2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $40M | $46M | $47M | $40M | $50B |
Cost of Revenue | $21M | $25M | $43M | $25M | $36B |
Gross Profit | $19M | $21M | $4.6M | $15M | $14B |
Gross Profit % | 47% | 45% | 9.6% | 38% | 28% |
R&D Expenses | $12M | $16M | $8.4M | $11M | $6B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$4.5M | -$13M | -$19M | -$20M | -$44B |
Dep. & Amort. | $651K | $669K | $722K | $608K | $637M |
Def. Tax | $117K | $128K | $143K | $0 | $171K |
Stock Comp. | $821K | $4.4M | $1.3M | $3.9M | $3.3B |
Chg. in WC | -$1.1M | -$2.7M | -$3.1M | -$5.1M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $21M | $27M | $8.3M | $5.7M | $14M |
ST Investments | $3.6M | $2.5M | $4.4M | $12M | $21M |
Cash & ST Inv. | $21M | $29M | $13M | $17M | $36B |
Receivables | $13M | $14M | $11M | $13M | $19M |
Inventory | $4.5M | $6.6M | $6.4M | $7.6M | $6.1B |
Kopin reported a record year in 2024, with total revenues of $50.3 million (up 25% YoY) and Q4 revenues of $14.6 million (up 71% YoY), driven primarily by strong defense product sales.
The company provided 2025 revenue guidance of $52–$55 million and set a goal of at least $75 million in annual revenue by 2027, supported by a strong order pipeline and new contract wins.
Gross margins improved due to higher volumes and automation initiatives, with management expecting further margin expansion in 2025 as factory automation and AI-enabled inspection systems are implemented.
Adjusted net loss for 2024 (excluding $24.8 million in litigation accrual) was $19.1 million or $0.14 per share; Kopin ended the year with $36.6 million in cash and equivalents.
The company is advancing its neural display technology, expects to demonstrate it in a headset this year, and is actively pursuing opportunities in defense, medical, and industrial markets, while managing legal expenses related to ongoing litigation.