Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.7838 USD | -3.62% | -35.75% | -61.39% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 33.41 | 199.2 | 368.1 | 114.9 | 224.2 | 91.31 | - |
Enterprise Value (EV) 1 | 33.41 | 199.2 | 368.1 | 114.9 | 224.2 | 91.31 | 91.31 |
P/E ratio | -1.1 x | -48.2 x | -27.4 x | -5.9 x | -11.3 x | -9.8 x | 78.4 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.13 x | 4.96 x | 8.06 x | 2.42 x | 5.55 x | 2.01 x | 1.67 x |
EV / Revenue | 1.13 x | 4.96 x | 8.06 x | 2.42 x | 5.55 x | 2.01 x | 1.67 x |
EV / EBITDA | -1.31 x | -48.4 x | -28.1 x | -5.8 x | -13.5 x | -12.2 x | 91.3 x |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | - | 9.18 x | - | - | - | - |
Nbr of stocks (in thousands) | 81,999 | 82,656 | 89,561 | 92,644 | 110,430 | 116,496 | - |
Reference price 2 | 0.4074 | 2.410 | 4.110 | 1.240 | 2.030 | 0.7838 | 0.7838 |
Announcement Date | 3/10/20 | 3/2/21 | 3/8/22 | 3/14/23 | 3/14/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 29.52 | 40.13 | 45.67 | 47.4 | 40.39 | 45.49 | 54.62 |
EBITDA 1 | -25.59 | -4.112 | -13.11 | -19.8 | -16.57 | -7.5 | 1 |
EBIT 1 | -26.38 | -4.763 | -13.78 | -21.79 | -17.18 | -9.238 | 0.2 |
Operating Margin | -89.37% | -11.87% | -30.16% | -45.97% | -42.52% | -20.31% | 0.37% |
Earnings before Tax (EBT) 1 | -29.51 | -4.402 | -13.64 | -19.18 | -19.59 | -8.72 | 1 |
Net income 1 | -29.51 | -4.411 | -13.73 | -19.33 | -19.75 | -8.793 | 0.975 |
Net margin | -99.96% | -10.99% | -30.07% | -40.77% | -48.89% | -19.33% | 1.79% |
EPS 2 | -0.3700 | -0.0500 | -0.1500 | -0.2100 | -0.1800 | -0.0800 | 0.0100 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 3/10/20 | 3/2/21 | 3/8/22 | 3/14/23 | 3/14/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 10.89 | 13.2 | 11.58 | 11.91 | 13.38 | 12.18 | 10.76 | 10.46 | 10.6 | 8.578 | 9.008 | 9.946 | 12.1 | 14.44 |
EBITDA 1 | -1.892 | -3.516 | -5.154 | -5.203 | -2.25 | -6.269 | -2.407 | -4.673 | -2.618 | -6.678 | -5.022 | - | - | - |
EBIT 1 | -2.046 | -3.619 | -6.078 | -5.47 | -2.371 | -6.223 | -2.826 | -4.836 | -2.728 | -6.788 | -5.664 | -3.937 | -1.448 | -0.438 |
Operating Margin | -18.79% | -27.42% | -52.49% | -45.93% | -17.72% | -51.08% | -26.27% | -46.23% | -25.74% | -79.13% | -62.87% | -39.58% | -11.97% | -3.03% |
Earnings before Tax (EBT) 1 | -2.097 | -3.573 | -1.337 | -5.611 | -4.465 | -6.121 | -2.59 | -8.141 | -2.411 | -6.45 | -5.518 | - | - | -0.238 |
Net income 1 | -2.129 | -3.609 | -1.373 | -5.647 | -4.501 | -6.157 | -2.629 | -8.18 | -2.45 | -6.489 | -5.545 | - | - | -0.241 |
Net margin | -19.55% | -27.34% | -11.86% | -47.42% | -33.64% | -50.53% | -24.43% | -78.21% | -23.12% | -75.65% | -61.55% | - | - | -1.67% |
EPS 2 | -0.0200 | -0.0400 | -0.0200 | -0.0600 | -0.0500 | -0.0700 | -0.0300 | -0.0700 | -0.0200 | -0.0600 | -0.0533 | - | -0.0100 | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/2/21 | 3/8/22 | 5/3/22 | 8/2/22 | 11/1/22 | 3/14/23 | 5/11/23 | 8/10/23 | 11/9/23 | 3/14/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | -27.3% | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | -16.9% | - | - | - | - |
Assets 1 | - | - | 81.49 | - | - | - | - |
Book Value Per Share | - | - | 0.4500 | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | 1.03 | - | - | - | - |
Capex / Sales | - | - | 2.26% | - | - | - | - |
Announcement Date | 3/10/20 | 3/2/21 | 3/8/22 | 3/14/23 | 3/14/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-61.39% | 91.31M | |
+77.16% | 2,159B | |
+31.87% | 622B | |
+20.41% | 623B | |
+6.78% | 254B | |
+14.54% | 185B | |
+4.12% | 162B | |
-36.56% | 136B | |
+34.57% | 127B | |
+35.67% | 105B |
- Stock Market
- Equities
- KOPN Stock
- Financials Kopin Corporation