|
|
|
|
|
|
|
|
|
June 29, 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 | $ | 65,056,839 | $ | 68,970,505 | $ | — | $ | — | $ | (116,328 | ) | $ | (686,113 | ) | $ | 64,940,511 | $ | 68,284,392 | |||||||||||||
Corporate debt and certificates of deposit | 20,683,071 | 27,767,513 | — | — | (30,066 | ) | (79,370 | ) | 20,653,005 | 27,688,143 | |||||||||||||||||||||
Total | $ | 85,739,910 | $ | 96,738,018 | $ | — | $ | — | $ | (146,394 | ) | $ | (765,483 | ) | $ | 85,593,516 | $ | 95,972,535 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 14,650,279 | $ | 40,890,239 | $ | 9,399,993 | $ | 64,940,511 | |||||||
Corporate debt and certificates of deposit | 17,083,693 | 2,588,062 | 981,250 | 20,653,005 | |||||||||||
Total | $ | 31,733,972 | $ | 43,478,301 | $ | 10,381,243 | $ | 85,593,516 |
|
Fair Value Measurement June 28, 2014 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Cash and Equivalents | $ | 13,305,327 | $ | 13,305,327 | $ | — | $ | — | |||||||
U.S. Government Securities | 64,940,511 | 22,809,054 | 42,131,457 | — | |||||||||||
Corporate Debt | 7,534,933 | — | 7,534,933 | — | |||||||||||
Certificates of Deposit | 13,118,072 | — | 13,118,072 | — | |||||||||||
Vuzix Corporation | 983,267 | 983,267 | — | — | |||||||||||
$ | 99,882,110 | $ | 37,097,648 | $ | 62,784,462 | $ | — | ||||||||
Fair Value Measurement December 28, 2013 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
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 | $ | — |
|
June 28, 2014 | December 28, 2013 | ||||||
Raw materials | $ | 1,903,047 | $ | 1,441,569 | |||
Work-in-process | 1,120,531 | 1,003,540 | |||||
Finished goods | 271,262 | 632,946 | |||||
$ | 3,294,840 | $ | 3,078,055 |
|
Three Months Ended | Six Months Ended | ||||||||||
June 28, 2014 | June 29, 2013 | June 28, 2014 | June 29, 2013 | ||||||||
Weighted average common shares outstanding-basic | 62,643,506 | 62,492,352 | 62,586,854 | 62,160,046 | |||||||
Stock options and non-vested restricted common stock | — | — | — | 1,282,420 | |||||||
Weighted average common shares outstanding-diluted | 62,643,506 | 62,492,352 | 62,586,854 | 63,442,466 |
June 28, 2014 | June 29, 2013 | ||||
Non-vested restricted common stock | 3,383,148 | 410,000 | |||
Stock options | 399,600 | 848,334 | |||
Total | 3,782,748 | 1,258,334 |
|
Six Months Ended June 28, 2014 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, December 28, 2013 | 558,850 | $ | 5.09 | |||
Options forfeited/canceled | (125,000 | ) | 5.00 | |||
Options exercised | (34,250 | ) | 3.75 | |||
Balance, all exercisable, June 28, 2014 | 399,600 | $ | 5.24 |
Options Outstanding and Exercisable | |||||||
Range of Exercise Prices | Number Outstanding and Exercisable | Weighted Average Exercise Price | |||||
$ 3.15—$ 3.50 | 130,000 | $ | 3.49 | ||||
$ 3.75—$ 5.00 | 169,600 | 3.77 | |||||
$10.00 | 100,000 | 10.00 | |||||
399,600 | $ | 5.24 | |||||
Aggregate intrinsic value on June 28, 2014 | $ | 900 |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 28, 2013 | 2,974,148 | $ | 4.25 | |||
Granted | 527,000 | 4.09 | ||||
Forfeited | — | — | ||||
Vested | (118,000 | ) | 3.84 | |||
Balance, June 28, 2014 | 3,383,148 | $ | 4.24 |
Six Months Ended | |||||||
June 28, 2014 | June 29, 2013 | ||||||
Cost of component revenues | $ | 472,213 | $ | 118,692 | |||
