Kopin Corporation(KOPN:US)
Market Cap$582.01M
Key Metrics
Price$3.29
Revenue (TTM)$35.04M
Holders Revenue (TTM)$29.17K
Gross Profit (TTM)$9.23M
Earnings (TTM)$1.97M
EBITDA (TTM)-$35.01M
Op. Margin (TTM)-48.61%
Dividend Yield0.005%
Holders Yield0.005%
Cash on hand$34.15M
Total Assets$102.44M
Net Assets$68.42M
Total Debt$1.32M
Key Metrics
Price$3.29
Revenue (TTM)$35.04M
Holders Revenue (TTM)$29.17K
Gross Profit (TTM)$9.23M
Earnings (TTM)$1.97M
EBITDA (TTM)-$35.01M
Op. Margin (TTM)-48.61%
Dividend Yield0.005%
Holders Yield0.005%
Cash on hand$34.15M
Total Assets$102.44M
Net Assets$68.42M
Total Debt$1.32M
Financials
| Name | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Sep 30, 2021 | Jun 30, 2021 | Mar 31, 2021 | Dec 31, 2020 | Sep 30, 2020 | Jun 30, 2020 | Mar 31, 2020 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 | Dec 31, 1995 | Sep 30, 1995 | Jun 30, 1995 | Mar 31, 1995 | Dec 31, 1994 | Sep 30, 1994 | Jun 30, 1994 | Mar 31, 1994 | Dec 31, 1993 | Sep 30, 1993 | Jun 30, 1993 | Mar 31, 1993 | Dec 31, 1992 | Sep 30, 1992 | Jun 30, 1992 | Mar 31, 1992 | Dec 31, 1991 | Sep 30, 1991 | Jun 30, 1991 | Mar 31, 1991 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $7.11M | $7.51M | $11.96M | $8.45M | - | $14.65M | - | - | - | $8.58M | - | $10.46M | $10.76M | $12.18M | $11.73M | $11.91M | $11.58M | $13.2M | $10.89M | $9.91M | $11.68M | $13.92M | $9.51M | $8.81M | $7.88M | $8.73M | $6.14M | $9.11M | $5.54M | $7.74M | $5.13M | $5.94M | $5.65M | $11.4M | $6.14M | $5.93M | $4.38M | $6.37M | $5.79M | $4.36M | $6.12M | $4.61M | $8M | $10.86M | $8.58M | $10.64M | $9.53M | $6.94M | $4.69M | $5.55M | $4.95M | $6.08M | $6.32M | -$35.39M | $8.19M | $7.01M | $10.87M | $35.21M | $29.57M | $31.43M | $34.93M | $33.14M | $31.6M | $30.19M | $25.45M | $32.97M | $31.98M | $28.23M | $21.48M | $29.09M | $30.71M | $25.84M | $29.17M | $28.93M | $29.22M | $21.87M | $18.13M | $17.83M | $15.7M | $18.87M | $18.69M | $24.94M | $25.42M | $21.04M | $18.9M | $18.45M | $22.91M | $23.56M | $22.36M | $21.12M | $17.51M | $19.87M | $18.05M | $16.5M | $21.89M | $20.83M | $17.58M | $15.45M | $12.26M | $9.24M | $14.97M | $24.63M | $23.83M | $24.39M | $19.74M | $13.6M | $9.74M | $8.61M | $6.73M | $6.9M | $7.8M | $6.7M | $5.5M | $4.9M | $3.9M | $3.9M | $3.7M | $4.3M | $4.7M | $4.3M | $4.8M | $4.7M | $4.3M | $3.8M | $2.6M | $3.7M | $3.8M | $3.4M | $3.6M | $3.8M | $3.3M | $3M | $2.9M | $1.9M | $2.2M | $1.8M | $1.5M | $1.4M | $1.6M | $1.6M | $1.6M |
Cost of Revenue | $5.61M | $4.73M | $8.4M | $7.07M | - | $10.62M | - | - | - | $7.19M | - | $5.7M | $6.62M | $19.16M | $7.99M | $7.91M | $7.78M | $17.44M | $5.15M | $6.04M | $6.4M | $13.89M | $4.83M | $4.78M | $5.65M | $9.31M | $4.69M | $5.24M | $5.88M | $9.5M | $3.66M | $3.5M | $4.06M | $10.1M | $4.14M | $4.12M | $3.12M | $4.74M | $4.57M | $4.65M | $4.64M | $7.62M | $5.36M | $6.36M | $5.28M | $11.29M | $5.2M | $4.15M | $4.23M | $5.42M | $4.62M | $6.2M | $5.96M | -$27.67M | $4.86M | $4.96M | $7.15M | $22M | $19.75M | $19.12M | $21.95M | $20.72M | $21.12M | $21.85M | $17.54M | $21.29M | $20.65M | $19.43M | $14.61M | $19.56M | $19.42M | $18.68M | $20.33M | $21.93M | $22.65M | $18.8M | $15.23M | $12.83M | $10.73M | $12.8M | $12.93M | $15.14M | $15.65M | $13.19M | $10.9M | $15.47M | $17.83M | $19.84M | $19.08M | $15.29M | $14.76M | $14.84M | $15.06M | $12.12M | $15.39M | $15.41M | $14.65M | $14.93M | $15.79M | $15.28M | $16.37M | $15.45M | $15.93M | $14.53M | $12.51M | $8.2M | $6.1M | $5.1M | $2.98M | $4M | $3M | $2.4M | $1.7M | $1.7M | $1.1M | $1.1M | $1.2M | $1.9M | $1.4M | $1.3M | $1.8M | - | - | - | -$200K | - | - | - | -$200K | -$100K | $200K | $2.3M | $100K | $100K | $100K | $100K | $1.5M | - | - | - | - |
