10-Q - KOPN - Equibles

UNITED

STATES

SECURITIES

AND EXCHANGE COMMISSION

WASHINGTON,

D.C. 20549

FORM

10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Forthe quarterly period ended ### March 26, 2022

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For

the transition period from _____ to _____

Commission

file number 0-19882

KOPIN

CORPORATION

(Exactname of registrant as specified in its charter)

Delaware	04-2833935
State or other jurisdiction<br><br> <br>of incorporation or organization	(I.R.S. Employer<br><br> <br>Identification No.)
125 North Drive, Westborough, MA	01581-3335
(Address of principal executive offices)	(Zip Code)

Registrant’stelephone number, including area code: (508) 870-5959

Securities

registered pursuant to Section 12(b) of the Act:

Title<br> of each class	Trading<br> Symbol(s)	Name<br> of each exchange on which registered
Common<br> Stock, par value $0.01	KOPN	Nasdaq<br> Capital Market

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class	Outstanding as of May 4, 2022
Common<br> Stock, par value $0.01	91,914,322

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large<br> accelerated filer	☐	Accelerated<br> filer	☐
Non-accelerated<br> filer	☒	Smaller<br> reporting company	☒
		Emerging<br> growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act) Yes ☐ No ☒

Kopin

Corporation

INDEX

		Page<br><br> <br>No.
Part I – Financial Information
Item<br> 1.	Condensed Consolidated Financial Statements (Unaudited)	3
	Condensed Consolidated Balance Sheets at March 26, 2022 (Unaudited) and December 25, 2021	3
	Condensed Consolidated Statements of Operations (Unaudited) for the three months ended March 26, 2022 and March 27, 2021	4
	Condensed Consolidated Statements of Comprehensive Loss (Unaudited) for the three months ended March 26, 2022 and March 27, 2021	5
	Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) for the three months ended March 26, 2022 and March 27, 2021	6
	Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended March 26, 2022 and March 27, 2021	7
	Notes to Unaudited Condensed Consolidated Financial Statements	8
Item<br> 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item<br> 3.	Quantitative and Qualitative Disclosures About Market Risk	22
Item<br> 4.	Controls and Procedures	22
Part II – Other Information		23
Item<br> 1.	Legal Proceedings	23
Item<br> 1A.	Risk Factors	24
Item<br> 2.	Unregistered Sales of Equity Securities and Use of Proceeds	24
Item<br> 6.	Exhibits	24
Signatures		25

| 2 |

| --- |

Part

FINANCIAL INFORMATION

Item1. Condensed Consolidated Financial Statements (Unaudited)

KOPIN

CORPORATION

CONDENSED

CONSOLIDATED BALANCE SHEETS

			December 25,<br> <br>2021
ASSETS
Current assets:
Cash and cash equivalents	21,867,492		$	26,787,931
Marketable debt securities, at fair value	4,451,088			2,507,535
Accounts receivable, net of allowance of 295,000 in 2022 and 150,000 in 2021	6,777,310			12,113,070
Contract assets and unbilled receivables	2,552,201			2,299,392
Inventory	7,132,617			6,581,139
Prepaid taxes	119,163			160,599
Prepaid expenses and other current assets	2,095,034			1,758,079
Total current assets	44,994,905			52,207,745
Property, plant and equipment, net	1,939,506			1,888,963
Operating lease right-of-use assets	3,630,555			3,828,066
Other assets	170,932			170,932
Equity investments	9,553,628			4,912,022
Total assets	60,289,526		$	63,007,728
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	5,865,030		$	5,483,970
Accrued payroll and expenses	2,760,369			2,413,744
Accrued warranty	970,000			517,000
Contract liabilities and billings in excess of revenues earned	1,756,202			4,063,031
Operating lease liabilities	658,298			701,204
Other accrued liabilities	2,108,625			1,202,635
Customer deposits	2,457,496			2,638,103
Deferred tax liabilities	497,102			513,417
Total current liabilities	17,073,122			17,533,104
Noncurrent contract liabilities and asset retirement obligations	273,913			288,634
Operating lease liabilities, net of current portion	2,946,994			3,108,236
Other long-term obligations	1,294,750			2,450,897
Total liabilities	21,588,779			23,380,871
Commitments and contingencies (Note 13)
Stockholders’ equity:
Preferred stock, par value .01 per share: authorized, 3,000 shares; none issued	-			-
Common stock, par value .01 per share: authorized, 150,000,000 shares; issued 92,176,761 shares in 2022 and 92,146,761 shares in 2021; outstanding 90,097,201 in 2022 and 89,988,528 in 2021	902,235			900,691
Additional paid-in capital	357,585,686			356,931,157
Treasury stock (126,389 and 80,641 shares in 2022 and 2021, at cost)	(461,723	)		(366,110	)
Accumulated other comprehensive income	1,300,445			1,414,351
Accumulated deficit	(320,453,539	)		(319,080,898	)
Total Kopin Corporation stockholders’ equity	38,873,104			39,799,191
Noncontrolling interest	(172,357	)		(172,334	)
Total Kopin Corporation stockholders’ equity	38,700,747			39,626,857
Total liabilities and stockholders’ equity	60,289,526		$	63,007,728

All values are in US Dollars.

See

notes to unaudited condensed consolidated financial statements

| 3 |

| --- |

KOPIN

CORPORATION

CONDENSED

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	March 26, 2022			March 27, 2021
	Three months ended			Three months ended
	March 26, 2022			March 27, 2021
Revenues:
Net product revenues	$	6,507,528		$	7,568,845
Research and development revenues		4,908,033			3,560,743
Other revenues		162,861			546,781
Total revenues		11,578,422			11,676,369
Expenses:
Cost of product revenues		7,782,879			6,396,671
Research and development		5,408,613			3,563,300
Selling, general and administration		4,464,548			5,905,706
Total expenses		17,656,040			15,865,677
Loss from operations		(6,077,618	)		(4,189,308	)
Other income (expense):
Interest income		6,980			8,744
Other expense, net		(1,141	)		(1,150	)
Gain on investments		4,700,000			—
Foreign currency transaction gains		35,115			28,991
Total other income		4,740,954			36,585
Loss before provision for income taxes and net loss attributable to noncontrolling interest		(1,336,664	)		(4,152,723	)
Tax provision		(36,000	)		(33,000	)
Net loss		(1,372,664	)		(4,185,723	)
Net loss attributable to the noncontrolling interest		23			39,485
Net loss attributable to Kopin Corporation	$	(1,372,641	)	$	(4,146,238	)
Net loss per share
Basic and diluted	$	(0.02	)	$	(0.05	)
Weighted average number of common shares outstanding
Basic and diluted		90,121,226			87,378,288

See

notes to unaudited condensed consolidated financial statements

| 4 |

| --- |

KOPIN

CORPORATION

CONDENSEDCONSOLIDATED STATEMENTS OF comprehensive loss

(Unaudited)

