Symbols / KOPN Stock $3.71 +0.27% Kopin Corporation

Technology • Electronic Components • United States • NCM
KOPN (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Technology
Industry Electronic Components
CEO Mr. Michael Murray
Exch · Country NCM · United States
Market Cap 660.47M
Enterprise Value 628.52M
Income 2.61M
Sales 39.32M
FCF (ttm) -45.08M
Book/sh 0.36
Cash/sh 0.20
Employees 145
Insider 10d —
IPO Apr 15, 1992
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout —
P/E 371.00
Forward P/E 41.22
PEG 8.75
P/S 16.80
P/B 10.25
P/C —
EV/EBITDA -44.50
EV/Sales 15.98
Quick Ratio 1.71
Current Ratio 2.70
Debt/Eq 2.06
LT Debt/Eq —
EPS (ttm) 0.01
EPS next Y 0.09
EPS Growth —
Revenue Growth -42.90%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) 2026-05-07
Earnings (prior) 2026-04-13
ROA -10.43%
ROE 5.49%
ROIC —
Gross Margin 20.44%
Oper. Margin -59.97%
Profit Margin 6.63%
Shs Outstand 178.02M
Shs Float 152.40M
Insider Own 6.97%
Instit Own 50.13%
Short Float 9.65%
Short Ratio 4.62
Short Interest 16.72M
52W High 4.16
vs 52W High -10.82%
52W Low 1.18
vs 52W Low 214.41%
Beta 2.73
Impl. Vol. 1.23%
Rel Volume 1.84
Avg Volume 3.07M
Volume 5.65M
Target (mean) $4.95
Tgt Median $5.50
Tgt Low $3.25
Tgt High $6.00
# Analysts 5
Recom Strong_buy
Prev Close $3.70
Price $3.71
Change 0.27%
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. The company 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. Its 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.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$4.95
Mean price target
2. Current target
$3.71
Latest analyst target
3. DCF / Fair value
$-4.56
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$3.71
Low
$3.25
High
$6.00
Mean
$4.95

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-04-27 init Jones Trading — → Buy $6
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
News
RSS: Latest KOPN news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-04-17 MURRAY MICHAEL ANDREW Chief Executive Officer — 96,800 $3.01 $291,368
2026-04-15 MURRAY MICHAEL ANDREW Chief Executive Officer — 63,200 $3.01 $190,232
2026-04-13 MURRAY MICHAEL ANDREW Chief Executive Officer — 187,920 $2.80 $526,176
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 WALSH PAUL V JR Director — 64,500 $0.00 $0
2025-06-26 NIEUWSMA DAVID J Director — 64,500 $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 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
38.47
-23.58%
50.34
+24.61%
40.39
-14.78%
47.40
Operating Revenue
38.47
-23.58%
50.34
+24.61%
40.39
-14.78%
47.40
Cost Of Revenue
27.83
-23.04%
36.16
+44.93%
24.95
-23.36%
32.56
Reconciled Cost Of Revenue
27.83
-23.04%
36.16
+44.93%
24.95
-23.36%
32.56
Gross Profit
10.63
-24.96%
14.17
-8.23%
15.44
+4.04%
14.84
Operating Expense
25.59
-21.22%
32.48
-0.43%
32.62
-10.96%
36.63
Research And Development
10.15
+5.32%
9.64
-10.60%
10.78
-42.27%
18.67
Selling General And Administration
16.30
-28.65%
22.84
+4.59%
21.84
+21.58%
