Symbols / KOPN $2.58 -1.53% Kopin Corporation

Technology • Electronic Components • United States • NCM
KOPN Chart
About

Kopin Corporation, together with its subsidiaries, develops, manufactures, and sells microdisplays, subassemblies, and related components for defense, enterprise, industrial, and consumer products in the United States, the Asia-Pacific, Europe, and internationally. It offers miniature active-matrix liquid crystal displays, ferroelectric liquid crystal on silicon displays, organic light emitting diode displays, MicroLED display technologies, application specific optical solutions, backlights, and optical lenses. The company's products are used for soldier thermal weapon rifle sights, avionic fixed and rotary wing pilot helmets, armored vehicle targeting systems, and training and simulation headsets; industrial and medical headsets; 3D optical inspection systems; and consumer augmented reality and virtual reality wearable headsets systems. Kopin Corporation was incorporated in 1984 and is headquartered in Westborough, Massachusetts.

Fundamentals
Scroll to Statements
Sector Technology Industry Electronic Components Market Cap 455.01M
Enterprise Value 436.36M Income -6.15M Sales 45.60M
Book/sh 0.14 Cash/sh 0.15 Dividend Yield —
Payout 0.00% Employees 181 IPO —
P/E — Forward P/E 86.00 PEG —
P/S 9.98 P/B 18.97 P/C —
EV/EBITDA -38.48 EV/Sales 9.57 Quick Ratio 1.18
Current Ratio 1.47 Debt/Eq 9.41 LT Debt/Eq —
EPS (ttm) -0.02 EPS next Y 0.03 EPS Growth —
Revenue Growth -10.20% Earnings 2026-05-07 ROA -11.52%
ROE -27.91% ROIC — Gross Margin 17.66%
Oper. Margin -4.74% Profit Margin -13.48% Shs Outstand 176.36M
Shs Float 150.70M Short Float 9.89% Short Ratio 10.17
Short Interest — 52W High 4.16 52W Low 0.72
Beta 2.73 Avg Volume 3.07M Volume 2.81M
Target Price $4.69 Recom Strong_buy Prev Close $2.62
Price $2.58 Change -1.53%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$4.69
Mean price target
2. Current target
$2.58
Latest analyst target
3. DCF / Fair value
$-1.33
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.58
Low
$3.25
High
$6.00
Mean
$4.69

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-11-13 main Canaccord Genuity Buy → Buy $3
2025-11-13 main Lake Street Buy → Buy $4
2025-09-16 main Lake Street Buy → Buy $3
2025-09-16 main Canaccord Genuity Buy → Buy $3
2025-04-21 main Canaccord Genuity Buy → Buy $2
2025-01-29 main Canaccord Genuity Buy → Buy $3
2025-01-02 init Canaccord Genuity — → Buy $2
2024-11-13 reit HC Wainwright & Co. Buy → Buy $3
2024-10-21 reit HC Wainwright & Co. Buy → Buy $3
2024-08-09 main Stifel Buy → Buy $3
2024-06-18 init Lake Street — → Buy $3
2024-05-15 reit HC Wainwright & Co. Buy → Buy $3
2024-03-21 main HC Wainwright & Co. Buy → Buy $3
2024-03-15 reit HC Wainwright & Co. Buy → Buy $3
2023-08-11 reit HC Wainwright & Co. Buy → Buy $3
2023-06-02 init Stifel — → Buy $3
2023-05-12 reit HC Wainwright & Co. Buy → Buy $3
2023-03-15 main HC Wainwright & Co. — → Buy $3
2023-01-20 reit HC Wainwright & Co. — → Buy $6
