KOPN
Kopin Corporation
$5.61
+$0.47(+9.14%)
51
Overall
40
Value
72
Tech
42
Quality
Market Cap
$491.67M
Volume
9.00M
52W Range
$1.23 - $6.45
Target Price
$7.15
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $22.6M | $27.8M | $24.5M | $29.5M | $40.1M | $45.7M | $47.4M | $40.4M | $50.3M | $39.3M | ||
| Total Revenue | $22.6M | $27.8M | $24.5M | $29.5M | $40.1M | $45.7M | $47.4M | $40.4M | $50.3M | $39.3M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $17.8M | $-18.1M | $15.8M | $20.9M | $29.1M | $25.1M | $32.6M | $25.0M | $36.2M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.8M | $9.7M | $8.6M | $8.6M | $11.0M | $20.6M | $14.8M | $40.4M | $50.3M | $39.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $33.0M | $39.4M | $44.7M | $55.9M | $44.9M | $59.4M | $36.6M | $57.6M | $93.4M | $49.2M | ||
| Research & Development | $16.0M | $18.9M | $17.4M | $13.3M | $11.7M | $16.3M | $18.7M | $10.8M | $5.8M | $6.7M | ||
| Research Expense | $16.0M | $18.9M | $17.4M | $13.3M | $11.7M | $16.3M | $18.7M | $10.8M | $5.8M | $6.7M | ||
| Selling, General & Administrative | $17.0M | $20.5M | $27.2M | $21.3M | $11.8M | $18.1M | $18.0M | $21.8M | $22.8M | $16.3M | ||
| Selling & Marketing Expenses | $17.0M | $20.5M | $27.2M | -- | $11.8M | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-1.3M | $-1.5M | $-1.4M | $21.3M | $11.8M | $18.1M | $18.0M | $21.8M | $22.8M | $16.3M | ||
| Salaries & Wages | $-2.4M | $-2.3M | $-4.8M | $2.1M | $821.1K | $4.4M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $-1.0M | $-900.0K | $-1.0M | $800.0K | $700.0K | $700.0K | $700.0K | $600.0K | -- | -- | ||
| Depreciation & Amortization | $-1.0M | $-900.0K | $-1.0M | $800.0K | $700.0K | $700.0K | -- | -- | -- | -- | ||
| Amortization | $-102.1K | $-1.6M | $-900.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | -- | $-13.0K | $-268.0K | $1.4M | $21.4M | $25.1M | $32.6M | $25.0M | $36.2M | $27.8M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-28.2M | $-29.7M | $-36.0M | $-26.4M | $-4.8M | $-13.8M | $-21.8M | $-17.2M | $-43.1M | $-9.9M | ||
| EBITDA | $-18.8M | $-25.8M | $-28.6M | $-28.5M | $-4.1M | $-13.1M | $-18.5M | $-19.0M | $-43.1M | $3.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Income Operating | -- | -- | -- | $543.8K | $132.6K | $31.1K | $76.9K | $829.6K | $817.2K | $1.1M | ||
| Intinc | $658.4K | $775.6K | $640.1K | $543.8K | -- | -- | -- | -- | $817.2K | -- | ||
| Net Non-Operating Interest Income/Expense | $658.4K | $775.6K | $640.1K | $543.8K | -- | -- | $-76.9K | $-829.6K | $817.2K | -- | ||
| Gain on Sale of Securities | $1.0M | $2.0M | $2.8M | $-3.9M | $-29.4K | -- | $2.7M | $-3.3M | $-1.6M | $1.4K | ||
| Other Income/Expense | $-8.3M | $-5.2M | $-6.4M | $3.6M | $64.8K | $-265.5K | $2.5M | $3.1M | $1.6M | $-11.3M | ||
| Other Special Charges | $-448.6K | $3.2M | $6.1M | $225.6K | $-35.5K | $265.5K | $154.4K | $245.2K | $20.0K | $154.2K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $23.7M | $26.3M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-23.7M | $-1.2M | $-2.8M | $-331.3K | -- | -- | $-2.0M | $-2.0M | $-24.8M | $5.1M | ||
| Impairment of Capital Assets | -- | $1.2M | $2.8M | $331.3K | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-19.9M | $-28.3M | $-30.6M | $-29.3M | $-4.8M | $-13.8M | $-19.2M | $-19.6M | $-43.7M | $2.8M | ||
