stockrow
Friday 6 November 2026
Export KOPN’s income statement to Excel — free account
Kopin Corporation
KOPN Technology Electronic Components
Kopin Corporation’s revenue for fiscal 2025 (year ended December 2025) was $39.3 million, down 21.9% from fiscal 2024.
- Revenue
- +50.6%
- EPS
- +114.7%
- Free cash flow
- −66.4%
Quarter to June 2026, against a year earlier
2.79
0.56
−16.72%
Follow KOPN
Alert me
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
234.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Piotroski F-Score |
5 | 2 | 4 | 3 | 3 | 4 | 3 | 4 | 4 | 1 |
Altman Z-Score |
2.09 | (6.65) | (3.21) | (7.50) | 2.90 | (1.68) | (9.17) | (3.70) | 6.05 | 5.05 |
P/S ratio |
10.19 | 3.59 | 5.53 | 2.33 | 7.96 | 4.99 | 1.09 | 2.99 | 8.11 | 9.62 |
P/FCF ratio |
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) |
(7.08) | (20.35) | (21.27) | (24.83) | (12.59) | (16.97) | (21.43) | (10.85) | (0.12) | 1.44 |
Beneish M-Score |
(0.86) | (4.75) | (2.92) | (2.40) | (2.51) | (2.10) | (3.05) | (2.54) | 0.02 | (2.01) |
P/Operating CF |
(51.01) | (113.94) | (64.40) | (53.07) | (214.53) | 107.65 | (7.62) | (9.24) | (37.19) | (35.48) |
P/B ratio |
6.25 | 7.76 | 7.57 | 4.61 | 9.17 | 7.07 | 1.12 | 1.53 | 2.92 | 2.93 |
Price to Tangible BV |
6.28 | 7.87 | 7.66 | 4.68 | 9.25 | 7.16 | 1.14 | 1.54 | 3.02 | 2.97 |
EV/Sales |
8.62 | 2.86 | 5.09 | 2.07 | 7.31 | 4.47 | 0.35 | 1.47 | 5.64 | 6.21 |
EV/EBITDA |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
(21.82) | (10.13) | (13.47) | (5.54) | (31.08) | (40.60) | (0.49) | (1.28) | (6.06) | (5.37) |
EV/FCF |
(19.98) | (9.58) | (12.68) | (5.29) | (28.35) | (36.16) | (0.49) | (1.23) | (5.47) | (7.61) |
Quick Ratio |
2.28 | 1.10 | 1.95 | 1.61 | 2.49 | 1.99 | 2.54 | 4.19 | 6.07 | 5.90 |
Current Ratio |
2.70 | 1.43 | 2.51 | 2.13 | 2.98 | 2.34 | 2.99 | 4.77 | 6.59 | 6.24 |
Net Debt/EBITDA |
6.83 | 0.86 | 1.08 | 0.60 | 2.24 | 5.06 | 0.86 | 1.02 | 2.53 | 3.99 |
Debt/Assets |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Debt/Equity |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Asset Turnover |
0.44 | 0.84 | 0.87 | 0.89 | 0.83 | 0.89 | 0.58 | 0.32 | 0.31 | 0.23 |
Operating CF/Net income |
(6.09) | 0.32 | 0.77 | 0.92 | 0.80 | 1.00 | 0.71 | 0.81 | 1.03 | 1.12 |
Capex/Depreciation |
(1.73) | (1.28) | (1.56) | (1.15) | (1.53) | (0.82) | (0.15) | (0.35) | (0.89) | 6.86 |
| 5.83% | (166.23%) | (73.83%) | (60.76%) | (39.55%) | (15.51%) | (77.34%) | (55.21%) | (33.30%) | (27.78%) | |
| 2.85% | (73.08%) | (42.44%) | (36.20%) | (24.30%) | (9.74%) | (57.52%) | (45.78%) | (28.18%) | (24.17%) | |
ROIC |
(61.30%) | 0.00% | (92.50%) | (120.07%) | (83.33%) | (39.43%) | (242.13%) | (238.62%) | (219.57%) | 0.00% |
Return on Tangible Assets |
4.22% | (208.95%) | (75.62%) | (105.98%) | (36.74%) | (18.23%) | (123.31%) | (82.94%) | (34.71%) | (32.10%) |
Average Days of Receivables |
146.51 | 85.93 | 118.51 | 81.67 | 115.20 | 116.27 | 85.87 | 92.17 | 61.09 | 27.39 |
Research and Development Expense of Revenue |
25.81% | 19.14% | 26.68% | 39.38% | 35.67% | 29.08% | 45.22% | 71.31% | 67.81% | 70.84% |
Selling, General and Administrative Expense of Revenue |
