Wall Street Experts
ver. ZuMIgo(08/25)
Kopin Corporation
Rachunek Zysków i Strat
Przychody TTM (mln): 42
EBIT TTM (mln): -47
index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
Rok finansowy |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
Przychód (mln) |
39 |
93 |
52 |
77 |
77 |
87 |
90 |
71 |
98 |
115 |
115 |
120 |
131 |
35 |
23 |
32 |
32 |
23 |
28 |
24 |
30 |
40 |
46 |
47 |
40 |
Przychód Δ r/r |
0.0% |
139.3% |
-43.9% |
47.9% |
-0.3% |
14.0% |
3.5% |
-21.3% |
38.1% |
17.0% |
-0.1% |
5.0% |
8.9% |
-73.6% |
-33.9% |
38.9% |
0.8% |
-29.4% |
23.0% |
-12.1% |
20.7% |
35.9% |
13.8% |
3.8% |
-14.8% |
Marża brutto |
42.6% |
36.5% |
-20.1% |
25.1% |
21.7% |
17.2% |
39.3% |
30.7% |
19.9% |
32.1% |
33.7% |
32.1% |
37.4% |
30.1% |
3.0% |
21.9% |
23.5% |
17.8% |
22.8% |
15.3% |
29.2% |
46.7% |
45.1% |
31.3% |
38.2% |
EBIT (mln) |
-0 |
1 |
-47 |
-7 |
-8 |
-15 |
9 |
-8 |
-10 |
5 |
10 |
4 |
-1 |
-19 |
-34 |
-28 |
-25 |
-28 |
-29 |
-36 |
-26 |
-5 |
-14 |
-22 |
-17 |
EBIT Δ r/r |
0.0% |
-387.0% |
-3381.1% |
-84.8% |
6.8% |
95.5% |
-161.8% |
-184.0% |
28.0% |
-149.0% |
113.2% |
-60.6% |
-118.8% |
2352.3% |
82.4% |
-17.4% |
-11.2% |
11.6% |
4.7% |
22.1% |
-27.7% |
-81.7% |
189.2% |
58.2% |
-21.2% |
EBIT (%) |
-1.3% |
1.5% |
-90.7% |
-9.3% |
-10.0% |
-17.1% |
10.2% |
-10.9% |
-10.1% |
4.2% |
9.1% |
3.4% |
-0.6% |
-54.5% |
-150.3% |
-89.4% |
-78.7% |
-124.4% |
-105.9% |
-147.2% |
-88.2% |
-11.9% |
-30.2% |
-46.0% |
-42.5% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
2 |
0 |
0 |
0 |
0 |
0 |
2 |
2 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
EBITDA (mln) |
4 |
9 |
-36 |
5 |
2 |
-6 |
14 |
-8 |
-6 |
10 |
16 |
4 |
6 |
-10 |
-31 |
-25 |
-23 |
-27 |
-27 |
-34 |
-25 |
-4 |
-13 |
-21 |
-17 |
EBITDA(%) |
10.3% |
10.1% |
-57.2% |
6.5% |
3.3% |
-4.4% |
16.9% |
-8.2% |
-6.4% |
8.9% |
10.9% |
-1.3% |
5.7% |
-28.2% |
-134.4% |
-79.9% |
-72.1% |
-120.0% |
-97.0% |
-139.2% |
-85.6% |
-10.2% |
-28.7% |
-44.4% |
-41.0% |
Podatek (mln) |
-1 |
-5 |
-24 |
25 |
-1 |
0 |
-0 |
-0 |
0 |
1 |
1 |
0 |
-4 |
1 |
13 |
0 |
0 |
3 |
3 |
0 |
0 |
0 |
0 |
0 |
0 |
Zysk Netto (mln) |
1 |
6 |
-23 |
-32 |
-7 |
-14 |
12 |
-2 |
-7 |
3 |
19 |
9 |
4 |
-21 |
-25 |
-28 |
-15 |
-24 |
-25 |
-35 |
-30 |
-4 |
-13 |
-19 |
-20 |
Zysk netto Δ r/r |
0.0% |
686.7% |
-460.9% |
40.5% |
-78.4% |
101.1% |
-184.4% |
-118.4% |
205.0% |
-139.5% |
651.7% |
-54.1% |
-59.7% |
-687.9% |
17.5% |
13.5% |
-47.9% |
60.4% |
7.1% |
36.8% |
-14.6% |
-85.1% |
204.5% |
43.9% |
2.2% |
Zysk netto (%) |
2.1% |
6.8% |
-43.7% |
-41.6% |
-9.0% |
-15.8% |
12.9% |
-3.0% |
-6.7% |
2.3% |
17.0% |
7.4% |
2.7% |
-61.1% |
-108.6% |
-88.7% |
-45.8% |
-104.1% |
-90.7% |
-141.2% |
-100.0% |
-11.0% |
-29.4% |
-40.8% |
-48.9% |
EPS |
0.005 |
0.1 |
-0.34 |
-0.46 |
-0.0989 |
-0.2 |
0.15 |
-0.0316 |
-0.0971 |
0.04 |
0.29 |
0.14 |
0.06 |
-0.33 |
-0.4 |
-0.45 |
-0.23 |
-0.37 |
-0.36 |
-0.47 |
-0.37 |
-0.0536 |
-0.15 |
-0.21 |
-0.18 |
EPS (rozwodnione) |
0.005 |
0.09 |
-0.34 |
-0.46 |
-0.0989 |
-0.2 |
0.15 |
-0.0316 |
-0.0971 |
0.04 |
0.29 |
0.13 |
0.06 |
-0.33 |
-0.4 |
-0.45 |
-0.23 |
-0.37 |
-0.36 |
-0.47 |
-0.37 |
-0.0536 |
-0.15 |
-0.21 |
-0.18 |
Ilośc akcji (mln) |
104 |
63 |
66 |
69 |
70 |
70 |
69 |
68 |
68 |
68 |
67 |
66 |
64 |
64 |
62 |
63 |
63 |
64 |
70 |
73 |
80 |
82 |
89 |
91 |
109 |
Ważona ilośc akcji (mln) |
113 |
68 |
66 |
69 |
70 |
70 |
70 |
68 |
68 |
68 |
67 |
67 |
65 |
64 |
62 |
63 |
63 |
64 |
70 |
73 |
80 |
82 |
89 |
91 |
109 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |