|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||
|
|||
|
|||
|
Balance
at January 1, 2011
|
$ | 2,928,933 | ||
|
Funds
received
|
1,677,642 | |||
|
Research
and development activities
|
(259,956 | ) | ||
|
Property
and equipment expenditures
|
(563,178 | ) | ||
|
Balance
at September 30, 2011
|
$ | 3,783,441 |
|
|||
|
Level
1:
|
Observable
inputs such as quoted prices for identical assets or
liabilities in active markets
|
|
Level
2:
|
Other
inputs that are observable directly or indirectly,
such as quoted prices for similar assets or
liabilities or market-corroborated inputs
|
|
Level
3:
|
Unobservable
inputs for which there is little or no market data
and which require the Company to develop its own
assumptions about how market participants would price
the assets or liabilities
|
|
|
A.
|
Market
approach - Uses prices and other relevant information
generated by market transactions involving identical
or comparable assets or liabilities
|
|
|
B.
|
Income
approach - Uses valuation techniques to convert
future amounts to a single present amount based on
current market expectations about those future
amounts, including present value techniques,
option-pricing models and excess earnings
method
|
|
|
C.
|
Cost
approach - Based on the amount that currently would
be required to replace the service capacity of an
asset (replacement cost)
|
|
Carrying
amount as of
September
30, 2011
|
Level
1
|
Level
2
|
Level
3
|
Valuation
Technique
|
|||||||||||||
|
Auction
rate securities
|
$4,620 | $- | $- | $4,620 |
(B)
|
||||||||||||
|
Auction
Rate Securities
|
||||
|
Balance
at January 1, 2011
|
$ | 5,020 | ||
|
Redemptions
|
(200 | ) | ||
|
Transfers
to Level 3
|
- | |||
|
Gains
and losses:
|
||||
|
Reported
in earnings
|
- | |||
|
Reported
in other comprehensive loss
|
(200 | ) | ||
|
Balance
at September 30, 2011
|
$ | 4,620 | ||
|
|||
|
September
30,
|
December
31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Raw
materials
|
$ | 4,608,906 | $ | 3,583,679 | ||||
|
Work
in process
|
3,189,021 | 3,276,095 | ||||||
|
Finished
units
|
1,730,122 | 2,063,353 | ||||||
|
Total
|
$ | 9,528,049 | $ | 8,923,127 | ||||
|
|||
|
Gross
carrying amount
|
Accumulated
amortization
|
Net
carrying amount
|
Expected
life (Years)
|
|||||||||||||
|
Patents
|
$ | 1,216,039 | $ | (328,854 | ) | $ | 887,185 | 15 | ||||||||
|
Know-how
|
584,552 | (374,263 | ) | 210,289 | 5 | |||||||||||
|
Trademarks
|
396,730 | (279,387 | ) | 117,343 | 2 | |||||||||||
|
Customer
relationships
|
4,777,164 | (878,991 | ) | 3,898,173 | 8-10 | |||||||||||
|
Developed
technology
|
7,445,442 | (1,281,653 | ) | 6,163,789 | 8-10 | |||||||||||
| $ | 14,419,927 | $ | (3,143,148 | ) | $ | 11,276,779 | ||||||||||
|
|||
|
Date
|
Payment
Amount
|
|||
|
June
29, 2012
|
$ | 500,000 | ||
|
June
29, 2013
|
$ | 1,000,000 | ||
|
June
29, 2014
|
$ | 2,500,000 | ||
|
June
29, 2015
|
$ | 13,930,000 | ||
| $ | 17,930,000 | |||
|
|||
|
|||
|
|
·
|
permits
the granting of restricted stock units
(“RSU”), performance-based stock awards
and stock appreciation rights;
|
|
|
·
|
eliminates
the ability to reprice options;
|
|
|
·
|
extends
the expiration date of the plan to June 29,
2021;
|
|
|
·
|
provides
that awards may qualify as “performance-based
compensation” under Section 162(m) of the
Internal Revenue Code of 1986, as amended; and
|
|
|
·
|
incorporates
certain other administrative provisions.
|
|
Three
months ended
|
Nine
months ended
|
|||||||||||||||
|
September
30,
|
September
30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Volatility
*
|
NA
|
65% | 64% | 65% - 70% | ||||||||||||
|
Expected
dividend yield
|
0% | 0% | 0% | 0% | ||||||||||||
|
Expected
life *
|
NA
|
6.0
years
|
5.6
- 5.8 years
|
5.0 -
6.0 years
|
||||||||||||
|
Risk
free interest rate *
|
NA
|
1.76% | 2.20% - 2.34% | 1.76%-2.65% | ||||||||||||
|
Forfeitures
|
36% | 36% | 36% - 37% | 36%- 37% | ||||||||||||
|
*
The
company only granted restricted stock units in the
third quarter of 2011 and did not have option
grants.
