Kopin (KOPN)
Builds rugged microdisplay modules and optical systems for defense, industrial, and medical use.
$4.85
vs last close−0.10 (−1.92%)
In millions of USD, except per-share figures
| In millions | Q3 FY23Sep 2023 | Q4 FY23Dec 2023 | Q1 FY24Mar 2024 | Q2 FY24Jun 2024 | Q3 FY24Sep 2024 | Q4 FY24Dec 2024 | Q1 FY25Mar 2025 | Q2 FY25Jun 2025 | Q3 FY25Sep 2025 | Q4 FY25Dec 2025 | Q1 FY26Mar 2026 | Q2 FY26Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | 9 | 10 | 12 | 13 | 15 | 11 | 8 | 12 | 8 | 11 | 13 |
| Cost of revenue | 5 | 14 | 11 | 11 | 8 | 11 | 8 | 7 | 8 | 5 | 6 | 7 |
| Gross profit | 5 | −6 | −1 | 2 | 5 | 4 | 3 | 1 | 4 | 4 | 5 | 6 |
| 8 | 1 | 32 | 7 | 8 | 6 | 7 | 7 | 4 | 9 | 11 | 10 | |
| Research & development | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 4 | 5 | 5 |
| 0 | 0 | 0 | 0 | 5 | 3 | 5 | 5 | 2 | 5 | 6 | 5 | |
| General & administrative | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
| Other expenses | 5 | −1 | 30 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating income | −3 | −7 | −33 | −5 | −3 | −2 | −4 | −5 | −1 | −5 | −6 | −4 |
| 0 | 0 | 0 | 0 | −1 | 0 | 1 | 0 | 5 | 12 | 2 | 2 | |
| Interest income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other non-operating income | 0 | 0 | −25 | 0 | 1 | 0 | −1 | 0 | −5 | −12 | −2 | −2 |
| Income before tax | −2 | −6 | −33 | −6 | −3 | −2 | −3 | −5 | 4 | 7 | −4 | −1 |
| Income tax expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −2 |
| Net income from continuing operations | −2 | −6 | −33 | −6 | −3 | −2 | −3 | −5 | 4 | 7 | −4 | 1 |
| Net income | −2 | −6 | −33 | −6 | −3 | −2 | −3 | −5 | 4 | 7 | −4 | 1 |
| EPS, basic | −$0.02 | −$0.06 | −$0.27 | −$0.05 | −$0.03 | −$0.01 | −$0.02 | −$0.03 | $0.02 | $0.04 | −$0.02 | $0.00 |
| EPS, diluted | −$0.02 | −$0.06 | −$0.27 | −$0.05 | −$0.03 | −$0.01 | −$0.02 | −$0.03 | $0.02 | $0.04 | −$0.02 | $0.00 |
| Weighted average shares, basic | 110 | 111 | 120 | 121 | 124 | 133 | 166 | 166 | 167 | 171 | 187 | 188 |
| Weighted average shares, diluted | 110 | 111 | 120 | 121 | 124 | 133 | 166 | 166 | 169 | 175 | 187 | 192 |
| EBITDA | −3 | −6 | −8 | −6 | −3 | −2 | −3 | −5 | 4 | 7 | −3 | −1 |
| Depreciation & amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT | −3 | −6 | −8 | −6 | −3 | −2 | −3 | −5 | 4 | 7 | −4 | −1 |
