|
|
|
|
|
|
|
2014 | 2013 | ||||||
Raw materials | $ | 2,057,202 | $ | 1,441,569 | |||
Work-in-process | 1,551,799 | 1,003,540 | |||||
Finished goods | 472,885 | 632,946 | |||||
$ | 4,081,886 | $ | 3,078,055 |
2014 | 2013 | ||||||
Beginning balance | $ | 329,435 | $ | 322,477 | |||
Additions | — | — | |||||
Charges | — | — | |||||
Accretion and exchange rate change | (18,248 | ) | 6,958 | ||||
Ending balance | $ | 311,187 | $ | 329,435 |
2014 | 2013 | 2012 | ||||||
Weighted-average common shares outstanding—basic | 62,638,675 | 62,347,852 | 63,617,680 | |||||
Stock options and nonvested restricted common stock | — | — | — | |||||
Weighted-average common shares outstanding—diluted | 62,638,675 | 62,347,852 | 63,617,680 |
2014 | 2013 | 2012 | ||||||
Nonvested restricted common stock | 2,551,631 | 3,024,148 | 2,283,048 | |||||
Stock options | 130,500 | 558,850 | 983,680 | |||||
Total | 2,682,131 | 3,582,998 | 3,266,728 |
Cumulative Translation Adjustment | Unrealized Holding Gain (Loss) on Marketable Securities | Accumulated Other Comprehensive Income | |||||||||
Balance as of December 31, 2011 | $ | 1,319,870 | $ | 2,826,154 | $ | 4,146,024 | |||||
Changes during year | 2,222,234 | 144,534 | 2,366,768 | ||||||||
Balance as of December 29, 2012 | 3,542,104 | 2,970,688 | 6,512,792 | ||||||||
Changes during year | (1,017,403 | ) | (2,053,392 | ) | (3,070,795 | ) | |||||
Balance as of December 28, 2013 | 2,524,701 | 917,296 | 3,441,997 | ||||||||
Changes during year | (990,626 | ) | 674,868 | (315,758 | ) | ||||||
Balance as of December 27, 2014 | $ | 1,534,075 | $ | 1,592,164 | $ | 3,126,239 |
|
December 28, 2013 | December 29, 2012 | ||||||
Net product and research and development revenues | $ | 2.3 | $ | 58.8 | |||
(Loss) gain from discontinued operations before income taxes | (0.2 | ) | 4.5 | ||||
(Provision) benefit for income taxes on discontinued operations | — | (1.7 | ) | ||||
Discontinued operations, net of tax | (0.2 | ) | 2.8 | ||||
Gain on sale, net of $13.1 million of tax | 20.4 | — | |||||
Income from discontinued operations, net of tax | $ | 20.2 | $ | 2.8 |
|
Useful Life | 2014 | 2013 | |||||||
Land | $ | 877,485 | $ | 915,595 | |||||
Buildings | 10 years | 2,298,367 | 2,398,188 | ||||||
Equipment | 3-5 years | 19,696,919 | 20,993,220 | ||||||
Leasehold improvements | Life of the lease | 3,652,395 | 3,441,553 | ||||||
Furniture and fixtures | 3 years | 886,985 | 910,270 | ||||||
Equipment under construction | 657,142 | 623,503 | |||||||
28,069,293 | 29,282,329 | ||||||||
Accumulated depreciation and amortization | (23,479,872 | ) | (23,247,366 | ) | |||||
Net property, plant and equipment | $ | 4,589,421 | $ | 6,034,963 |
|
2014 | 2013 | ||||||
Marketable Equity Securities | |||||||
Vuzix Corporation | $ | 1,500,777 | $ | 1,433,102 | |||
GCS Holdings | 180,347 | — | |||||
Non-Marketable Securities—Equity Method Investments | |||||||
KoBrite | — | 1,421,592 | |||||
Other | 219,704 | 169,764 | |||||
Total Other Assets | $ | 1,900,828 | $ | 3,024,458 |
2014 | 2013 | 2012 | |||||||||
KoBrite | $ | (102,305 | ) | $ | (406,811 | ) | $ | (573,265 | ) | ||
Intoware | — | — | (106,322 | ) | |||||||
Ask Ziggy | $ | (284,137 | ) | $ | (218,287 | ) | $ | — | |||
Total | $ | (386,442 | ) | $ | (625,098 | ) | $ | (679,587 | ) |
2013 | 2012 | ||||||
Current assets | $ | 7,769,000 | $ | 9,581,000 | |||
Noncurrent assets | 10,663,000 | 12,701,000 | |||||
Current liabilities | 1,207,000 | 1,215,000 | |||||
Revenues | 5,085,000 | 6,010,000 | |||||
Margin loss | (2,501,000 | ) | (2,732,000 | ) | |||
Loss from operations | (6,114,000 | ) | (4,938,000 | ) | |||
Net loss | (5,526,000 | ) | (5,308,000 | ) |
|
|
Fair Value Measurement at December 27, 2014 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Money Markets and Cash 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 | $ | — |
Fair Value Measurement at December 28, 2013 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Money Markets and Cash 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 | $ | — |
