KOPN
Company Description
Kopin Corporation, together with its subsidiaries, invents, develops, manufactures, and sells microdisplays, subassemblies, head-mounted and hand-held systems, and related components for defense, enterprise, industrial, and consumer products in the United States, the Asia-Pacific, Europe, and internationally. It offers miniature active-matrix liquid crystal displays, liquid crystal on silicon displays/spatial light modulators, organic light emitting diode displays, application specific integrated circuits, backlights, and optical lenses; and headset systems. The company's products are used in soldier, avionic, armored vehicle and training, and simulation defense applications; industrial, public safety, and medical headsets; 3D optical inspection systems; and consumer augmented reality and virtual reality wearable headsets systems. Kopin Corporation was incorporated in 1984 and is headquartered in Westborough, Massachusetts.
Track Record
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38.47M | 50.34M | 40.39M | 47.40M | 45.67M | 40.13M | 29.52M | 24.47M | 27.84M | 22.64M | 32.05M | 31.81M |
| Net Income | 2.61M | (43.88M) | (19.75M) | (19.33M) | (13.43M) | (4.41M) | (29.51M) | (35.56M) | (26.35M) | (23.37M) | (14.69M) | (28.21M) |
| EPS | 0.01 | -0.33 | -0.18 | -0.21 | -0.15 | -0.05 | -0.37 | -0.49 | -0.38 | -0.36 | -0.23 | -0.45 |
| Free Cash Flow | (16.98M) | (15.04M) | (16.21M) | (18.52M) | (11.78M) | (4.96M) | (21.20M) | (29.35M) | (28.71M) | (26.57M) | N/A | N/A |
| FCF / Share | -0.10 | -0.11 | -0.15 | -0.20 | -0.13 | -0.06 | -0.26 | -0.40 | -0.41 | -0.41 | N/A | N/A |
| Operating CF | (15.54M) | (14.23M) | (15.26M) | (17.69M) | (10.75M) | (4.42M) | (21.03M) | (28.17M) | (25.91M) | (26.17M) | N/A | N/A |
| Total Assets | 108.39M | 70.77M | 49.31M | 43.75M | 63.01M | 47.55M | 43.05M | 59.86M | 90.55M | 87.84M | N/A | N/A |
| Total Debt | 648.47M | 2.12M | 2.48M | 3.36M | 3.81M | 1.80M | 2.83M | 254,098 | 644,048 | 246,922 | N/A | N/A |
| Cash & Equiv | 61.63B | 14.16M | 5.71M | 8.26M | 26.79M | 17.11M | 21.78M | 37.24M | 68.76M | 77.20M | N/A | N/A |
| Book Value | 71.67M | 23.28M | 29.51M | 24.16M | 39.80M | 28.44M | 28.61M | 48.17M | 76.89M | 74.11M | N/A | N/A |
| Return on Equity | 0.04 | -1.88 | -0.67 | -0.80 | -0.34 | -0.16 | -1.03 | -0.74 | -0.34 | -0.32 | N/A | N/A |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.55M | 8.37M | 11.96M | 8.45M | 10.54M | 14.65M | 13.32M | 12.34M | 10.03M | 8.58M | 10.60M | 10.46M |
| Net Income | (3.75M) | 6.75M | 4.08M | (5.17M) | (3.11M) | (1.95M) | (3.46M) | (5.92M) | (32.55M) | (6.49M) | (2.45M) | (8.18M) |
| EPS | -0.02 | 0.04 | 0.02 | -0.03 | -0.02 | -0.01 | -0.03 | -0.05 | -0.27 | -0.06 | -0.02 | -0.07 |
| Free Cash Flow | (2.11M) | (7.95M) | (217,046) | (4.89M) | (3.91M) | (2.08M) | (6.47M) | (3.14M) | (3.35M) | (3.94M) | (3.93M) | (3.95M) |
| FCF / Share | -0.01 | -0.05 | -0.00 | -0.03 | -0.02 | -0.02 | -0.05 | -0.03 | -0.03 | -0.04 | -0.04 | -0.04 |
| Operating CF | (810,746) | (7.86M) | (110,433) | (4.16M) | (3.41M) | (1.59M) | (6.46M) | (3.08M) | (3.11M) | (3.47M) | (3.80M) | (3.82M) |
| Total Assets | 102.44M | 108.39M | 61.22M | 61.18M | 65.04M | 70.77M | 70.58M | 49.05M | 51.27M | 49.31M | 54.61M | 55.36M |
| Total Debt | 1.32M | 648.47M | 2.01M | 2.20M | 1.94M | 2.12M | 2.29M | 2.46M | 2.31M | 2.48M | 2.77M | 2.98M |
| Cash & Equiv | 59.49M | 61.63B | 26.51M | 24.37M | 15.33M | 14.16M | 14.53M | 10.04M | 14.12M | 5.71M | 9.60M | 10.11M |
| Book Value | 68.42M | 71.67M | 21.32M | 16.04M | 20.68M | 23.28M | 22.73M | (216,341) | 4.94M | 29.51M | 34.37M | 35.93M |
| Return on Equity | -0.05 | 0.09 | 0.19 | -0.32 | -0.15 | -0.08 | -0.15 | N/A | -6.59 | -0.22 | -0.07 | -0.23 |