Kopin Corporation (KOPN) financials
NASDAQ · Technology · Semiconductors · 145 employees · CEO Michael Murray
- Price
- $3.79 -5.96%
- Market cap
- $704M
- Enterprise value
- $681M
- Last report
- Q2 '26 filed 2026-08-11
- Next report
- 2026-11-11 EPS est. -$0.01
Revenue (TTM)$43.6M-7.1% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)-34.6%-3.9 pp vs a year agoOperating income -$15.1M
Net income (TTM)$7.91M+157.8% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)-$18.4M-6.2% vs a year agoCapex $5.32M
Diluted EPS (TTM)$0.04+149.3% vs a year agoSum of the last 4 quarters
Net cash$23.7M-3.5% vs a year agoCash + short-term investments - debt
Valuation & key figures
- Market cap
- $704M EV $681M
- Revenue
- $43.6M Trailing 12 months
- Revenue growth
- +58% FY2026 consensus
- Profit margin
- 18.1% Net income / revenue, TTM
- P/E
- 85.7× Forward -189.5× (FY2026)
- P/S
- 16.2× Price / sales, TTM
- EV / EBITDA
- 99.3× TTM
- Free cash flow
- -$18.4M Trailing 12 months
- Net income
- $7.91M Trailing 12 months
- Revenue estimate
- $60.6M FY2026 consensus
- Earnings
- 2026-11-11 Revenue est. $16M
- Dividend
- – No dividend
Key takeaways
Computed from the reported numbers - every statement carries the figure it rests on.
- Last report (2026-08-11): revenue beat by 8.1%, EPS beat by 135.2%Revenue $12.7M vs $11.7M expected (+8.1%); EPS $0.00 vs -$0.01 (+135.2%).
- Revenue growth accelerating: 50.6% year on yearQ2 '26 revenue $12.7M, against an average of -21.1% over the four quarters before.
- Operating margin -34.6% (TTM), -3.9 pp on a year agoOperating income grew -4.8% while revenue grew -7.1%.
- 349.7% of pre-tax profit is non-operatingPre-tax income $6.04M vs operating income -$15.1M (TTM). Gains on equity stakes and other one-off items lift net income and EPS - operating income is the cleaner measure of the business.
- Capex 12.2% of revenue (a year ago 3.7%)$5.32M invested in the last 4 quarters (+205.8% on a year earlier). Free cash flow -$18.4M = -233.0% of net income.
- Diluted share count up 15.5% in a year192M diluted shares in Q2 '26, 166M a year earlier.
- Net cash $23.7MCash + short-term investments $24.9M, debt incl. leases $1.16M; a year ago net cash $24.6M.
Last quarter: Q2 '26
Quarter ended 2026-06-27. Compared with the same quarter a year earlier and with the analyst consensus before the report.
Quarter vs a year ago
| Q2 '26 | Year ago | Change | |
|---|---|---|---|
| Revenue | $12.7M | $8.45M | +50.6% |
| Gross margin | 48.3% | 16.4% | +31.9 pp |
| Operating income | -$3.5M | -$5.46M | +35.8% |
| Operating margin | -27.5% | -64.6% | +37.1 pp |
| Net income | $831K | -$5.17M | +116.1% |
| Diluted EPS | $0.00 | -$0.03 | +113.8% |
| Operating cash flow | -$4.33M | -$4.16M | -4.2% |
| Capex | $3.81M | $733K | +419.7% |
| Free cash flow | -$8.14M | -$4.89M | -66.4% |
| R&D | $4.52M | $1.95M | +132.5% |
| Stock-based compensation | $1.47B | $748K | +196,278.3% |
Reported vs consensus
2026-08-11| Actual | Consensus | vs consensus | |
|---|---|---|---|
| Revenue | $12.7M | $11.7M | +8.1% |
| EPS (as estimated) | $0.00 | -$0.01 | +135.2% |
From the report of 2026-08-11 for Q2 '26: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.
EPS vs consensus
last 8 reportsRevenue
Where the money comes from - by business line and by region, quarter by quarter.