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 57,897,914 | $ | 68,970,505 | $ | — | $ | — | $ | (200,772 | ) | $ | (686,113 | ) | $ | 57,697,142 | $ | 68,284,392 | |||||||||||||
Corporate debt and certificates of deposits | 18,564,823 | 27,767,513 | — | — | (38,830 | ) | (79,370 | ) | 18,525,993 | 27,688,143 | |||||||||||||||||||||
Total | $ | 76,462,737 | $ | 96,738,018 | $ | — | $ | — | $ | (239,602 | ) | $ | (765,483 | ) | $ | 76,223,135 | $ | 95,972,535 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 14,618,790 | $ | 35,548,345 | $ | 7,530,007 | $ | 57,697,142 | |||||||
Corporate debt and certificates of deposits | 15,883,913 | 1,680,830 | 961,250 | 18,525,993 | |||||||||||
Total | $ | 30,502,703 | $ | 37,229,175 | $ | 8,491,257 | $ | 76,223,135 |
|
2014 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, beginning of year | 558,850 | $ | 5.09 | |||
Options forfeited/canceled | (391,600 | ) | 5.75 | |||
Options exercised | (36,750 | ) | 3.75 | |||
Balance, end of year | 130,500 | $ | 3.49 | |||
Exercisable, end of year | 130,500 |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 28, 2013 | 2,974,148 | $ | 4.25 | |||
Granted | 523,000 | 4.01 | ||||
Forfeited | (102,400 | ) | 3.33 | |||
Vested | (843,117 | ) | 3.73 | |||
Balance, December 27, 2014 | 2,551,631 | $ | 4.41 |
2014 | 2013 | 2012 | |||||||||
Cost of component revenues | $ | 766,221 | $ | 414,842 | $ | 513,789 | |||||
Research and development | 965,945 | 423,548 | 366,443 | ||||||||
Selling, general and administrative | 3,095,606 | 3,365,018 | 3,606,758 | ||||||||
Total | $ | 4,827,772 | $ | 4,203,408 | $ | 4,486,990 |
|
Percent of Gross Accounts Receivable | |||
Customer | 2014 | 2013 | |
Company A | 1 | 22 | |
Company B | 5 | 12 | |
Company C | 9 | 12 | |
Company D | 32 | * | |
Company E | 14 | * | |
Company F | 8 | * |
Sales as a Percent of Total Revenue | |||||
Fiscal Year | |||||
Customer | 2014 | 2013 | 2012 | ||
Military Customers in Total | 45 | 38 | 57 | ||
Company A | * | 18 | 12 | ||
Company C | 11 | * | * | ||
Company D | 26 | 13 | 22 | ||
Company E | * | * | 21 | ||
Company F | * | * | * | ||
U.S Government funded Research and Development Contracts | 4 | 7 | 10 |
|
Fiscal Year | |||||||||||
2014 | 2013 | 2012 | |||||||||
Current | |||||||||||
Federal | $ | — | $ | (13,124,000 | ) | $ | — | ||||
State | 50,000 | 12,000 | 64,000 | ||||||||
Foreign | — | (34,000 | ) | — | |||||||
Total current provision (benefit) | 50,000 | (13,146,000 | ) | 64,000 | |||||||
Deferred | |||||||||||
Federal | (9,554,000 | ) | (3,616,000 | ) | (2,878,000 | ) | |||||
State | (1,709,000 | ) | 644,000 | (505,000 | ) | ||||||
Foreign | 411,000 | (565,000 | ) | 73,000 | |||||||
Change in valuation allowance | 10,622,000 | 3,750,000 | 4,345,000 | ||||||||
Total deferred (benefit) provision | (230,000 | ) | 213,000 | 1,035,000 | |||||||
Total (benefit) provision for income taxes | $ | (180,000 | ) | $ | (12,933,000 | ) | $ | 1,099,000 |
Fiscal Year | |||||||||||
2014 | 2013 | 2012 | |||||||||
Tax provision at federal statutory rates | $ | (9,964,000 | ) | $ | (13,322,000 | ) | $ | (7,002,000 | ) | ||
State tax liability | 33,000 | 8,000 | 42,000 | ||||||||
Foreign deferred | 371,000 | (644,000 | ) | 734,000 | |||||||
Foreign withholding | (196,000 | ) | 308,000 | 1,170,000 | |||||||
Outside basis in KTC and Kowon, net | (394,000 | ) | (202,000 | ) | 2,422,000 | ||||||
Goodwill | — | — | 417,000 | ||||||||
Nondeductible expenses | (21,000 | ) | 306,000 | (18,000 | ) | ||||||
Increase in net state operating loss carryforwards | (177,000 | ) | (2,868,000 | ) | — | ||||||
Utilization of net operating losses for U.K. research and development refund | 1,089,000 | — | — | ||||||||
Provision to tax return adjustments and state tax rate change | (516,000 | ) | (33,000 | ) | (462,000 | ) | |||||
Tax credits | (610,000 | ) | (390,000 | ) | (100,000 | ) | |||||
