Pricing Log in Create free account
Saturday 17 October 2026 Export KOPN’s income statement to Excel — free account

Kopin Corporation

KOPN Technology Electronic Components

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%
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

Insider Decisions trades per month

Total sells 1.85
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — — — — 2 4 2 — — — — —
Insider Ownership 6.03%

Capital & Financial Ratios $m

Market Cap 707.24
Revenue 43.62
Net Income 7.97
Free Cash Flow (18.42)
Net Debt (50.28)
Current Ratio 2.18 (at or above 1.5: strong)
Debt/Equity 0.00 (at or below 0.5: strong)
P/E ratio 74.10 (above 35: high)
Fwd P/E (104.00) (negative: loss-making)
P/S ratio 14.20 (above 10: high)
P/B ratio 8.95 (above 6: high)
Past 5Y EPS Growth —
This Y EPS Growth (300.00%) (below 0%: weak)
Next Y EPS Growth 100.00% (at or above 15%: strong)
Next Y revenue growth 54.13% (at or above 10%: strong)
Next 5Y EPS Growth 0.00%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 13.0×, against a ten-year median of 3.9×; over the ten years it ranged from 0.1× in 2020 to 25.6× in 2026.
P/S against its own 10 years 91.74%
10-year low 10-year high
P/B against its own 10 years 75.74%
10-year low 10-year high
EV/Sales against its own 10 years 91.53%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2017 Powerpack
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 18 37 62 50
Receivables 13 12 16 15
Inventory 8 6 6 5
Other — 7 6 5
40 63 92 79
2023 2024 2025 Q'26
Payables 5 6 5 5
ST’ Debt — — — —
Other 1 0 1 7
16 44 34 36

Compound Annual Growth %

10y 5y 3y
Sales 2.06% (0.40%) (6.04%)
Cash Flow 0.00% 0.00% 0.00%
Earnings 0.00% 0.00% 0.00%
Book Value (2.73%) 20.43% 44.03%

Revenue $m

Mar Jun Sep Dec Year
’26 11 13 — — —
’25 11 8 12 8 39
’24 10 12 13 15 50
’23 11 10 11 9 40
’22 12 12 12 12 47
’21 12 10 11 13 46
’20 8 9 10 14 40
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (1) (4) — — —
’25 (3) (4) 0 (8) (16)
’24 (3) (3) (6) (2) (14)
’23 (4) (4) (4) (3) (15)
’22 (2) (9) (4) (2) (18)
’21 0 (5) (3) (2) (11)
’20 (4) (3) 0 2 (4)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (2) (8) — — —
’25 (4) (5) 0 (8) (17)
’24 (3) (3) (6) (2) (15)
’23 (4) (4) (4) (4) (16)
’22 (3) (9) (4) (2) (19)
’21 (1) (6) (4) (2) (12)
’20 (4) (3) 0 2 (5)
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 (0.02) 0.00 — — —
’25 (0.02) (0.03) 0.02 0.04 0.01
’24 (0.27) (0.05) (0.03) (0.01) (0.33)
’23 (0.03) (0.07) (0.02) (0.06) (0.18)
’22 (0.02) (0.06) (0.05) (0.07) (0.21)
’21 (0.05) (0.04) (0.02) (0.04) (0.15)
’20 (0.04) (0.01) (0.01) 0.01 (0.05)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 1.57 3.00 0.96 0.35 0.19 2.33 0.96 0.94 0.56 0.71

