Saturday 17 October 2026 Export KOPN’s income statement to Excel — free account

Kopin Corporation

In the quarter to June 2026, revenue grew 50.6%, EPS grew 114.7% and free cash flow fell 66.4%, each against the same quarter a year earlier.

3.29 0.52 −13.65%

Follow KOPN

Alert me

Market cap: $707.2M
P/E: 74.1×
Fwd P/E: −104×
Dividend yield: —
F-score: 5/9
Altman Z: 2.09
Beneish M: −0.86
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
P/E ratio Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	234.00
Piotroski F-Score Full definition →	1	4	4	3	4	3	3	4	2	5
Altman Z-Score Full definition →	5.05	6.05	(3.70)	(9.17)	(1.68)	2.90	(7.50)	(3.21)	(6.65)	2.09
P/S ratio Full definition →	9.62	8.11	2.99	1.09	4.99	7.96	2.33	5.53	3.59	10.19
P/FCF ratio Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Altman Z″-Score (non-manufacturers) Full definition →	1.44	(0.12)	(10.85)	(21.43)	(16.97)	(12.59)	(24.83)	(21.27)	(20.35)	(7.08)
Beneish M-Score Full definition →	(2.01)	0.02	(2.54)	(3.05)	(2.10)	(2.51)	(2.40)	(2.92)	(4.75)	(0.86)
P/Operating CF Full definition →	(35.48)	(37.19)	(9.24)	(7.62)	107.65	(214.53)	(53.07)	(64.40)	(113.94)	(51.01)
P/B ratio Full definition →	2.93	2.92	1.53	1.12	7.07	9.17	4.61	7.57	7.76	6.25
Price to Tangible BV Full definition →	2.97	3.02	1.54	1.14	7.16	9.25	4.68	7.66	7.87	6.28
EV/Sales Full definition →	6.21	5.64	1.47	0.35	4.47	7.31	2.07	5.09	2.86	8.62
EV/EBITDA Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
EV/Operating CF Full definition →	(5.37)	(6.06)	(1.28)	(0.49)	(40.60)	(31.08)	(5.54)	(13.47)	(10.13)	(21.82)
EV/FCF Full definition →	(7.61)	(5.47)	(1.23)	(0.49)	(36.16)	(28.35)	(5.29)	(12.68)	(9.58)	(19.98)
Quick Ratio Full definition →	5.90	6.07	4.19	2.54	1.99	2.49	1.61	1.95	1.10	2.28
Current Ratio Full definition →	6.24	6.59	4.77	2.99	2.34	2.98	2.13	2.51	1.43	2.70
Net Debt/EBITDA Full definition →	3.99	2.53	1.02	0.86	5.06	2.24	0.60	1.08	0.86	6.83
Debt/Assets Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Debt/Equity Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Asset Turnover Full definition →	0.23	0.31	0.32	0.58	0.89	0.83	0.89	0.87	0.84	0.44
Operating CF/Net income Full definition →	1.12	1.03	0.81	0.71	1.00	0.80	0.92	0.77	0.32	(6.09)
Capex/Depreciation Full definition →	6.86	(0.89)	(0.35)	(0.15)	(0.82)	(1.53)	(1.15)	(1.56)	(1.28)	(1.73)
ROE Full definition →	(27.78%)	(33.30%)	(55.21%)	(77.34%)	(15.51%)	(39.55%)	(60.76%)	(73.83%)	(166.23%)	5.83%
ROA Full definition →	(24.17%)	(28.18%)	(45.78%)	(57.52%)	(9.74%)	(24.30%)	(36.20%)	(42.44%)	(73.08%)	2.85%
ROIC Full definition →	0.00%	(219.57%)	(238.62%)	(242.13%)	(39.43%)	(83.33%)	(120.07%)	(92.50%)	0.00%	(61.30%)
Return on Tangible Assets Full definition →	(32.10%)	(34.71%)	(82.94%)	(123.31%)	(18.23%)	(36.74%)	(105.98%)	(75.62%)	(208.95%)	4.22%
Average Days of Receivables Full definition →	27.39	61.09	92.17	85.87	116.27	115.20	81.67	118.51	85.93	146.51
Research and Development Expense of Revenue Full definition →	70.84%	67.81%	71.31%	45.22%	29.08%	35.67%	39.38%	26.68%	19.14%	25.81%
Selling, General and Administrative Expense of Revenue Full definition →	74.91%	73.78%	111.22%	72.21%	29.46%	39.64%	37.90%	54.07%	45.39%	41.45%
