image
Kopin Corporation KOPN
Technology - Hardware, Equipment & Parts - NASDAQ - US
Watchlist
$ 0.8288
-7.19 %
$ 132 M
Market Cap
-2.24
P/E
INCOME STATEMENT
40.4 M REVENUE
-14.78%
Growth Rates
1Year -14.78%
3Years 0.22%
5Years 10.55%
7Years 8.62%
10Years 5.84%
-17.2 M OPERATING INCOME
21.17%
Growth Rates
1Year 21.17%
3Years -53.35%
5Years 15.41%
7Years 2.46%
10Years 7.11%
-19.7 M NET INCOME
-2.18%
Growth Rates
1Year -2.18%
3Years -63.35%
5Years 11.23%
7Years 2.17%
10Years -13.42%
EFFICIENCY
Earnings Waterfall Kopin Corporation
image
Revenue 40.4 M
Cost Of Revenue 25 M
Gross Profit 15.4 M
Operating Expenses 32.6 M
Operating Income -17.2 M
Other Expenses 2.57 M
Net Income -19.7 M

Income Statement

Millions
Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994 Dec-1993 Dec-1992 Dec-1991
REVENUE
Revenue 40.4 47.4 45.7 40.1 29.5 24.5 27.8 22.6 32.1 31.8 22.9 34.6 131.1 120.4 114.7 114.8 98.1 71.1 90.3 87.3 76.6 76.8 51.9 92.6 38.7 26.9 16.4 18.0 15.8 14.8 13.0 7.5 6.1
GROSS PROFIT
Cost Of Revenue 25.0 42.8 25.1 21.4 20.9 15.8 18.1 17.9 21.6 19.6 20.7 22.0 82.1 81.7 76.0 78.0 78.6 49.3 54.8 72.2 60.0 57.6 62.4 58.8 22.2 11.2 5.0 6.5 3.0 100 K 0.3 0.6 0.7
Gross Profit 15.4 4.6 20.6 18.7 8.6 8.6 9.7 4.8 10.4 12.2 2.2 12.6 49.0 38.7 38.7 36.8 19.5 21.8 35.4 15.1 16.6 19.2 (10.4) 33.8 16.5 15.7 11.4 11.5 12.8 14.9 12.7 6.9 5.4
OPERATING INCOME
Operating Expenses 32.6 26.4 34.4 23.5 34.7 44.7 39.4 33.0 35.8 40.6 36.7 31.8 44.8 34.6 28.3 32.0 29.5 29.6 26.2 30.0 24.2 26.4 36.6 32.3 17.0 18.0 18.3 27.2 23.1 21.3 14.1 9.0 7.7
Selling, General and Administrative Expenses 21.8 18.0 18.1 11.8 21.3 27.2 20.5 17.0 18.1 19.9 19.1 17.2 18.9 14.8 14.1 16.0 18.0 19.3 13.7 15.7 10.2 10.0 15.2 9.9 5.8 4.0 4.3 7.1 20.0 4.6 12.6 7.8 6.7
Research and Development Expenses 10.8 8.4 16.3 11.7 13.3 17.4 18.9 16.0 17.6 20.7 17.5 14.7 25.9 19.7 14.1 16.0 11.5 10.2 12.0 14.3 13.5 16.2 15.3 15.1 7.1 9.7 10.4 16.5 0 14.6 0 0 0
Operating Income (17.2) (21.8) (13.8) (4.8) (26.0) (39.7) (30.3) (20.5) (25.3) (28.5) (35.9) (20.9) (0.8) 4.1 10.4 4.9 (9.9) (7.8) 9.2 (15.0) (7.7) (7.2) (47.1) 1.4 (0.5) (2.3) (6.9) (15.7) (10.3) (6.4) (1.4) (2.1) (2.3)
PRE-TAX INCOME
Interest Income Expense 0 0 0 0 0 0.6 0.8 0.7 0.8 1.0 1.1 1.1 1.3 2.2 2.2 43.9 K 68 K 56.7 K 0.1 0 1.8 0 0 0.5 0 0 0 0 0 0 0 0 0
Total Other Income (2.4) 2.6 0.4 0.4 (3.2) 1.6 1.2 8.3 10.4 35.6 K (2.1) (1.1) (5.0) 5.0 9.1 0.3 4.4 5.6 2.5 0.2 2.1 (0.3) 24.4 4.9 (0.4) (0.2) 1.0 (7.0) 1.7 (0.3) 0 0.6 0.3
Pre-Tax Income (19.6) (19.2) (13.6) (4.4) (29.3) (35.5) (28.3) (19.8) (14.8) (28.5) (38.1) (20.4) 1.0 9.8 19.5 5.1 (6.6) (2.1) 12.1 (12.9) (6 878.3) (31.9) (22.7) 6.3 (0.9) (2.5) (5.9) (22.7) (8.6) (6.7) 0 (1.5) (2.0)
NET INCOME
Tax Provision 0.2 0.1 0.1 0.1 0.1 30 K (1.8) 3.1 25 K (0.2) (12.9) 0.9 (3.5) 0.3 0.7 0.8 0.5 (0.3) (0.2) 0.1 (0.8) 24.7 (24.4) (4.9) (1.3) 0.7 (0.6) 5.9 (1.3) 0.3 0.2 (0.4) 100 K
Net Income (19.7) (19.3) (13.8) (4.5) (29.4) (35.6) (26.3) (23.4) (14.7) (28.2) (4.7) (18.4) 3.6 8.9 19.4 2.6 (6.6) (2.1) 11.7 (13.8) (6.9) (31.9) (22.7) 6.3 0.8 (3.0) (6.3) (21.6) (9.0) (6.7) (1.6) (1.7) (2.2)
EPS 0.18 0.21 0.15 0.055 0.37 0.49 0.38 0.36 0.23 0.45 0.0758 0.29 0.06 0.14 0.29 0.04 0.0971 0.0316 0.15 0.2 0.0989 0.46 0.34 0.1 0.005 0.0311 0.14 0.49 0.21 0.18 0.0434 0.0619 0.11