Kopin Corporation (FRA:KOC)
Germany · Delayed Price · Currency is EUR 2.400
-0.218 (-8.33%)
At close: Jan 23, 2026
Kopin Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 27, 2025 | Dec '24 Dec 28, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 25, 2021 | Dec '20 Dec 26, 2020 |
| 45.6 | 50.34 | 40.39 | 47.4 | 45.67 | 40.13 | |
Revenue Growth (YoY) | 3.02% | 24.61% | -14.78% | 3.80% | 13.80% | 35.94% |
Cost of Revenue | 37.55 | 39.97 | 32.13 | 42.84 | 35.03 | 29.14 |
Gross Profit | 8.05 | 10.37 | 8.26 | 4.56 | 10.64 | 10.98 |
Selling, General & Admin | 14.37 | 22.84 | 21.84 | 17.97 | 18.1 | 11.82 |
Research & Development | 5.83 | 5.83 | 3.6 | 8.39 | 6.31 | 3.92 |
Operating Expenses | 20.2 | 28.68 | 25.44 | 26.35 | 24.41 | 15.75 |
Operating Income | -12.15 | -18.31 | -17.18 | -21.79 | -13.78 | -4.76 |
Interest & Investment Income | 1.25 | 0.82 | 0.83 | 0.08 | 0.03 | 0.13 |
Currency Exchange Gain (Loss) | 0.06 | 0.18 | -0.16 | -0.32 | 0.14 | 0.29 |
Other Non Operating Income (Expenses) | 0.23 | 0.02 | 0.25 | 0.15 | 0.27 | -0.04 |
EBT Excluding Unusual Items | -10.6 | -17.3 | -16.26 | -21.88 | -13.34 | -4.37 |
Gain (Loss) on Sale of Investments | -0.45 | -1.61 | -3.33 | 2.7 | - | -0.03 |
Legal Settlements | 5.1 | -24.8 | - | - | - | - |
Pretax Income | -5.95 | -43.71 | -19.59 | -19.18 | -13.34 | -4.4 |
Income Tax Expense | 0.2 | 0.17 | 0.16 | 0.14 | 0.13 | 0.13 |
Earnings From Continuing Operations | -6.15 | -43.88 | -19.75 | -19.33 | -13.47 | -4.53 |
Minority Interest in Earnings | - | - | - | 0 | 0.04 | 0.12 |
Net Income | -6.15 | -43.88 | -19.75 | -19.33 | -13.43 | -4.41 |
Net Income to Common | -6.15 | -43.88 | -19.75 | -19.33 | -13.43 | -4.41 |
Shares Outstanding (Basic) | 166 | 133 | 109 | 91 | 89 | 82 |
Shares Outstanding (Diluted) | 166 | 133 | 109 | 91 | 89 | 82 |
Shares Change (YoY) | 39.53% | 21.93% | 19.19% | 2.92% | 7.87% | 2.57% |
EPS (Basic) | -0.04 | -0.33 | -0.18 | -0.21 | -0.15 | -0.05 |
EPS (Diluted) | -0.04 | -0.33 | -0.18 | -0.21 | -0.15 | -0.05 |
Free Cash Flow | -11.1 | -15.04 | -16.21 | -18.52 | -11.78 | -4.96 |
Free Cash Flow Per Share | -0.07 | -0.11 | -0.15 | -0.20 | -0.13 | -0.06 |
Gross Margin | 17.66% | 20.60% | 20.46% | 9.63% | 23.29% | 27.37% |
Operating Margin | -26.63% | -36.37% | -42.52% | -45.97% | -30.16% | -11.87% |
Profit Margin | -13.48% | -87.17% | -48.89% | -40.77% | -29.42% | -10.99% |
Free Cash Flow Margin | -24.35% | -29.88% | -40.13% | -39.07% | -25.80% | -12.36% |
EBITDA | -11.34 | -17.67 | -16.57 | -21.07 | -13.11 | -4.11 |
EBITDA Margin | -24.87% | -35.11% | -41.02% | -44.45% | -28.70% | -10.25% |
D&A For EBITDA | 0.81 | 0.64 | 0.61 | 0.72 | 0.67 | 0.65 |
EBIT | -12.15 | -18.31 | -17.18 | -21.79 | -13.78 | -4.76 |
EBIT Margin | -26.63% | -36.37% | -42.52% | -45.97% | -30.16% | -11.87% |
Revenue as Reported | 45.6 | 50.34 | 40.39 | 47.4 | 45.67 | 40.13 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.