	March 26, 2022			March 27, 2021
	Three months ended			Three months ended
	March 26, 2022			March 27, 2021
Net loss	$	(1,372,664	)	$	(4,185,723	)
Other comprehensive loss, net of tax:
Foreign currency translation adjustments		(5,932	)		(27,842	)
Unrealized holding (loss) gain on marketable securities		(107,451	)		8,286
Reclassification of holding losses in net loss		(523	)		—
Other comprehensive loss, net of tax		(113,906	)		(19,556	)
Comprehensive loss		(1,486,570	)		(4,205,279	)
Comprehensive loss attributable to the noncontrolling interest		23			39,485
Comprehensive loss attributable to Kopin Corporation	$	(1,486,547	)	$	(4,165,794	)

See

notes to unaudited condensed consolidated financial statements

| 5 |

| --- |

KOPIN

CORPORATION

Condensed

Consolidated Statements of Stockholders’ Equity

(Unaudited)

	Common Stock
	Shares		Amount		Additional Paid-in Capital			Treasury Stock			Accumulated Other Comprehensive Income			Accumulated Deficit			Total Kopin Corporation Stockholders’ Equity			Noncontrolling Interest			Total Stockholders’ Equity
Balance, December 25, 2021		90,069,169	$	900,691	$	356,931,157		$	(366,110	)	$	1,414,351		$	(319,080,898	)	$	39,799,191		$	(172,334	)	$	39,626,857
Stock-based compensation expense		-		-		656,073			-			-			-			656,073			-			656,073
Vesting of restricted stock		154,421		1,544		(1,544	)		-			-			-			-			-			-
Restricted stock for tax withholding obligations		-		-		-			(95,613	)		-			-			(95,613	)		-			(95,613	)
Other comprehensive loss		-		-		-			-			(113,906	)		-			(113,906	)		-			(113,906	)
Net loss		-		-		-			-			-			(1,372,641	)	$	(1,372,641	)		(23	)		(1,372,664	)
Balance, March 26, 2022		90,223,590	$	902,235	$	357,585,686		$	(461,723	)	$	1,300,445		$	(320,453,539	)	$	38,873,104		$	(172,357	)	$	38,700,747
	Common Stock
---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---	---
	Shares			Amount			Additional Paid-in Capital			Treasury Stock			Accumulated Other Comprehensive Income			Accumulated Deficit			Total Kopin Corporation Stockholders’ Equity			Noncontrolling Interest			Total Stockholders’ Equity
Balance, December 26, 2020		88,007,535		$	880,075		$	341,512,893		$	(9,793,946	)	$	1,484,434		$	(305,648,025	)	$	28,435,431		$	(136,836	)	$	28,298,595
Stock-based compensation expense		-			-			2,610,166			-			-			-			2,610,166			-			2,610,166
Vesting of restricted stock		950,000			9,500			(9,500	)		-			-			-			-			-			-
Sale of registered stock		-			-			6,336,470			9,183,614			-			-			15,520,084			-			15,520,084
Restricted stock for tax withholding obligations		(3,586	)		(37	)		(32,668	)		-			-			-			(32,705	)		-			(32,705	)
Other comprehensive loss		-			-			-			-			(19,556	)		-			(19,556	)		-			(19,556	)
Net loss		-			-			-			-			-			(4,146,238	)	$	(4,146,238	)		(39,485	)		(4,185,723	)
Balance, March 27, 2021		88,953,949		$	889,538		$	350,417,361		$	(610,332	)	$	1,464,878		$	(309,794,263	)	$	42,367,182		$	(176,321	)	$	42,190,861

| 6 |

| --- |

KOPIN

CORPORATION

Condensed

Consolidated Statements of Cash Flows

(Unaudited)

	March 26, 2022			March 27, 2021
	Three months ended			Three months ended
	March 26, 2022			March 27, 2021
Cash flows from operating activities:
Net loss	$	(1,372,664	)	$	(4,185,723	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization		267,590			205,023
Accretion of premium or discount on marketable debt securities		128			1,534
Stock-based compensation		656,073			2,610,166
Loss on disposal of property and plant		202,671			14,950
Gain on investments		(4,700,000	)		—
Income taxes		35,836			32,070
Foreign currency gains		(16,351	)		(68,351	)
Change in allowance for bad debt		(26,281	)		95,931
Write-off of excess inventory		588,175			408,939
Other non-cash items		453,262			397,211
Changes in assets and liabilities:
Accounts receivable		5,777,308			1,258,770
Contract assets		(252,809	)		2,406,334
Inventory		(1,156,461	)		(1,398,350	)
Prepaid expenses and other current assets		(314,361	)		(773,067	)
Accounts payable and accrued expenses		(107,657	)		(966,202	)
Billings in excess of revenue earned		(2,317,122	)		(284,515	)
Net cash used in operating activities		(2,282,663	)		(245,280	)
Cash flows from investing activities:
Capital expenditures		(524,368	)		(346,450	)
Purchases of marketable debt securities		(3,000,030	)		—
Proceeds from sale of marketable debt securities		1,000,000			200,000
Net cash used in investing activities		(2,524,398	)		(146,450	)
Cash flows from financing activities:
Sale of treasury stock, net of costs		—			15,520,084
Settlements of restricted stock for tax withholding obligations		(95,613	)		(32,705	)
Net cash (used in) provided by financing activities		(95,613	)		15,487,379
Effect of exchange rate changes on cash		(17,765	)		(5,207	)
Net (decrease) increase in cash and cash equivalents		(4,920,439	)		15,090,442
Cash and cash equivalents:
Beginning of period		26,787,931			17,112,869
End of period	$	21,867,492		$	32,203,311

See

notes to unaudited condensed consolidated financial statements

| 7 |

| --- |

KOPIN

CORPORATION

NOTES

TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.

BASIS OF PRESENTATION

The condensed consolidated financial statements of Kopin Corporation as of March 26, 2022 and for the three month periods ended March 26, 2022 and March 27, 2021 are unaudited and include all adjustments that, in the opinion of management, are necessary to present fairly the results of operations for the periods then ended. These condensed consolidated financial statements should be read in conjunction with the Company’s financial statements and notes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 25, 2021. The results of the Company’s operations for any interim period are not necessarily indicative of the results of the Company’s operations for any other interim period or for a full fiscal year. As used in this report, the terms “we”, “us”, “our”, “Kopin” and the “Company” mean Kopin Corporation and its subsidiaries, unless the context indicates another meaning.

The Company’s products are targeted towards the defense and industrial/enterprise and consumer wearable markets. The Company’s revenues from sales of products into the consumer market include sales of its organic light emitting diode (OLED) displays. The Company’s OLED products are relatively new and sales are sporadic. Management believes the enterprise wearable market is still developing and cannot predict how long it will take to develop or if the Company’s products will be accepted. In addition, the Company’s current strategy is to continue to invest in research and development, even during unprofitable periods, which may result in the Company continuing to incur net losses and negative cash flows from operations. If the Company is unable to achieve and maintain positive cash flows and profitability in the foreseeable future, its financial condition may ultimately be materially adversely affected such that management may be required to reduce operating expenses, including investments in research and development, or raise additional capital. While there can be no assurance the Company will be able to successfully reduce operating expenses or raise additional capital, management believes its historical success in managing cash flows and obtaining capital will continue in the foreseeable future.

2.