Non-deductible 162M compensation limitations | 196,000 | 558,000 | 198,000 | ||||||||
Non-deductible equity compensation | (687,000 | ) | (418,000 | ) | 136,000 | ||||||
Other, net | 74,000 | 14,000 | (783,000 | ) | |||||||
Change in valuation allowance | 10,622,000 | 3,750,000 | 4,345,000 | ||||||||
$ | (180,000 | ) | $ | (12,933,000 | ) | $ | 1,099,000 |
Fiscal Year | |||||||
2014 | 2013 | ||||||
Deferred tax liability: | |||||||
Intangible asset | $ | — | $ | (141,000 | ) | ||
Foreign withholding liability | (1,282,000 | ) | (1,478,000 | ) | |||
Foreign unremitted earnings | (2,882,000 | ) | (3,276,000 | ) | |||
Deferred tax assets: | |||||||
Federal net operating loss carryforwards | 22,758,000 | 15,322,000 | |||||
State net operating loss carryforwards | 1,689,000 | 624,000 | |||||
Foreign net operating loss carryforwards | 2,612,000 | 3,202,000 | |||||
Equity awards | 2,508,000 | 1,666,000 | |||||
Tax credits | 6,267,000 | 5,657,000 | |||||
Equipment | 1,024,000 | 838,000 | |||||
Investments | 5,279,000 | 4,594,000 | |||||
Other | 3,253,000 | 3,365,000 | |||||
Net deferred tax assets | 41,226,000 | 30,373,000 | |||||
Valuation allowance | (42,508,000 | ) | (31,886,000 | ) | |||
$ | (1,282,000 | ) | $ | (1,513,000 | ) |
|
Fiscal Year Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Beginning Balance | $ | 716,000 | $ | 716,000 | |||
Additions | 389,000 | 798,000 | |||||
Claim and reversals | (389,000 | ) | (798,000 | ) | |||
Ending Balance | $ | 716,000 | $ | 716,000 |
|
|
Fiscal Year ending, | Amount | ||
2015 | $ | 1,239,000 | |
2016 | 908,000 | ||
2017 | 665,000 | ||
2018 | 641,000 | ||
2019 | 638,000 | ||
Thereafter | 2,130,000 | ||
Total minimum lease payments | $ | 6,221,000 |
|
|
Kopin | FDD | Total | |||||||||
2014 | |||||||||||
Revenues | $ | 28,333 | $ | 3,474 | $ | 31,807 | |||||
Net loss attributable to the controlling interest | (26,402 | ) | (1,810 | ) | (28,212 | ) | |||||
Total assets from continuing operations | 121,301 | 1,640 | 122,941 | ||||||||
Long-lived assets from continuing operations | 4,343 | 246 | 4,589 | ||||||||
2013 | |||||||||||
Revenues | $ | 19,883 | $ | 3,014 | $ | 22,898 | |||||
Net loss attributable to the controlling interest | (2,003 | ) | (2,707 | ) | (4,710 | ) | |||||
Total assets from continuing operations | 143,953 | 2,179 | 146,132 | ||||||||
Long-lived assets from continuing operations | 5,488 | 547 | 6,035 | ||||||||
2012 | |||||||||||
Revenues | $ | 31,879 | $ | 2,763 | $ | 34,642 | |||||
Net loss attributable to the controlling interest | (17,067 | ) | (4,083 | ) | (21,150 | ) | |||||
Total assets from continuing operations | 134,375 | 4,202 | 138,577 | ||||||||
Long-lived assets from continuing operations | 7,728 | 758 | 8,486 |
Fiscal Year | ||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||
Revenue | % of Total | Revenue | % of Total | Revenue | % of Total | |||||||||||||||
US | $ | 19,695,000 | 62 | % | $ | 11,927,000 | 53 | % | $ | 25,356,000 | 73 | % | ||||||||
Other Americas | 416,000 | 1 | % | 230,000 | 1 | % | 93,000 | — | % | |||||||||||
Total Americas | 20,111,000 | 63 | % | 12,157,000 | 54 | % | 25,449,000 | 73 | % | |||||||||||
Asia-Pacific | 8,245,000 | 26 | % | 8,292,000 | 36 | % | 7,132,000 | 21 | % | |||||||||||
Europe | 3,451,000 | 11 | % | 2,449,000 | 10 | % | 2,061,000 | 6 | % | |||||||||||
Total Revenues | 31,807,000 | 100 | % | $ | 22,898,000 | 100 | % | $ | 34,642,000 | 100 | % |
Fiscal Years | |||||||
2014 | 2013 | ||||||
United States of America | $ | 2,689,000 | $ | 3,050,000 | |||
United Kingdom | 377,000 | 795,000 | |||||
Republic of Korea | 1,523,000 | 2,190,000 | |||||
$ | 4,589,000 | $ | 6,035,000 |
|
Three months ended March 29, 2014 | Three months ended June 28, 2014 (3) | Three months ended September 27, 2014 | Three months ended December 27, 2014 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Revenue | $ | 4,695 | $ | 6,943 | $ | 9,532 | $ | 10,637 | |||||||
