Kopin Corp (KOPN) Financial Statements
Industry: Semiconductors & Related Devices
In fiscal 2025, Kopin reported revenue of $1.5M, up 46.5% from $1.0M the year before. Net income was $2.6M (a 170.3% net margin), or $0.01 per diluted share. Operating margin was -643.9%. Operating activities generated -$15.5M of cash, leaving -$16.9M of free cash flow. At fiscal year end, Kopin held $108.4M in total assets against $36.7M in total liabilities, including $36.4M of cash and equivalents.
Open the full interactive Kopin financials → Quarterly statements, key ratios, valuation history and price charts.
Kopin Key Stats
| Share Price | $4.22 |
|---|---|
| Market Cap | $810.7M |
| P/E Ratio | 422.0 |
| Revenue YoY Growth | +46.5% |
| 52-Week Range | $1.82 – $6.39 |
| Shares Outstanding | 188.2 million (basic, 2026 Q2) |
Kopin Income Statement
| FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|
| Revenue | $40.1M | $45.7M | $47.4M | $1.9M | $1.0M | $1.5M |
| Cost of Goods Sold | $21.4M | — | — | — | — | — |
| Gross Profit | $18.7M | — | — | — | — | — |
| Operating Income | -$4.8M | -$13.8M | -$21.8M | -$17.2M | -$43.1M | -$9.9M |
| Pre-Tax Income | -$4.4M | -$13.3M | -$19.2M | -$19.6M | -$43.7M | $2.8M |
| Income Tax | $129,000 | $129,000 | $144,000 | $156,000 | $170,000 | $208,000 |
| Net Income | -$4.4M | -$13.4M | -$19.3M | -$19.7M | -$43.9M | $2.6M |
| Diluted EPS | $0.02 | -$0.15 | — | -$0.18 | -$0.33 | $0.01 |
Kopin Quarterly Results
| 2025 Q3 | 2025 Q4 | 2026 Q1 | 2026 Q2 | |
|---|---|---|---|---|
| Revenue | $70,124 | $640,140 | $411,378 | $1.3M |
| Net Income | $4.1M | $6.8M | -$3.8M | $830,872 |
| Diluted EPS | $0.02 | $0.04 | -$0.02 | — |
Kopin Balance Sheet
| FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | $17.1M | $26.8M | $8.3M | $5.7M | $14.2M | $36.4M |
| Current Assets | $39.5M | $52.2M | $30.9M | $39.8M | $62.8M | $91.8M |
| Total Assets | $47.5M | $63.0M | $43.8M | $49.3M | $70.8M | $108.4M |
| Current Liabilities | $16.9M | $17.5M | $14.5M | $15.9M | $43.9M | $34.0M |
| Total Long-Term Debt | — | — | — | — | — | $5.5M |
| Total Liabilities | $19.1M | $23.4M | $19.8M | $19.8M | $47.5M | $36.7M |
| Shareholders' Equity | $28.4M | $39.8M | $24.2M | $29.5M | $23.3M | $64.1M |
Kopin Cash Flow Statement
| FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | |
|---|---|---|---|---|---|---|
| Cash From Operations | -$4.4M | -$10.7M | -$17.7M | -$15.3M | -$14.2M | -$15.5M |
| Cash From Investing | $11.8M | $53,675 | -$3.3M | -$8.1M | -$10.3M | $18.0M |
| Cash From Financing | $3.7M | $20.4M | $2.7M | $21.3M | $33.5M | $44.0M |
| Free Cash Flow | -$5.0M | -$11.8M | -$18.5M | -$16.2M | -$15.0M | -$16.9M |
Figures from Kopin's 10-K and 10-Q filings with the SEC, as of 2026-10-14. Fiscal years follow the company's own reporting calendar. EPS and share counts are adjusted for later stock splits. See the full Kopin financials page for every line item.
Kopin Company Profile
| Ticker | KOPN |
|---|---|
| Exchange | Nasdaq |
| Industry | Semiconductors & Related Devices |
| Headquarters | Westborough, Massachusetts |
| Incorporated in | Delaware |
| Fiscal Year End | December 27 |
| SEC Filer Category | Non-accelerated filer, smaller reporting company |
| SEC CIK | 0000771266 |
Frequently Asked Questions
What was Kopin's revenue in fiscal 2025?
Kopin (KOPN) reported revenue of $1.5M for fiscal 2025.
What is Kopin's annual revenue history?
Kopin's annual revenue by fiscal year: 2020: $40.1M; 2021: $45.7M; 2022: $47.4M; 2023: $1.9M; 2024: $1.0M; 2025: $1.5M.
What was Kopin's net income in fiscal 2025?
Kopin reported net income of $2.6M for fiscal 2025.
What was Kopin's earnings per share (EPS) in fiscal 2025?
Kopin's diluted EPS was $0.01 for fiscal 2025 (adjusted for any later stock splits).
How much free cash flow did Kopin generate in fiscal 2025?
Kopin generated -$16.9M of free cash flow in fiscal 2025.
What was Kopin's revenue last quarter?
In its most recent reported quarter (2026 Q2), Kopin reported revenue of $1.3M.
How much debt does Kopin have?
Kopin reported $5.5M of long-term debt, including the current portion, at the end of fiscal 2025.
How many shares of Kopin are outstanding?
Kopin reported a weighted average of 188.2 million basic shares outstanding in 2026 Q2.
What is Kopin's market cap?
Based on its latest closing price, Kopin (KOPN) has a market capitalization of about $810.7M.
When does Kopin's fiscal year end?
Kopin's fiscal year end, as registered with the SEC, is December 27.
Where is Kopin headquartered?
Kopin lists its business address in Westborough, Massachusetts in its SEC filings.