ACCOUNTING STANDARDS

AccountingStandards Issued But Not Yet Adopted

In June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on FinancialInstruments (“ASU 2016-13”), which requires measurement and recognition of expected credit losses for financial assets held. In November 2019, the FASB issued ASU 2019-10 that has extended the effective date of ASU 2016-13 for Smaller Reporting Entities to fiscal years, and interim periods within those fiscal years, beginning after December 15, 2022. The Company is currently evaluating ASU 2016-13 and its impact on our consolidated financial statements.

| 8 |

| --- |

3.

CASH AND CASH EQUIVALENTS AND MARKETABLE DEBT SECURITIES

The Company considers all highly liquid, short-term debt instruments with original maturities of three months or less to be cash equivalents.

Marketable debt securities consist primarily of commercial paper, medium-term corporate notes, and U.S. government and agency backed securities. The Company classifies these marketable debt securities as available-for-sale at fair value in “Marketable debt securities, at fair value.” The Company records the amortization of premium and accretion of discounts on marketable debt securities in the results of operations.

The Company uses the specific identification method as a basis for determining cost and calculating realized gains and losses with respect to marketable debt securities. The gross gains and losses realized related to sales and maturities of marketable debt securities were not material during the three months ended March 26, 2022 and March 27, 2021.

Investments in available-for-sale marketable debt securities were as follows at March 26, 2022 and December 25, 2021:

SCHEDULE

OF AVAILABLE-FOR-SALE MARKETABLE DEBT SECURITIES

	Amortized Cost				Unrealized (Losses) Gains					Fair Value
	2022		2021		2022			2021		2022		2021
U.S. government and agency backed securities	$	2,000,006	$	1,000,128	$	(49,326	)	$	522	$	1,950,680	$	1,000,650
Corporate debt and certificates of deposit		2,500,024		1,500,000		384			6,885		2,500,408		1,506,885
Total	$	4,500,030	$	2,500,128	$	(48,942	)	$	7,407	$	4,451,088	$	2,507,535

The contractual maturity of the Company’s marketable debt securities was as follows at March 26, 2022:

SCHEDULE

OF MARKETABLE DEBT SECURITIES

	Less than One year		One to Five years		Total
U.S. government and agency backed securities	$	—	$	1,950,680	$	1,950,680
Corporate debt		1,998,263		502,145		2,500,408
Total	$	1,998,263	$	2,452,825	$	4,451,088

| 9 |

| --- |

4.

FAIR VALUE MEASUREMENTS

Financial instruments are categorized as Level 1, Level 2 or Level 3 based upon the method by which their fair value is computed. An investment is categorized as Level 1 when its fair value is based on unadjusted quoted prices in active markets for identical assets that the Company has the ability to access at the measurement date. An investment is categorized as Level 2 if its fair market value is based on quoted market prices for similar assets in active markets, quoted prices for identical or similar assets in markets that are not active, based on observable inputs such as interest rates, yield curves, or derived from or corroborated by observable market data by correlation or other means. An investment is categorized as Level 3 if its fair value is based on assumptions developed by the Company about what a market participant would use in pricing the assets.

The following table details the fair value measurements of the Company’s financial assets:

SCHEDULE

OF FAIR VALUE MEASUREMENTS OF FINANCIAL ASSETS

			Fair Value Measurement at March 26, 2022 Using:
	Total		Level 1		Level 2		Level 3
Cash and cash equivalents	$	21,867,492	$	21,867,492	$	—	$	—
U.S. government and agency-backed securities		1,950,680		—		1,950,680		—
Corporate debt		1,501,745		—		1,501,745		—
Certificates of deposit		998,663		998,663		—		—
Equity investments		9,553,628		244,549		—		9,309,079
	$	35,872,208	$	23,110,704	$	3,452,425	$	9,309,079
			Fair Value Measurement at December 25, 2021 Using:
---	---	---	---	---	---	---	---	---
	Total		Level 1		Level 2		Level 3
Cash and cash equivalents	$	26,787,931	$	26,787,931	$	—	$	—
U.S. government and agency- backed securities		1,000,650		—		1,000,650		—
Corporate debt		1,506,885		—		1,506,885		—
Equity investments		4,912,022		296,173		—		4,615,849
	$	34,207,488	$	27,084,104	$	2,507,535	$	4,615,849

Transfers between levels of the fair value hierarchy are reported at the beginning of the reporting period in which they occur. Changes in Level 3 investments were as follows:

SCHEDULE

OF FAIR VALUE, LIABILITIES MEASURED ON RECURRING BASIS

	December 25, 2021		Net unrealized gains		Purchases, issuances and settlements		Transfers in and or out of Level 3		March 26, 2022
Equity Investments	$	4,912,022	$	4,641,606	$	—	$	—	$	9,553,628

The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate fair value because of their short-term nature. If accrued liabilities were carried at fair value, these would be classified as Level 2 in the fair value hierarchy.

MarketableDebt Securities

Corporate debt consists of floating rate notes with a maturity that may be over multiple years but has interest rates that are reset every three months based on the then-current three-month London Interbank Offering Rate (“three-month Libor”). The Company validates the fair market values of the financial instruments above by using discounted cash flow models, obtaining independent pricing of the securities or through the use of a model that incorporates the three-month Libor, the credit default swap rate of the issuer and the bid and ask price spread of the same or similar investments which are traded on several markets.

EquityInvestments

From

2017 through 2019, the Company made several

equity investments in a customer. In the fourth quarter of 2019, the Company reviewed the financial condition and other factors of the customer and, as a result, recorded an impairment charge of $5.2

million to reduce its investment in the customer

to zero as of December 28, 2019. In the first quarter of 2022 the customer raised additional equity capital and based on an observable price change of the customer’s share prices and terms of the equity sale the Company remeasured the fair market value of its investment and recorded a gain of $4.7

million. As of March 26, 2022, the Company owned an approximate

2.3 % interest in this investment.

During

the three months ended March 26, 2022, the Company recorded a less than $0.1 million unrealized loss on an equity interest in a company due to a fluctuation in the foreign exchange rate.

| 10 |

| --- |

5.

INVENTORY

Inventories are stated at standard cost adjusted to approximate the lower of cost (first-in, first-out method) or net realizable value and consist of the following at March 26, 2022 and December 25, 2021:

SCHEDULE OF INVENTORY

	March 26, 2022		December 25, 2021
Raw materials	$	5,629,085	$	5,044,334
Work-in-process		984,241		1,032,519
Finished goods		519,291		504,286
Total	$	7,132,617	$	6,581,139

6.

NET LOSS PER SHARE

Basic net loss per share is computed using the weighted-average number of shares of common stock outstanding during the period less any unvested restricted shares. Diluted net loss per share is calculated using weighted-average shares outstanding and contingently issuable shares, less weighted-average shares reacquired during the period. The net outstanding shares are adjusted for the dilutive effect of shares issuable upon the assumed conversion of the Company’s common stock equivalents, which consist of unvested restricted stock.

The following were not included in weighted-average common shares outstanding-diluted because they are anti-dilutive or performance conditions have not been met at the end of the period:

SCHEDULE OF WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING DILUTED

	Three months ended		Three months ended
	March 26, 2022		March 27, 2021
Non-vested restricted common stock		1,953,171		2,490,717

| 11 |

| --- |

7.