Gross profit (2) | $ | 2 | $ | 753 | $ | 3,861 | $ | 2,701 | |||||||
Loss from operations | $ | (9,614 | ) | $ | (7,269 | ) | $ | (5,520 | ) | $ | (6,073 | ) | |||
Net loss attributable to the controlling interest | $ | (9,134 | ) | $ | (8,806 | ) | $ | (4,469 | ) | $ | (5,302 | ) | |||
Net loss per share from continuing operations (1): | |||||||||||||||
Basic | $ | (0.15 | ) | $ | (0.14 | ) | $ | (0.08 | ) | $ | (0.08 | ) | |||
Diluted | $ | (0.15 | ) | $ | (0.14 | ) | $ | (0.08 | ) | $ | (0.08 | ) | |||
Shares used in computing net loss per share from continuing operations: | |||||||||||||||
Basic | 62,530 | 62,644 | 62,647 | 62,734 | |||||||||||
Diluted | 62,530 | 62,644 | 62,647 | 62,734 |
(1) | Net loss per share is computed independently for each of the quarters presented; accordingly, the sum of the quarterly net income per share may not equal the total computed for the year. |
(2) | Gross profit is defined as net product revenue less cost of product revenues. |
(3) | Includes $1.3 million impact in loss from operations and net loss attributable to the controlling interest attributable to the write off of an investment for the three month period ended June 28, 2014, as described in Note 4. |
Three months ended March 30, 2013 | Three months ended June 29, 2013 | Three months ended September 28, 2013 | Three months ended December 28, 2013 (3) | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Revenue | $ | 6,319 | $ | 6,079 | $ | 4,950 | $ | 5,550 | |||||||
Gross profit (2) | $ | (396 | ) | $ | (595 | ) | $ | 267 | $ | 645 | |||||
(Loss) income from continuing operations | $ | 1,168 | $ | (8,062 | ) | $ | (9,015 | ) | $ | (9,844 | ) | ||||
Net loss attributable to the controlling interest | $ | 21,634 | $ | (7,910 | ) | $ | (8,771 | ) | $ | (9,660 | ) | ||||
Net loss per share from continuing operations (1): | |||||||||||||||
Basic | $ | 0.34 | $ | (0.13 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Diluted | $ | 0.34 | $ | (0.13 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Shares used in computing net loss per share from continuing operations: | |||||||||||||||
Basic | 63,936 | 62,492 | 63,542 | 61,529 | |||||||||||
Diluted | 63,936 | 62,492 | 63,542 | 61,529 |
(1) | Net loss per share is computed independently for each of the quarters presented; accordingly, the sum of the quarterly net income per share may not equal the total computed for the year. |
(2) | Gross profit is defined as net component revenue less cost of component revenues. |
(3) | Includes $4.0 million impact in loss from continuing operations and net loss attributable to the controlling interest attributable to the impairment of intangibles and write off of investments for the three month period ended December 28, 2013, as described in Notes 4 and 6. |
|
Description | Balance at Beginning of Year | Additions Charged to Income | Deductions from Reserve | Balance at End of Year | |||||||||||
Reserve deducted from assets—allowance for doubtful accounts: | |||||||||||||||
2012 | $ | 513,000 | $ | 139,000 | $ | (341,000 | ) | $ | 311,000 | ||||||
2013 | 311,000 | 19,000 | (128,000 | ) | 202,000 | ||||||||||
2014 | 202,000 | 81,000 | (17,000 | ) | 266,000 |
|
2014 | 2013 | ||||||
Raw materials | $ | 2,057,202 | $ | 1,441,569 | |||
Work-in-process | 1,551,799 | 1,003,540 | |||||
Finished goods | 472,885 | 632,946 | |||||
$ | 4,081,886 | $ | 3,078,055 |
2014 | 2013 | ||||||
Beginning balance | $ | 329,435 | $ | 322,477 | |||
Additions | — | — | |||||
Charges | — | — | |||||
Accretion and exchange rate change | (18,248 | ) | 6,958 | ||||
Ending balance | $ | 311,187 | $ | 329,435 |
2014 | 2013 | 2012 | ||||||
Weighted-average common shares outstanding—basic | 62,638,675 | 62,347,852 | 63,617,680 | |||||
Stock options and nonvested restricted common stock | — | — | — | |||||
Weighted-average common shares outstanding—diluted | 62,638,675 | 62,347,852 | 63,617,680 |
2014 | 2013 | 2012 | ||||||