Intangible Assets out of Total Assets Full definition →	0.01	0.03	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Share Based Compensation of Revenue Full definition →	10.71%	8.25%	19.58%	6.97%	2.05%	9.67%	2.67%	9.59%	6.62%	7.71%
Graham Net Nets Full definition →	0.32	0.29	0.51	0.60	0.10	0.08	0.10	0.09	0.09	0.14
Graham Number Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.29
Earnings Yield Full definition →	(10.59%)	(10.90%)	(48.00%)	(92.50%)	(2.01%)	(3.67%)	(16.13%)	(8.78%)	(26.47%)	0.43%
Free Cash Flow Yield Full definition →	(8.48%)	(12.71%)	(40.03%)	(66.01%)	(2.48%)	(3.24%)	(16.74%)	(7.26%)	(8.32%)	(4.24%)
Revenue per Share Full definition →	0.35	0.40	0.33	0.37	0.49	0.51	0.52	0.37	0.38	0.23
Operating CF per Share Full definition →	(0.41)	(0.37)	(0.38)	(0.26)	(0.05)	(0.12)	(0.19)	(0.14)	(0.11)	(0.09)
Capex per Share Full definition →	0.12	(0.04)	(0.02)	0.00	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)
Free Cash Flow per Share Full definition →	(0.29)	(0.41)	(0.40)	(0.26)	(0.06)	(0.13)	(0.20)	(0.15)	(0.11)	(0.10)
Cash per Share Full definition →	1.21	0.98	0.51	0.27	0.25	0.33	0.14	0.16	0.28	0.36
Shareholders Equity per Share Full definition →	1.16	1.11	0.65	0.36	0.34	0.45	0.26	0.27	0.18	0.42
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	1.16	1.11	0.65	0.36	0.34	0.45	0.26	0.27	0.18	0.42
Free Cash Flow Full definition →	(18.46)	(28.71)	(29.29)	(21.20)	(4.96)	(11.78)	(18.52)	(16.21)	(15.04)	(16.98)
Working Capital Full definition →	70.03	67.64	39.04	22.45	22.57	34.67	16.40	23.95	18.90	57.82
Capital Expenditures Full definition →	7.71	(2.79)	(1.18)	(0.17)	(0.54)	(1.03)	(0.83)	(0.95)	(0.82)	(1.44)
Net Current Asset Value Full definition →	69.78	65.80	37.57	19.31	20.21	28.83	11.10	20.03	15.36	55.09
EV/EBIT Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Capex to Sales Full definition →	(0.34)	0.10	0.05	0.01	0.01	0.02	0.02	0.02	0.02	0.04
Price to Operating Income Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Other line items
Depreciation/Fixed assets Full definition →	0.38	0.62	1.31	0.78	0.40	0.36	0.39	0.28	0.30	0.32
Cash ROIC Full definition →	(12.19%)	(19.64%)	(34.47%)	(42.08%)	(10.11%)	(17.09%)	(50.55%)	(34.19%)	(25.11%)	(12.73%)
Accounts Receivable Turnover Full definition →	13.83	8.76	4.51	4.50	4.07	3.36	3.79	3.41	4.03	2.85
Accounts Payable Turnover Full definition →	4.28	3.91	3.58	5.28	4.46	4.52	5.96	4.80	6.64	4.94
Inventory Turnover Full definition →	6.13	4.32	3.21	4.88	5.20	4.54	5.01	3.56	5.27	4.78
Average Days of Payables Full definition →	89.24	99.09	90.42	69.82	95.64	79.90	60.97	72.37	59.97	69.72
Days of Inventory on Hand Full definition →	67.66	102.35	110.60	65.81	76.00	95.88	72.04	111.20	61.91	72.21
Average Receivables Full definition →	1.64	3.18	5.42	6.56	9.86	13.60	12.51	11.86	12.48	13.82
Average Payables Full definition →	4.16	4.64	4.42	3.96	4.80	5.55	5.46	5.19	5.44	5.63
Average Inventory Full definition →	2.91	4.19	4.94	4.28	4.11	5.52	6.50	7.01	6.87	5.82
Average Assets Full definition →	96.95	89.58	75.44	51.30	45.30	55.28	53.38	46.53	60.04	89.58
Average Common Equity Full definition →	84.35	75.80	62.55	38.15	28.45	33.96	31.81	26.75	26.40	43.70

Fold the line items

Columns are period end dates

Stockrow Weekly