Kopin Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 25, 2021
Revenue	39.32	50.34	40.39	47.4	45.67
Revenue Growth (YoY)	-21.88%	24.61%	-14.78%	3.80%	13.80%
Cost of Revenue	27.83	36.16	24.95	32.56	25.05
Gross Profit	11.49	14.17	15.44	14.84	20.61
Selling, General & Admin	16.3	22.84	21.84	17.97	18.1
Research & Development	10.15	9.64	10.78	18.67	16.29
Other Operating Expenses	-5.1	24.8	-	-	-
Total Operating Expenses	21.35	57.28	32.62	36.63	34.39
Operating Income	-9.85	-43.11	-17.18	-21.79	-13.78
Interest Income	1.12	0.82	0.83	0.08	0.03
Other Non-Operating Income (Expense)	11.54	-1.42	-3.24	2.53	0.4
Total Non-Operating Income (Expense)	12.67	-0.6	-2.41	2.61	0.44
Pretax Income	2.81	-43.71	-19.59	-19.18	-13.34
Provision for Income Taxes	0.21	0.17	0.16	0.14	0.13
Net Income	2.55	-43.88	-19.75	-19.33	-13.43
Minority Interest in Earnings	-	-	-	-0	-0.04
Net Income Attributable to Preferred Dividends	0.06	-	-	-	-
Net Income to Common	2.55	-43.88	-19.75	-19.33	-13.43
Shares Outstanding (Basic)	171	133	109	91	89
Shares Outstanding (Diluted)	175	133	109	91	89
Shares Change (YoY)	31.81%	21.93%	19.19%	2.92%	7.87%
EPS (Basic)	0.01	-0.33	-0.18	-0.21	-0.15
EPS (Diluted)	0.01	-0.33	-0.18	-0.21	-0.15
Shares Outstanding	176.9	156.12	112.25	92.95	89.99
Free Cash Flow	-16.98	-15.04	-16.21	-18.52	-11.78
Free Cash Flow Per Share	-0.10	-0.11	-0.15	-0.20	-0.13
Gross Margin	29.23%	28.15%	38.23%	31.31%	45.14%
Operating Margin	-25.06%	-85.64%	-42.52%	-45.97%	-30.16%
Profit Margin	6.63%	-87.17%	-48.89%	-40.77%	-29.49%
FCF Margin	-43.17%	-29.88%	-40.13%	-39.07%	-25.80%
EBITDA	-9.02	-42.47	-16.57	-21.07	-13.11
EBITDA Margin	-22.95%	-84.38%	-41.02%	-44.45%	-28.70%
EBIT	-9.85	-43.11	-17.18	-21.79	-13.78
EBIT Margin	-25.06%	-85.64%	-42.52%	-45.97%	-30.16%
Effective Tax Rate	7.39%	-0.39%	-0.80%	-0.75%	-0.97%

Updated Dec 27, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q