Nonvested restricted common stock | 2,551,631 | 3,024,148 | 2,283,048 | |||||
Stock options | 130,500 | 558,850 | 983,680 | |||||
Total | 2,682,131 | 3,582,998 | 3,266,728 |
Cumulative Translation Adjustment | Unrealized Holding Gain (Loss) on Marketable Securities | Accumulated Other Comprehensive Income | |||||||||
Balance as of December 31, 2011 | $ | 1,319,870 | $ | 2,826,154 | $ | 4,146,024 | |||||
Changes during year | 2,222,234 | 144,534 | 2,366,768 | ||||||||
Balance as of December 29, 2012 | 3,542,104 | 2,970,688 | 6,512,792 | ||||||||
Changes during year | (1,017,403 | ) | (2,053,392 | ) | (3,070,795 | ) | |||||
Balance as of December 28, 2013 | 2,524,701 | 917,296 | 3,441,997 | ||||||||
Changes during year | (990,626 | ) | 674,868 | (315,758 | ) | ||||||
Balance as of December 27, 2014 | $ | 1,534,075 | $ | 1,592,164 | $ | 3,126,239 |
|
2014 | 2013 | ||||||
Raw materials | $ | 2,057,202 | $ | 1,441,569 | |||
Work-in-process | 1,551,799 | 1,003,540 | |||||
Finished goods | 472,885 | 632,946 | |||||
$ | 4,081,886 | $ | 3,078,055 |
2014 | 2013 | ||||||
Beginning balance | $ | 329,435 | $ | 322,477 | |||
Additions | — | — | |||||
Charges | — | — | |||||
Accretion and exchange rate change | (18,248 | ) | 6,958 | ||||
Ending balance | $ | 311,187 | $ | 329,435 |
2014 | 2013 | 2012 | ||||||
Weighted-average common shares outstanding—basic | 62,638,675 | 62,347,852 | 63,617,680 | |||||
Stock options and nonvested restricted common stock | — | — | — | |||||
Weighted-average common shares outstanding—diluted | 62,638,675 | 62,347,852 | 63,617,680 |
2014 | 2013 | 2012 | ||||||
Nonvested restricted common stock | 2,551,631 | 3,024,148 | 2,283,048 | |||||
Stock options | 130,500 | 558,850 | 983,680 | |||||
Total | 2,682,131 | 3,582,998 | 3,266,728 |
Cumulative Translation Adjustment | Unrealized Holding Gain (Loss) on Marketable Securities | Accumulated Other Comprehensive Income | |||||||||
Balance as of December 31, 2011 | $ | 1,319,870 | $ | 2,826,154 | $ | 4,146,024 | |||||
Changes during year | 2,222,234 | 144,534 | 2,366,768 | ||||||||
Balance as of December 29, 2012 | 3,542,104 | 2,970,688 | 6,512,792 | ||||||||
Changes during year | (1,017,403 | ) | (2,053,392 | ) | (3,070,795 | ) | |||||
Balance as of December 28, 2013 | 2,524,701 | 917,296 | 3,441,997 | ||||||||
Changes during year | (990,626 | ) | 674,868 | (315,758 | ) | ||||||
Balance as of December 27, 2014 | $ | 1,534,075 | $ | 1,592,164 | $ | 3,126,239 |
|
December 28, 2013 | December 29, 2012 | ||||||
Net product and research and development revenues | $ | 2.3 | $ | 58.8 | |||
(Loss) gain from discontinued operations before income taxes | (0.2 | ) | 4.5 | ||||
(Provision) benefit for income taxes on discontinued operations | — | (1.7 | ) | ||||
Discontinued operations, net of tax | (0.2 | ) | 2.8 | ||||
Gain on sale, net of $13.1 million of tax | 20.4 | — | |||||
Income from discontinued operations, net of tax | $ | 20.2 | $ | 2.8 |
|
Useful Life | 2014 | 2013 | |||||||
Land | $ | 877,485 | $ | 915,595 | |||||
Buildings | 10 years | 2,298,367 | 2,398,188 | ||||||
Equipment | 3-5 years | 19,696,919 | 20,993,220 | ||||||
Leasehold improvements | Life of the lease | 3,652,395 | 3,441,553 | ||||||
Furniture and fixtures | 3 years | 886,985 | 910,270 | ||||||
Equipment under construction | 657,142 | 623,503 | |||||||
28,069,293 | 29,282,329 | ||||||||
Accumulated depreciation and amortization | (23,479,872 | ) | (23,247,366 | ) | |||||
Net property, plant and equipment | $ | 4,589,421 | $ | 6,034,963 |
|
2013 | 2012 | ||||||
Current assets | $ | 7,769,000 | $ | 9,581,000 | |||
Noncurrent assets | 10,663,000 | 12,701,000 | |||||
Current liabilities | 1,207,000 | 1,215,000 | |||||
Revenues | 5,085,000 | 6,010,000 | |||||
Margin loss | (2,501,000 | ) | (2,732,000 | ) | |||
Loss from operations | (6,114,000 | ) | (4,938,000 | ) | |||
Net loss | (5,526,000 | ) | (5,308,000 | ) |
2014 | 2013 | 2012 | |||||||||