|
||||||||||||||||
|
Three
months ended
|
Nine
months ended
|
|||||||||||||||
|
September
30,
|
September
30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Research
and development
|
$ | 41,464 | $ | 102,544 | $ | 226,043 | $ | 167,631 | ||||||||
|
Sales
and marketing
|
47,917 | 44,082 | 135,845 | 129,139 | ||||||||||||
|
General
and administrative
|
375,591 | 286,483 | 897,314 | 810,045 | ||||||||||||
|
Total
|
$ | 464,972 | $ | 433,109 | $ | 1,259,202 | $ | 1,106,815 | ||||||||
|
Options
Outstanding
|
Weighted
Average
|
Remaining
Contractual
|
Aggregrate
Intrinsic
Value
|
|||||||||||||
|
Options
outstanding at December 31, 2010
|
2,588,080 | $ | 4.76 | 7.4 | $ | 1,863,883 | ||||||||||
|
Granted
|
951,000 | 1.09 | ||||||||||||||
|
Exercised
|
(33,200 | ) | 1.68 | |||||||||||||
|
Cancelled
|
(444,588 | ) | 3.12 | |||||||||||||
|
Options
outstanding at September 30, 2011
|
3,061,292 | $ | 3.89 | 7.4 | $ | 2,419,609 | ||||||||||
|
Options
exercisable at September 30, 2011
|
1,272,568 | $ | 4.45 | 5.8 | $ | 741,558 | ||||||||||
|
Options
available for grant at September 30, 2011
|
2,638,363 | |||||||||||||||
|
|||
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net
loss attributable to MEMSIC, Inc.
|
$ | (368,766 | ) | $ | (1,931,273 | ) | $ | (2,805,248 | ) | $ | (6,225,326 | ) | ||||
|
Other
comprehensive income (loss):
|
||||||||||||||||
|
Unrealized
gain (loss) on investments
|
241 | - | (570 | ) | - | |||||||||||
|
Foreign
currency translation adjustment
|
398,169 | 364,368 | 946,834 | 549,613 | ||||||||||||
|
Unrealized
impairment loss on auction rate securities
|
(200,000 | ) | (153,000 | ) | (200,000 | ) | (153,000 | ) | ||||||||
|
Comprehensive
loss attributable to MEMSIC, Inc.
|
(170,356 | ) | (1,719,905 | ) | (2,058,984 | ) | (5,828,713 | ) | ||||||||
|
Net
income (loss) attributable to noncontrolling
interest
|
32,895 | 39,004 | 91,685 | 66,093 | ||||||||||||
|
Foreign
currency translation adjustment
|
- | - | (3,025 | ) | - | |||||||||||
|
Comprehensive
loss attributable to noncontrolling
interest
|
32,895 | 39,004 | 88,660 | 66,093 | ||||||||||||
|
Total
comprehensive loss
|
$ | (137,461 | ) | $ | (1,680,901 | ) | $ | (1,970,324 | ) | $ | (5,762,620 | ) | ||||
|
|||
|
|||
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Sensor
products
|
$ | 15,935,106 | $ | 8,192,684 | $ | 38,913,453 | $ | 19,446,787 | ||||||||
|
System
solution products
|
2,422,193 | 2,652,035 | 7,771,400 | 7,765,551 | ||||||||||||
|
Total
|
$ | 18,357,300 | $ | 10,844,719 | $ | 46,684,854 | $ | 27,212,338 | ||||||||
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
|
Gross
Profit
|
||||||||||||||||
|
Sensor
products
|
$ | 4,919,964 | $ | 2,805,563 | $ | 11,957,813 | $ | 6,958,068 | ||||||||
|
System
solution products
|
1,281,803 | 1,287,962 | 4,183,844 | 3,669,378 | ||||||||||||
|
Total
|
$ | 6,201,767 | $ | 4,093,525 | $ | 16,141,657 | $ | 10,627,446 | ||||||||
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Mobile
phone
|
$ | 9,737,128 | $ | 2,647,989 | $ | 21,889,987 | $ | 4,746,569 | ||||||||
|
Consumer
|
1,991,405 | 2,086,800 | 4,623,725 | 4,756,194 | ||||||||||||
|
Automotive
|
3,766,068 | 2,922,593 | 11,066,547 | 8,560,266 | ||||||||||||
|
Industrial/other
|
2,862,699 | 3,187,337 | 9,104,595 | 9,149,309 | ||||||||||||
|
Total
|
$ | 18,357,300 | $ | 10,844,719 | $ | 46,684,854 | $ | 27,212,338 | ||||||||
|
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Asia
(excluding Japan)
|
$ | 10,513,338 | $ | 3,657,276 | $ | 25,430,554 | $ | 8,697,456 | ||||||||
|
Europe
|
897,630 | 875,130 | 2,581,518 | 2,615,094 | ||||||||||||
|
Japan
|
2,441,347 | 1,729,084 | 5,668,284 | 4,263,666 | ||||||||||||
|
North
America
|
4,459,558 | 3,873,645 | 12,795,129 | 10,683,770 | ||||||||||||
|
Other
|
45,427 | 709,584 | 209,369 | 952,352 | ||||||||||||
|
Total
|
$ | 18,357,300 | $ | 10,844,719 | $ | 46,684,854 | $ | 27,212,338 | ||||||||
|
September
30,
|
December
31,
|
|||||||
|
2011
|
2010
|
|||||||
|
United
States
|
$ | 56,322,340 | $ | 56,250,073 | ||||
|
China
|
71,182,696 | 60,172,360 | ||||||
|
Japan
|
1,398,190 | 1,242,663 | ||||||
|
Total
|
$ | 128,903,226 | $ | 117,665,096 | ||||
|
September
30,
|
December
31,
|
|||||||
|
2011
|
2010
|
|||||||
|
United
States
|
$ | 898,511 | $ | 1,034,156 | ||||
|
China
|
29,844,321 | 20,980,268 | ||||||
|
Japan
|
1,049 | 1,078 | ||||||
|
Total
|
$ | 30,743,881 | $ | 22,015,502 | ||||
|
|||
|
|||