Kopin Corporation (KOPN) income statement
NASDAQ · Technology · Semiconductors · 145 employees · CEO Michael Murray
- Price
- $3.79 -5.96%
- Market cap
- $704M
- Enterprise value
- $681M
- Last report
- Q2 '26 filed 2026-08-11
- Next report
- 2026-11-11 EPS est. -$0.01
Kopin Corporation (KOPN) reported revenue of $12.7M for Q2 '26 (+50.6% year on year), operating income of -$3.5M (-27.5% of revenue) and net income of $831K. Over the last four quarters revenue was $43.6M.
Income statement
| Income statement | Trend | Q3 '23 | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.6M | $8.58M | $10M | $12.3M | $13.3M | $14.6M | $10.5M | $8.45M | $12M | $8.37M | $10.6M | $12.7M | |
| Cost of revenue | $5.44M | $14.4M | $10.6M | $10.5M | $8.32M | $10.6M | $7.63M | $7.07M | $8.4M | $4.73M | $5.61M | $6.59M | |
| Gross profit | $5.16M | -$5.79M | -$610K | $1.81M | $5M | $4.03M | $2.91M | $1.38M | $3.57M | $3.63M | $4.94M | $6.15M | |
| Research & development | $3.09M | $2.24M | $2.1M | $1.84M | $2.6M | $3.1M | $2.12M | $1.95M | $2.5M | $3.58M | $4.91M | $4.52M | |
| General & administrative | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $5.13M | |
| Other operating expenses | $4.8M | -$1.25M | $29.9M | $5.43M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
| Operating expenses | $7.89M | $995K | $32M | $7.27M | $7.8M | $6.24M | $6.82M | $6.84M | $4.13M | $8.65M | $10.9M | $9.65M | |
| Operating income | -$2.73M | -$6.79M | -$32.6M | -$5.46M | -$2.8M | -$2.21M | -$3.91M | -$5.46M | -$567K | -$5.02M | -$5.99M | -$3.5M | |
| Interest income | $300K | $206K | $173K | $227K | $220K | $198K | $446K | $326K | $281K | $70.1K | $94.2K | $95.5K | |
| Other non-operating income (gains on investments, FX ...) | -$317K | -$338K | -$24.8M | $466K | $535K | -$308K | -$846K | -$347K | -$4.7M | -$11.9M | -$2.29M | -$2.24M | |
| Total non-operating income | $317K | $338K | $93.3K | -$466K | -$535K | $308K | $846K | $347K | $4.7M | $11.9M | $2.29M | $2.24M | |
| Income before tax | -$2.41M | -$6.45M | -$32.5M | -$5.92M | -$3.34M | -$1.9M | -$3.06M | -$5.11M | $4.13M | $6.86M | -$3.7M | -$1.26M | |
| Income tax | $39K | $39K | $0 | $0 | $125K | $45K | $52K | $52K | $52K | $52K | $57K | -$2.09M | |
| Net income | -$2.45M | -$6.49M | -$32.5M | -$5.92M | -$3.46M | -$1.95M | -$3.11M | -$5.17M | $4.08M | $6.75M | -$3.75M | $831K | |
| 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 | |
| Shares (basic, weighted) | 110M | 111M | 120M | 121M | 124M | 133M | 166M | 166M | 167M | 171M | 187M | 188M | |
| Shares (diluted, weighted) | 110M | 111M | 120M | 121M | 124M | 133M | 166M | 166M | 169M | 175M | 187M | 192M | |
| Depreciation & amortization | $110K | $110K | $195K | $137K | $138K | $166K | $220K | $225K | $194K | $190K | $247K | $184K | |
| EBITDA | -$2.3M | -$6.34M | -$7.65M | -$5.79M | -$3.2M | -$1.74M | -$2.84M | -$4.89M | $4.33M | $7.05M | -$3.45M | -$1.08M |
