|
|
|
|
|
|
|
|
|
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 36,365,672 | $ | 36,343,817 | $ | — | $ | — | $ | (180,768 | ) | $ | (252,556 | ) | $ | 36,184,904 | $ | 36,091,261 | |||||||||||||
Corporate debt and certificates of deposit | 15,311,458 | 25,323,428 | — | — | (41,452 | ) | (39,288 | ) | 15,270,006 | 25,284,140 | |||||||||||||||||||||
Total | $ | 51,677,130 | $ | 61,667,245 | $ | — | $ | — | $ | (222,220 | ) | $ | (291,844 | ) | $ | 51,454,910 | $ | 61,375,401 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 21,245,723 | $ | 12,993,121 | $ | 1,946,060 | $ | 36,184,904 | |||||||
Corporate debt and certificates of deposit | 9,585,467 | 5,684,539 | — | 15,270,006 | |||||||||||
Total | $ | 30,831,190 | $ | 18,677,660 | $ | 1,946,060 | $ | 51,454,910 |
|
Fair Value Measurement September 30, 2017 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 25,882,554 | $ | 25,882,554 | $ | — | $ | — | |||||||
U.S. Government Securities | 36,184,904 | 6,923,591 | 29,261,313 | — | |||||||||||
Corporate Debt | 7,652,455 | — | 7,652,455 | — | |||||||||||
Certificates of Deposit | 7,617,551 | — | 7,617,551 | — | |||||||||||
GCS Holdings | 365,017 | 365,017 | — | — | |||||||||||
Warrant | 274,000 | — | — | 274,000 | |||||||||||
$ | 77,976,481 | $ | 33,171,162 | $ | 44,531,319 | $ | 274,000 | ||||||||
Fair Value Measurement December 31, 2016 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 15,822,495 | $ | 15,822,495 | $ | — | $ | — | |||||||
U.S. Government Securities | 36,091,261 | 7,144,767 | 28,946,494 | — | |||||||||||
Corporate Debt | 7,557,029 | — | 7,557,029 | — | |||||||||||
Certificates of Deposit | 17,727,111 | — | 17,727,111 | — | |||||||||||
GCS Holdings | 331,454 | 331,454 | — | — | |||||||||||
$ | 77,529,350 | $ | 23,298,716 | $ | 54,230,634 | $ | — |
|
September 30, 2017 | December 31, 2016 | ||||||
Raw materials | $ | 2,517,803 | $ | 1,986,491 | |||
Work-in-process | 2,552,517 | 1,186,162 | |||||
Finished goods | 878,690 | 129,459 | |||||
$ | 5,949,010 | $ | 3,302,112 |
|
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||
Non-vested restricted common stock | 2,968,874 | 2,692,516 | 2,968,874 | 2,692,516 |
|
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 31, 2016 | 3,007,674 | $ | 3.21 | |||
Granted | 120,000 | 3.44 | ||||
Forfeited | (98,800 | ) | 3.17 | |||
Vested | (60,000 | ) | 1.70 | |||
Balance, September 30, 2017 | 2,968,874 | $ | 3.26 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||||||
Cost of product revenues | $ | 142,604 | $ | 136,420 | $ | 405,778 | $ | 426,357 | |||||||
Research and development | 203,288 | 129,308 | 616,500 | 378,156 | |||||||||||
Selling, general and administrative | 676,137 | 262,700 | 1,967,879 | 674,968 | |||||||||||
Total | $ | 1,022,029 | $ | 528,428 | $ | 2,990,157 | $ | 1,479,481 |
|
|
Balance, December 31, 2016 | $ | 518,000 | |
Additions | 83,000 | ||
Claims | (16,000 | ) | |
Balance, September 30, 2017 | $ | 585,000 |
|
|
Cash and marketable securities | $ | 2,600 | |
Accounts receivable | 490,700 | ||
Inventory | 768,400 | ||
Other identifiable assets | 46,800 | ||
Order backlog | 840,000 | ||
Customer relationships | 1,000,000 | ||
Developed technology | 460,000 | ||
Trademark portfolio | 160,000 | ||
Current liabilities | (480,500 | ) | |
Net deferred tax liabilities | (1,084,000 | ) | |
Goodwill | 1,489,000 | ||
Total | $ | 3,693,000 |
Order backlog | 1 |
Customer relationships | 2 |
Developed technology | 2 |
Trademark portfolio | 2 |
Three months ended | Nine months ended | ||||||||||
September 24, 2016 | September 30, 2017 | September 24, 2016 | |||||||||
Revenues | $ | 6,698,701 | $ | 17,081,144 | $ | 17,894,777 | |||||
Net loss | (7,710,770 | ) | (23,271,116 | ) | (18,226,203 | ) |
Kopin | Industrial | Total | |||||||||