KoBrite | $ | (102,305 | ) | $ | (406,811 | ) | $ | (573,265 | ) | ||
Intoware | — | — | (106,322 | ) | |||||||
Ask Ziggy | $ | (284,137 | ) | $ | (218,287 | ) | $ | — | |||
Total | $ | (386,442 | ) | $ | (625,098 | ) | $ | (679,587 | ) |
2014 | 2013 | ||||||
Marketable Equity Securities | |||||||
Vuzix Corporation | $ | 1,500,777 | $ | 1,433,102 | |||
GCS Holdings | 180,347 | — | |||||
Non-Marketable Securities—Equity Method Investments | |||||||
KoBrite | — | 1,421,592 | |||||
Other | 219,704 | 169,764 | |||||
Total Other Assets | $ | 1,900,828 | $ | 3,024,458 |
|
Fiscal Year Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Beginning Balance | $ | 1,016,132 | $ | 684,789 | |||
Acquisition of Intoware | — | 395,713 | |||||
Adjustments | (39,681 | ) | (64,370 | ) | |||
Ending Balance | $ | 976,451 | $ | 1,016,132 |
|
Fair Value Measurement at December 27, 2014 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Money Markets and Cash 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 | $ | — |
Fair Value Measurement at December 28, 2013 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Money Markets and Cash 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 | $ | — |
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 57,897,914 | $ | 68,970,505 | $ | — | $ | — | $ | (200,772 | ) | $ | (686,113 | ) | $ | 57,697,142 | $ | 68,284,392 | |||||||||||||
Corporate debt and certificates of deposits | 18,564,823 | 27,767,513 | — | — | (38,830 | ) | (79,370 | ) | 18,525,993 | 27,688,143 | |||||||||||||||||||||
Total | $ | 76,462,737 | $ | 96,738,018 | $ | — | $ | — | $ | (239,602 | ) | $ | (765,483 | ) | $ | 76,223,135 | $ | 95,972,535 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 14,618,790 | $ | 35,548,345 | $ | 7,530,007 | $ | 57,697,142 | |||||||
Corporate debt and certificates of deposits | 15,883,913 | 1,680,830 | 961,250 | 18,525,993 | |||||||||||
Total | $ | 30,502,703 | $ | 37,229,175 | $ | 8,491,257 | $ | 76,223,135 |
|
2014 | ||||||
Shares | Weighted Average Exercise Price | |||||
Balance, beginning of year | 558,850 | $ | 5.09 | |||
Options forfeited/canceled | (391,600 | ) | 5.75 | |||
Options exercised | (36,750 | ) | 3.75 | |||
Balance, end of year | 130,500 | $ | 3.49 | |||
Exercisable, end of year | 130,500 |
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 28, 2013 | 2,974,148 | $ | 4.25 | |||
Granted | 523,000 | 4.01 | ||||
Forfeited | (102,400 | ) | 3.33 | |||
Vested | (843,117 | ) | 3.73 | |||
Balance, December 27, 2014 | 2,551,631 | $ | 4.41 |
2014 | 2013 | 2012 | |||||||||
Cost of component revenues | $ | 766,221 | $ | 414,842 | $ | 513,789 | |||||
Research and development | 965,945 | 423,548 | 366,443 | ||||||||
Selling, general and administrative | 3,095,606 | 3,365,018 | 3,606,758 | ||||||||
Total | $ | 4,827,772 | $ | 4,203,408 | $ | 4,486,990 |
|
Percent of Gross Accounts Receivable | |||
Customer | 2014 | 2013 | |
Company A | 1 | 22 | |
Company B | 5 | 12 | |
Company C | 9 | 12 | |
Company D | 32 | * | |
Company E | 14 | * | |
Company F | 8 | * |
Sales as a Percent of Total Revenue | |||||
Fiscal Year | |||||
Customer | 2014 | 2013 | 2012 | ||
Military Customers in Total | 45 | 38 | 57 | ||
Company A | * | 18 | 12 | ||
Company C | 11 | * | * | ||
Company D | 26 | 13 | 22 | ||
Company E | * | * | 21 | ||
Company F | * | * | * | ||
U.S Government funded Research and Development Contracts | 4 | 7 | 10 |
|
Fiscal Year | |||||||||||
2014 | 2013 | 2012 | |||||||||
Current | |||||||||||
Federal | $ | — | $ | (13,124,000 | ) | $ | — | ||||
State | 50,000 | 12,000 | 64,000 | ||||||||
Foreign | — | (34,000 | ) | — | |||||||
Total current provision (benefit) | 50,000 | (13,146,000 | ) | 64,000 | |||||||
Deferred | |||||||||||
Federal | (9,554,000 | ) | (3,616,000 | ) | (2,878,000 | ) | |||||
State | (1,709,000 | ) | 644,000 | (505,000 | ) | ||||||
Foreign | 411,000 | (565,000 | ) | 73,000 | |||||||
Change in valuation allowance | 10,622,000 | 3,750,000 | 4,345,000 | ||||||||