Gross Profit | $1.5M | $2.78M | $3.57M | $1.38M | - | $4.03M | - | - | - | $1.38M | - | $4.76M | $4.13M | -$6.98M | $3.74M | $4M | $3.8M | -$4.24M | $5.74M | $3.86M | $5.28M | $29.98K | $4.69M | $4.04M | $2.23M | -$581.75K | $1.45M | $3.87M | -$334.15K | -$1.76M | $1.47M | $2.45M | $1.59M | $1.29M | $1.99M | $1.81M | $1.26M | $1.63M | $1.22M | -$291.57K | $1.48M | -$3M | $2.64M | $4.5M | $3.3M | -$654.24K | $4.33M | $2.79M | $469.32K | $134.46K | $327.8K | -$125.32K | $354.68K | -$7.72M | $3.33M | $2.05M | $3.72M | $13.21M | $9.81M | $12.32M | $12.99M | $12.42M | $10.49M | $8.33M | $7.92M | $11.68M | $11.33M | $8.8M | $6.87M | $9.54M | $11.29M | $7.16M | $8.83M | $7M | $6.57M | $3.07M | $2.9M | $5M | $4.97M | $6.06M | $5.76M | $9.8M | $9.76M | $7.85M | $8M | $2.98M | $5.08M | $3.72M | $3.27M | $5.83M | $2.75M | $5.03M | $2.99M | $4.38M | $6.5M | $5.43M | $2.94M | $515.51K | -$3.52M | -$6.04M | -$1.4M | $9.18M | $7.9M | $9.87M | $7.23M | $5.4M | $3.64M | $3.51M | $3.75M | $2.9M | $4.8M | $4.3M | $3.8M | $3.2M | $2.8M | $2.8M | $2.5M | $2.4M | $3.3M | $3M | $3M | - | - | - | $2.8M | - | - | - | $3.8M | $3.9M | $3.1M | $700K | $2.8M | $1.8M | $2.1M | $1.7M | $0 | - | - | - | - |
| $7.49M | $8.65M | $4.13M | $6.84M | - | $6.24M | - | - | - | $8.17M | - | $9.6M | $6.96M | -$754.53K | $7.76M | $9.47M | $9.87M | -$625.3K | $7.79M | $7.78M | $9.47M | -$950.85K | $5.8M | $5.13M | $5.77M | $2.97M | $7.52M | $8.71M | $11.25M | $5.18M | $11.77M | $11.44M | $11.38M | $5.66M | $10.6M | $9.88M | $9.92M | $7.91M | $8.1M | $8.4M | $7.8M | $4.95M | $8.57M | $9.99M | $9.25M | $5.42M | $9.85M | $10.06M | $10.08M | $5.96M | $10.64M | $8.51M | $10M | -$644.26K | $9.43M | $7.05M | $7.21M | $11.4M | $10.73M | $11.84M | $10.83M | $8.91M | $8.65M | $9.07M | $7.94M | $7.28M | $7.05M | $6.34M | $7.6M | $6.2M | $8.07M | $9.51M | $8.88M | $7.68M | $7.24M | $7.2M | $7.35M | $9.67M | $3.24M | $6.61M | $6.59M | $7.23M | $5.5M | $6.61M | $7.18M | $10.37M | $6.36M | $6.24M | $6.94M | $6.3M | $5.79M | $6.05M | $5.62M | $6.65M | $6.23M | $7.04M | $6.6M | $8.05M | $6.96M | $15.28M | $6.34M | $12.24M | $3.23M | $5.09M | $4.82M | $3.9M | $3.2M | $2.7M | $3.01M | $3M | $3.6M | $3.7M | $3.7M | $3.2M | $3.7M | $3.8M | $4M | $5M | $5.5M | $6.5M | $6.6M | - | - | - | $4.8M | $5.1M | $4.9M | $4.9M | $4.3M | $4.2M | $3M | $600K | $2.7M | $2.4M | $2M | $1.8M | $300K | - | - | - | - | |
| Research and Development | $4.91M | $3.58M | $2.5M | $1.95M | - | $3.1M | - | - | - | $2.24M | - | $3.13M | $2.31M | -$5.61M | $3.44M | $5.15M | $5.41M | -$4.74M | $3.75M | $3.74M | $3.56M | -$3.35M | $2.72M | $2.22M | $2.34M | -$1.55M | $2.39M | $3.33M | $4.97M | -$1.02M | $4.6M | $4.53M | $4.45M | $1.3M | $5.25M | $4.68M | $4.28M | $2.97M | $4.12M | $4.12M | $4.04M | $872.47K | $4.01M | $4.88M | $4.86M | $443.51K | $4.83M | $5.14M | $5.09M | $2.49M | $5.59M | $3.66M | $4.25M | -$2.22M | $4.74M | $2.93M | $3M | $5.97M | $6.38M | $7.14M | $6.38M | $5.82M | $4.76M | $4.86M | $4.3M | $3.65M | $3.56M | $3.79M | $3.15M | $3.12M | $4.07M | $3.75M | $5.03M | $3.29M | $2.99M | $2.73M | $2.44M | $2.12M | $2.68M | $2.55M | $2.91M | $3.44M | $2.53M | $2.71M | $3.4M | $3.31M | $3.54M | $3.5M | $3.92M | $4.43M | $3.29M | $2.92M | $2.88M | $5.11M | $3.66M | $4.1M | $3.31M | $4.19M | $3.72M | $4.24M | $3.12M | $8.81M | $1.71M | $1.43M | $3.1M | $2.2M | $1.6M | $1.3M | $2M | $2.1M | $2.4M | $2.7M | $2.6M | $2.2M | $2.6M | $2.7M | $2.8M | $3.2M | $4.1M | $4.5M | $4.7M | - | - | - | $4.1M | $4.2M | $3.7M | $3.6M | $3.1M | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling, General, and Administrative | $6.02M | $5.07M | $1.63M | $4.9M | - | $3.14M | - | - | - | $5.93M | - | $6.47M | $4.65M | $4.85M | $4.32M | $4.33M | $4.46M | $4.12M | $4.04M | $4.04M | $5.91M | $2.4M | $3.08M | $2.91M | $3.43M | $4.53M | $5.13M | $5.38M | $6.28M | $6.2M | $7.17M | $6.91M | $6.93M | $4.35M | $5.34M | $5.2M | $5.64M | $4.94M | $3.98M | $4.28M | $3.76M | $4.08M | $4.56M | $5.11M | $4.39M | $4.97M | $5.02M | $4.92M | $5M | $3.47M | $5.05M | $4.85M | $5.75M | $1.57M | $4.69M | $4.12M | $4.21M | $5.43M | $4.35M | $4.7M | $4.45M | $3.09M | $3.89M | $4.22M | $3.64M | $3.63M | $3.5M | $2.56M | $4.45M | $3.08M | $4.01M | $5.05M | $3.84M | $4.39M | $4.25M | $4.47M | $4.91M | $7.55M | $4.02M | $4.06M | $3.68M | $3.78M | $2.97M | $3.91M | $3.78M | $7.06M | $2.58M | $2.74M | $3.02M | $1.88M | $2.49M | $3.01M | $2.62M | $1.53M | $2.57M | $2.68M | $3.02M | $3.09M | $3.24M | $5.65M | $3.21M | $3.43M | $1.52M | $3.67M | $1.71M | $1.7M | $1.6M | $1.4M | $1.01M | $900K | $1.2M | $1M | $1.1M | $1M | $1.1M | $1.1M | $1.2M | $1.8M | $1.4M | $2M | $1.9M | - | - | - | $700K | $900K | $1.2M | $1.3M | $1.2M | $4.2M | $3M | $600K | $2.7M | $2.4M | $2M | $1.8M | $300K | - | - | - | - |
| Other Operating Expenses | -$3.44M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $3 | $700K | - | - | - | - | - | - | -$3.45M | - | - | $0 | - | - | - | - | $240K | - | - | - | - | $120.22K | $120.22K | - | - | $253.7K | $265.13K | $771.39K | - | $5.39M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | -$5.99M | -$5.02M | -$566.87K | -$5.46M | - | -$2.21M | - | - | - | -$6.79M | - | -$4.84M | -$2.83M | -$6.22M | -$4.02M | -$5.47M | -$6.08M | -$3.62M | -$2.05M | -$3.92M | -$4.19M | $980.83K | -$1.11M | -$1.1M | -$3.54M | -$3.56M | -$6.07M | -$4.84M | -$11.58M | -$6.94M | -$10.3M | -$8.99M | -$9.79M | -$4.36M | -$8.6M | -$8.07M | -$8.66M | -$6.28M | -$6.88M | -$8.69M | -$6.32M | -$7.96M | -$5.92M | -$5.5M | -$5.95M | -$6.07M | -$5.52M | -$7.27M | -$9.61M | -$5.83M | -$10.31M | -$8.64M | -$9.64M | -$7.08M | -$6.1M | -$4.99M | -$3.49M | $1.81M | -$919.93K | $478.56K | $2.16M | $3.51M | $1.84M | -$739.49K | -$22.4K | $4.4M | $4.27M | $2.45M | -$738.87K | $3.34M | $3.22M | -$1.64M | -$43.75K | -$680.35K | -$677.07K | -$4.13M | -$4.45M | -$4.67M | -$1.73M | -$549.52K | -$826.31K | $2.57M | $4.26M | $1.23M | $819.44K | -$7.39M | -$1.28M | -$2.52M | -$3.66M | -$956.54K | -$3.04M | -$1.02M | -$2.63M | -$2.53M | $269.91K | -$1.61M | -$3.66M | -$7.54M | -$10.48M | -$21.33M | -$7.73M | -$4.87M | $2.89M | $2.47M | $946.41K | $400K | -$663.72K | -$85.6K | -$210.55K | -$1.2M | $100K | -$500K | -$900K | -$1M | -$1.7M | -$1.9M | -$2.4M | -$3.5M | -$3.1M | -$4.4M | -$4.5M | -$21.4M | $4.3M | $3.8M | -$2.7M | -$1.8M | -$1.6M | -$2M | -$1M | -$900K | -$200K | -$200K | -$200K | -$1M | -$200K | -$400K | -$500K | -$7M | $1.6M | $1.6M | $1.6M |