STOCKHOLDERS’ EQUITY AND STOCK-BASED COMPENSATION

Registeredsale of equity securities

During

the three months ended March 27, 2021, we sold 2.4 million shares of common stock for gross proceeds of $16

million (average of $6.66

per share), before deducting broker expenses

paid by us of $0.5 million, pursuant to our At-The-Market Equity Offering Sales Agreement dated as of February 8, 2019 (the “Previous ATM Agreement”) with Stifel, Nicolaus & Company, Incorporated (“Stifel”), as agent. The Previous ATM Agreement has since terminated pursuant to its terms as a result of the sale of all the shares subject to such agreement. On March 5, 2021 the Company entered into a new At-The-Market Equity Offering Sales Agreement dated as of March 5, 2021 (the “Current ATM Agreement”) with Stifel under which the Company may sell up to $50 million of its common stock.

Non-VestedRestricted Common Stock

The fair value of non-vested restricted common stock awards is generally the market value of the Company’s common stock on the date of grant. The non-vested restricted common stock awards require the employee to fulfill certain obligations, including remaining employed by the Company for one, two or four years (the vesting period) and in certain cases also require meeting either performance criteria or the Company’s stock achieving a certain price. For non-vested restricted common stock awards that solely require the recipient to remain employed with the Company, the stock compensation expense is amortized over the anticipated service period. For non-vested restricted common stock awards that require the achievement of performance criteria, the Company reviews the probability of achieving the performance goals on a periodic basis. If the Company determines that it is probable that the performance criteria will be achieved, the amount of compensation cost derived for the performance goal is amortized over the anticipated service period. If the performance criteria are not met, no compensation cost is recognized and any previously recognized compensation cost is reversed.

Restricted stock activity for the three month period ended March 26, 2022 was as follows:

SCHEDULE OF NON-VESTED RESTRICTED STOCK ACTIVITY

			Weighted Average Grant Fair Value
Balance, December 25, 2021	2,077,592		$	2.90
Granted	37,100			2.36
Forfeited	(7,100	)		4.40
Vested	(154,421	)		2.73
Balance, March 26, 2022	1,953,171		$	2.90

| 12 |

| --- |

Stock-BasedCompensation

The following table summarizes stock-based compensation expense within each of the categories below as it relates to non-vested restricted common stock awards for the three months ended March 26, 2022 and March 27, 2021 (no tax benefits were recognized):

SCHEDULE OF STOCK-BASED COMPENSATION EXPENSE

	Three Months Ended		Three Months Ended
	March 26, 2022		March 27, 2021
Cost of product revenues	$	66,668	$	133,784
Research and development		147,379		94,053
Selling, general and administrative		442,026		2,382,329
Total	$	656,073	$	2,610,166

Unrecognized compensation expense for non-vested restricted common stock as of March 26, 2022 totaled $

3.7

million and is expected to be recognized over a weighted average period of approximately three years.

8.

ACCRUED WARRANTY

The Company typically warrants its products against defect for 12 to 18 months, however, for certain products a customer may purchase an extended warranty. A provision for estimated future costs and estimated returns for credit relating to such warranty is recorded in the period when product is shipped and revenue is recognized and is updated as additional information becomes available. The Company’s estimate of future costs to satisfy warranty obligations is based primarily on historical warranty expense experienced and a provision for potential future product failures. Changes in the accrued warranty for the three months ended March 26, 2022 were as follows:

SCHEDULE OF ACCRUED WARRANTY

Balance, December 25, 2021	$	517,000
Additions		725,000
Claims		(272,000	)
Balance, March 26, 2022	$	970,000

ExtendedWarranties

Deferred revenue represents the purchase of extended warranties by the Company’s customers. The Company recognizes revenue from an extended warranty on the straight-line method over the life of the extended warranty, which is typically 12 to 15 months beyond the standard 12 to 18-month warranty

. The Company classifies

the current portion of deferred revenue under Other accrued liabilities in its condensed consolidated balance sheets. At March 26, 2022, the Company had less than $0.1 million of deferred revenue related to extended warranties.

| 13 |

| --- |

9.

INCOME TAXES

The

Company recorded a provision for income taxes of less than $0.1

million in each of the three months ended

March 26, 2022 and the three months ended March 27, 2021. As of March 26, 2022, the Company has available for tax purposes U.S. federal net operating loss carryforwards (“NOLs”) of approximately $160.3 million expiring 2022 through 2037

and $76.0

million that have an unlimited carryover period. The Company has recognized a full valuation allowance on its domestic and certain foreign net deferred tax assets due to the uncertainty of realization of such assets. The Company recognizes both accrued interest and penalties related to its uncertain tax positions related to intercompany loan interest and potential transfer pricing exposure related to its foreign subsidiaries.

10.

CONTRACT ASSETS AND LIABILITIES

Contract assets include unbilled amounts typically resulting from sales under contracts when the cost-to-cost method of revenue recognition is utilized and revenue recognized from customer arrangements, including licensing, exceeds the amount billed to the customer, and right to payment is not just subject to the passage of time. Amounts may not exceed their net realizable value. Contract assets are generally classified as current. The Company classifies the noncurrent portion of contract assets under other assets in its condensed consolidated balance sheets.

Contract liabilities consist of advance payments and billings in excess of cost incurred and deferred revenue.

Net contract assets (liabilities) consisted of the following:

SCHEDULE OF CONTRACT WITH CUSTOMER, ASSET AND LIABILITY

	March 26, 2022			December 25, 2021
Contract assets—current	$	2,552,201		$	2,299,392		11	%
Contract liabilities and billings in excess of revenues earned		(1,756,202	)		(4,063,031	)	(57	)%
Contract liabilities—noncurrent		(10,371	)		(20,664	)	(50	)%
Net contract assets (liabilities)	$	785,628		$	(1,784,303	)	(144	)%

All values are in US Dollars.

The

$2.6 million increase in the Company’s net contract assets (liabilities) at March 26, 2022 as compared to December 25, 2021 was primarily due to recording of revenue earned against advanced payments.

In

the three months ended March 26, 2022, the Company recognized revenue of $2.9 million related to our contract liabilities at December 25, 2021. In the three months ended March 27, 2021, the Company recognized revenue of $1.2 million related to our contract liabilities at December 26, 2020.

The Company did not recognize impairment losses on our contract assets in the three months ended March 26, 2022 or March 27, 2021.

PerformanceObligations

The Company’s revenue recognition related to performance obligations that were satisfied at a point in time and over time were as follows:

SCHEDULE OF SATISFACTION OF PERFORMANCE OBLIGATIONS

	Three months ended			Three months ended
	March 26, 2022			March 27, 2021
Point in time		20	%		32	%
Over time		80	%		68	%

Remaining

performance obligations represent the transaction price of orders for which work has not been performed and excludes unexercised contract options and potential orders under ordering-type contracts (e.g., indefinite-delivery, indefinite-quantity (“IDIQ”)). As of March 26, 2022, the aggregate amount of the transaction price allocated to remaining performance obligations was $29.3 million which the Company expects to recognize over the next 12 months. The remaining performance obligations represent amounts to be earned under government contracts, which are subject to cancellation.

| 14 |

| --- |

11.