Research and development | 637,528 | 125,774 | |||||
Selling, general and administrative | 1,252,705 | 2,175,062 | |||||
Total | $ | 2,362,446 | $ | 2,419,528 |
|
|
Balance, December 28, 2013 | $ | 716,000 | |
Additions | 262,000 | ||
Claim and reversals | (262,000 | ) | |
Balance, June 28, 2014 | $ | 716,000 |
|
|
Three Months Ended | |||||||||||||||||||||||
June 28, 2014 | June 29, 2013 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 6,007 | $ | 936 | $ | 6,943 | $ | 5,138 | $ | 941 | $ | 6,079 | |||||||||||
Net (loss) income attributable to the controlling interest | (8,479 | ) | (327 | ) | (8,806 | ) | (7,523 | ) | (387 | ) | (7,910 | ) | |||||||||||
Total assets from continuing operations | 129,160 | 1,932 | 131,091 | 166,841 | 3,577 | 170,419 | |||||||||||||||||
Long-lived assets from continuing operations | 4,930 | 381 | 5,312 | 5,864 | 566 | 6,430 |
Six Months Ended | |||||||||||||||||||||||
June 28, 2014 | June 29, 2013 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 9,909 | $ | 1,729 | $ | 11,638 | $ | 10,660 | $ | 1,737 | $ | 12,398 | |||||||||||
Net (loss) income attributable to the controlling interest | (17,103 | ) | (838 | ) | (17,940 | ) | 14,708 | (984 | ) | 13,724 |
Three Months Ended | Six Months Ended | ||||||||||
June 28, 2014 | June 29, 2013 | June 28, 2014 | June 29, 2013 | ||||||||
US | 52 | % | 61 | % | 47 | % | 62 | % | |||
Others | 1 | % | — | % | — | % | — | % | |||
Americas | 53 | % | 61 | % | 47 | % | 62 | % | |||
Asia-Pacific | 34 | % | 30 | % | 39 | % | 29 | % | |||
Europe | 13 | % | 9 | % | 14 | % | 9 | % | |||
Total Revenues | 100 | % | 100 | % | 100 | % | 100 | % |
|
|
June 29, 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 | $ | 65,056,839 | $ | 68,970,505 | $ | — | $ | — | $ | (116,328 | ) | $ | (686,113 | ) | $ | 64,940,511 | $ | 68,284,392 | |||||||||||||
Corporate debt and certificates of deposit | 20,683,071 | 27,767,513 | — | — | (30,066 | ) | (79,370 | ) | 20,653,005 | 27,688,143 | |||||||||||||||||||||
Total | $ | 85,739,910 | $ | 96,738,018 | $ | — | $ | — | $ | (146,394 | ) | $ | (765,483 | ) | $ | 85,593,516 | $ | 95,972,535 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 14,650,279 | $ | 40,890,239 | $ | 9,399,993 | $ | 64,940,511 | |||||||
Corporate debt and certificates of deposit | 17,083,693 | 2,588,062 | 981,250 | 20,653,005 | |||||||||||
Total | $ | 31,733,972 | $ | 43,478,301 | $ | 10,381,243 | $ | 85,593,516 |
|
Fair Value Measurement June 28, 2014 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Cash and Equivalents | $ | 13,305,327 | $ | 13,305,327 | $ | — | $ | — | |||||||
U.S. Government Securities | 64,940,511 | 22,809,054 | 42,131,457 | — | |||||||||||
Corporate Debt | 7,534,933 | — | 7,534,933 | — | |||||||||||
Certificates of Deposit | 13,118,072 | — | 13,118,072 | — | |||||||||||
Vuzix Corporation | 983,267 | 983,267 | — | — | |||||||||||
$ | 99,882,110 | $ | 37,097,648 | $ | 62,784,462 | $ | — | ||||||||
Fair Value Measurement December 28, 2013 Using: | |||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
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 | $ | — |
|
June 28, 2014 | December 28, 2013 | ||||||
Raw materials | $ | 1,903,047 | $ | 1,441,569 | |||
Work-in-process | 1,120,531 | 1,003,540 | |||||
Finished goods | 271,262 | 632,946 | |||||
$ | 3,294,840 | $ | 3,078,055 |
|