| Income statement | Trend | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $22.6M | $27.8M | $24.5M | $29.5M | $40.1M | $45.7M | $47.4M | $40.4M | $50.3M | $38.5M | |
| Cost of revenue | $18.6M | $21.5M | $20.7M | $25.1M | $29.1M | $35M | $42.8M | $25M | $40M | $27.8M | |
| Gross profit | $4.04M | $6.36M | $3.74M | $4.4M | $11M | $10.6M | $4.56M | $15.4M | $10.4M | $10.6M | |
| Research & development | $16M | $18.9M | $17.4M | $13.3M | $11.7M | $16.3M | $18.7M | $10.8M | $9.64M | $10.1M | |
| General & administrative | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $16.3M | |
| Other operating expenses | -$8.49M | -$2.76M | -$948K | $17.4M | $4.08M | $8.12M | $7.69M | $0 | $43.8M | -$858K | |
| Operating expenses | $24.5M | $36.7M | $43.7M | $30.8M | $15.7M | $24.4M | $26.4M | $32.6M | $53.5M | $25.6M | |
| Operating income | -$20.5M | -$30.3M | -$36M | -$26.4M | -$4.76M | -$13.8M | -$21.8M | -$17.2M | -$43.1M | -$15M | |
| Interest income | $658K | $776K | $640K | $544K | $133K | $31.1K | $76.9K | $830K | $817K | $1.12M | |
| Other non-operating income (gains on investments, FX ...) | $7.7M | -$800K | $0 | -$331K | $0 | -$436K | -$2.61M | $2.41M | -$24.8M | -$17.8M | |
| Total non-operating income | $571K | $1.95M | $5.51M | -$2.89M | $361K | $436K | $2.61M | -$2.41M | -$599K | $17.8M | |
| Income before tax | -$19.8M | -$28.3M | -$34.5M | -$29.3M | -$4.4M | -$13.3M | -$19.2M | -$19.6M | -$43.7M | $2.81M | |
| Income tax | $3.13M | $2.96M | $30K | $108K | $129K | $129K | $144K | $156K | $170K | $208K | |
| Net income | -$23.4M | -$25.2M | -$34.5M | -$29.5M | -$4.41M | -$13.4M | -$19.3M | -$19.7M | -$43.9M | $2.61M | |
| EPS (basic) | -$0.37 | -$0.36 | -$0.47 | -$0.37 | -$0.05 | -$0.15 | -$0.21 | -$0.18 | -$0.33 | $0.01 | |
| EPS (diluted) | -$0.37 | -$0.36 | -$0.47 | -$0.37 | -$0.05 | -$0.15 | -$0.21 | -$0.18 | -$0.33 | $0.01 | |
| Shares (basic, weighted) | 64M | 69.9M | 73.2M | 80.3M | 82.3M | 88.9M | 91.4M | 109M | 133M | 171M | |
| Shares (diluted, weighted) | 64M | 69.9M | 73.2M | 80.3M | 82.3M | 88.9M | 91.4M | 109M | 133M | 175M | |
| Depreciation & amortization | $994K | $2.5M | $1.96M | $792K | $651K | $669K | $722K | $608K | $637K | $830K | |
| EBITDA | -$27.2M | -$27M | -$34.1M | -$25.3M | -$4.11M | -$12.7M | -$18.5M | -$19M | -$17.7M | $3.64M |
Standardised from the company's filings; outflows and costs keep the sign the provider reports. Hover a period for its end date. Amounts in USD.
Revenue, operating income and growth
quarterlyMargins
quarterlyCosts as % of revenue
quarterlyThe other statements
Sources
Statements, segment revenue, metrics and estimates are standardised from the company's filings. Segment profits and every reported line: SEC EDGAR (XBRL). Filings read: 10-Q 2026-06-27, 10-Q 2026-03-28, 10-K 2025-12-27, 10-Q 2025-09-27, 10-Q 2025-06-28, 10-Q 2025-03-29, 10-K 2024-12-28, 10-Q 2024-09-28, 10-Q 2024-06-29
Data as of 2026-11-02