KOPN · Kopin Corp
$5.50
+0.67 (+13.87%)
At close · Aug 14
Market Cap
$897.76M
Shares
185.87M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.53M
+51.5%
FY2025
Net Income
$2.61M
+105.9%
FY2025
Gross Margin
46.67%
+17.5pp
FY2020
Operating Margin
-643.93%
+3624.3pp
FY2025
Diluted EPS
$0.01
+103%
FY2025
Operating Cash Flow
-$15.54M
-9.2%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.39M | $1.53M | $1.01M | $1.89M | $1.67M | $4.42M | $40.13M | $29.52M | $24.47M | $27.84M | $22.64M | $32.05M | $31.81M | $22.9M | $34.64M | $64.66M | $58.14M | $114.65M | |
| — | — | — | — | — | — | $21.4M | $20.9M | $15.83M | $18.12M | $17.81M | $21.52M | $19.59M | $20.66M | $22.04M | $34.66M | $35.6M | $75.98M | |
| — | — | — | — | — | — | $18.73M | $8.62M | $8.63M | $9.72M | $4.83M | $10.53M | $12.22M | $2.24M | $12.6M | $30M | $22.54M | $38.67M | |
| — | — | — | — | — | — | 46.67% | 29.19% | 35.29% | 34.92% | 21.32% | 32.85% | 38.4% | 9.79% | 36.37% | 46.4% | 38.78% | 33.73% | |
| $6.04M | $6.69M | $5.83M | $3.6M | $8.39M | $6.31M | $3.92M | $9.13M | $12.55M | $15.52M | $15.25M | $14.63M | $15.5M | $15.98M | $12.12M | $13.22M | $10.97M | — | |
| $17.84M | $16.3M | $22.84M | $21.84M | $17.97M | $18.1M | $11.82M | $21.32M | $27.21M | $20.54M | $16.96M | $18.13M | $19.91M | $19.12M | $17.17M | $15.99M | $12.32M | $14.14M | |
| — | — | — | — | — | — | — | — | $900K | $1.6M | $0 | $600K | $1M | $300K | $300K | $700K | — | — | |
| — | $829.55K | $636.58K | $608.22K | $722.02K | $668.69K | $651.08K | $800K | $1M | $900K | $1M | $1.5M | $2.6M | $2.4M | $3.5M | $3.8M | $3.3M | $5.99M | |
| $53.59M | $49.18M | $93.44M | $57.57M | $69.19M | $59.44M | $44.89M | $55.9M | $64.43M | — | — | — | — | — | — | — | — | — | |
| $44.23M | — | — | — | — | — | — | $55.9M | $64.43M | $58.14M | $43.12M | $57.29M | $60.24M | $58.83M | $55.21M | $72.21M | $61.07M | $104.27M | |
| -$9.98M | -$9.85M | -$43.11M | -$17.18M | -$21.79M | -$13.78M | -$4.76M | -$26.38M | -$39.97M | -$30.3M | -$20.47M | -$25.24M | -$28.43M | $35.9M | -$20.57M | -$7.55M | -$2.92M | $10.39M | |
| — | -643.93% | -4268.26% | -909.99% | -1308.5% | -311.69% | -11.87% | -89.37% | -163.36% | -108.82% | -90.42% | -78.73% | -89.38% | 156.78% | -59.38% | -11.68% | -5.03% | 9.06% | |
| — | -$9.02M | -$42.47M | -$16.57M | -$21.07M | -$13.11M | -$4.11M | -$25.58M | -$38.97M | -$29.4M | -$19.47M | -$23.74M | -$25.83M | $38.3M | -$17.07M | -$3.75M | $375.48K | $16.38M | |
| — | — | — | — | — | — | — | $543.76K | $640.06K | $775.63K | $658.38K | $758.15K | $966.4K | $1.12M | $1.13M | $1.29M | $1.98M | $2.18M | |
| $16.01M | $12.67M | -$599.07K | -$2.41M | $2.61M | $435.67K | $361.49K | -$2.89M | $5.51M | $1.95M | $571.47K | $10.42M | -$35.62K | -$2.13M | $566.16K | $1.82M | $5.01M | $9.09M | |
| — | — | — | — | — | — | — | — | — | $0 | $0 | -$47.44K | -$386.44K | -$625.1K | -$679.59K | -$296.45K | -$600.3K | $483.06K | |
| $4.67M | $1396 | -$1.61M | -$3.33M | $2.7M | — | -$29.36K | -$3.86M | $2.85M | — | — | — | — | — | — | — | — | — | |
| $6.04M | $2.81M | -$43.71M | -$19.59M | -$19.18M | -$13.34M | -$4.4M | -$29.27M | -$34.45M | -$28.34M | -$19.9M | -$14.82M | -$28.46M | -$38.06M | -$20M | -$5.73M | $2.09M | $19.48M | |
| -$1.93M | $208K | $170K | $156K | $144K | $129K | $129K | $108K | $30K | $2.96M | -$3.13M | -$25K | -$180K | -$12.93M | $1.1M | $0 | -$54K | $690.2K | |
| $7.97M | $2.61M | -$43.88M | -$19.75M | -$19.33M | -$13.43M | -$4.41M | -$29.51M | -$34.53M | -$25.24M | -$23.57M | -$14.69M | -$28.21M | -$4.71M | -$18.36M | $3.08M | $8.83M | $19.44M | |
| — | 170.33% | -4344.4% | -1046.18% | -1160.52% | -303.95% | -10.99% | -99.96% | -141.15% | -90.66% | -104.09% | -45.84% | -88.7% | -20.57% | -53.01% | 4.76% | 15.19% | 16.96% | |
| — | — | — | — | -$348 | -$35.5K | -$119.81K | $132.03K | $51.05K | -$139.63K | $537.57K | -$149.65K | -$458.75K | -$896.4K | -$632.34K | $605.21K | $10.23K | -$173.22K | |