| $2.29M | $11.88M | $4.7M | $346.75K | - | $307.67K | - | - | - | $337.7K | - | -$3.31M | $236.7K | $102K | -$2.09M | -$141.13K | $4.74M | $346.4K | -$50.95K | $103.64K | $36.59K | $286.19K | $167.95K | -$5.73K | -$86.91K | -$3.73M | -$409.16K | $627.23K | $289.76K | -$4.21M | $174.89K | -$52.16K | $4.32M | $663.73K | $306.44K | $807.7K | -$423.1K | $2.04M | -$1.19M | $7.8M | -$376.09K | $895.44K | $1.2M | $6.21M | $2.19M | $635.27K | $495.05K | -$1.6M | $479.75K | -$3.85M | $1.49M | $851.52K | -$2.13M | -$195.22K | -$535.26K | -$1.31M | $1.04M | -$5.14M | $1.41M | $420.49K | $94.83K | $1.32M | -$198.49K | $3.1M | $1M | $761.64K | $3.53M | $1.54M | $3.26M | -$2.25M | -$1.8M | $527.38K | $382.69K | -$23.48K | -$135.53K | -$129.56K | $69.4K | -$118.22K | $46.59K | $990.3K | -$609.29K | -$182.31K | $129.68K | $10.64K | -$317.32K | - | -$429.12K | - | - | - | - | -$120.22K | -$120.22K | - | - | -$253.7K | -$265.43K | -$771.39K | - | -$5.39M | - | - | - | - | - | - | - | $400K | $500K | -$1.6M | $500K | $400K | $400K | $200K | $200K | $300K | $300K | -$3M | $300K | $200K | -$4.6M | - | - | - | $400K | - | - | $400K | $100K | - | $100K | - | - | $500K | - | - | $100K | - | - | - | - | |
| Non-Operating Interest Income | $94.16K | $70.1K | $281.19K | $326.3K | - | $197.65K | - | - | - | $205.63K | - | $222.7K | $101.77K | $35.68K | $21.66K | $12.55K | $6.98K | $8.9K | $9.96K | $3.54K | $8.74K | $12.46K | $12.75K | $34.03K | $73.41K | $105.44K | $120.65K | $154.31K | $163.36K | $153.82K | $160.88K | $165.51K | $159.85K | $164.09K | $191.61K | $186.14K | $233.78K | $126.2K | $191.47K | $175.77K | $164.95K | $173.79K | $175.8K | $198.9K | $209.66K | $296.97K | $237.96K | $193.31K | $238.17K | $196.27K | $326.68K | $285.23K | $310.44K | $297.32K | $295.35K | $290.25K | $232.36K | $318.35K | $357.58K | $365.61K | $263.69K | $943.97K | $392.05K | $426.7K | $429.61K | $414.61K | $501.27K | $643.26K | $621.55K | - | - | $774.64K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $2.2M | $11.81M | $4.42M | $20.45K | - | $110.03K | - | - | - | $132.07K | - | -$3.53M | $134.94K | $66.32K | -$2.12M | -$153.68K | $4.73M | $337.5K | -$60.91K | $100.1K | $27.84K | $273.73K | $155.2K | -$39.76K | -$160.32K | -$3.83M | -$529.81K | $472.92K | $126.4K | -$4.36M | $14.02K | -$217.68K | $4.16M | $499.64K | $114.82K | $621.56K | -$656.87K | $1.91M | -$1.38M | $7.63M | -$541.03K | $721.65K | $1.02M | $6.02M | $1.98M | $338.3K | $257.09K | -$1.79M | $241.58K | -$4.05M | $1.16M | $566.29K | -$2.44M | -$492.54K | -$830.61K | -$1.6M | $803.22K | -$5.46M | $1.05M | $54.88K | -$168.86K | $374.38K | -$590.54K | $2.67M | $571.9K | $347.03K | $3.03M | $894.26K | $2.63M | -$2.25M | -$1.8M | -$247.26K | $382.69K | -$23.48K | -$135.53K | -$129.56K | $69.4K | -$118.22K | $46.59K | $990.3K | -$609.29K | -$182.31K | $129.68K | $10.64K | -$317.32K | - | -$429.12K | - | - | - | - | -$120.22K | -$120.22K | - | - | -$253.7K | -$265.43K | -$771.39K | - | -$5.39M | - | - | - | - | - | - | - | $400K | $500K | -$1.6M | $500K | $400K | $400K | $200K | $200K | $300K | $300K | -$3M | $300K | $200K | -$4.6M | - | - | - | $400K | - | - | $400K | $100K | - | $100K | - | - | $500K | - | - | $100K | - | - | - | - |