17.97
Other Operating Expenses
-0.86
—
—
—
Total Expenses
53.42
-22.18%
68.64
+19.23%
57.57
-16.79%
69.19
Operating Income
-14.95
+18.32%
-18.31
-6.59%
-17.18
+21.17%
-21.79
Total Operating Income As Reported
-9.85
+77.14%
-43.11
-150.96%
-17.18
+21.17%
-21.79
EBITDA
-14.12
+20.07%
-17.67
-6.66%
-16.57
+21.35%
-21.07
Normalized EBITDA
-30.62
-457.49%
8.56
+165.48%
-13.08
+44.21%
-23.44
Reconciled Depreciation
0.83
+30.31%
0.64
+4.66%
0.61
-15.76%
0.72
EBIT
-14.95
+18.32%
-18.31
-6.59%
-17.18
+21.17%
-21.79
Total Unusual Items
16.49
+162.85%
-26.24
-651.85%
-3.49
-246.82%
2.38
Total Unusual Items Excluding Goodwill
16.49
+162.85%
-26.24
-651.85%
-3.49
-246.82%
2.38
Special Income Charges
16.20
+165.33%
-24.80
0.00
0.00
Other Special Charges
-5.10
-120.56%
24.80
—
—
Impairment Of Capital Assets
—
—
—
—
Net Income
2.61
+105.94%
-43.88
-122.19%
-19.75
-2.19%
-19.33
Pretax Income
2.81
+106.44%
-43.71
-123.09%
-19.59
-2.14%
-19.18
Net Non Operating Interest Income Expense
1.12
+37.55%
0.82
-1.50%
0.83
+979.13%
0.08
Net Interest Income
1.12
+37.55%
0.82
-1.50%
0.83
+979.13%
0.08
Interest Income Non Operating
1.12
+37.55%
0.82
-1.50%
0.83
+979.13%
0.08
Interest Income
1.12
+37.55%
0.82
-1.50%
0.83
+979.13%
0.08
Other Income Expense
16.64
+163.49%
-26.22
-708.07%
-3.24
-228.18%
2.53
Other Non Operating Income Expenses
0.15
+671.39%
0.02
-91.85%
0.25
+58.87%
0.15
Gain On Sale Of Security
0.29
+120.03%
-1.44
+58.84%
-3.49
-246.82%
2.38
Gain On Sale Of Business
11.10
—
—
—
Tax Provision
0.21
+22.35%
0.17
+8.97%
0.16
+8.33%
0.14
Tax Rate For Calcs
0.00
0.00
-100.00%
0.00
+0.00%
0.00
Tax Effect Of Unusual Items
1.24
0.00
+100.00%
-0.73
-246.82%
0.50
Net Income Including Noncontrolling Interests
2.61
+105.94%
-43.88
-122.19%
-19.75
-2.18%
-19.33
Net Income From Continuing Operation Net Minority Interest
2.61
+105.94%
-43.88
-122.19%
-19.75
-2.19%
-19.33
Net Income From Continuing And Discontinued Operation
2.61
+105.94%
-43.88
-122.19%
-19.75
-2.19%
-19.33
Net Income Continuous Operations
2.61
+105.94%
-43.88
-122.19%
-19.75
-2.18%
-19.33
Minority Interests
—
0.00
0.00
-100.00%
0.00
Normalized Income
-12.65
+28.31%
-17.64
-3.83%
-16.99
+19.86%
-21.20
Net Income Common Stockholders
2.55
+105.81%
-43.88
-122.19%
-19.75
-2.19%
-19.33
Diluted EPS
0.01
+103.03%
-0.33
-83.33%
-0.18
+14.29%
-0.21
Basic EPS
0.01
+103.03%
-0.33
-83.33%
-0.18
+14.29%
-0.21
Basic Average Shares
171.25
+28.88%
132.88
+21.93%
108.98
+19.19%
91.43
Diluted Average Shares
171.25
+28.88%
132.88
+21.93%
108.98
+19.19%
91.43
Diluted NI Availto Com Stockholders
2.55
+105.81%
-43.88
-122.19%
-19.75
-2.19%
-19.33
Preferred Stock Dividends
0.06
—
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
108.39
+53.17%
70.77
+43.51%
49.31
+12.71%
43.75
Current Assets
91.81
+46.09%
62.84
+57.77%
39.83
+29.07%
30.86
Cash Cash Equivalents And Short Term Investments
36.35
+2.17%
35.58
+104.45%
17.40
+37.60%
12.65
Cash And Cash Equivalents
36.35
+156.71%
14.16
+147.96%
5.71
-30.85%