2021-12-16 up HC Wainwright & Co. Neutral → Buy $6
News
RSS: Latest KOPN news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-03-26 MURRAY MICHAEL ANDREW Chief Executive Officer — 5,413 $2.25 $12,179
2026-03-25 MURRAY MICHAEL ANDREW Chief Executive Officer — 33,334 $2.32 $77,235
2026-01-05 BAKER PAUL CHRISTOPHER Chief Operating Officer — 72,000 $0.00 $0
2026-01-05 MURRAY MICHAEL ANDREW Chief Executive Officer — 583,658 $0.00 $0
2025-09-02 MANZ ERICH Chief Financial Officer — 400,000 $0.00 $0
2025-06-26 SEIF MARGARET K Director — 64,500 $0.00 $0
2025-06-26 WALSH PAUL V JR Director — 64,500 $0.00 $0
2025-06-26 NIEUWSMA DAVID J Director — 64,500 $0.00 $0
2025-06-26 AVERY JILL JANICE Director — 64,500 $0.00 $0
2025-04-23 SNEIDER RICHARD A Chief Financial Officer — 25,000 $0.00 $0
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Revenue
50.34
+24.61%
40.39
-14.78%
47.40
+3.80%
45.67
Operating Revenue
50.34
+24.61%
40.39
-14.78%
47.40
+3.80%
45.67
Cost Of Revenue
36.16
+44.93%
24.95
-23.36%
32.56
+29.96%
25.05
Reconciled Cost Of Revenue
36.16
+44.93%
24.95
-23.36%
32.56
+29.96%
25.05
Gross Profit
14.17
-8.23%
15.44
+4.04%
14.84
-28.00%
20.61
Operating Expense
32.48
-0.43%
32.62
-10.96%
36.63
+6.53%
34.39
Research And Development
9.64
-10.60%
10.78
-42.27%
18.67
+14.61%
16.29
Selling General And Administration
22.84
+4.59%
21.84
+21.58%
17.97
-0.75%
18.10
Total Expenses
68.64
+19.23%
57.57
-16.79%
69.19
+16.40%
59.44
Operating Income
-18.31
-6.59%
-17.18
+21.17%
-21.79
-58.19%
-13.78
Total Operating Income As Reported
-43.11
-150.96%
-17.18
+21.17%
-21.79
-58.19%
-13.78
EBITDA
-17.67
-6.66%
-16.57
+21.35%
-21.07
-60.75%
-13.11
Normalized EBITDA
8.56
+165.48%
-13.08
+44.21%
-23.44
-77.00%
-13.25
Reconciled Depreciation
0.64
+4.66%
0.61
-15.76%
0.72
+7.98%
0.67
EBIT
-18.31
-6.59%
-17.18
+21.17%
-21.79
-58.19%
-13.78
Total Unusual Items
-26.24
-651.85%
-3.49
-246.82%
2.38
+1609.69%
0.14
Total Unusual Items Excluding Goodwill
-26.24
-651.85%
-3.49
-246.82%
2.38
+1609.69%
0.14
Special Income Charges
-24.80
0.00
0.00
0.00
Other Special Charges
24.80
—
—
—
Impairment Of Capital Assets
—
—
—
0.00
Net Income
-43.88
-122.19%
-19.75
-2.19%
-19.33
-43.87%
-13.43
Pretax Income
-43.71
-123.09%
-19.59
-2.14%
-19.18
-43.80%
-13.34
Net Non Operating Interest Income Expense
0.82
-1.50%
0.83
+979.13%
0.08
+146.86%
0.03
Net Interest Income
0.82
-1.50%
0.83
+979.13%
0.08
+146.86%
0.03
Interest Income Non Operating
0.82
-1.50%
0.83
+979.13%
0.08
+146.86%
0.03
Interest Income
0.82
-1.50%
0.83
+979.13%
0.08
+146.86%
0.03
Other Income Expense
-26.22
-708.07%
-3.24
-228.18%
2.53
+525.69%
0.40
Other Non Operating Income Expenses
0.02
-91.85%
0.25
+58.87%
0.15
-41.86%
0.27
Gain On Sale Of Security
-1.44
+58.84%
-3.49
-246.82%
2.38
+1609.69%
0.14
Tax Provision
0.17
+8.97%
0.16
+8.33%
0.14
+11.63%
0.13
Tax Rate For Calcs
0.00
+0.00%
0.00
+0.00%
0.00
-22.22%
0.00
Tax Effect Of Unusual Items
-5.51
-651.85%
-0.73
-246.82%
0.50
+1229.76%
0.04
Net Income Including Noncontrolling Interests
-43.88
-122.19%
-19.75
-2.18%
-19.33