Total deferred (benefit) provision | (230,000 | ) | 213,000 | 1,035,000 | |||||||
Total (benefit) provision for income taxes | $ | (180,000 | ) | $ | (12,933,000 | ) | $ | 1,099,000 |
Fiscal Year | |||||||||||
2014 | 2013 | 2012 | |||||||||
Tax provision at federal statutory rates | $ | (9,964,000 | ) | $ | (13,322,000 | ) | $ | (7,002,000 | ) | ||
State tax liability | 33,000 | 8,000 | 42,000 | ||||||||
Foreign deferred | 371,000 | (644,000 | ) | 734,000 | |||||||
Foreign withholding | (196,000 | ) | 308,000 | 1,170,000 | |||||||
Outside basis in KTC and Kowon, net | (394,000 | ) | (202,000 | ) | 2,422,000 | ||||||
Goodwill | — | — | 417,000 | ||||||||
Nondeductible expenses | (21,000 | ) | 306,000 | (18,000 | ) | ||||||
Increase in net state operating loss carryforwards | (177,000 | ) | (2,868,000 | ) | — | ||||||
Utilization of net operating losses for U.K. research and development refund | 1,089,000 | — | — | ||||||||
Provision to tax return adjustments and state tax rate change | (516,000 | ) | (33,000 | ) | (462,000 | ) | |||||
Tax credits | (610,000 | ) | (390,000 | ) | (100,000 | ) | |||||
Non-deductible 162M compensation limitations | 196,000 | 558,000 | 198,000 | ||||||||
Non-deductible equity compensation | (687,000 | ) | (418,000 | ) | 136,000 | ||||||
Other, net | 74,000 | 14,000 | (783,000 | ) | |||||||
Change in valuation allowance | 10,622,000 | 3,750,000 | 4,345,000 | ||||||||
$ | (180,000 | ) | $ | (12,933,000 | ) | $ | 1,099,000 |
Fiscal Year | |||||||
2014 | 2013 | ||||||
Deferred tax liability: | |||||||
Intangible asset | $ | — | $ | (141,000 | ) | ||
Foreign withholding liability | (1,282,000 | ) | (1,478,000 | ) | |||
Foreign unremitted earnings | (2,882,000 | ) | (3,276,000 | ) | |||
Deferred tax assets: | |||||||
Federal net operating loss carryforwards | 22,758,000 | 15,322,000 | |||||
State net operating loss carryforwards | 1,689,000 | 624,000 | |||||
Foreign net operating loss carryforwards | 2,612,000 | 3,202,000 | |||||
Equity awards | 2,508,000 | 1,666,000 | |||||
Tax credits | 6,267,000 | 5,657,000 | |||||
Equipment | 1,024,000 | 838,000 | |||||
Investments | 5,279,000 | 4,594,000 | |||||
Other | 3,253,000 | 3,365,000 | |||||
Net deferred tax assets | 41,226,000 | 30,373,000 | |||||
Valuation allowance | (42,508,000 | ) | (31,886,000 | ) | |||
$ | (1,282,000 | ) | $ | (1,513,000 | ) |
|
Fiscal Year Ended | |||||||
December 27, 2014 | December 28, 2013 | ||||||
Beginning Balance | $ | 716,000 | $ | 716,000 | |||
Additions | 389,000 | 798,000 | |||||
Claim and reversals | (389,000 | ) | (798,000 | ) | |||
Ending Balance | $ | 716,000 | $ | 716,000 |
|
Fiscal Year ending, | Amount | ||
2015 | $ | 1,239,000 | |
2016 | 908,000 | ||
2017 | 665,000 | ||
2018 | 641,000 | ||
2019 | 638,000 | ||
Thereafter | 2,130,000 | ||
Total minimum lease payments | $ | 6,221,000 |
|
Kopin | FDD | Total | |||||||||
2014 | |||||||||||
Revenues | $ | 28,333 | $ | 3,474 | $ | 31,807 | |||||
Net loss attributable to the controlling interest | (26,402 | ) | (1,810 | ) | (28,212 | ) | |||||
Total assets from continuing operations | 121,301 | 1,640 | 122,941 | ||||||||
Long-lived assets from continuing operations | 4,343 | 246 | 4,589 | ||||||||
2013 | |||||||||||
Revenues | $ | 19,883 | $ | 3,014 | $ | 22,898 | |||||
Net loss attributable to the controlling interest | (2,003 | ) | (2,707 | ) | (4,710 | ) | |||||
Total assets from continuing operations | 143,953 | 2,179 | 146,132 | ||||||||
Long-lived assets from continuing operations | 5,488 | 547 | 6,035 | ||||||||
2012 | |||||||||||
Revenues | $ | 31,879 | $ | 2,763 | $ | 34,642 | |||||
Net loss attributable to the controlling interest | (17,067 | ) | (4,083 | ) | (21,150 | ) | |||||
Total assets from continuing operations | 134,375 | 4,202 | 138,577 | ||||||||
Long-lived assets from continuing operations | 7,728 | 758 | 8,486 |
Fiscal Year | ||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||