41.45% | 45.39% | 54.07% | 37.90% | 39.64% | 29.46% | 72.21% | 111.22% | 73.78% | 74.91% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.01 |
Share Based Compensation of Revenue |
7.71% | 6.62% | 9.59% | 2.67% | 9.67% | 2.05% | 6.97% | 19.58% | 8.25% | 10.71% |
Graham Net Nets |
0.14 | 0.09 | 0.09 | 0.10 | 0.08 | 0.10 | 0.60 | 0.51 | 0.29 | 0.32 |
Graham Number |
0.29 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
0.43% | (26.47%) | (8.78%) | (16.13%) | (3.67%) | (2.01%) | (92.50%) | (48.00%) | (10.90%) | (10.59%) |
Free Cash Flow Yield |
(4.24%) | (8.32%) | (7.26%) | (16.74%) | (3.24%) | (2.48%) | (66.01%) | (40.03%) | (12.71%) | (8.48%) |
Revenue per Share |
0.23 | 0.38 | 0.37 | 0.52 | 0.51 | 0.49 | 0.37 | 0.33 | 0.40 | 0.35 |
Operating CF per Share |
(0.09) | (0.11) | (0.14) | (0.19) | (0.12) | (0.05) | (0.26) | (0.38) | (0.37) | (0.41) |
Capex per Share |
(0.01) | (0.01) | (0.01) | (0.01) | (0.01) | (0.01) | 0.00 | (0.02) | (0.04) | 0.12 |
Free Cash Flow per Share |
(0.10) | (0.11) | (0.15) | (0.20) | (0.13) | (0.06) | (0.26) | (0.40) | (0.41) | (0.29) |
Cash per Share |
0.36 | 0.28 | 0.16 | 0.14 | 0.33 | 0.25 | 0.27 | 0.51 | 0.98 | 1.21 |
Shareholders Equity per Share |
0.42 | 0.18 | 0.27 | 0.26 | 0.45 | 0.34 | 0.36 | 0.65 | 1.11 | 1.16 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
0.42 | 0.18 | 0.27 | 0.26 | 0.45 | 0.34 | 0.36 | 0.65 | 1.11 | 1.16 |
Free Cash Flow |
(16.98) | (15.04) | (16.21) | (18.52) | (11.78) | (4.96) | (21.20) | (29.29) | (28.71) | (18.46) |
Working Capital |
57.82 | 18.90 | 23.95 | 16.40 | 34.67 | 22.57 | 22.45 | 39.04 | 67.64 | 70.03 |
Capital Expenditures |
(1.44) | (0.82) | (0.95) | (0.83) | (1.03) | (0.54) | (0.17) | (1.18) | (2.79) | 7.71 |
Net Current Asset Value |
55.09 | 15.36 | 20.03 | 11.10 | 28.83 | 20.21 | 19.31 | 37.57 | 65.80 | 69.78 |
EV/EBIT |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.05 | 0.10 | (0.34) |
Price to Operating Income |
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 |
0.32 | 0.30 | 0.28 | 0.39 | 0.36 | 0.40 | 0.78 | 1.31 | 0.62 | 0.38 |
Cash ROIC |
(12.73%) | (25.11%) | (34.19%) | (50.55%) | (17.09%) | (10.11%) | (42.08%) | (34.47%) | (19.64%) | (12.19%) |
Accounts Receivable Turnover |
2.85 | 4.03 | 3.41 | 3.79 | 3.36 | 4.07 | 4.50 | 4.51 | 8.76 | 13.83 |
Accounts Payable Turnover |
4.94 | 6.64 | 4.80 | 5.96 | 4.52 | 4.46 | 5.28 | 3.58 | 3.91 | 4.28 |
Inventory Turnover |
4.78 | 5.27 | 3.56 | 5.01 | 4.54 | 5.20 | 4.88 | 3.21 | 4.32 | 6.13 |
Average Days of Payables |
69.72 | 59.97 | 72.37 | 60.97 | 79.90 | 95.64 | 69.82 | 90.42 | 99.09 | 89.24 |
Days of Inventory on Hand |
72.21 | 61.91 | 111.20 | 72.04 | 95.88 | 76.00 | 65.81 | 110.60 | 102.35 | 67.66 |
Average Receivables |
13.82 | 12.48 | 11.86 | 12.51 | 13.60 | 9.86 | 6.56 | 5.42 | 3.18 | 1.64 |
Average Payables |
5.63 | 5.44 | 5.19 | 5.46 | 5.55 | 4.80 | 3.96 | 4.42 | 4.64 | 4.16 |
Average Inventory |
5.82 | 6.87 | 7.01 | 6.50 | 5.52 | 4.11 | 4.28 | 4.94 | 4.19 | 2.91 |
Average Assets |
89.58 | 60.04 | 46.53 | 53.38 | 55.28 | 45.30 | 51.30 | 75.44 | 89.58 | 96.95 |
Average Common Equity |
43.70 | 26.40 | 26.75 | 31.81 | 33.96 | 28.45 | 38.15 | 62.55 | 75.80 | 84.35 |
Columns are period end dates