-43.49%
-13.47
Net Income From Continuing Operation Net Minority Interest
-43.88
-122.19%
-19.75
-2.19%
-19.33
-43.87%
-13.43
Net Income From Continuing And Discontinued Operation
-43.88
-122.19%
-19.75
-2.19%
-19.33
-43.87%
-13.43
Net Income Continuous Operations
-43.88
-122.19%
-19.75
-2.18%
-19.33
-43.49%
-13.47
Minority Interests
0.00
0.00
-100.00%
0.00
-99.02%
0.04
Normalized Income
-23.15
-36.25%
-16.99
+19.86%
-21.20
-56.66%
-13.53
Net Income Common Stockholders
-43.88
-122.19%
-19.75
-2.19%
-19.33
-43.87%
-13.43
Diluted EPS
-0.33
-83.33%
-0.18
+14.29%
-0.21
-40.00%
-0.15
Basic EPS
-0.33
-83.33%
-0.18
+14.29%
-0.21
-40.00%
-0.15
Basic Average Shares
132.88
+21.93%
108.98
+19.19%
91.43
+2.92%
88.83
Diluted Average Shares
132.88
+21.93%
108.98
+19.19%
91.43
+2.92%
88.83
Diluted NI Availto Com Stockholders
-43.88
-122.19%
-19.75
-2.19%
-19.33
-43.87%
-13.43
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
70.77
+43.51%
49.31
+12.71%
43.75
-30.56%
63.01
Current Assets
62.84
+57.77%
39.83
+29.07%
30.86
-40.89%
52.21
Cash Cash Equivalents And Short Term Investments
35.58
+104.45%
17.40
+37.60%
12.65
-56.83%
29.30
Cash And Cash Equivalents
14.16
+147.96%
5.71
-30.85%
8.26
-69.17%
26.79
Other Short Term Investments
21.42
+83.20%
11.69
+166.41%
4.39
+75.02%
2.51
Receivables
18.92
+44.29%
13.12
+23.66%
10.61
-26.41%
14.41
Accounts Receivable
11.85
+22.10%
9.71
+48.46%
6.54
-46.03%
12.11
Gross Accounts Receivable
12.93
+20.45%
10.73
+56.87%
6.84
-44.22%
12.26
Allowance For Doubtful Accounts Receivable
-1.07
-4.88%
-1.02
-238.28%
-0.30
-102.00%
-0.15
Other Receivables
7.07
+107.46%
3.41
-16.19%
4.07
+76.93%
2.30
Inventory
6.13
-19.31%
7.60
+18.29%
6.43
-2.35%
6.58
Raw Materials
4.06
-15.11%
4.79
+11.65%
4.29
-15.04%
5.04
Work In Process
1.24
-38.34%
2.02
+16.31%
1.74
+68.08%
1.03
Finished Goods
0.83
+3.67%
0.80
+96.99%
0.41
-19.65%
0.50
Prepaid Assets
—
0.09
-18.89%
0.11
-34.31%
0.16
Restricted Cash
1.05
+110.00%
0.50
0.00
—
Other Current Assets
1.15
-4.66%
1.21
+12.59%
1.07
-38.86%
1.76
Total Non Current Assets
7.92
-16.44%
9.48
-26.45%
12.89
+19.37%
10.80
Net PPE
4.23
-9.29%
4.67
-6.64%
5.00
-12.54%
5.72
Gross PPE
21.22
-0.30%
21.29
-0.81%
21.46
-6.02%
22.83
Accumulated Depreciation
-16.99
-2.23%
-16.62
-0.96%
-16.46
+3.84%
-17.12
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.17
+3.16%
0.17
-5.15%
0.17
+71.57%
0.10
Construction In Progress
0.46
-52.20%
0.96
+74.10%
0.55
+135.91%
0.23
Other Properties
16.92
+2.35%
16.53
-3.52%
17.13
-9.48%
18.93
Leases
3.67
+1.19%
3.63
+0.86%
3.60
+0.81%
3.57
Investments And Advances
3.56
-23.96%
4.69
-39.28%
7.72
+57.19%
4.91
Long Term Equity Investment
3.56
-23.96%
4.69
-39.28%
7.72
+57.19%
4.91
Other Non Current Assets
0.12
-0.88%
0.12
-26.57%
0.17
-0.47%
0.17
Total Liabilities Net Minority Interest
47.48
+139.78%
19.80
+0.21%
19.76
-15.48%
23.38
Current Liabilities
43.94
+176.75%
15.88
+9.83%
14.46
-17.55%
17.53
Payables And Accrued Expenses
42.76
+238.28%
12.64
+10.24%
11.47
+19.23%
9.62
Payables
5.94
+20.09%
4.95
-9.04%
5.44