Revenue | % of Total | Revenue | % of Total | Revenue | % of Total | |||||||||||||||
US | $ | 19,695,000 | 62 | % | $ | 11,927,000 | 53 | % | $ | 25,356,000 | 73 | % | ||||||||
Other Americas | 416,000 | 1 | % | 230,000 | 1 | % | 93,000 | — | % | |||||||||||
Total Americas | 20,111,000 | 63 | % | 12,157,000 | 54 | % | 25,449,000 | 73 | % | |||||||||||
Asia-Pacific | 8,245,000 | 26 | % | 8,292,000 | 36 | % | 7,132,000 | 21 | % | |||||||||||
Europe | 3,451,000 | 11 | % | 2,449,000 | 10 | % | 2,061,000 | 6 | % | |||||||||||
Total Revenues | 31,807,000 | 100 | % | $ | 22,898,000 | 100 | % | $ | 34,642,000 | 100 | % |
Fiscal Years | |||||||
2014 | 2013 | ||||||
United States of America | $ | 2,689,000 | $ | 3,050,000 | |||
United Kingdom | 377,000 | 795,000 | |||||
Republic of Korea | 1,523,000 | 2,190,000 | |||||
$ | 4,589,000 | $ | 6,035,000 |
|
Three months ended March 29, 2014 | Three months ended June 28, 2014 (3) | Three months ended September 27, 2014 | Three months ended December 27, 2014 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Revenue | $ | 4,695 | $ | 6,943 | $ | 9,532 | $ | 10,637 | |||||||
Gross profit (2) | $ | 2 | $ | 753 | $ | 3,861 | $ | 2,701 | |||||||
Loss from operations | $ | (9,614 | ) | $ | (7,269 | ) | $ | (5,520 | ) | $ | (6,073 | ) | |||
Net loss attributable to the controlling interest | $ | (9,134 | ) | $ | (8,806 | ) | $ | (4,469 | ) | $ | (5,302 | ) | |||
Net loss per share from continuing operations (1): | |||||||||||||||
Basic | $ | (0.15 | ) | $ | (0.14 | ) | $ | (0.08 | ) | $ | (0.08 | ) | |||
Diluted | $ | (0.15 | ) | $ | (0.14 | ) | $ | (0.08 | ) | $ | (0.08 | ) | |||
Shares used in computing net loss per share from continuing operations: | |||||||||||||||
Basic | 62,530 | 62,644 | 62,647 | 62,734 | |||||||||||
Diluted | 62,530 | 62,644 | 62,647 | 62,734 |
(1) | Net loss per share is computed independently for each of the quarters presented; accordingly, the sum of the quarterly net income per share may not equal the total computed for the year. |
(2) | Gross profit is defined as net product revenue less cost of product revenues. |
(3) | Includes $1.3 million impact in loss from operations and net loss attributable to the controlling interest attributable to the write off of an investment for the three month period ended June 28, 2014, as described in Note 4. |
Three months ended March 30, 2013 | Three months ended June 29, 2013 | Three months ended September 28, 2013 | Three months ended December 28, 2013 (3) | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Revenue | $ | 6,319 | $ | 6,079 | $ | 4,950 | $ | 5,550 | |||||||
Gross profit (2) | $ | (396 | ) | $ | (595 | ) | $ | 267 | $ | 645 | |||||
(Loss) income from continuing operations | $ | 1,168 | $ | (8,062 | ) | $ | (9,015 | ) | $ | (9,844 | ) | ||||
Net loss attributable to the controlling interest | $ | 21,634 | $ | (7,910 | ) | $ | (8,771 | ) | $ | (9,660 | ) | ||||
Net loss per share from continuing operations (1): | |||||||||||||||
Basic | $ | 0.34 | $ | (0.13 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Diluted | $ | 0.34 | $ | (0.13 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Shares used in computing net loss per share from continuing operations: | |||||||||||||||
Basic | 63,936 | 62,492 | 63,542 | 61,529 | |||||||||||
Diluted | 63,936 | 62,492 | 63,542 | 61,529 |
(1) | Net loss per share is computed independently for each of the quarters presented; accordingly, the sum of the quarterly net income per share may not equal the total computed for the year. |
(2) | Gross profit is defined as net component revenue less cost of component revenues. |
(3) | Includes $4.0 million impact in loss from continuing operations and net loss attributable to the controlling interest attributable to the impairment of intangibles and write off of investments for the three month period ended December 28, 2013, as described in Notes 4 and 6. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|