontinued operations, net of tax | $ | (0.2 | ) |
Gain on sale, net of $13.1 million of tax | 20.4 | ||
Income from discontinued operations, net of tax | $ | 20.2 |
|
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 73,883,903 | $ | 68,970,505 | $ | — | $ | — | $ | (383,800 | ) | $ | (686,113 | ) | $ | 73,500,103 | $ | 68,284,392 | |||||||||||||
Corporate debt and certificates of deposit | 17,883,490 | 27,767,513 | — | — | (49,381 | ) | (79,370 | ) | 17,834,109 | 27,688,143 | |||||||||||||||||||||
Total | $ | 91,767,393 | $ | 96,738,018 | $ | — | $ | — | $ | (433,181 | ) | $ | (765,483 | ) | $ | 91,334,212 | $ | 95,972,535 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 19,652,512 | $ | 43,598,521 | $ | 10,249,070 | $ | 73,500,103 | |||||||
Corporate debt and certificates of deposit | 14,382,597 | 2,467,762 | 983,750 | 17,834,109 | |||||||||||
Total | $ | 34,035,109 | $ | 46,066,283 | $ | 11,232,820 | $ | 91,334,212 |
|
Fair Value Measurement March 29, 2014 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Money Markets, Cash and Equivalents | $ | 14,811,610 | $ | 14,811,610 | $ | — | $ | — | |||||||
U.S. Government Securities | 73,500,103 | 25,013,792 | 48,486,311 | — | |||||||||||
Corporate Debt | 4,709,186 | — | 4,709,186 | — | |||||||||||
Certificates of Deposit | 13,124,923 | — | 13,124,923 | — | |||||||||||
Vuzix Corporation | 1,293,773 | 1,293,773 | — | — | |||||||||||
$ | 107,439,595 | $ | 41,119,175 | $ | 66,320,420 | $ | — | ||||||||
Fair Value Measurement December 28, 2013 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Money Markets, Cash and Equivalents | $ | 16,756,666 | $ | 16,756,666 | $ | — | $ | — | |||||||
U.S. Government Securities | 68,284,392 | 16,542,003 | 51,742,389 | — | |||||||||||
Corporate Debt | 12,984,331 | — | 12,984,331 | — | |||||||||||
Certificates of Deposit | 14,703,812 | — | 14,703,812 | — | |||||||||||
Vuzix Corporation | 1,433,102 | 1,433,102 | — | — | |||||||||||
$ | 114,162,303 | $ | 34,731,771 | $ | 79,430,532 | $ | — |
|
March 29, 2014 | December 28, 2013 | ||||||
Raw materials | $ | 1,330,043 | $ | 1,441,569 | |||
Work-in-process | 811,110 | 1,003,540 | |||||
Finished goods | 219,865 | 632,946 | |||||
$ | 2,361,018 | $ | 3,078,055 |
|
Three Months Ended | |||||
March 29, 2014 | March 30, 2013 | ||||
Weighted average common shares outstanding-basic | 62,530,202 | 63,935,508 | |||
Stock options and non-vested restricted common stock | — | — | |||
Weighted average common shares outstanding-diluted | 62,530,202 | 63,935,508 |
March 29, 2014 | March 30, 2013 | ||||
Non-vested restricted common stock | 3,349,148 | 2,411,048 | |||
Stock options | 524,600 | 981,505 | |||
Total | 3,873,748 | 3,392,553 |
|
Three months ended March 29, 2014 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, December 28, 2013 | 558,850 | $ | 5.09 | |||
Options forfeited/canceled | — | — | ||||
Options exercised | (34,250 | ) | 3.75 | |||
Balance, all exercisable, March 29, 2014 | 524,600 | $ | 5.18 |
Options Outstanding and Exercisable | |||||||||
Range of Exercise Prices | Number Outstanding and Exercisable | Weighted Average Remaining Contractual Life (Years) | Weighted Average Exercise Price | ||||||
$ 3.15—$ 3.50 | 130,000 | 1.00 | $ | 3.49 | |||||
$ 3.75—$ 5.00 | 294,600 | 1.00 | 4.29 | ||||||
$10.00 | 100,000 | 1.00 | 10.00 | ||||||
524,600 | 1.00 | $ | 5.18 | ||||||
Aggregate intrinsic value on March 29, 2014 | $ | 32,950 |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 28, 2013 | 2,974,148 | $ | 4.25 | |||
Granted | 375,000 | 4.44 | ||||
Forfeited | — | — | ||||
Vested | — | — | ||||
Balance, March 29, 2014 | 3,349,148 | $ | 4.27 |
Three Months Ended | |||||||
March 29, 2014 | March 30, 2013 | ||||||
Cost of component revenues | $ | 230,333 | $ | 54,103 | |||
Research and development | 332,463 | 52,615 | |||||
Selling, general and administrative | 564,161 | 1,399,114 | |||||
Total | $ | 1,126,957 | $ | 1,505,832 |
|
Three Months Ended | |||||||
March 29, 2014 | March 30, 2013 | ||||||
Revenue | $ | 877,000 | $ | 1,063,000 | |||
Gross margin | (519,000 | ) | (565,000 | ) | |||
Loss from operations | (1,001,000 | ) | (987,000 | ) | |||
Net loss | (872,000 | ) | (844,000 | ) |
|
March 30, 2013 | |||
Revenues | $ | 6,524,000 | |
Net income | $ | 21,451,000 |
|
Balance, December 28, 2013 | $ | 716,000 | |
Additions | 143,000 | ||
Claim and reversals | (143,000 | ) | |
Balance, March 29, 2014 | $ | 716,000 |
|
Three Months Ended March 29, 2014 | |||||||||||
Kopin | FDD | Total | |||||||||
2014 | |||||||||||
Revenues | $ | 3,902 | $ | 793 | $ | 4,695 | |||||
Net income (loss) attributable to the controlling interest | (8,624 | ) | (510 | ) | (9,134 | ) | |||||
Total assets from continuing operations | 135,080 | 2,014 | 137,094 | ||||||||
Long-lived assets from continuing operations | 4,927 | 423 | 5,350 |
Three Months Ended March 30, 2013 | |||||||||||
Kopin | FDD | Total | |||||||||
2013 | |||||||||||
Revenues | $ | 5,523 | $ | 796 | $ | 6,319 | |||||
Net income (loss) attributable to the controlling interest | 22,231 | (597 | ) | 21,634 | |||||||
Total assets from continuing operations | 176,764 | 3,829 | 180,593 | ||||||||
Long-lived assets from continuing operations | 6,352 | 597 | 6,949 |
Three Months Ended | |||||
March 29, 2014 | March 30, 2013 | ||||
US | 37 | % | 63 | % | |
Others | — | % | — | % | |
Americas | 37 | % | 63 | % | |
Asia-Pacific | 47 | % | 27 | % | |
Europe | 16 | % | 10 | % | |
Total Revenues | 100 | % | 100 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|