LEASES

The Company enters into operating leases primarily for: real estate, including for manufacturing, engineering, research, administration and sales facilities, and information technology (“IT”) equipment. At March 26, 2022 and December 25, 2021, the Company did not have any finance leases. Approximately all of our future lease commitments, and related lease liability, relate to the Company’s real estate leases. Some of the Company’s leases include options to extend or terminate the lease.

The components of lease expense were as follows:

SCHEDULE OF LEASE EXPENSE

	Three months ended		Three months ended
	March 26, 2022		March 27, 2021
Operating lease cost	$	249,503	$	290,884

At March 26, 2022, the Company’s future lease payments under non-cancellable leases were as follows:

SCHEDULE OF FUTURE LEASE PAYMENT UNDER NON-CANCELLABLE LEASE

2022 (excluding the three months ended March 26, 2022)	$	645,519
2023		867,756
2024		769,923
2025		604,000
2026		604,000
Thereafter		805,333
Total future lease payments		4,296,531
Less imputed interest		(691,239	)
Total	$	3,605,292

The Company’s lease liabilities recognized in the Company’s condensed consolidated balance sheet at March 26, 2022 were as follows:

SCHEDULE OF OPERATING LEASE PAYMENTS RECOGNIZED IN CONSOLIDATED BALANCE SHEETS

	March 26, 2022
Operating lease liabilities–current	$	658,298
Operating lease liabilities–noncurrent		2,946,994
Total lease liabilities	$	3,605,292

Supplemental cash flow information related to leases was as follows:

SCHEDULE OF SUPPLEMENTAL INFORMATION RELATED TO LEASES

	Three months ended
	March 26, 2022
Cash paid for amounts included in the measurement of operating lease liabilities	$	248,754

Other information related to leases was as follows:

	March 26, 2022
Weighted Average Discount Rate–Operating Leases		5.92	%
Weighted Average Remaining Lease Term–Operating Leases (in years)		5.53

| 15 |

| --- |

12.

SEGMENTS AND DISAGGREGATION OF REVENUE

We continually monitor and review our segment reporting structure in accordance with authoritative guidance to determine if any changes have occurred that would affect our reportable segments. We report under one segment, as our Chief Executive Officer, who is our chief operating decision maker (“CODM”), reviews results on a total company basis.

Total long-lived assets by country at March 26, 2022 and December 25, 2021 were:

SCHEDULE OF LONG-LIVED ASSETS BY GEOGRAPHIC AREAS

Total Long-lived Assets (in thousands)	March 26, 2022		December 25, 2021
U.S.	$	5,287	$	5,381
United Kingdom		226		264
Japan		57		72
Total	$	5,570	$	5,717
Total Long-lived Assets	$	5,570	$	5,717

We disaggregate our revenue from contracts with customers by geographic location and by display application, as we believe it best depicts how the nature, amount, timing and uncertainty of our revenue and cash flows are affected by economic factors.

During the three months ended March 26, 2022 and March 27, 2021, the Company derived its sales from the following geographies:

SCHEDULE OF SEGMENT INFORMATION BY REVENUE TYPE

	March 26, 2022					March 27, 2021
(In thousands, except percentages)	Revenue		% of Total			Revenue		% of Total
United States	$	9,297		80	%	$	8,180		70	%
Asia-Pacific		2,144		19			3,275		28
Europe		137		1			221		2
Total Revenues	$	11,578		100	%	$	11,676		100	%

During the three months ended March 26, 2022 and March 27, 2021, the Company derived its sales from the following display applications:

SCHEDULE OF SEGMENT REPORTING INFORMATION, BY SEGMENT

(In thousands)	March 26, 2022		March 27, 2021
Defense	$	4,757	$	4,993
Industrial		1,530		2,041
Consumer		220		534
R&D		4,908		3,561
License and royalties		163		547
Total Revenues	$	11,578	$	11,676

| 16 |

| --- |

13.

LITIGATION

The Company may engage in legal proceedings arising in the ordinary course of business. Claims, suits, investigations and proceedings are inherently uncertain and it is not possible to predict the ultimate outcome of such matters and our business, financial condition, results of operations or cash flows could be affected in any particular period.

BlueRadios,Inc. v. Kopin Corporation, Civil Action No. 16-02052-JLK (D. Col.):

On August 12, 2016, BlueRadios, Inc. (“BlueRadios”) filed a complaint in the U.S. District Court for the District of Colorado, alleging that the Company breached a contract between it and BlueRadios concerning an alleged joint venture between the Company and BlueRadios to design, develop and commercialize micro-display products with embedded wireless technology referred to as “Golden-i,” breached the covenant of good faith and fair dealing associated with that contract, breached its fiduciary duty to BlueRadios, and misappropriated trade secrets owned by BlueRadios in violation of Colorado law (C.R.S. § 7-74-104(4)) and the Defend Trade Secrets Act (18 U.S.C. § 1836(b)(1)). BlueRadios further alleges that the Company was unjustly enriched by its alleged misconduct, BlueRadios is entitled to an accounting to determine the amount of profits obtained by the Company as a result of its alleged misconduct, and the inventorship on at least ten patents or patent applications owned by the Company need to be corrected to list BlueRadios’ employees as inventors and thereby list BlueRadios as co-assignees of the patents. BlueRadios seeks monetary, declaratory, and injunctive relief, including for alleged non-payment of engineering retainer fees.

On October 11, 2016, the Company filed its Answer and Affirmative Defenses. The parties completed expert depositions on November 15, 2019. On December 2, 2019, the Company filed a Motion for Partial Summary Judgment requesting the Court dismiss counts 2-7 in their entirety and counts 1 and 8 in part. BlueRadios also filed a Motion for Partial Summary Judgment alleging it is the co-owner of U.S. Patent No. 8,909,296. Responses to the Motions for Partial Summary Judgment were filed on January 15, 2020, and replies were filed on February 19, 2020. On September 25, 2020, the Court denied BlueRadios’ Motion for Partial Summary Judgment. A trial date has not yet been set by the Court. The Company has not concluded a loss from this matter is probable; therefore, we have not recorded an accrual for litigation or claims related to this matter for the period ended March 26, 2022. The Company will continue to evaluate information as it becomes known and will record an estimate for losses at the time or times when it is both probable that a loss has been incurred and the amount of the loss is reasonably estimable.

14.

RELATED PARTY TRANSACTIONS

The Company may from time to time enter into agreements with stockholders, affiliates and other companies engaged in certain aspects of the display, electronics, optical and software industries as part of our business strategy. In addition, the wearable computing product market is relatively new and there may be other technologies the Company needs to purchase from affiliates to enhance its product offering.