Revenue, operating income and growth
quarterlyRevenue by business line
stacked, quarterly| Segment | Q2 '26 | y/y | Share | TTM | TTM y/y | 12 quarters |
|---|---|---|---|---|---|---|
| Defense | $7.31M | +17.5% | 69.2% | $27.3M | -26.7% | |
| Grant | $2.6M | – | 24.6% | – | – | |
| Research and Development | – | – | – | – | – | |
| Industrial | $20.4K | -98.0% | 0.2% | $1.69M | -24.7% | |
| Medical | $309K | +45.2% | 2.9% | – | – | |
| Collaboration | $271K | – | 2.6% | – | – | |
| License and Royalties | $56K | +14.3% | 0.5% | $410K | +19.2% |
Revenue by region
share of total| Segment | Q2 '26 | y/y | Share | TTM | TTM y/y | 12 quarters |
|---|---|---|---|---|---|---|
| Americas | $12.3M | +50.2% | 49.2% | $41.4M | -8.2% | |
| United States | $12.3M | +50.6% | 49.2% | $41.3M | -8.3% | |
| Asia Pacific | $56K | -52.5% | 0.2% | $905K | -18.9% | |
| Europe | $352K | +170.5% | 1.4% | $1.33M | +75.5% | |
| Other Americas | – | – | – | – | – |
Margins & cost structure
How much of each unit of revenue is left at each level - and where the costs go.
Margins
quarterlyCosts as % of revenue
quarterlyCash flow & capital allocation
Cash generated, what it is spent on, and what reaches shareholders.
Operating cash flow, capex, free cash flow
quarterlyUses of cash vs operating cash flow
fiscal yearsLast 4 quarters
cash flow statement- Operating cash flow
- -$13.1M
- Capex
- -$5.32M
- Buybacks
- -$28.2K
- Dividends
- $0
- Acquisitions
- -$2.09M
- Net debt issued
- $0
- Stock-based compensation
- $1.47B
- Free cash flow
- -$18.4M
- Returned to shareholders / FCF
- -0.2%
Share count and EPS
quarterly, dilutedBalance sheet
Liquidity, investments and debt at each quarter end.
Cash, investments and debt
quarter endsValuation & returns
Today's multiples against the company's own last five fiscal years; analyst targets and ratings.
Multiples and returns
TTM vs 5 fiscal years| Now | 5y average | Where today sits in the 5-year range | |
|---|---|---|---|
| P/E (TTM) | 85.7× | 159.7× 1 of 5 years | 159.7× – 159.7× |
| EV / EBITDA | 99.3× | 95.3× 1 of 5 years | 95.3× – 95.3× |
| EV / Sales | 15.6× | 5.6× | 2.3× – 9.0× |
| Price / FCF | -38.2× | – | – |
| Price / Book | 10.3× | 7.1× | 4.7× – 9.7× |
| FCF yield | -2.6% | -7.8% | -16.3% – -3.1% |
| Return on invested capital | -21.4% | -65.6% | -157.0% – -18.5% |
| Return on equity | 13.7% | -73.1% | -188.5% – 3.6% |
Analysts
Consensus target $7.40 (+95.3%)
range $6.50 – $10.00 · rating Buy
Strong buy0
Buy5
Hold2
Sell0
Strong sell0
Outlook
Analyst consensus for the coming fiscal years and what it implies at today's price.
Consensus estimates
| Fiscal year | Revenue | Growth | EPS | Growth | P/E at today's price | Analysts (EPS) |
|---|---|---|---|---|---|---|
| FY2026 | $60.6M | +57.6% | -$0.02 | -237.0% | -189.5× | 5 |
| FY2027 | $79.5M | +31.2% | $0.00 | +120.0% | 947.5× | 5 |
| FY2028 | $92.5M | +16.4% | $0.01 | +150.0% | 379.0× | 3 |
| FY2029 | $109M | +17.9% | $0.11 | +1,000.0% | 34.5× | 1 |
| FY2030 | $119M | +9.5% | $0.00 | -100.0% | – | 0 |
Financial statements
Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.