Balance, December 31, 2016 | $ | 844,023 | $ | — | $ | 844,023 | |||||
March 2017 acquisition | — | 1,488,650 | 1,488,650 | ||||||||
Change due to exchange rate fluctuations | 43,904 | — | 43,904 | ||||||||
Balance, September 30, 2017 | $ | 887,927 | $ | 1,488,650 | $ | 2,376,577 |
|
Three Months Ended | |||||||||||||||||||||||
September 30, 2017 | September 24, 2016 | ||||||||||||||||||||||
Kopin | Industrial | Total | Kopin | Industrial | Total | ||||||||||||||||||
Revenues | $ | 3,744 | $ | 2,395 | $ | 6,139 | $ | 4,708 | $ | 1,087 | $ | 5,795 | |||||||||||
Net loss attributable to the controlling interest | (8,117 | ) | (130 | ) | (8,247 | ) | (7,901 | ) | (216 | ) | (8,117 | ) |
Nine Months Ended | |||||||||||||||||||||||
September 30, 2017 | September 24, 2016 | ||||||||||||||||||||||
Kopin | Industrial | Total | Kopin | Industrial | Total | ||||||||||||||||||
Revenues | $ | 10,409 | $ | 6,036 | $ | 16,445 | $ | 13,176 | $ | 3,093 | $ | 16,269 | |||||||||||
Net loss attributable to the controlling interest | (23,170 | ) | (268 | ) | (23,438 | ) | (17,628 | ) | (616 | ) | (18,244 | ) | |||||||||||
Total assets | 87,043 | 8,010 | 95,053 | 92,799 | 1,699 | 94,498 | |||||||||||||||||
Long-lived assets | 3,544 | 117 | 3,661 | 2,937 | — | 2,937 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||
United States | 47 | % | 49 | % | 48 | % | 36 | % | |||
Asia-Pacific | 22 | % | 37 | % | 25 | % | 48 | % | |||
Europe | 31 | % | 14 | % | 27 | % | 16 | % | |||
Total Revenues | 100 | % | 100 | % | 100 | % | 100 | % |
|
|
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2017 | ||||||||||||||
Sales | Purchases | Sales | Purchases | ||||||||||||
Goertek | $ | — | $ | 207,694 | $ | — | $ | 390,619 | |||||||
Affiliate 1 | 48,320 | — | 109,952 | — | |||||||||||
$ | 48,320 | $ | 207,694 | $ | 109,952 | $ | 390,619 |
Receivables | Payables | ||||||
Goertek | $ | — | $ | 103,100 |
|
EMBEZZLEMENT |
|
|
Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
U.S. government and agency backed securities | $ | 36,365,672 | $ | 36,343,817 | $ | — | $ | — | $ | (180,768 | ) | $ | (252,556 | ) | $ | 36,184,904 | $ | 36,091,261 | |||||||||||||
Corporate debt and certificates of deposit | 15,311,458 | 25,323,428 | — | — | (41,452 | ) | (39,288 | ) | 15,270,006 | 25,284,140 | |||||||||||||||||||||
Total | $ | 51,677,130 | $ | 61,667,245 | $ | — | $ | — | $ | (222,220 | ) | $ | (291,844 | ) | $ | 51,454,910 | $ | 61,375,401 |
Less than One year | One to Five years | Greater than Five years | Total | ||||||||||||
U.S. government and agency backed securities | $ | 21,245,723 | $ | 12,993,121 | $ | 1,946,060 | $ | 36,184,904 | |||||||
Corporate debt and certificates of deposit | 9,585,467 | 5,684,539 | — | 15,270,006 | |||||||||||
Total | $ | 30,831,190 | $ | 18,677,660 | $ | 1,946,060 | $ | 51,454,910 |
|
Fair Value Measurement September 30, 2017 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 25,882,554 | $ | 25,882,554 | $ | — | $ | — | |||||||
U.S. Government Securities | 36,184,904 | 6,923,591 | 29,261,313 | — | |||||||||||
Corporate Debt | 7,652,455 | — | 7,652,455 | — | |||||||||||
Certificates of Deposit | 7,617,551 | — | 7,617,551 | — | |||||||||||
GCS Holdings | 365,017 | 365,017 | — | — | |||||||||||
Warrant | 274,000 | — | — | 274,000 | |||||||||||
$ | 77,976,481 | $ | 33,171,162 | $ | 44,531,319 | $ | 274,000 | ||||||||
Fair Value Measurement December 31, 2016 Using: | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
Cash and Equivalents | $ | 15,822,495 | $ | 15,822,495 | $ | — | $ | — | |||||||
U.S. Government Securities | 36,091,261 | 7,144,767 | 28,946,494 | — | |||||||||||
Corporate Debt | 7,557,029 | — | 7,557,029 | — | |||||||||||
Certificates of Deposit | 17,727,111 | — | 17,727,111 | — | |||||||||||
GCS Holdings | 331,454 | 331,454 | — | — | |||||||||||