During the three-month periods ended March 26, 2022 and March 27, 2021, the Company had the following transactions with related parties:

SCHEDULE OF TRANSACTIONS WITH RELATED PARTIES

	Three months ended				Three months ended
	March 26, 2022				March 27, 2021
	Sales		Purchases		Sales		Purchases
RealWear, Inc.	$	624,216	$	—	$	1,323,885	$	—

At March 26, 2022 and December 25, 2021, the Company had the following receivables and contract assets with related parties:

	March 26, 2022				December 25, 2021
	Receivables		Contract assets		Receivables		Contract assets
RealWear, Inc.	$	628,923	$	—	$	306,307	$	—

| 17 |

| --- |

Item2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward

Looking Statements

ThisQuarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, asamended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”),which are subject to the safe harbor created by such sections. Words such as “expects,” “anticipates,” “intends,”“plans,” “believes,” “could,” “would,” “seeks,” “estimates,”and variations of such words and similar expressions, and the negatives thereof, are intended to identify such forward-looking statements.We caution readers not to place undue reliance on any such “forward-looking statements,” which speak only as of the datemade, and advise readers that these forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties,estimates, and assumptions by us that are difficult to predict. Various factors, some of which are beyond our control, could cause actualresults to differ materially from those expressed in, or implied by, such forward-looking statements. All such forward-looking statements,whether written or oral, and whether made by us or on our behalf, are expressly qualified by these cautionary statements and any othercautionary statements which may accompany the forward-looking statements. In addition, we disclaim any obligation to update any forward-lookingstatements to reflect events or circumstances after the date of this report, except as may otherwise be required by the federal securitieslaws.

Wehave identified the following important factors that could cause actual results to differ materially from those discussed in our forward-lookingstatements. Such factors may be in addition to the risks described in Part I, Item 1A, “Risk Factors;” Part II, Item 7. Management’sDiscussion and Analysis of Financial Condition and Results of Operations; and other parts of our Annual Report on Form 10-K for the fiscalyear ended December 25, 2021. These factors include: the extent of the impact of the coronavirus (“COVID-19”) pandemic onour business and operations, and the economic and societal disruptions resulting from the COVID-19 pandemic; our ability to prosecuteand defend our proprietary technology aggressively or successfully; our ability to retain personnel with experience and expertise relevantto our business; our ability to invest in research and development to achieve profitability even during periods when we are not profitable;our ability to continue to introduce new products in our target markets; our ability to source semiconductor components and otherraw materials used in the manufacturing of our products; our ability to generate revenue growth and positive cash flow, and reachprofitability; the strengthening of the U.S. dollar and its effects on the price of our products in foreign markets; the impact of newregulations and customer demands relating to conflict minerals; our ability to obtain a competitive advantage in the wearable technologiesmarket through our extensive portfolio of patents, trade secrets and non-patented know-how; our ability to grow within our targeted markets;the importance of small form factor displays in the development of defense, consumer, and industrial products such as thermal weaponsights, safety equipment, virtual and augmented reality gaming, training and simulation products and metrology tools; the suitabilityof our properties for our needs for the foreseeable future; our expectation not to pay cash dividends for the foreseeable future andto retain earnings for the development of our businesses; our need to achieve and maintain positive cash flow and profitability;and our expectation that if we do not achieve and maintain positive cash flow and profitability; our financial condition willultimately be materially adversely affected, and we will be required to reduce expenses, including our investments in research and developmentor raise additional capital and our ability to support our operations and capital needs for at least the next twelve months through ouravailable cash resources.

Overview

We are a leading developer, manufacturer and seller of miniature displays and optical lenses (our “components”) for sale as individual displays, components, modules or higher-level subassemblies. We also license our intellectual property through technology license agreements. Our component products are used in highly demanding high-resolution portable defense, enterprise and consumer electronic applications, training and simulation equipment and 3D metrology equipment. Our products enable our customers to develop and market an improved generation of products for these target applications.

| 18 |

| --- |

The following discussion should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended December 25, 2021 and our unaudited condensed consolidated financial statements included in this Form 10-Q.

Resultsof Operations

Our interim period results of operations and period-to-period comparisons of such results may not be indicative of our future operating results. Additionally, we use a fiscal calendar, that may result in differences in the number of workdays in the current and comparable prior interim periods and could affect period-to-period comparisons. The following discussion of comparative results of operations among periods should be viewed in this context.

*Revenues.*For the three months ended March 26, 2022 and March 27, 2021, our revenues by display application, which include product sales and amounts earned from research and development contracts (“R&D”), were as follows:

	Three months ended		Three months ended
(In thousands)	March 26, 2022		March 27, 2021
Defense	$	4,757	$	4,993
Industrial		1,530		2,041
Consumer		220		534
R&D		4,908		3,561
License and royalties		163		547
Total Revenues	$	11,578	$	11,676

Sales of our products for Defense applications include systems used by the military both in the field and for training and simulation. The decrease in Defense applications revenues in the three months ended March 26, 2022 as compared to the three months ended March 27, 2021 was primarily due to decrease in volume shipments for our thermal weapon sight systems for soldiers. Our reduced revenue in the first quarter of 2022 was primarily a result of lower production caused by a shortage of certain components.

Industrial applications revenue represents customers who purchase our display products for use in 3D metrology equipment and headsets used for applications in manufacturing, distribution and public safety. Our 3D metrology customers are primarily located in Asia and sell to Asian contract manufacturers who use the 3D metrology machines for quality control purposes. The decrease in Industrial applications revenues for the three months ended March 26, 2022 as compared to the three months ended March 27, 2021 was primarily due to a decline in sales of products for 3D metrology equipment, which was caused by a shortage of certain components.

Our displays for Consumer applications are used primarily in thermal imaging products, recreational rifle and hand-held scopes and drone racing headsets. The decrease in Consumer applications revenues for the three months ended March 26, 2022 as compared to the three months ended March 27, 2021 was primarily due to lower sales of our organic light emitting diode (“OLED”) products. Our OLED products are relatively new and our sales are typically for design-in purposes at this time. Therefore, stable recurring revenues have not been achieved.

R&D revenues increased in the three months ended March 26, 2022 as compared to the three months ended March 27, 2021 primarily due to increases in funding for U.S. defense programs.

International revenues represented 20% and 30% of total revenues for the three months ended March 26, 2022 and March 27, 2021, respectively. We categorize our revenues as either domestic or international based upon the delivery destination of our product. For example, if the customer is located in Asia or if a U.S. customer has its Asian contract manufacturer order product from us and we deliver the product to Asia, then we categorize both these sales as international. In addition, if we earn royalties on sales from a customer the royalties are categorized as domestic or international based on how the product revenues are categorized. The decrease in international revenues was a result of a decrease in sales of products for 3D metrology equipment and industrial wearable headset applications. Our international sales are primarily denominated in U.S. currency. Consequently, a strengthening of the U.S. dollar could increase the price in local currencies of our products in foreign markets and make our products relatively more expensive than competitors’ products that are denominated in local currencies, which could lead to a reduction in sales or profitability in those foreign markets. We have not taken any protective measures against exchange rate fluctuations, such as purchasing hedging instruments with respect to such fluctuations, because of the historically stable exchange rate between the British Pound Sterling (the functional currency of our U.K. subsidiary) and the U.S. dollar. Foreign currency translation impact on our results, if material, is described in further detail under “Item 3. Quantitative and Qualitative Disclosures About Market Risk” section below.

| 19 |

| --- |

Costof Product Revenues. Cost of product revenues, which is comprised of materials, labor and manufacturing overhead related to the production of our products for the three months ended March 26, 2022 and March 27, 2021 were as follows:

	Three Months Ended			Three Months Ended
(In thousands, except for percentages)	March 26, 2022			March 27, 2021
Cost of product revenues	$	7,783		$	6,397
Cost of product revenues as a % of net product revenues		120	%		85	%

The increase in cost of sales as a percent of product revenues for the three months ended March 26, 2022 as compared to the three months ended March 27, 2021 was due to lower production efficiencies resulting from a lower volume of units produced, approximately $450,000 of warranty costs reserves, and approximately $300,000 of additional reserve for excess materials.