Analyst estimates 2026–2028

Powerpack
High 3.00 4.60 3.95 1.75 3.25 13.62 4.47 2.50 2.82 4.16
People
People Employees 174 175 180 153 160 181 177 144 181 145
Revenue/emp, $m 0.13 0.16 0.14 0.19 0.25 0.25 0.27 0.28 0.28 0.27
Income, $m
Income, $m Revenue 23 28 24 30 40 46 47 40 50 39
Gross margin, % 21.32 34.92 35.29 29.19 46.67 45.14 31.31 38.23 28.15 29.23
EBT (20) (28) (34) (29) (4) (13) (19) (20) (44) 3
EBT margin, % (87.89) (101.80) (140.82) (99.14) (10.97) (29.21) (40.47) (48.50) (86.83) 7.16
Net income (23) (25) (34) (29) (5) (13) (19) (20) (44) 3
Depreciation 1 3 3 1 1 1 1 1 1 1
Per share, $
Per share, $ Revenue 0.35 0.40 0.33 0.37 0.49 0.51 0.52 0.37 0.38 0.23
Earnings (0.36) (0.38) (0.49) (0.37) (0.05) (0.15) (0.21) (0.18) (0.33) 0.02
Cash flow (0.41) (0.37) (0.38) (0.26) (0.05) (0.12) (0.19) (0.14) (0.11) (0.09)
Capex 0.12 (0.04) (0.02) 0.00 (0.01) (0.01) (0.01) (0.01) (0.01) (0.01)
Free cash flow (0.29) (0.41) (0.40) (0.26) (0.06) (0.13) (0.20) (0.15) (0.11) (0.10)
Book value 1.16 1.11 0.65 0.36 0.34 0.45 0.26 0.27 0.18 0.42
Shares, m 64 70 73 80 82 89 91 109 133 171
Valuation, ×
Valuation, × P/E 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 234.00
P/S 9.62 8.11 2.99 1.09 4.99 7.96 2.33 5.53 3.59 10.19
P/B 2.93 2.92 1.53 1.12 7.07 9.17 4.61 7.57 7.76 6.25
EV/Sales 6.21 5.64 1.47 0.35 4.47 7.31 2.07 5.09 2.86 8.62
EV/FCF (7.61) (5.47) (1.23) (0.49) (36.16) (28.35) (5.29) (12.68) (9.58) (19.98)
Cash, $m
Cash, $m Operating cash flow (26) (26) (28) (21) (4) (11) (18) (15) (14) (16)
Capex 8 (3) (1) 0 (1) (1) (1) (1) (1) (1)
Free cash flow (18) (29) (29) (21) (5) (12) (19) (16) (15) (17)
Balance, $m
Balance, $m Working capital 70 68 39 22 23 35 16 24 19 58
Total debt — — — 3 2 4 3 — — —
Net debt (77) (69) (37) (22) (21) (29) (13) (18) (37) (62)
Shareholders’ equity 74 77 48 29 28 40 24 30 23 72
Returns, %
Returns, % ROA (24.17) (28.18) (45.78) (57.52) (9.74) (24.30) (36.20) (42.44) (73.08) 2.85
ROIC 0.00 (219.57) (238.62) (242.13) (39.43) (83.33) (120.07) (92.50) 0.00 (61.30)
ROE (27.78) (33.30) (55.21) (77.34) (15.51) (39.55) (60.76) (73.83) (166.23) 5.83
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Kopin Corporation vs peers in Electronic Components (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
ALNT Allient Inc. $1.7B 54.2× 47.2× +10.17% (above 0%: growing) +82.35% (above 0%: growing) −59.55% (below 0%: shrinking) 34.85% 10.15% Compare
CTS CTS Corporation $1.6B 22.7× 26.1× +7.00% (above 0%: growing) +8.06% (above 0%: growing) +15.11% (above 0%: growing) 41.48% 18.51% Compare
DAKT Daktronics, Inc. $878.7M 18.4× 16.2× +7.12% (above 0%: growing) +17.65% (above 0%: growing) +24.97% (above 0%: growing) 30.52% 10.63% Compare
LYTS LSI Industries Inc. $754.7M 28.6× 20.2× +51.30% (above 0%: growing) −29.63% (below 0%: shrinking) +14.69% (above 0%: growing) 24.47% 6.18% Compare
KOPN Kopin Corporation $707.2M 74.1× — (loss-making) +50.62% (above 0%: growing) n/m −66.44% (below 0%: shrinking) 48.27% (27.51%)
LPTH LightPath Technologies, Inc. $574.3M — (loss-making) — (loss-making) +73.32% (above 0%: growing) n/m −171.87% (below 0%: shrinking) 39.44% (20.31%) Compare
MEI Methode Electronics, Inc. $510.1M — (loss-making) — (loss-making) +10.35% (above 0%: growing) n/m −156.48% (below 0%: shrinking) 17.97% (1.47%) Compare
MPTI M-tron Industries, Inc. $293.3M 22.6× 37.4× +13.76% (above 0%: growing) −16.36% (below 0%: shrinking) +35.44% (above 0%: growing) 41.21% 11.38% Compare
RELL Richardson Electronics, Ltd. $282.3M 30.7× 41.5× +18.89% (above 0%: growing) +112.38% (above 0%: growing) +1,121.05% (above 0%: growing) 34.64% 7.88% Compare
Median of peers $664.5M 25.6× 31.8× +12.05% +12.86% +14.90% 34.75% 9.02%

All 49 Electronic Components stocks →

Kopin Corporation (KOPN) key facts

  • Kopin Corporation (KOPN) is an Electronic Components company in the Technology sector, listed on Nasdaq.
  • As of October 16, 2026, KOPN traded at $3.29, a market capitalization of $707.2 million.
  • Return on equity was 5.83% and debt-to-equity 0.00.
  • Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 2.09 (grey zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Kopin Corporation (KOPN) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/KOPN · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com