KOPN

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 396.72 K519.85 K300.2 K70.12 K640.14 K 1.53 M Gross profit 396.72 K519.85 K300.2 K70.12 K640.14 K 1.53 M Operating expenses 16.86 M14.45 M13.92 M7.43 M13.39 M 49.18 M Selling/general/admin expenses 3.14 M4.7 M4.9 M1.63 M5.07 M 16.3 M Research & development -704.28 K2.12 M1.95 M2.5 M127.66 K 6.69 M Operating income -2.21 M-3.91 M-5.46 M4.53 M-5.02 M -9.85 M Non-Operating Income, Total 307.67 K846.42 K346.75 K-400.52 K11.88 M 12.67 M Interest expense, net of interest capitalized ————— — Non-Operating Income, excl. Interest Expenses 312.68 K521.49 K357.63 K-323.21 K11.96 M 12.51 M Unusual income/expense -5 011324.93 K-10.88 K-77.31 K-82.55 K 154.19 K Pretax income -1.9 M-3.06 M-5.11 M4.13 M6.86 M 2.81 M Equity in earnings ————— — Taxes 45 K52 K52 K52 K52 K 208 K Non-controlling/minority interest 0———— — After tax other income/expense 117.87 K———— — Net income before discontinued operations -1.95 M-3.11 M-5.17 M4.08 M6.81 M 2.61 M Discontinued operations ————— — Net income -1.95 M-3.11 M-5.17 M4.08 M6.81 M 2.61 M Dilution adjustment ————— — Preferred dividends ————— — Diluted net income available to common stockholders -1.95 M-3.11 M-5.17 M4.08 M6.81 M 2.61 M Basic earnings per share (Basic EPS) 0.02-0.02-0.030.020.04 0.01 Diluted earnings per share (Diluted EPS) 0.02-0.02-0.030.020.04 0.01 Average basic shares outstanding 132.88 M166.12 M166.35 M166.62 M171.25 M 670.34 M Diluted shares outstanding 132.88 M166.12 M166.35 M169.45 M175.15 M 677.07 M EBITDA ————— — EBIT -16.46 M-13.93 M-13.62 M-7.36 M-12.75 M -47.65 M Cost of revenue ————— — Other cost of goods sold ————— — Depreciation & amortization (cash flow) ————— —