$ | 77,529,350 | $ | 23,298,716 | $ | 54,230,634 | $ | — |
|
September 30, 2017 | December 31, 2016 | ||||||
Raw materials | $ | 2,517,803 | $ | 1,986,491 | |||
Work-in-process | 2,552,517 | 1,186,162 | |||||
Finished goods | 878,690 | 129,459 | |||||
$ | 5,949,010 | $ | 3,302,112 |
|
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||
Non-vested restricted common stock | 2,968,874 | 2,692,516 | 2,968,874 | 2,692,516 |
|
Shares | Weighted Average Grant Fair Value | |||||
Balance, December 31, 2016 | 3,007,674 | $ | 3.21 | |||
Granted | 120,000 | 3.44 | ||||
Forfeited | (98,800 | ) | 3.17 | |||
Vested | (60,000 | ) | 1.70 | |||
Balance, September 30, 2017 | 2,968,874 | $ | 3.26 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||||||
Cost of product revenues | $ | 142,604 | $ | 136,420 | $ | 405,778 | $ | 426,357 | |||||||
Research and development | 203,288 | 129,308 | 616,500 | 378,156 | |||||||||||
Selling, general and administrative | 676,137 | 262,700 | 1,967,879 | 674,968 | |||||||||||
Total | $ | 1,022,029 | $ | 528,428 | $ | 2,990,157 | $ | 1,479,481 |
|
Balance, December 31, 2016 | $ | 518,000 | |
Additions | 83,000 | ||
Claims | (16,000 | ) | |
Balance, September 30, 2017 | $ | 585,000 |
|
Cash and marketable securities | $ | 2,600 | |
Accounts receivable | 490,700 | ||
Inventory | 768,400 | ||
Other identifiable assets | 46,800 | ||
Order backlog | 840,000 | ||
Customer relationships | 1,000,000 | ||
Developed technology | 460,000 | ||
Trademark portfolio | 160,000 | ||
Current liabilities | (480,500 | ) | |
Net deferred tax liabilities | (1,084,000 | ) | |
Goodwill | 1,489,000 | ||
Total | $ | 3,693,000 |
Order backlog | 1 |
Customer relationships | 2 |
Developed technology | 2 |
Trademark portfolio | 2 |
Kopin | Industrial | Total | |||||||||
Balance, December 31, 2016 | $ | 844,023 | $ | — | $ | 844,023 | |||||
March 2017 acquisition | — | 1,488,650 | 1,488,650 | ||||||||
Change due to exchange rate fluctuations | 43,904 | — | 43,904 | ||||||||
Balance, September 30, 2017 | $ | 887,927 | $ | 1,488,650 | $ | 2,376,577 |
|
Three Months Ended | |||||||||||||||||||||||
September 30, 2017 | September 24, 2016 | ||||||||||||||||||||||
Kopin | Industrial | Total | Kopin | Industrial | Total | ||||||||||||||||||
Revenues | $ | 3,744 | $ | 2,395 | $ | 6,139 | $ | 4,708 | $ | 1,087 | $ | 5,795 | |||||||||||
Net loss attributable to the controlling interest | (8,117 | ) | (130 | ) | (8,247 | ) | (7,901 | ) | (216 | ) | (8,117 | ) |
Nine Months Ended | |||||||||||||||||||||||
September 30, 2017 | September 24, 2016 | ||||||||||||||||||||||
Kopin | Industrial | Total | Kopin | Industrial | Total | ||||||||||||||||||
Revenues | $ | 10,409 | $ | 6,036 | $ | 16,445 | $ | 13,176 | $ | 3,093 | $ | 16,269 | |||||||||||
Net loss attributable to the controlling interest | (23,170 | ) | (268 | ) | (23,438 | ) | (17,628 | ) | (616 | ) | (18,244 | ) | |||||||||||
Total assets | 87,043 | 8,010 | 95,053 | 92,799 | 1,699 | 94,498 | |||||||||||||||||
Long-lived assets | 3,544 | 117 | 3,661 | 2,937 | — | 2,937 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2017 | September 24, 2016 | September 30, 2017 | September 24, 2016 | ||||||||
United States | 47 | % | 49 | % | 48 | % | 36 | % | |||
Asia-Pacific | 22 | % | 37 | % | 25 | % | 48 | % | |||
Europe | 31 | % | 14 | % | 27 | % | 16 | % | |||
Total Revenues | 100 | % | 100 | % | 100 | % | 100 | % |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2017 | September 30, 2017 | ||||||||||||||
Sales | Purchases | Sales | Purchases | ||||||||||||
Goertek | $ | — | $ | 207,694 | $ | — | $ | 390,619 | |||||||
Affiliate 1 | 48,320 | — | 109,952 | — | |||||||||||
$ | 48,320 | $ | 207,694 | $ | 109,952 | $ | 390,619 |
Receivables | Payables | ||||||
Goertek | $ | — | $ | 103,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|