During 2021, we became aware of global shortages of semiconductor components and production capacity affecting many industries. In the first quarter of 2022, we were impacted by a shortage of several semiconductor components from our normal vendors that are necessary to manufacture our products. We are evaluating other possible sources for the components we use. If we are unable to find replacement components, we expect that our production will be disrupted. The shortage of semiconductor components is a very dynamic situation, and we rely on our vendors to provide information about the vendors that they use.

Researchand Development. R&D expenses are incurred in support of internal display development programs and programs funded by agencies or prime contractors of the U.S. government and commercial partners. R&D costs include staffing, purchases of materials and laboratory supplies, circuit design costs, fabrication and packaging of display products, and overhead. In fiscal year 2022, we expect our R&D expenditures to be related to our display products, overlay weapon sights and OLED display technologies. Funded and internal R&D expenses are combined in research and development expenses in the condensed consolidated statement of operations. R&D expenses for the three months ended March 26, 2022 and March 27, 2021 were as follows:

	Three Months Ended		Three Months Ended
(In thousands)	March 26, 2022		March 27, 2021
Funded	$	3,367	$	2,115
Internal		2,042		1,448
Total research and development expense	$	5,409	$	3,563

Funded R&D expense for the three months ended March 26, 2022 increased as compared to the three months ended March 27, 2021 primarily due to increased spending on U.S. defense programs. Internal R&D expenses for the three months ended March 26, 2022 increased primarily due to an increase in OLED development.

Selling,General and Administrative. Selling, general and administrative (“S,G&A”) expenses consist of the expenses incurred by our sales and marketing personnel and related expenses, and administrative and general corporate expenses. S,G&A expenses for the three months ended March 26, 2022 and March 27, 2021 were as follows:

	Three Months Ended			Three Months Ended
(In thousands, except for percentages)	March 26, 2022			March 27, 2021
Selling, general and administration expense	$	4,465		$	5,906
Selling, general and administration expense as a % of revenues		39	%		51	%

S,G&A decreased for the three months ended March 26, 2022 as compared to the three months ended March 27, 2021 primarily due to a decrease in stock-based compensation, which was partially offset by an increase in professional fees, travel and insurance costs.

OtherIncome, net. Other income, net, is primarily composed of interest income, foreign currency transaction, gains on fair value recording of investments and remeasurement gains and losses incurred by our U.K.-based subsidiary and other non-operating income items. Other income, net, for the three months ended March 26, 2022 and March 27, 2021 were as follows:

	Three Months Ended		Three Months Ended
(In thousands)	March 26, 2022		March 27, 2021
Other income, net	$	4,741	$	37

| 20 |

| --- |

During the three months ended March 26, 2022 and March 27, 2021, we recorded foreign currency gains of less than $0.1 million. Other income for the first quarter of 2022 includes a gain of $4.7 million resulting from the mark to market of an equity investment.

TaxProvision. We recorded a provision for income taxes of less than $0.1 million in the three months ended March 26, 2022 and the three months ended March 27, 2021.

NetLoss Attributable to Noncontrolling Interest. As of March 26, 2022, we owned 80% of the equity of eMDT America (“eMDT”). Net loss attributable to noncontrolling interest on our condensed consolidated statements of operations represents the portion of the results of operations of eMDT which is allocated to the stockholders of the equity interests not owned by us. The change in net loss attributable to noncontrolling interest is the result of the change in the results of operations of eMDT for the three months ended March 26, 2022 and March 27, 2021.

NetLoss Attributable to Kopin Corporation. We incurred a net loss attributable to Kopin Corporation of $1.4 million during the three months ended March 26, 2022 compared to a net loss attributable to Kopin Corporation of $4.1 million during the three months ended March 27, 2021. The decrease in the net loss attributable to Kopin Corporation during the three months ended March 26, 2022 compared to the three months ended March 27, 2021 was due to unrealized gains on investments partially offset by a decrease in gross margins.

Liquidityand Capital Resources

At March 26, 2022 and December 25, 2021, we had cash and cash equivalents and marketable securities of $26.3 million and $29.3 million, respectively, and working capital of $27.9 million and $34.7 million, respectively. The change in cash and cash equivalents and marketable securities was primarily due to cash used in operations of $2.3 million and the purchase of marketable debt securities of $3.0 million.

Cash and cash equivalents and marketable debt securities held in U.S. dollars at March 26, 2022 and December 25, 2021 were as follows:

	March 26, 2022		December 25, 2021
Domestic locations	$	25,049,061	$	27,031,695
International locations		618,932		865,416
Subtotal cash and cash equivalents marketable debt securities held in U.S. dollars		25,667,993		27,897,111
Cash and cash equivalents held in other currencies and converted to U.S. dollars		650,587		1,398,355
Total cash and cash equivalents and marketable debt securities	$	26,318,580	$	29,295,466

We have no plans to repatriate the cash and cash equivalents held in our foreign subsidiary Forth Dimension Displays, Ltd. (“FDD”), and, as such, we have not recorded any deferred tax liability with respect to such cash.

We expect to expend between $1.0 million and $2.0 million on capital expenditures in 2022.

| 21 |

| --- |

Item3. Quantitative and Qualitative Disclosures about Market Risk

We invest our excess cash in high-quality U.S. government, government-backed (e.g., Fannie Mae, FDIC guaranteed bonds and certificates of deposit) and corporate debt instruments, which bear lower levels of relative risk. We believe that the effect, if any, of reasonably possible near-term changes in interest rates on our financial position, results of operations and cash flows should not be material to our cash flows or income. It is possible that interest rate movements would increase our unrealized gain or loss on debt securities. We are exposed to changes in foreign currency exchange rates primarily through our translation of our foreign subsidiaries’ financial position, results of operations, and transaction gains and losses as a result of non-U.S. dollar denominated cash flows related to business activities in Europe, and remeasurement of U.S. dollars to the British pound, the functional currency of our U.K. subsidiaries. We are also exposed to the effects of exchange rates in the purchase of certain raw materials, which are in U.S. dollars, but the price on future purchases is subject to change based on the relationship of the Japanese yen to the U.S. dollar. We do not currently hedge our foreign currency exchange rate risk. We estimate that any market risk associated with our international operations or investments is unlikely to have a material adverse effect on our business, financial condition or results of operation. Our portfolio of marketable debt securities is subject to interest rate risk although our intent is to hold securities until maturity. The credit rating of our investments may be affected by the underlying financial health of the guarantors of our investments. We use silicon wafers but do not enter into forward or futures hedging contracts to mitigate against risks related to the price of silicon.