| — | $2.55M | -$43.88M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| -$5.7M | — | -$43.08M | -$19.69M | -$19.56M | -$13.5M | -$4.68M | -$29.3M | -$36.54M | -$23.25M | -$22.77M | -$17.29M | -$28.53M | -$6.56M | -$16M | $1.24M | $10.26M | $25.4M | |
| USD/shares | — | $0.01 | -$0.33 | -$0.18 | -$0.21 | -$0.15 | -$0.05 | — | — | — | -$0.37 | -$0.23 | -$0.45 | -$0.08 | -$0.29 | $0.05 | $0.14 | $0.29 |
| USD/shares | — | $0.01 | -$0.33 | -$0.18 | -$0.21 | -$0.15 | — | — | — | — | -$0.37 | -$0.23 | -$0.45 | -$0.08 | -$0.29 | $0.05 | $0.13 | $0.29 |
| shares | — | 171.25M | 132.88M | 108.98M | 91.43M | 88.83M | 82.35M | 80.28M | 73.16M | 69.91M | 64.05M | 63.47M | 62.64M | 62.35M | 63.62M | 64.41M | 66.02M | 66.85M |
| shares | — | 175.15M | 132.88M | 108.98M | 91.43M | 88.83M | 82.35M | 80.28M | 73.16M | 69.91M | 64.05M | 63.47M | 62.64M | 62.35M | 63.62M | 65.23M | 66.71M | 67.46M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2017: $28.19M in buybacks, $791.74K in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
367.61×
Peer median 2.24×
EV/EBIT
—
Peer median 30.94×
P/E (TTM)
120.75×
Peer median 31.78×
Peer medians compare against the 19 similar-size Electronic Components companies (of 42 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2019 | FY2018 | FY2017 |
|---|---|---|---|
| Kopin | $29,519,000 | $24,465,000 | $27,841,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Americas | $37,209,000 | $47,564,000 | $35,097,000 | $38,608,000 | $32,461,000 | $33,132,000 | $15,080,000 | $14,559,000 |
| United States | $37,147,000 | $47,559,000 | $35,092,000 | $38,604,000 | $32,461,000 | $33,031,000 | $14,946,000 | $14,436,000 |
| Asia Pacific | $1,154,000 | $1,989,000 | $3,766,000 | $7,791,000 | $11,852,000 | $5,798,000 | $11,768,000 | $6,916,000 |
| Europe | $961,000 | $782,000 | $1,531,000 | $1,002,000 | $1,353,000 | $1,198,000 | $2,628,000 | $2,948,000 |
| Other Americas | $62,000 | $5,000 | $5,000 | $4,000 | — | $101,000 | $134,000 | $123,000 |
| Other | — | — | — | — | — | — | $42,000 | $42,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| ASC Six Zero Six Revenues | $38,067,000 | $50,335,000 | — | — | — | — | — | — |
| Net Product Revenue | $33,067,000 | $43,576,000 | — | — | — | — | — | — |
| Net Product Revenues | $33,066,843 | $43,576,723 | $25,937,170 | $32,420,397 | $29,882,271 | $28,517,874 | $20,283,888 | $19,211,115 |
| Defense | $29,361,000 | $41,249,000 | $22,615,000 | $24,780,000 | $18,180,000 | $20,231,000 | $8,729,000 | $8,724,000 |
| Research and Development | $4,590,000 | $5,997,000 | $13,455,000 | $14,357,000 | $14,669,000 | $10,123,000 | $4,983,000 | $5,254,000 |
| Research and Development Revenues | $4,589,986 | $5,996,362 | $13,454,866 | $14,357,222 | $14,668,471 | $10,122,677 | $4,982,868 | — |
| Industrial | $3,025,000 | $2,200,000 | $2,736,000 | $6,136,000 | $9,710,000 | $6,882,000 | $9,717,000 | $6,066,000 |
| Non ASC Six Zero Six Revenues | $1,257,000 | — | — | — | — | — | — | — |
| Grant Income | $858,092 | — | — | — | — | — | — | — |
| Grant | $858,000 | — | — | — | — | — | — | — |
| Medical | $594,000 | $103,000 | — | — | — | — | — | — |
| License and Royalties | $410,000 | $762,000 | $1,002,000 | $624,000 | $1,115,000 | $1,487,000 | $4,252,000 | — |
| License and Other Revenues | $409,899 | $762,082 | $1,002,141 | $623,571 | $1,115,375 | $1,487,118 | $4,252,053 | — |
| Collaboration | $399,000 | — | — | — | — | — | — | — |
| Collaboration Arrangement Income | $398,911 | — | — | — | — | — | — | — |
| Other Product | $78,000 | $320,000 | $13,000 | $7,000 | — | — | — | — |
| Consumer | $9,000 | $24,000 | $573,000 | $1,497,000 | $1,871,000 | $852,000 | $1,777,000 | $4,146,000 |
| Other | — | — | $13,000 | $7,000 | $121,000 | $553,000 | $61,000 | $275,000 |
| Research and Development and Other Revenues | — | — | — | — | — | $11,609,795 | $9,234,921 | $5,253,890 |
| Product | — | — | — | — | — | — | $20,283,888 | $19,211,115 |
Key facts
CIK
771266
CUSIP
500600101
13F (30d)
195 filings
194 filers
Visit website
Investor relations