Income Before Tax | -$3.7M | $6.86M | $4.13M | -$5.11M | - | -$1.9M | - | - | - | -$6.45M | - | -$8.14M | -$2.59M | -$6.12M | -$6.11M | -$5.61M | -$1.34M | -$3.27M | -$2.1M | -$3.82M | -$4.15M | $1.27M | -$939.77K | -$1.1M | -$3.63M | -$7.28M | -$6.48M | -$4.21M | -$11.29M | -$11.15M | -$10.12M | -$9.05M | -$5.47M | -$3.7M | -$8.3M | -$7.26M | -$9.09M | -$4.24M | -$8.07M | -$891.73K | -$6.69M | -$7.06M | -$4.72M | $718.78K | -$3.75M | -$5.44M | -$5.02M | -$8.87M | -$9.13M | -$9.68M | -$8.82M | -$7.78M | -$11.77M | -$7.27M | -$6.64M | -$6.31M | -$2.46M | -$3.33M | $490.02K | $899.05K | $2.25M | $4.83M | $1.64M | $2.36M | $979.1K | $5.16M | $7.81M | $3.99M | $2.52M | $1.28M | $2.56M | -$1.32M | $1.34M | -$659.94K | $392.02K | -$3.08M | -$3.2M | -$3.47M | -$380.04K | $1.71M | $4.02K | $3.47M | $5.27M | $1.95M | $1.35M | -$6.54M | -$840K | - | - | - | - | -$1M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax | $57.02K | $52K | $52K | $52K | - | $45K | - | - | - | $39K | - | $39K | $39K | $36K | $36K | $36K | $36K | $32K | $32K | $32K | $33K | $29K | $29K | $42K | $29K | $30K | $26K | $26K | $26K | $145K | -$316K | $201K | $0 | -$1.82M | $4.5K | $0 | -$1.15M | $912K | $114K | $1.96M | $141K | $12.5K | -$62.5K | $12.5K | $12.5K | -$118K | $44K | $37K | -$143K | -$54.21K | -$33K | $194K | -$13.04M | -$236.5K | $10K | -$85.5K | $97.4K | -$3.83M | $97.5K | $97.5K | $98K | -$21K | $180K | $180K | -$87K | -$107.8K | $162K | $367K | $269K | -$17K | $390K | $208K | $211K | -$43.71K | $418.35K | $45.18K | $45.18K | -$796.14K | $551.07K | $14.07K | -$42K | -$255.97K | -$44.26K | $75.99K | $32.24K | - | $102.14K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income | -$3.75M | $6.81M | $4.08M | -$5.17M | - | -$1.95M | - | - | - | -$6.49M | - | -$8.18M | -$2.63M | -$6.16M | -$6.15M | -$5.65M | -$1.37M | -$3.31M | -$2.13M | -$3.85M | -$4.19M | $1.24M | -$968.77K | -$1.14M | -$3.66M | -$7.31M | -$6.51M | -$4.24M | -$11.32M | -$11.29M | -$9.81M | -$9.25M | -$5.47M | -$1.88M | -$8.3M | -$7.26M | -$7.94M | -$5.15M | -$8.19M | -$2.85M | -$6.83M | -$7.07M | -$4.66M | $706.28K | -$3.81M | -$5.45M | -$5.1M | -$9.03M | -$9.09M | -$9.84M | -$9.02M | -$8.11M | $21.36M | -$4.33M | -$7.07M | -$5.12M | -$2.47M | $406.73K | $342.92K | $757.95K | $2.04M | $4.62M | $1.27M | $2.09M | $973.37K | $5.75M | $8.42M | $3.48M | $2.1M | $1.9M | $1.73M | -$1.47M | $1.1M | $361.18K | -$139.97K | -$3.17M | -$3.3M | -$2.79M | -$1.03M | $1.59M | -$225.7K | $3.25M | $5.3M | $1.99M | $1.22M | -$7.32M | -$996.43K | -$2.13M | -$3.28M | -$399.33K | -$2.86M | -$782.78K | -$1.96M | -$14.91M | $938.07K | -$1.35M | -$2.96M | -$6.92M | -$9.11M | $418.91K | -$6.71M | -$3.89M | $4.24M | $3.82M | $2.3M | - | -$300K | $100K | $205.7K | -$2.6M | $500K | -$200K | -$600K | -$1M | -$1.5M | -$1.7M | -$2.1M | -$6.4M | -$2.9M | -$4.2M | -$9.3M | -$2.1M | -$2.1M | -$2.3M | -$2.5M | -$2.1M | -$1.8M | -$1.7M | -$1.1M | -$900K | -$200K | -$300K | -$300K | -$400K | -$300K | -$500K | -$500K | -$500K | -$600K | -$600K | -$600K |