-0.82%
5.48
Accounts Payable
5.94
+20.09%
4.95
-9.04%
5.44
-0.82%
5.48
Current Accrued Expenses
36.82
+378.58%
7.69
+27.64%
6.03
+45.82%
4.13
Employee Benefits
0.23
-27.92%
0.32
-71.17%
1.11
-3.48%
1.15
Pensionand Other Post Retirement Benefit Plans Current
0.04
-94.94%
0.79
+0.00%
0.79
0.00
Current Debt And Capital Lease Obligation
0.64
-1.82%
0.65
-17.21%
0.79
+12.23%
0.70
Current Capital Lease Obligation
0.64
-1.82%
0.65
-17.21%
0.79
+12.23%
0.70
Current Deferred Liabilities
0.50
-72.05%
1.80
+27.07%
1.41
-80.41%
7.21
Current Deferred Revenue
0.09
-93.38%
1.32
+42.39%
0.93
-86.11%
6.70
Total Non Current Liabilities Net Minority Interest
3.54
-9.79%
3.93
-26.01%
5.30
-9.28%
5.85
Long Term Debt And Capital Lease Obligation
1.48
-19.26%
1.83
-28.87%
2.58
-17.10%
3.11
Long Term Capital Lease Obligation
1.48
-19.26%
1.83
-28.87%
2.58
-17.10%
3.11
Non Current Pension And Other Postretirement Benefit Plans
0.23
-27.92%
0.32
-71.17%
1.11
-3.48%
1.15
Non Current Deferred Liabilities
0.36
+28.83%
0.28
+12.01%
0.25
-13.98%
0.29
Non Current Deferred Revenue
0.36
+28.83%
0.28
+12.01%
0.25
-13.98%
0.29
Other Non Current Liabilities
1.47
-1.47%
1.49
+9.07%
1.37
+5.29%
1.30
Stockholders Equity
23.28
-21.10%
29.51
+22.12%
24.16
-39.29%
39.80
Common Stock Equity
23.28
-21.10%
29.51
+22.12%
24.16
-39.29%
39.80
Capital Stock
1.56
+39.27%
1.12
+20.84%
0.93
+3.20%
0.90
Common Stock
1.56
+39.27%
1.12
+20.84%
0.93
+3.20%
0.90
Preferred Stock
0.00
0.00
0.00
0.00
Share Issued
156.43
+39.27%
112.32
+20.84%
92.95
+3.20%
90.07
Ordinary Shares Number
156.12
+39.08%
112.25
+20.85%
92.88
+3.22%
89.99
Treasury Shares Number
0.31
+342.96%
0.07
+0.00%
0.07
-12.41%
0.08
Additional Paid In Capital
422.09
+9.52%
385.41
+6.89%
360.57
+1.02%
356.93
Retained Earnings
-402.03
-12.25%
-358.16
-5.84%
-338.41
-6.06%
-319.08
Gains Losses Not Affecting Retained Earnings
2.03
+64.92%
1.23
+4.78%
1.18
-16.85%
1.41
Treasury Stock
0.37
+258.79%
0.10
+0.00%
0.10
-71.83%
0.37
Minority Interest
0.00
0.00
+100.00%
-0.17
-0.20%
-0.17
Other Equity Adjustments
2.03
+64.92%
1.23
+4.78%
1.18
-16.85%
1.41
Total Equity Gross Minority Interest
23.28
-21.10%
29.51
+23.00%
23.99
-39.46%
39.63
Total Capitalization
23.28
-21.10%
29.51
+22.12%
24.16
-39.29%
39.80
Working Capital
18.90
-21.10%
23.95
+46.01%
16.40
-52.69%
34.67
Invested Capital
23.28
-21.10%
29.51
+22.12%
24.16
-39.29%
39.80
Total Debt
2.12
-14.69%
2.48
-26.14%
3.36
-11.70%
3.81
Capital Lease Obligations
2.12
-14.69%
2.48
-26.14%
3.36
-11.70%
3.81
Net Tangible Assets
23.28
-21.10%
29.51
+22.12%
24.16
-39.29%
39.80
Tangible Book Value
23.28
-21.10%
29.51
+22.12%
24.16
-39.29%
39.80
Current Deferred Taxes Liabilities
0.41
-12.06%
0.47
-2.46%
0.48
-5.98%
0.51
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow
-14.23
+6.78%
-15.26
+13.72%
-17.69
-64.57%
-10.75
Cash Flow From Continuing Operating Activities
-14.23
+6.78%
-15.26
+13.72%
-17.69
-64.57%
-10.75
Net Income From Continuing Operations
-43.88
-122.19%
-19.75
-2.18%
-19.33
-43.49%
-13.47
Depreciation Amortization Depletion
