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

Fold the line items

Columns are period end dates

Stockrow Weekly