| Pre-Tax Income | $-19.9M | $-28.3M | $-30.6M | $-29.3M | $-4.4M | $-13.3M | $-19.2M | $-19.6M | $-43.7M | $2.8M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $3.1M | $3.0M | $-30.0K | $108.0K | $129.0K | $129.0K | $144.0K | $156.0K | $170.0K | $208.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $-46.5M | $-54.2M | $-65.1M | $-29.5M | $-4.4M | $-13.4M | $-19.3M | $-19.7M | $-43.9M | $2.5M | ||
| Net Income (Continuing Operations) | $-46.5M | $-54.2M | $-65.1M | $-29.5M | $-4.4M | $-13.4M | $-19.3M | $-19.7M | $-43.9M | $2.5M | ||
| Net Income (Discontinued Operations) | $-46.5M | $-54.2M | $-65.1M | $-29.5M | $-4.4M | $-13.4M | $-19.3M | $-19.7M | $-43.9M | $2.5M | ||
| Net Income (Common Stockholders) | $-46.5M | $-54.2M | $-65.1M | $-29.5M | $-4.4M | $-13.4M | $-19.3M | $-19.7M | $-43.9M | $2.5M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-2.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $50.8M | $21.3M | $60.5M | $76.8M | $66.3M | $59.4M | $69.2M | $57.6M | $93.4M | $49.2M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $64.0M | $69.9M | $73.2M | $80.3M | $82.3M | $88.9M | $91.4M | $109.0M | $132.9M | $171.3M | ||
| Average Shares Outstanding (Diluted) | $64.0M | $140.6M | $138.4M | $80.3M | $82.3M | $88.9M | $91.4M | $109.0M | $132.9M | $175.1M | ||
| Shares Outstanding | $67.5M | $76.5M | $76.3M | $84.9M | $91.3M | $92.2M | $94.5M | $118.4M | $162.1M | $183.4M | ||
| Basic EPS | $-0.37 | -- | -- | $-0.37 | $-0.05 | $-0.15 | $-0.21 | $-0.18 | $-0.33 | $0.01 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-0.37 | $-0.05 | $-0.15 | $-0.21 | $-0.18 | $-0.33 | $0.01 | ||
| Diluted EPS | $-0.37 | $-0.36 | $-0.49 | $-0.37 | $-0.05 | $-0.15 | $-0.21 | $-0.18 | $-0.33 | $0.01 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $-0.05 | -- | -- | $-0.18 | $-0.33 | $0.01 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | -- | -- | $57.2K | ||
| Earnings from equity interest | -- | -- | -- | -- | -- | -- | -- | -- | -- | $11.1M | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | -- | -- | -- | -- | -- | $11.1M | ||
| Gain On Sale Of P P E | $7.7M | -- | $2.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | $-403.0K | $139.6K | $-51.0K | $-132.0K | $119.8K | $35.5K | $348 | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | $300.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Extraordinary | $-23.0M | $-25.4M | $-34.5M | $-29.4M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | $-1.6M | -- | -- | -- | -- | -- | -- | -- | $24.8M | $-5.1M | ||
| Other Gand A | $-1.3M | $-1.5M | $-1.4M | $21.3M | $11.8M | $18.1M | $18.0M | $21.8M | $22.8M | $16.3M | ||
| Other Impairment Of Capital Assets | $-2.5M | -- | $2.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Write Off | -- | -- | $-113.0K | $-317.0K | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | -- | -- | -- | $57.2K | ||
| Provision For Gain Loss On Disposal | -- | $300.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-1.3M | $-1.5M | $-1.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $17.0M | $20.5M | $27.2M | -- | $11.8M | -- | -- | -- | -- | -- | ||
| Restruct | $23.7M | $26.3M | -- | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | KOPN | $5.61 | +9.1% | 9.00M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |