Kopin CorpKopin Corp
Kopin Corp

Kopin Corp

KOPN
Information Technology·Electronic Equipment, Instruments & Components

Kopin Corp. engages in the development, manufacture and sale of wearable technologies which include components and systems. Its portfolio includes AMLCD, LCOS displays, OLED displays, ASIC, backlights, and optical lenses. The firm uses semiconductor material technology to design, manufacture and market its component products for use in military, enterprise and consumer electronic applications, training and simulation equipment and 3D metrology equipment. The company was founded by John C.C. Fan on April 23, 1984 and is headquartered in Westborough, MA.

Massachusetts; U.S.A
Market cap
$778.8MNo data
Revenue
$1.5M+46.5% YoY
Net income
$2.6M+105.9% YoY
Free cash flow
$-17M−12.9% YoY

Market

Listed stock
Tokenized stocks
KOPNPriceNasdaq
Loading…Loading…1Y

Financial performance

Revenue
$1.5M+46.5% YoY
Operating income
$-9.9M+77.1% YoY
Net income
$2.6M+105.9% YoY
Free cash flow
$-17M−12.9% YoY

Revenue, profit & cash trend

Revenue
Operating income
Net income
Free cash flow
Reference
Revenue: 2021 $45.7M, 2022 $47.4M, 2023 $1.9M, 2024 $1M, 2025 $1.5M. Operating income: 2021 $-13.8M, 2022 $-21.8M, 2023 $-17.2M, 2024 $-43.1M, 2025 $-9.9M. Net income: 2021 $-13.4M, 2022 $-19.3M, 2023 $-19.7M, 2024 $-43.9M, 2025 $2.6M. Free cash flow: 2021 $-11.8M, 2022 $-18.5M, 2023 $-16.2M, 2024 $-15M, 2025 $-17M. Reference line: Reference at $0.

Growth & profitability

Revenue growth
46.5%+9121 bps YoY
Gross margin
No dataNo data
Operating margin
No dataNo data
FCF margin
No dataNo data

Earnings power over time

Operating income
Net income
Free cash flow
Operating income: 2021-12-25 $-13.8M, 2022-12-31 $-21.8M, 2023-12-30 $-17.2M, 2024-12-28 $-43.1M, 2025-12-27 $-9.9M. Net income: 2021-12-25 $-13.4M, 2022-12-31 $-19.3M, 2023-12-30 $-19.7M, 2024-12-28 $-43.9M, 2025-12-27 $2.6M. Free cash flow: 2021-12-25 $-11.8M, 2022-12-31 $-18.5M, 2023-12-30 $-16.2M, 2024-12-28 $-15M, 2025-12-27 $-17M

Growth heatmap

2022202320242025CAGR
Revenue
+3.8%
-96.0%
-44.7%
+46.5%
-57.2%
Gross profit
-28.0%
-255.4%
-52.3%
+25.1%
No data
Operating income
-58.2%
+21.2%
-151.0%
+77.1%
No data
Free cash flow
-57.2%
+12.5%
+7.2%
-12.9%
No data

Earnings quality

Operating cash flow
$-15.5M−9.2% YoY
Net income
$2.6M+105.9% YoY
Free cash flow
$-17M−12.9% YoY
Diluted EPS
No dataNo data

Cash conversion quality

Operating cash flow
Free cash flow
Net income = 100%
Operating cash flow: 2025-12-27 -596%, 2024-12-28 32%, 2023-12-30 77%, 2022-12-31 92%, 2021-12-25 80%. Free cash flow: 2025-12-27 -651%, 2024-12-28 34%, 2023-12-30 82%, 2022-12-31 96%, 2021-12-25 88%. Reference line: Net income = 100% at 100%.

Per-share economics

Diluted EPS
Latest
No data
FCF / share
Latest
No data
Diluted shares
Latest
No data

Financial flexibility

Cash & equivalents
No dataNo data
Total debt
No dataNo data
Net debt
No dataNo data
Current ratio
No dataNo data

Cash Coverage of Debt

Cash / Total debt
No data

Returns

Return on equity
No dataNo data
Return on assets
No dataNo data
Return on invested capital
No dataNo data
Asset turnover
No dataNo data

Return on capital

No data

Valuation

Price to earnings
No dataNo data
Price to sales
No dataNo data
EV / EBITDA
No dataNo data
Free cash flow yield
No dataNo data

Valuation vs its own 5Y history

Metric
Own five-year range
Current
Own 5Y median
Position in own range
Price to earnings
No data
No data
No data
No data
Price to sales
No data
No data
No data
No data
EV / EBITDA
No data
No data
No data
No data
Free cash flow yield
No data
No data
No data
No data