Every reported line
All 272 figures Kopin Corp. tagged in its recent 10-Q / 10-K filings, with the official SEC label and definition - including the notes (leases, taxes, buybacks, employees, ...).
| Line (SEC label) | Latest quarter | Year ago | y/y | Latest FY | Prior FY | y/y |
|---|---|---|---|---|---|---|
| – | – | – | $5.1M | – | – | |
| $4.402026-03-28 | – | – | $4.40 | – | – | |
| Accounts and Other Receivables, Net, Current | $4.51M2026-06-27 | – | – | $5.06M | – | – |
| Accounts Payable | – | – | – | $72.5K2024-12-28 | $97.6K | -25.7% |
| Accounts Payable, Current | $4.85M2026-06-27 | $4.13M | +17.3% | $5.32M | $5.94M | -10.5% |
| Accounts Payable, Interest-bearing, Interest Rate | 2.0%2025-12-27 | – | – | 2.00 | – | – |
| Accounts Receivable, after Allowance for Credit Loss | $5.36M2026-06-27 | $528K | +915.0% | $5.45M | $374K | +1,358.2% |
| Accounts Receivable, after Allowance for Credit Loss, Current | $10.7M2026-06-27 | $9.48M | +13.2% | $10.7M | $11.9M | -9.5% |
| Accounts Receivable, Allowance for Credit Loss | $19K2025-12-27 | $1.08M | -98.2% | $19K | $1.08M | -98.2% |
| Accounts Receivable, Allowance for Credit Loss, Current | $19.3K2026-06-27 | $1.02M | -98.1% | $19K | $1.08M | -98.2% |
| Accounts Receivable, Allowance for Credit Loss, Period Increase (Decrease) | – | – | – | $155K2018-12-29 | -$13K | +1,292.3% |
| Accounts Receivable, Allowance for Credit Loss, Writeoff | $02026-06-27 | – | – | $600K | – | – |
| Accounts Receivable, before Allowance for Credit Loss, Current | $10.7M2026-06-27 | $10.5M | +2.3% | – | – | – |
| Accounts Receivable, Credit Loss Expense (Reversal) | – | – | – | $85K2024-12-28 | $789K | -89.2% |
| Accrued Payroll Taxes, Current | $3.27M2026-06-27 | $2.35M | +39.3% | $2.23M | $2.41M | -7.4% |
| Accrued Professional Fees, Current | $185K2025-12-27 | $6.37M | -97.1% | $185K | $6.37M | -97.1% |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $14.7M2025-12-27 | $17M | -13.2% | $14.7M | $17M | -13.2% |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $1.76M2025-09-27 | $1.32M | +33.7% | $2.03M2024-12-28 | $1.23M | +64.9% |
| Additional Paid in Capital | $472M2026-06-27 | $424M | +11.5% | $463M | $422M | +9.7% |
| Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 2.7M2026-06-27 | 7.01M | -61.5% | 4.83M2024-12-28 | 1.93M | +150.2% |
| AOCI Including Portion Attributable to Noncontrolling Interest, before Tax | – | – | – | $2.03M2024-12-28 | $1.23M | +64.9% |
| APIC, Share-based Payment Arrangement, Increase for Cost Recognition | $974K2026-06-27 | $748K | +30.2% | $3.03M | $3.33M | -9.1% |
| Asset Impairment Charges | – | – | – | $900K | $1.8M | -50.0% |
| Asset Retirement Obligation | – | – | – | $351K2024-12-28 | $255K | +37.8% |
| Asset Retirement Obligation, Current | $02025-12-27 | $400K | -100.0% | $0 | $400K | -100.0% |
| Asset Retirement Obligation, Foreign Currency Translation Gain (Loss) | – | – | – | -$3.85K2024-12-28 | $12.6K | -130.6% |
| Asset Retirement Obligation, Period Increase (Decrease) | – | – | – | -$351K | $100K | -450.8% |
| Asset Retirement Obligations, Noncurrent | $1.78K2026-06-27 | $388K | -99.5% | $3.68K | $358K | -99.0% |
| Assets | $106M2026-06-27 | $61.2M | +73.7% | $108M | $70.8M | +53.2% |
| Assets, Current | $79.3M2026-06-27 | $52.6M | +50.6% | $91.8M | $62.8M | +46.1% |
| Capital Units, Authorized | 3,0002026-03-28 | – | – | 3,000 | – | – |
| Cash | $34.1M2026-03-28 | – | – | $36.4M | $14.2M | +156.7% |
