Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
|
KOPIN CORP (KOPN)
|
Add to portfolio |
|
|
|
| Price: |
$4.32
| | Metrics |
| OS: |
114.3
|
M
| |
-64
|
% ROE
|
| Market cap: |
$494
|
M
| |
-59
|
% ROIC
|
|
Net cash:
|
$25.7
|
M
| |
$0.22
|
per share
|
|
EV:
|
$468
|
M
| | | |
| | | | | |
| TTM Valuation | | | |
|
EBITDA
|
($17.3)
|
M
| |
|
|
|
EBIT
|
($17.9)
|
M
| |
|
|
| EPS |
($0.23)
| |
|
|
|
|
| |
|
|
|
Recent News + Filings (All items)
|
Revenue Mix by Segment
|
Financial Summary (All financials)
| In millions, except per share items | Dec-31-22 | Dec-25-21 | Dec-26-20 | Dec-28-19 | Dec-29-18 | Dec-30-17 | Dec-31-16 | Dec-26-15 |
| Revenues | 47.4 | 45.7 | 40.1 | 29.5 | 24.5 | 2.9 | 1.5 | 32.1 |
| Revenue growth | 3.8% | 13.8% | 35.9% | 20.7% | 730.3% | 92.9% | -95.2% | 0.8% |
| Cost of goods sold | 32.6 | 25.1 | 21.4 | 20.9 | 15.8 | 18.1 | 17.8 | 21.5 |
| Gross profit | 14.8 | 20.6 | 18.7 | 8.6 | 8.6 | -15.2 | -16.3 | 10.5 |
| Gross margin | 31.3% | 45.1% | 46.7% | 29.2% | 35.3% | -514.9% | -1066.3% | 32.8% |
| Selling, general and administrative | 18.0 | 18.1 | 11.8 | 21.3 | 27.2 | 20.5 | 17.0 | 18.1 |
| Research and development | 8.4 | 6.3 | 3.9 | 9.1 | 12.6 | 15.5 | 15.3 | 14.6 |
| EBITA | -21.8 | -13.8 | -4.8 | -26.0 | -37.6 | -26.7 | -28.2 | -24.7 |
| EBITA margin | -46.0% | -30.1% | -11.9% | -88.2% | -153.9% | -906.0% | -1844.5% | -77.0% |
| Amortization of intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | 1.6 | | 0.6 |
| EBIT | -21.8 | -13.8 | -4.8 | -26.0 | -38.5 | -28.3 | -28.2 | -25.3 |
| EBIT margin | -46.0% | -30.2% | -11.9% | -88.2% | -157.6% | -960.3% | -1844.5% | -78.9% |
| Pre-tax income | -19.2 | -13.3 | -4.4 | -29.3 | -34.5 | -28.3 | -19.9 | -14.8 |
| Income taxes | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | -3.0 | 3.1 | 0.7 |
| Tax rate | | | | | | 10.5% | | |
| Net income | -19.3 | -13.4 | -4.4 | -29.5 | -34.5 | -25.2 | -23.6 | -14.7 |
| Net margin | -40.8% | -29.4% | -11.0% | -100.0% | -141.2% | -856.6% | -1543.0% | -45.8% |
| |
| Diluted EPS | ($0.21) | ($0.15) | ($0.05) | ($0.37) | ($0.47) | ($0.36) | ($0.37) | ($0.23) |
| Shares outstanding (diluted) | 91.4 | 88.8 | 82.3 | 80.3 | 73.2 | 69.9 | 64.0 | 63.5 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|
|