Three Months Ended | Six Months Ended | ||||||||||
June 28, 2014 | June 29, 2013 | June 28, 2014 | June 29, 2013 | ||||||||
Weighted average common shares outstanding-basic | 62,643,506 | 62,492,352 | 62,586,854 | 62,160,046 | |||||||
Stock options and non-vested restricted common stock | — | — | — | 1,282,420 | |||||||
Weighted average common shares outstanding-diluted | 62,643,506 | 62,492,352 | 62,586,854 | 63,442,466 |
June 28, 2014 | June 29, 2013 | ||||
Non-vested restricted common stock | 3,383,148 | 410,000 | |||
Stock options | 399,600 | 848,334 | |||
Total | 3,782,748 | 1,258,334 |
|
Six Months Ended June 28, 2014 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, December 28, 2013 | 558,850 | $ | 5.09 | |||
Options forfeited/canceled | (125,000 | ) | 5.00 | |||
Options exercised | (34,250 | ) | 3.75 | |||
Balance, all exercisable, June 28, 2014 | 399,600 | $ | 5.24 |
Options Outstanding and Exercisable | |||||||
Range of Exercise Prices | Number Outstanding and Exercisable | Weighted Average Exercise Price | |||||
$ 3.15—$ 3.50 | 130,000 | $ | 3.49 | ||||
$ 3.75—$ 5.00 | 169,600 | 3.77 | |||||
$10.00 | 100,000 | 10.00 | |||||
399,600 | $ | 5.24 | |||||
Aggregate intrinsic value on June 28, 2014 | $ | 900 |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 28, 2013 | 2,974,148 | $ | 4.25 | |||
Granted | 527,000 | 4.09 | ||||
Forfeited | — | — | ||||
Vested | (118,000 | ) | 3.84 | |||
Balance, June 28, 2014 | 3,383,148 | $ | 4.24 |
Six Months Ended | |||||||
June 28, 2014 | June 29, 2013 | ||||||
Cost of component revenues | $ | 472,213 | $ | 118,692 | |||
Research and development | 637,528 | 125,774 | |||||
Selling, general and administrative | 1,252,705 | 2,175,062 | |||||
Total | $ | 2,362,446 | $ | 2,419,528 |
|
Balance, December 28, 2013 | $ | 716,000 | |
Additions | 262,000 | ||
Claim and reversals | (262,000 | ) | |
Balance, June 28, 2014 | $ | 716,000 |
|
Three Months Ended | |||||||||||||||||||||||
June 28, 2014 | June 29, 2013 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 6,007 | $ | 936 | $ | 6,943 | $ | 5,138 | $ | 941 | $ | 6,079 | |||||||||||
Net (loss) income attributable to the controlling interest | (8,479 | ) | (327 | ) | (8,806 | ) | (7,523 | ) | (387 | ) | (7,910 | ) | |||||||||||
Total assets from continuing operations | 129,160 | 1,932 | 131,091 | 166,841 | 3,577 | 170,419 | |||||||||||||||||
Long-lived assets from continuing operations | 4,930 | 381 | 5,312 | 5,864 | 566 | 6,430 |
Six Months Ended | |||||||||||||||||||||||
June 28, 2014 | June 29, 2013 | ||||||||||||||||||||||
Kopin | FDD | Total | Kopin | FDD | Total | ||||||||||||||||||
Revenues | $ | 9,909 | $ | 1,729 | $ | 11,638 | $ | 10,660 | $ | 1,737 | $ | 12,398 | |||||||||||
Net (loss) income attributable to the controlling interest | (17,103 | ) | (838 | ) | (17,940 | ) | 14,708 | (984 | ) | 13,724 |
Three Months Ended | Six Months Ended | ||||||||||
June 28, 2014 | June 29, 2013 | June 28, 2014 | June 29, 2013 | ||||||||
US | 52 | % | 61 | % | 47 | % | 62 | % | |||
Others | 1 | % | — | % | — | % | — | % | |||
Americas | 53 | % | 61 | % | 47 | % | 62 | % | |||
Asia-Pacific | 34 | % | 30 | % | 39 | % | 29 | % | |||
Europe | 13 | % | 9 | % | 14 | % | 9 | % | |||
Total Revenues | 100 | % | 100 | % | 100 | % | 100 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|