0.64
+4.66%
0.61
-15.76%
0.72
+7.98%
0.67
Depreciation And Amortization
0.64
+4.66%
0.61
-15.76%
0.72
+7.98%
0.67
Other Non Cash Items
24.80
—
—
—
Stock Based Compensation
3.33
-13.95%
3.88
+205.69%
1.27
-71.30%
4.42
Provisionand Write Offof Assets
0.50
-44.40%
0.90
-63.74%
2.49
+14626.81%
-0.02
Asset Impairment Charge
2.38
+107.99%
1.14
-44.99%
2.08
+253.42%
0.59
Deferred Tax
0.17
0.00
-100.00%
0.14
+11.74%
0.13
Deferred Income Tax
0.17
0.00
-100.00%
0.14
+11.74%
0.13
Operating Gains Losses
1.46
-51.64%
3.03
+256.50%
-1.93
-398.70%
-0.39
Gain Loss On Investment Securities
1.61
-44.18%
2.89
+206.96%
-2.70
-800.00%
-0.30
Net Foreign Currency Exchange Gain Loss
-0.21
-326.52%
0.09
-79.58%
0.45
+340.42%
-0.19
Gain Loss On Sale Of PPE
0.06
+27.95%
0.05
-85.42%
0.32
+219.50%
0.10
Change In Working Capital
-3.63
+28.29%
-5.07
-61.89%
-3.13
-16.63%
-2.68
Change In Receivables
-5.50
-23.48%
-4.45
-189.53%
4.97
+350.36%
-1.99
Changes In Account Receivables
-1.58
+70.06%
-5.27
-177.45%
6.81
+302.28%
-3.36
Change In Inventory
-0.92
+59.09%
-2.26
-12.16%
-2.01
+26.30%
-2.73
Change In Prepaid Assets
0.05
+126.47%
-0.20
-122.30%
0.91
+231.32%
-0.69
Change In Payables And Accrued Expense
3.57
+94.71%
1.84
+147.57%
-3.86
-2792.00%
0.14
Change In Other Working Capital
-0.85
-23783.88%
0.00
+100.11%
-3.14
-221.81%
2.58
Investing Cash Flow
-10.29
-26.45%
-8.14
-145.70%
-3.31
-6270.13%
0.05
Cash Flow From Continuing Investing Activities
-10.29
-26.45%
-8.14
-145.70%
-3.31
-6270.13%
0.05
Capital Expenditure
-0.82
+14.13%
-0.95
-14.02%
-0.83
+19.43%
-1.03
Capital Expenditure Reported
-0.82
+14.13%
-0.95
-14.02%
-0.83
+19.43%
-1.03
Net Investment Purchase And Sale
-9.47
-30.67%
-7.25
-262.51%
-2.00
-281.82%
1.10
Purchase Of Investment
-19.19
-8.86%
-17.62
-340.61%
-4.00
0.00
Sale Of Investment
9.71
-6.37%
10.37
+418.72%
2.00
+81.82%
1.10
Net Business Purchase And Sale
0.00
0.00
+100.00%
-0.50
0.00
Purchase Of Business
0.00
0.00
+100.00%
-0.50
0.00
Net Other Investing Changes
-0.00
-100.07%
0.06
+199.84%
0.02
+263.07%
-0.01
Financing Cash Flow
33.52
+57.09%
21.34
+701.89%
2.66
-86.99%
20.45
Cash Flow From Continuing Financing Activities
33.52
+57.09%
21.34
+701.89%
2.66
-86.99%
20.45
Net Common Stock Issuance
33.52
+57.09%
21.34
+701.89%
2.66
-86.99%
20.45
Common Stock Payments
-0.27
0.00
+100.00%
-0.20
+66.99%
-0.60
Repurchase Of Capital Stock
-0.27
0.00
+100.00%
-0.20
+66.99%
-0.60
Changes In Cash
9.00
+536.35%
-2.06
+88.75%
-18.34
-287.99%
9.76
Effect Of Exchange Rate Changes
-0.00
-106.58%
0.01
+107.59%
-0.19
-137.86%
-0.08
Beginning Cash Position
6.21
-24.80%
8.26
-69.17%
26.79
+56.54%
17.11
End Cash Position
15.21
+144.90%
6.21
-24.80%
8.26
-69.17%
26.79
Free Cash Flow
-15.04
+7.21%
-16.21
+12.47%
-18.52
-57.20%
-11.78
Amortization Of Securities
0.00
0.00
-100.00%
0.00
-98.30%
0.01
Common Stock Issuance
33.78
+58.34%
21.34
+646.15%
2.86
-86.42%
21.05
Issuance Of Capital Stock
33.78
+58.34%
21.34
+646.15%
2.86
-86.42%
21.05
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category