Minority Interests | - | - | - | - | - | - | - | - | - | $0 | - | $0 | $0 | $68 | $0 | $257 | $23 | -$3.9K | -$107 | $16 | $39.49K | $25.37K | $11.33K | $21.64K | $61.47K | $22.45K | -$120.09K | -$23.37K | -$11.02K | -$9.19K | $16.6K | $5.72K | -$64.17K | $74.41K | $55.22K | -$71.43K | $81.44K | -$35.33K | $69.78K | -$339.37K | -$98.67K | $113.56K | -$13.69K | $74.69K | -$24.91K | $143.4K | $134.47K | $221.97K | -$41.1K | $184.04K | $243.75K | $201.49K | $269.42K | $472.04K | $344.27K | -$72.74K | -$111.24K | -$473.39K | -$185.46K | $43.87K | $21.53K | $52.45K | $88.92K | -$226.64K | $63.62K | $56.73K | $100.78K | $199.84K | -$184.13K | -$86.35K | -$235.15K | -$207.93K | -$153.72K | -$79.67K | -$247.2K | $18.12K | -$3.58K | -$87.94K | $144.82K | $80.85K | $168.81K | -$9.27K | -$267.69K | -$114.06K | -$43.95K | $325.14K | -$124.11K | -$202.37K | -$104.68K | -$214.93K | -$166.59K | -$217.92K | -$273.55K | -$202.55K | -$346.54K | -$268.47K | -$220.15K | -$143.31K | -$124.03K | -$67.24K | -$59.05K | -$96.57K | -$47.41K | -$3K | -$26.85K | $0 | -$100K | - | $167 | - | - | - | - | - | - | - | - | $100K | $200K | $300K | $600K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $184.13K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | -$3.75M | $6.81M | $4.08M | -$5.17M | - | -$1.95M | - | - | - | -$6.49M | - | -$8.18M | -$2.63M | -$6.16M | -$6.15M | -$5.65M | -$1.37M | -$3.31M | -$2.13M | -$3.85M | -$4.15M | $1.26M | -$957.44K | -$1.12M | -$3.6M | -$7.29M | -$6.63M | -$4.26M | -$11.33M | -$11.3M | -$9.79M | -$9.24M | -$5.54M | -$1.8M | -$8.25M | -$7.33M | -$7.86M | -$5.19M | -$8.12M | -$3.19M | -$6.93M | -$6.96M | -$4.68M | $780.97K | -$3.84M | -$5.3M | -$4.97M | -$8.81M | -$9.13M | -$9.66M | -$8.77M | -$7.91M | $21.63M | -$3.86M | -$6.72M | -$5.2M | -$2.58M | -$66.66K | $157.46K | $801.82K | $2.07M | $4.68M | $1.36M | $1.86M | $1.04M | $5.81M | $8.52M | $3.68M | $1.73M | $1.81M | $1.5M | -$1.67M | $950.24K | $281.51K | -$387.17K | -$3.15M | -$3.3M | -$2.88M | -$884.04K | $1.67M | -$56.89K | $3.24M | $5.03M | $1.87M | $1.17M | -$6.99M | -$1.12M | -$2.34M | -$3.38M | -$614.27K | -$3.03M | -$1M | -$2.24M | -$15.11M | $591.53K | -$1.62M | -$3.18M | -$7.06M | -$9.23M | $351.67K | -$6.77M | -$3.99M | $4.19M | $3.82M | $2.27M | - | -$400K | $100K | $205.87K | -$2.6M | $500K | -$200K | -$600K | -$1M | -$1.5M | -$1.7M | -$2.1M | -$6.3M | -$2.7M | -$3.9M | -$8.7M | -$2.1M | -$2.1M | -$2.3M | -$2.5M | -$2.1M | -$1.8M | -$1.7M | -$1.1M | -$900K | -$200K | -$300K | -$300K | -$400K | -$300K | -$500K | -$500K | -$500K | -$600K | -$600K | -$600K |
Shares Outstanding (Basic) | 186.9M | - | 166.62M | 166.35M | 166.12M | - | 124.32M | 121.4M | 120.11M | - | 110.36M | 109.91M | 105.04M | - | 93.52M | 90.3M | 90.12M | 88.62M | 90.52M | 88.82M | 87.38M | 81.69M | 82.6M | 82.57M | 82.54M | 82.16M | 82.05M | 81.95M | 74.97M | 73.32M | 73.14M | 73.92M | 73.08M | 72.35M | 72.19M | 70.63M | 64.54M | 64.14M | 64.05M | 64.01M | 63.98M | 63.61M | 63.07M | 63.07M | 63.08M | 62.73M | 62.65M | 62.64M | 62.53M | 61.53M | 63.54M | 62.49M | 63.94M | 63.42M | 63.42M | 63.08M | 64.23M | - | 64.29M | 64.53M | 64.74M | - | 66.11M | 66.63M | 66.59M | - | 66.22M | 66.7M | 68.15M | - | 67.77M | 67.73M | 67.74M | - | 67.55M | 67.53M | 67.47M | - | 67.8M | 68.27M | 68.78M | - | 68.92M | 69.52M | 70.04M | - | 70.05M | 70.07M | 70.06M | - | 69.55M | 69.41M | 69.39M | - | 70.01M | 69.35M | 69.16M | - | 65.21M | 64.99M | 64.89M | - | 63.24M | 126.07M | 124.01M | - | 50.59M | 40M | 198.21M | - | 48.86M | 48.69M | 48.58M | - | 44.36M | 43.88M | 43.76M | - | 43.7M | 43.68M | 43.68M | - | 37.23M | 37.21M | 37.2M | - | 37.13M | 37.09M | 36.97M | - | 34.25M | 34.15M | 33.21M | - | 26.21M | 26.19M | 20.23M | - | 20M | 20M | 20M |