| Cash and Cash Equivalents, at Carrying Value | $24.9M2026-06-27 | $24.4M | +2.1% | $36.4M | $14.2M | +157.1% |
| Cash Divested from Deconsolidation | $400K2025-08-08 | – | – | $400K2025-08-08 | – | – |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations | $50.3M2026-06-27 | $25.4M | +97.8% | $61.6M | $15.2M | +305.2% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | -$9.21M2026-06-27 | $9.04M | -201.9% | $46.4M | $9M | +415.8% |
| Class of Warrant or Right, Exercise Price of Warrants or Rights | $0.012025-09-27 | – | – | $3.492016-12-31 | $3.49 | 0.0% |
| Class of Warrant or Right, Outstanding | 10M2025-09-27 | – | – | 6M2023-01-27 | – | – |
| Common Stock, Par or Stated Value Per Share | $0.012026-06-27 | $0.01 | 0.0% | $0.01 | $0.01 | 0.0% |
| Common Stock, Shares Authorized | 275M2026-06-27 | 200M | +37.5% | 275M | 200M | +37.5% |
| Common Stock, Shares, Issued | 187M2026-06-27 | 163M | +14.4% | 183M | 161M | +13.5% |
| Common Stock, Shares, Outstanding | 181M2026-06-27 | 157M | +15.3% | 177M | 156M | +13.3% |
| Common Stock, Value, Issued | $1.82M2026-06-27 | $1.57M | +15.7% | $1.78M | $1.56M | +13.6% |
| Comprehensive Income (Loss), Net of Tax, Attributable to Parent | $4.2M2025-09-27 | -$3.47M | +221.2% | -$43.1M2024-12-28 | -$19.7M | -118.8% |
| Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest | $831K2026-06-27 | -$5.3M | +115.7% | $574K | -$43.1M | +101.3% |
| Contract with Customer, Asset, after Allowance for Credit Loss, Current | $4.95M2026-06-27 | $6.84M | -27.7% | $6.03M | $7.07M | -14.7% |
| Contract with Customer, Liability, Current | $6.96M2026-06-27 | $275K | +2,428.7% | $1.17M | $87.8K | +1,231.0% |
| Contract with Customer, Liability, Noncurrent | $1.78K2026-06-27 | $5.57K | -68.0% | $7.47K | $7.47K | 0.0% |
| Contract with Customer, Liability, Revenue Recognized | $100K2026-06-27 | $0 | – | $100K | $900K | -88.9% |
| Contract with Customer, Refund Liability, Noncurrent | $129K2026-03-28 | – | – | $98.9K | – | – |
| Current Foreign Tax Expense (Benefit) | – | – | – | $208K | $170K | +22.4% |
| Current Income Tax Expense (Benefit) | $2.1M | $100K | +2,000.0% | $208K | $170K | +22.4% |
| Debt Instrument, Redemption Price, Percentage | 150.0%2026-03-28 | – | – | 150.0% | – | – |
| Debt Securities, Available-for-sale | $500K2025-12-27 | $21.9M | -97.7% | $500K | $21.9M | -97.7% |
| Debt Securities, Available-for-sale, Accumulated Gross Unrealized Gain (Loss), before Tax | – | – | – | $196K2024-12-28 | -$58.2K | +436.7% |
| Debt Securities, Available-for-sale, Amortized Cost | $500K2025-12-27 | $21.7M | -97.7% | $500K | $21.7M | -97.7% |
| Deconsolidation, Gain (Loss), Amount | $11.1M2025-08-08 | – | – | $11.1M2025-08-08 | – | – |
| Deferred Federal Income Tax Expense (Benefit) | – | – | – | -$1.56M | -$6.9M | +77.4% |
| Deferred Foreign Income Tax Expense (Benefit) | – | – | – | $1.51M | -$218K | +794.5% |
| Deferred Income, Current | $2.69M2025-12-27 | – | – | $2.69M | – | – |
Source: SEC companyfacts (XBRL of every 10-Q / 10-K). Cash-flow quarters are derived from the year-to-date figures the 10-Q tags. Segment breakdowns are tagged with dimensions and are shown in the segment section instead.
Sources
Statements, segment revenue, metrics and estimates are standardised from the company's filings. Segment profits and every reported line: SEC EDGAR (XBRL). Filings read: 10-Q 2026-06-27, 10-Q 2026-03-28, 10-K 2025-12-27, 10-Q 2025-09-27, 10-Q 2025-06-28, 10-Q 2025-03-29, 10-K 2024-12-28, 10-Q 2024-09-28, 10-Q 2024-06-29
Data as of 2026-11-02