Kopin corporation (KOPN)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Payments of Dividends

-

-

-

-

0

-

-

-

-

-

-

Cash flows from operating activities:
Net loss

-29,400

-34,500

-25,400

-23,000

-14,843

-28,670

-5,606

-18,994

3,684

8,839

19,270

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

792

1,958

2,501

993

2,138

3,002

3,646

9,111

8,598

6,565

5,990

Accretion of premium or discount on marketable debt securities

-21

-15

-41

-130

-168

-53

-360

287

152

-69

260

Stock-based compensation

2,057

4,791

2,296

2,425

3,145

4,827

4,203

4,486

3,923

2,583

1,884

Net (gain)/loss on investment transactions

-3,858

2,849

2,000

1,034

9,206

0

1,899

856

368

2,597

-

Losses in unconsolidated affiliates

-

-

-

-

-

102

625

679

-

-

-

Impairment on marketable debt securities

-

-

-

-

-

-

-

-

150

0

926

Goodwill and Intangible Asset Impairment

-

-

-

-

-

0

1,511

1,704

4,999

0

-

Gain (Loss) on Disposition of Assets

-

-

-

-

-

-283

-

-

-

-

-

Release of valuation allowance on deferred tax assets

-

-

-

-

-

-

-

-

4,266

0

-

Income taxes

105

4

-2,421

1,451

-75

-230

252

2,162

0

0

-

Foreign currency losses (gains)

220

1,096

-893

-711

455

96

-341

-1,236

-

-

-

Impairment of assets

0

2,526

-

-

-

-

-

-

-

-

-

Goodwill, Impairment Loss

-

-

-

-

0

-

-

-

-

-

-

Loss on remeasurement of investment in Intoware

-

-

-

-

-

-

-

-557

0

0

-

Loss in unconsolidated affiliate

-

-

-

-

-

-

-

-

-296

-600

483

Impairment of goodwill

331

1,417

600

-

-

1,319

5,000

0

0

-

-

Accounts Receivable, Allowance for Credit Loss, Period Increase (Decrease)

-

-

-

-

112

-63

107

129

224

-154

588

Gain on loans to KTC

-

-

-

-

-

-

-

-

-

-

1,187

Unrealized gain on investments

-

-

-

-

-

-

-

-

-

-

599

Change in allowance for bad debt

633

-155

13

-17

-

-

-

-

-

-

-

Gain (Loss) on Sale of Business

-

-

-

-

-

-

33,452

0

-

-

-

Gain (Loss) on Disposition of Property Plant Equipment

-

-

-

-

0

-

0

0

-

-

-

Loss on disposal of plant and equipment

-508

-51

0

7,700

-180

0

0

-

-

-

-

Write-off of excess inventory

1,834

832

654

-

-

-

-

-

-

-

-

Foreign currency losses

-

-

-

-

-

-

-

-

14

418

942

Other non-cash items

-

-

-

-677

-1,560

-489

-733

-402

-379

203

-564

Change in warranty reserves

62

79

-142

0

200

0

0

-

-

-

-

Changes in assets and liabilities:
Accounts receivable

3,944

-853

2,376

39

-2,850

1,286

-4,853

-4,363

-256

-1,926

-3,703

Contract assets

-2,168

-865

-

-

-

-

-

-

-

-

-

Inventory

792

1,656

1,633

1,527

8

1,520

-2,262

-3,466

-993

4,171

2,666

Prepaid expenses and other current assets

-821

-113

1,084

-48

207

-191

179

-126

-1,055

718

-132

Accounts payable and accrued expenses

-163

-1,208

1,924

1,163

-2,632

1,829

-773

-2,996

655

338

-4,228

Billings in excess of revenue earned

397

-4

-85

-425

777

38

-672

-1,247

-743

126

-43

Net cash used in operating activities

-21,000

-28,100

-25,900

-26,200

-16,919

-19,604

-18,900

3,788

19,252

13,933

23,357

Cash flows from investing activities:
Purchase of marketable debt securities

0

5,697

19,633

51,828

22,835

19,867

49,329

39,853

42,345

48,730

48,712

Proceeds from sale of investments

-

-

-

1,034

9,206

0

2,597

856

392

4,223

-

Cash paid for acquisition, net of cash acquired

0

0

3,690

-

0

-

-

-

-

-

-

Payments to Acquire Equity Method Investments

2,500

1,000

-

-

-

-

-

-

-

-

-

Proceeds from sale of III-V product line

-

-

-

15,000

0

-

-

-

-

-

-

Proceeds from sale of property and plant

-

-

-

8,106

-

-

-

-

-

-

426

Increase (Decrease) in Assets Held-for-sale

-

-

-

-

0

-

-

-

-

-

-

Proceeds from Sale of Machinery and Equipment

-

-

-

-

-

250

0

0

-

-

-

Proceeds from Divestiture of Businesses, Net of Cash Divested

-

-

-

-

-

-

55,188

0

-

-

-

Cash included in current assets held for sale

-

-

-

-

-

-

-

-2,388

0

0

-

Cash paid to acquire Intoware and FDD, net of cash acquired

-

-

-

-

-

-

-

-

0

0

-

Payments to Acquire Business Three, Net of Cash Acquired

-

-

-

-

-

0

-211

-

-

-

-

Net cash received from KTC equity interest investment

-

-

-

-

-

-

-

-

-

-

212

Cash paid to acquire FDD, net of cash acquired

-

-

-

-

-

-

-

-

10,084

0

-

Proceeds from sale of property and plant

-

-

-

-

-

0

3,583

2,249

1,980

0

-

Other assets

41

8

140

-80

1

38

10

-43

-16

-196

41

Capital expenditures

170

1,183

2,794

394

1,122

1,489

741

9,831

7,132

15,849

3,684

Proceeds from sale of marketable debt securities

7,454

26,646

37,536

50,835

38,055

39,801

17,130

37,305

40,732

47,956

31,328

Net cash provided by investing activities

4,742

18,757

11,276

22,833

23,302

18,655

21,461

-15,930

-20,401

-12,203

-20,471

Cash flows from financing activities:
Construction in progress included in accrued expenses

0

0

212

0

0

373

105

360

469

1,194

124

Sale of registered stock

8,038

-

-

-

-

-

-

-

-

-

-

Sale of unregistered stock

-

0

24,664

-

0

-

-

-

-

-

-

Treasury stock purchases

-

-

-

-

-

298

7,991

3,455

4,414

6,728

5,299

Investment in KTC as controlling interest was acquired

-

-

-

-

-

-

-

-

-

-72

-300

Purchase of noncontrolling interest in Kowon

-

-

-

-

-

-

-3,662

0

0

111

-

Proceeds from exercise of stock options and warrants

-

-

-

-

86

137

0

0

72

36

123

Settlements of restricted stock for tax withholding obligations

45

208

771

510

1,072

975

1,192

628

1,029

531

686

Distribution to noncontrolling interest holder

0

699

791

-

-

-

-

-

-

-

-

Net cash provided by financing activities

7,993

-907

23,101

-510

-986

-1,136

-12,846

-4,084

-5,371

-7,185

-6,162

Effect of exchange rate changes on cash

-6

-268

560

-93

-264

-34

-93

266

-217

456

159

Cash and cash equivalents:
Income taxes paid

0

1,374

281

723

50

-18

95

75

186

221

1,304

Supplemental disclosure of cash flow information:
Net (decrease) increase in cash and cash equivalents

-8,297

-10,521

9,025

-3,945

5,132

-2,120

-10,378

-15,959

-6,739

-4,998

-3,116