InterDigital Inc (IDCC)

[blueskywaves]

BONSAI vs REDWOOD??? 
 Net Proceeds from Options/Warrants (IDCC) = 
 Net Proceeds from issuance of common stock (QCOM) 
 1995-2002 
 .... 
 .... 
  
        IDCC            IDCC              QCOM           QCOM 
        Cash        Net Proceeds      Net Proceeds       Cash 
         and        from options,    from issuance        and 
 FY    Invest.        warrants      of common stock    Invest. 
 ... 
 1995  $64.5M         $ 13.1M          $ 499.2M       $ 579.0M 
 1996   55.0M           10.0M             23.6M         154.3M 
 1997   25.8M            0.4M             32.5M         808.9M 
 1998   52.3M            0.8M             49.8M         303.0M 
 1999   83.1M           12.4M            1.313B         1.685B 
 2000   89.0M           12.2M            143.8M         2.520B 
 2001   90.4M            2.6M            132.3M         2.581B 
 2002   87.5M           12.3M            119.7M         3.177B 
 .... 
 Total                $ 63.8M          $ 2.313B 
 .... 
 .... 
 .... 
 BONSAI vs REDWOOD??? 
 Weighted Average Number of Shares (Diluted) 
 1995-2002 
 .... 
 Fiscal 
  Year                  IDCC              QCOM 
 .... 
 1995                  46.5M             460.4M   
 1996                  46.5M             526.7M 
 1997                  48.2M             575.1M 
 1998                  48.8M             591.7M   
 1999                  50.5M             649.9M 
 2000                  57.3M             800.2M 
 2001                  53.4M             756.0M 
 2002                  56.1M             809.3M 
 .... 
 Dilution  
 from 1995 to 2002     20.5%              75.8% 
 .... 
 Sales (FY1992)      $ 39.7M           $ 107.5M 
 Sales (FY1995)      $ 85.0M           $ 386.7M 
 TTM Sales (2003)    $104.3M           $   3.8B 
 Market CAP(2003)    $  1.5B           $  24.3B 
 .... 
 .... 
 To quote teecee word for word................ 
 .... 
 WHAT IS WRONG WITH YOU PEOPLE?<g> 
 .... 
 ....