Item4. Controls and Procedures

Evaluationof Disclosure Controls and Procedures

As of March 26, 2022, the Company conducted an evaluation under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer (its principal executive officer and principal financial officer, respectively) regarding the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of March 26, 2022, as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The term “disclosure controls and procedures” means controls and other procedures that are designed to ensure that information required to be disclosed by the Company in reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the requisite time periods and that such disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company in the reports that we file or submit under the Exchange Act are accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Based on that evaluation, our management concluded that, as of March 26, 2022, our disclosure controls and procedures were effective in ensuring that material information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, including ensuring that such material information is accumulated and communicated to our management, including our principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

| 22 |

| --- |

Changesin Internal Control over Financial Reporting

There have been no changes in the Company’s internal control over financial reporting that occurred during the quarter ended March 26, 2022 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Part

II. OTHER INFORMATION

Item1. Legal Proceedings

BlueRadios,Inc. v. Kopin Corporation, Civil Action No. 16-02052-JLK (D. Col.):

| 23 |

| --- |

Item1A. Risk Factors

Our business and financial results are subject to numerous risks and uncertainties. As a result, the risks and uncertainties discussed in Part I, Item 1A. Risk Factors in our 2021 Annual Report on Form 10-K should be carefully considered. There have been no material changes in the assessment of our risk factors from those set forth in our Annual Report on Form 10-K for the fiscal year ended December 25, 2021, except for the risk factor noted below.

Supply shortages could impair the quality, reduce the availability or increase the cost of raw materials, which could harm our business. We rely on third-party independent contractors for certain integrated circuit chip sets, backlights and other critical raw materials such as special glasses, wafers and chemicals. Lead times for the parts and components that we order vary significantly and depend on factors such as manufacturing cycle times, manufacturing yields, and the availability of raw materials used to produce the parts or components. Currently, the semiconductor industry is experiencing a shortage of semiconductor components. If this shortage were to further affect our supply of raw materials, our ability to manufacture and distribute our products could be adversely affected, which in turn would adversely affect our results of operations or financial condition.

Item2. Unregistered Sales of Equity Securities and Use of Proceeds

We did not sell any securities during the three months ended March 26, 2022 that were not registered under the Securities Act.

Item6. Exhibits

Exhibit<br><br> <br>No.	Description
31.1	Certification of John C.C. Fan, Chief Executive Officer, filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) *
31.2	Certification of Richard A. Sneider, Chief Financial Officer, filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) *
32.1	Certification of John C.C. Fan, Chief Executive Officer, furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) **
32.2	Certification of Richard A. Sneider, Chief Financial Officer, furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350) **
101.INS	XBRL<br> Instance Document*
101.SCH	XBRL<br> Taxonomy Extension Schema Document*
101.CAL	XBRL<br> Taxonomy Calculation Linkbase Document*
101.DEF	XBRL<br> Taxonomy Extension Definition Linkbase Document*
101.LAB	XBRL<br> Taxonomy Label Linkbase Document*
101.PRE	XBRL<br> Taxonomy Presentation Linkbase Document*
*	Submitted<br> electronically herewith
---	---
**	Furnished<br> and not filed herewith

Attached as Exhibit 101 to this report are the following formatted in XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets at March 26, 2022 (Unaudited) and December 25, 2021, (ii) Condensed Consolidated Statements of Operations (Unaudited) for the three months ended March 26, 2022 and March 27, 2021, (iii) Condensed Consolidated Statement of Comprehensive Loss (Unaudited) for the three months ended March 26, 2022 and March 27, 2021, (iv) Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) for the three months ended March 26, 2022 and March 27, 2021, (v) Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended March 26, 2022 and March 27, 2021, and (vi) Notes to Unaudited Condensed Consolidated Financial Statements.

| 24 |

| --- |

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	KOPIN<br> CORPORATION<br><br>(Registrant)
Date:<br> May 5, 2022	By:	/S/ John C.C. Fan
		John C.C. Fan
		President, Chief Executive Officer and<br><br> <br>Chairman of the Board of Directors
		(Principal Executive Officer)
Date:<br> May 5, 2022	By:	/S/ RICHARD A. SNEIDER
		Richard A. Sneider
		Treasurer and Chief Financial Officer
		(Principal Financial and Accounting Officer)

| 25 |

| --- |

Exhibit31.1

CERTIFICATION OF THE CHIEF EXECUTIVE OFFICER PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002

I, John C.C. Fan, certify that:

1.	I<br> have reviewed this quarterly report on Form 10-Q for the period ended March 26, 2022, of Kopin Corporation;
2.	Based<br> on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary<br> to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to<br> the period covered by this report;
3.	Based<br> on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material<br> respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in<br> this report;
4.	The<br> Registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures<br> (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange<br> Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
(a)	Designed<br> such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,<br> to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others<br> within those entities, particularly during the period in which this report is being prepared;
---	---
(b)	Designed<br> such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our<br> supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements<br> for external purposes in accordance with generally accepted accounting principles.
(c)	Evaluated<br> the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about<br> the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;<br> and
(d)	Disclosed<br> in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s<br> most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected,<br> or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
5.	The<br> Registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over<br> financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors (or<br> persons performing the equivalent functions):
---	---
(a)	All<br> significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are<br> reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information;<br> and
---	---
(b)	Any<br> fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s<br> internal control over financial reporting.

Date: May 5, 2022

By:	/S/ JOHN C.C. FAN
	John C.C. Fan
	President and Chief Executive Officer

Exhibit31.2

CERTIFICATION OF THE CHIEF FINANCIAL OFFICER PURSUANT TO SECTION 302

OF THE SARBANES-OXLEY ACT OF 2002

I, Richard A. Sneider, certify that:

1.	I<br> have reviewed this quarterly report on Form 10-Q for the period ended March 26, 2022, of Kopin Corporation;
2.	Based<br> on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary<br> to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to<br> the period covered by this report;
3.	Based<br> on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material<br> respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in<br> this report;
4.	The<br> Registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures<br> (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange<br> Act Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:
(a)	Designed<br> such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,<br> to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others<br> within those entities, particularly during the period in which this report is being prepared;
---	---
(b)	Designed<br> such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our<br> supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements<br> for external purposes in accordance with generally accepted accounting principles.
(c)	Evaluated<br> the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about<br> the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;<br> and
(d)	Disclosed<br> in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s<br> most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected,<br> or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
5.	The<br> Registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over<br> financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors (or<br> persons performing the equivalent functions):
---	---
(a)	All<br> significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are<br> reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information;<br> and
---	---
(b)	Any<br> fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s<br> internal control over financial reporting.

Date: May 5, 2022

By:	/S/ RICHARD A. SNEIDER
	Richard A. Sneider
	Chief Financial Officer

Exhibit32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The certification set forth below is hereby made solely for the purpose of satisfying the requirements of Section 906 of the Sarbanes-Oxley Act of 2002 and may not be relied upon or used for any other purposes.

In connection with the Quarterly Report of Kopin Corporation (the “Company”) on Form 10-Q for the period ended March 26, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, John C.C. Fan, President and Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (“Section 906”), that: (1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906 or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

Date:	May<br> 5, 2022
By:	/S/ JOHN C.C. FAN
	John C.C. Fan
	President and Chief Executive Officer

Exhibit32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Kopin Corporation (the “Company”) on Form 10-Q for the period ended March 26, 2022, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Richard A. Sneider, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (“Section 906”), that: (1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date:	May<br> 5, 2022
By:	/S/ RICHARD A. SNEIDER
	Richard A. Sneider
	Chief Financial Officer