Shares Outstanding (Diluted) | 186.9M | - | 169.45M | 166.35M | 166.12M | - | 124.32M | 121.4M | 120.11M | - | 110.36M | 109.91M | 105.04M | - | 93.52M | 90.3M | 90.12M | 88.62M | 90.52M | 88.82M | 87.38M | 82.82M | 82.6M | 82.57M | 82.54M | 82.16M | 82.05M | 81.95M | 74.97M | 73.32M | 73.14M | 73.92M | 73.08M | 72.35M | 72.19M | 70.63M | 64.54M | 64.14M | 64.05M | 64.01M | 63.98M | 63.61M | 63.07M | 63.3M | 63.08M | 62.73M | 62.65M | 62.64M | 62.53M | 61.53M | 63.54M | 62.49M | 63.94M | 63.42M | 63.42M | 63.08M | 64.23M | - | 65.44M | 65.77M | 65.66M | - | 66.78M | 67.36M | 67.31M | - | 67.03M | 67.55M | 68.52M | - | 68.53M | 67.73M | 67.75M | - | 67.55M | 67.53M | 67.47M | - | 67.8M | 68.34M | 69.17M | - | 69.81M | 69.72M | 70.24M | - | 70.05M | 70.07M | 70.06M | - | 69.55M | 69.41M | 69.39M | - | 70.01M | 69.35M | 69.16M | - | 65.21M | 67.92M | 64.89M | - | 67.28M | 136.31M | 136.04M | - | 50.59M | 40M | 210.23M | - | 48.86M | 48.69M | 48.58M | - | 44.36M | 43.88M | 43.76M | - | 43.7M | 43.68M | 43.68M | - | 37.23M | 37.21M | 37.2M | - | 37.13M | 37.09M | 36.97M | - | 34.25M | 34.15M | 33.21M | - | 26.21M | 26.19M | 20.23M | - | 20M | 20M | 20M |
EPS (Basic) | -$0.02 | - | $0.02 | -$0.03 | -$0.02 | - | -$0.03 | -$0.05 | -$0.27 | - | -$0.02 | -$0.07 | -$0.03 | - | -$0.05 | -$0.06 | -$0.02 | -$0.04 | -$0.02 | -$0.04 | -$0.05 | $0.02 | -$0.01 | -$0.01 | -$0.04 | -$0.09 | -$0.08 | -$0.05 | -$0.15 | -$0.15 | -$0.13 | -$0.13 | -$0.08 | -$0.04 | -$0.11 | -$0.10 | -$0.12 | -$0.08 | -$0.12 | -$0.05 | -$0.11 | -$0.11 | -$0.07 | $0.01 | -$0.06 | -$0.08 | -$0.08 | -$0.14 | -$0.15 | -$0.16 | -$0.14 | -$0.12 | $0.34 | -$0.06 | -$0.11 | -$0.09 | -$0.04 | - | $0.01 | $0.01 | $0.03 | - | $0.02 | $0.03 | $0.02 | - | $0.13 | $0.06 | $0.03 | - | $0.02 | -$0.02 | $0.01 | - | -$0.01 | -$0.05 | -$0.05 | - | -$0.01 | $0.02 | -$0.00083 | - | $0.07 | $0.03 | $0.02 | - | -$0.02 | -$0.03 | -$0.05 | - | -$0.04 | -$0.01 | -$0.03 | - | $0.01 | -$0.02 | -$0.05 | - | -$0.14 | $0.01 | -$0.10 | - | $0.07 | $0.03 | $0.02 | - | -$0.0025 | $0.0025 | $0.0025 | - | $0.0025 | -$0.0025 | -$0.005 | - | -$0.01 | -$0.01 | -$0.013 | - | -$0.018 | -$0.023 | -$0.05 | - | -$0.015 | -$0.015 | -$0.018 | - | -$0.013 | -$0.013 | -$0.0075 | - | -$0.0025 | -$0.0025 | -$0.0025 | - | -$0.0025 | -$0.005 | -$0.0075 | - | -$0.0075 | -$0.0075 | -$0.0075 |
EPS (Diluted) | -$0.02 | - | $0.02 | -$0.03 | -$0.02 | - | -$0.03 | -$0.05 | -$0.27 | - | -$0.02 | -$0.07 | -$0.03 | - | -$0.05 | -$0.06 | -$0.02 | -$0.04 | -$0.02 | -$0.04 | -$0.05 | $0.02 | -$0.01 | -$0.01 | -$0.04 | -$0.09 | -$0.08 | -$0.05 | -$0.15 | -$0.15 | -$0.13 | -$0.13 | -$0.08 | -$0.04 | -$0.11 | -$0.10 | -$0.12 | -$0.08 | -$0.12 | -$0.05 | -$0.11 | -$0.11 | -$0.07 | $0.01 | -$0.06 | -$0.08 | -$0.08 | -$0.14 | -$0.15 | -$0.16 | -$0.14 | -$0.12 | $0.34 | -$0.06 | -$0.11 | -$0.09 | -$0.04 | - | $0.01 | $0.01 | $0.03 | - | $0.02 | $0.03 | $0.02 | - | $0.13 | $0.05 | $0.03 | - | $0.02 | -$0.02 | $0.01 | - | -$0.01 | -$0.05 | -$0.05 | - | -$0.01 | $0.02 | -$0.00083 | - | $0.07 | $0.03 | $0.02 | - | -$0.02 | -$0.03 | -$0.05 | - | -$0.04 | -$0.01 | -$0.03 | - | $0.01 | -$0.02 | -$0.05 | - | -$0.14 | $0.01 | -$0.10 | - | $0.06 | $0.03 | $0.02 | - | -$0.0025 | $0.0025 | $0.0025 | - | $0.0025 | -$0.0025 | -$0.005 | - | -$0.01 | -$0.01 | -$0.013 | - | -$0.018 | -$0.023 | -$0.05 | - | -$0.015 | -$0.015 | -$0.018 | - | -$0.013 | -$0.013 | -$0.0075 | - | -$0.0025 | -$0.0025 | -$0.0025 | - | -$0.0025 | -$0.005 | -$0.0075 | - | -$0.0075 | -$0.0075 | -$0.0075 |
EBIT | -$5.99M | -$5.02M | -$566.87K | -$5.46M | - | -$2.21M | - | - | - | -$6.79M | - | -$4.84M | -$2.83M | -$6.22M | -$4.02M | -$5.47M | -$6.08M | -$3.62M | -$2.05M | -$3.92M | -$4.19M | $980.83K | -$1.11M | -$1.1M | -$3.54M | -$3.56M | -$6.07M | -$4.84M | -$11.58M | -$6.94M | -$10.3M | -$8.99M | -$9.79M | -$4.36M | -$8.6M | -$8.07M | -$8.66M | -$6.28M | -$6.88M | -$8.69M | -$6.32M | -$7.96M | -$5.92M | -$5.5M | -$5.95M | -$6.07M | -$5.52M | -$7.27M | -$9.61M | -$5.83M | -$10.31M | -$8.64M | -$9.64M | -$7.08M | -$6.1M | -$4.99M | -$3.49M | $1.81M | -$919.93K | $478.56K | $2.16M | $3.51M | $1.84M | -$739.49K | -$22.4K | $4.4M | $4.27M | $2.45M | -$738.87K | $2.57M | $3.22M | -$1.64M | -$43.75K | -$680.35K | -$677.07K | -$4.13M | -$4.45M | -$4.67M | -$1.73M | -$549.52K | -$826.31K | $2.57M | $4.26M | $1.23M | $819.44K | -$7.39M | -$1.28M | -$2.52M | -$3.66M | -$956.54K | -$3.04M | -$1.02M | -$2.63M | -$2.53M | $269.91K | -$1.61M | -$3.66M | -$7.54M | -$10.48M | -$21.33M | -$7.73M | -$4.87M | $2.89M | $2.47M | $946.41K | $400K | -$663.72K | -$85.6K | -$210.55K | -$1.2M | $100K | -$500K | -$900K | -$1M | -$1.7M | -$1.9M | -$2.4M | -$3.5M | -$3.1M | -$4.4M | -$4.5M | -$21.4M | $4.3M | $3.8M | -$2.7M | -$1.8M | -$1.6M | -$2M | -$1M | -$900K | -$200K | -$200K | -$200K | -$1M | -$200K | -$400K | -$500K | -$7M | $1.6M | $1.6M | $1.6M |
EBITDA | -$8.16M | -$16.72M | -$4.87M | -$5.27M | - | -$2.16M | - | - | - | -$6.67M | - | -$1.11M | -$2.7M | -$6.07M | -$1.78M | -$5.05M | -$10.55M | -$3.56M | -$1.86M | -$3.81M | -$4.01M | $913.96K | -$1.16M | -$934.51K | -$3.2M | $1.03M | -$5.49M | -$5.25M | -$11.56M | -$2.81M | -$9.51M | -$8.18M | -$12.3M | -$4.21M | -$8.09M | -$7.93M | -$7.03M | -$8.18M | -$5.46M | -$16.12M | -$5.48M | -$8.36M | -$6.23M | -$10.98M | -$7.23M | -$6M | -$4.96M | -$4.43M | -$8.86M | -$1.01M | -$10.51M | -$7.97M | -$6.28M | -$5.11M | -$2.67M | -$749.42K | -$1.71M | $9.87M | $211.63K | $2.31M | $4.25M | $4.64M | $3.8M | -$1.56M | $1.26M | $7.31M | $3.35M | $3.07M | -$1.87M | $5.3M | $5.9M | -$90.97K | $1M | $239.05K | $253.53K | -$3.14M | -$3.66M | -$4.27M | -$1.28M | -$688.09K | $424.78K | $4.6M | $5.22M | $2.56M | $2.04M | -$4.63M | $1.27M | $310.5K | -$1.07M | $1.07M | -$530.66K | $1.77M | -$23.71K | $2.02M | $2.48M | $867.78K | -$465.46K | -$5M | -$7.29M | -$12.72M | -$4.66M | -$3.05M | $4.67M | $4.77M | $2.41M | $1.5M | $436.28K | $463.02K | $740.83K | $1.5M | $700K | $200K | -$300K | -$200K | -$1.1M | -$1.3M | -$1.8M | $400K | -$2.5M | -$3.7M | $1M | -$21.4M | $4.3M | $3.8M | -$2.4M | -$1.3M | -$1M | -$1.9M | -$600K | -$300K | $0 | $100K | $100K | -$1.1M | $100K | $0 | -$400K | -$7M | $1.6M | $1.6M | $1.6M |