Kopin Corporation
TechnologyNASDAQ:KOPN · NASDAQ Capital Market
-$0.19 today
Vol 5.36M · Avg 8.01M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$39.3M of revenue converted into $1.9M of net income for the selected period. Gross margin is 34.1% and net margin is 4.5%, showing how much revenue survives after costs and taxes. EPS is $0.01, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $38.5M -23.6% | $50.3M +24.6% | $40.4M -14.8% | $47.4M +3.8% | $45.7M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $27.8M -30.4% | $40.0M +60.2% | $25.0M -41.8% | $42.8M +22.3% | $35.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $10.6M +2.6% | $10.4M -32.9% | $15.4M +238.4% | $4.6M -57.1% | $10.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.6% +7.0pp | 20.6% -17.6pp | 38.2% +28.6pp | 9.6% -13.7pp | 23.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $10.1M +5.3% | $9.6M -10.6% | $10.8M -42.3% | $18.7M +14.6% | $16.3M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $16.3M | $0 -100.0% | $21.8M | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $25.6M -52.2% | $53.5M +63.9% | $32.6M +23.8% | $26.4M +7.9% | $24.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $829.6K +30.3% | $636.6K +4.7% | $608.2K -15.8% | $722.0K +8.0% | $668.7K | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.6M +120.6% | -$17.7M +6.9% | -$19.0M -2.8% | -$18.5M -45.7% | -$12.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 9.5% +44.6pp | -35.1% +11.9pp | -47.0% -8.1pp | -38.9% -11.2pp | -27.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$15.0M +65.3% | -$43.1M -151.0% | -$17.2M +21.2% | -$21.8M -58.2% | -$13.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -38.9% +46.8pp | -85.6% -43.1pp | -42.5% +3.4pp | -46.0% -15.8pp | -30.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.1M +37.6% | $817.2K -1.5% | $829.6K +979.1% | $76.9K +146.9% | $31.1K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $17.8M +3066.0% | -$599.1K +75.2% | -$2.4M -192.6% | $2.6M +498.6% | $435.7K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.8M +106.4% | -$43.7M -123.1% | -$19.6M -2.1% | -$19.2M -43.8% | -$13.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.3% +94.2pp | -86.8% -38.3pp | -48.5% -8.0pp | -40.5% -11.3pp | -29.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $208.0K +22.4% | $170.0K +9.0% | $156.0K +8.3% | $144.0K +11.6% | $129.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $2.6M +105.9% | -$43.9M -122.2% | -$19.7M -2.2% | -$19.3M -43.9% | -$13.4M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.8% +93.9pp | -87.2% -38.3pp | -48.9% -8.1pp | -40.8% -11.4pp | -29.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +104.5% | -$0 -83.3% | -$0 +14.3% | -$0 -40.0% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +104.4% | -$0 -83.3% | -$0 +14.3% | -$0 -40.0% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $171.3M +28.9% | $132.9M +21.9% | $109.0M +19.2% | $91.4M +2.8% | $88.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $175.1M +31.8% | $132.9M +21.9% | $109.0M +19.2% | $91.4M +2.8% | $88.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Bandwidth Inc.
NASDAQ:BAND
$2.09B
Arteris, Inc.
NASDAQ:AIP
$1.89B
Vishay Precision Group, Inc.
NYSE:VPG
$1.86B
Ambiq Micro, Inc.
NYSE:AMBQ
$1.81B
LightPath Technologies, Inc.
NASDAQ:LPTH
$682.76M
Weave Communications, Inc.
NYSE:WEAV
$439.20M
Climb Global Solutions, Inc.
NASDAQ:CLMB
$421.04M
Endava plc
NYSE:DAVA
$155.37M
Domo, Inc.
NASDAQ:DOMO
$126.49M
NovaBridge Biosciences
NASDAQ:NBP
$74.67M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KOPN generate?
Kopin Corporation (KOPN) reported $38.47M of revenue in fiscal 2025.
Is KOPN profitable?
Kopin Corporation (KOPN) reported $2.61M of net income, with a net margin of 6.8%.
Explore More
Continue the stock analysis
Jump to another research area for this company.