8.26
Other Short Term Investments
0.00
-100.00%
21.42
+83.20%
11.69
+166.41%
4.39
Receivables
21.82
+15.29%
18.92
+44.29%
13.12
+23.66%
10.61
Accounts Receivable
10.73
-9.48%
11.85
+22.10%
9.71
+48.46%
6.54
Gross Accounts Receivable
10.75
-16.86%
12.93
+20.45%
10.73
+56.87%
6.84
Allowance For Doubtful Accounts Receivable
-0.02
+98.23%
-1.07
-4.88%
-1.02
-238.28%
-0.30
Other Receivables
11.09
+56.78%
7.07
+107.46%
3.41
-16.19%
4.07
Inventory
5.51
-10.24%
6.13
-19.31%
7.60
+18.29%
6.43
Raw Materials
3.58
-11.85%
4.06
-15.11%
4.79
+11.65%
4.29
Work In Process
1.40
+12.54%
1.24
-38.34%
2.02
+16.31%
1.74
Finished Goods
0.52
-36.60%
0.83
+3.67%
0.80
+96.99%
0.41
Prepaid Assets
—
—
0.09
-18.89%
0.11
Restricted Cash
25.28
+2307.34%
1.05
+110.00%
0.50
0.00
Other Current Assets
2.86
+147.47%
1.15
-4.66%
1.21
+12.59%
1.07
Total Non Current Assets
16.59
+109.36%
7.92
-16.44%
9.48
-26.45%
12.89
Net PPE
4.11
-3.06%
4.23
-9.29%
4.67
-6.64%
5.00
Gross PPE
18.85
-11.20%
21.22
-0.30%
21.29
-0.81%
21.46
Accumulated Depreciation
-14.74
+13.23%
-16.99
-2.23%
-16.62
-0.96%
-16.46
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
0.18
+3.92%
0.17
+3.16%
0.17
-5.15%
0.17
Construction In Progress
0.47
+3.02%
0.46
-52.20%
0.96
+74.10%
0.55
Other Properties
14.73
-12.91%
16.92
+2.35%
16.53
-3.52%
17.13
Leases
3.46
-5.80%
3.67
+1.19%
3.63
+0.86%
3.60
Investments And Advances
12.36
+246.69%
3.56
-23.96%
4.69
-39.28%
7.72
Long Term Equity Investment
12.36
+246.69%
3.56
-23.96%
4.69
-39.28%
7.72
Other Non Current Assets
0.12
+0.00%
0.12
-0.88%
0.12
-26.57%
0.17
Total Liabilities Net Minority Interest
36.72
-22.67%
47.48
+139.78%
19.80
+0.21%
19.76
Current Liabilities
33.99
-22.65%
43.94
+176.75%
15.88
+9.83%
14.46
Payables
5.32
-10.53%
5.94
+20.09%
4.95
-9.04%
5.44
Accounts Payable
5.32
-10.53%
5.94
+20.09%
4.95
-9.04%
5.44
Current Accrued Expenses
23.70
-35.62%
36.82
+378.58%
7.69
+27.64%
6.03
Employee Benefits
0.19
-17.32%
0.23
-27.92%
0.32
-71.17%
1.11
Pensionand Other Post Retirement Benefit Plans Current
0.04
+0.00%
0.04
-94.94%
0.79
+0.00%
0.79
Current Debt And Capital Lease Obligation
0.65
+1.38%
0.64
-1.82%
0.65
-17.21%
0.79
Current Capital Lease Obligation
0.65
+1.38%
0.64
-1.82%
0.65
-17.21%
0.79
Current Deferred Liabilities
4.28
+752.63%
0.50
-72.05%
1.80
+27.07%
1.41
Current Deferred Revenue
3.86
+4294.93%
0.09
-93.38%
1.32
+42.39%
0.93
Total Non Current Liabilities Net Minority Interest
2.73
-22.84%
3.54
-9.79%
3.93
-26.01%
5.30
Long Term Debt And Capital Lease Obligation
0.83
-43.82%
1.48
-19.26%
1.83
-28.87%
2.58
Long Term Capital Lease Obligation
0.83
-43.82%
1.48
-19.26%
1.83
-28.87%
2.58
Non Current Pension And Other Postretirement Benefit Plans
0.19
-17.32%
0.23
-27.92%
0.32
-71.17%
1.11
Non Current Deferred Liabilities
0.00
-98.97%
0.36
+28.83%
0.28
+12.01%
0.25
Non Current Deferred Revenue
0.00
-98.97%
0.36
+28.83%
0.28
+12.01%
0.25
Other Non Current Liabilities
1.71
+15.93%
1.47
-1.47%
1.49
+9.07%
1.37
Stockholders Equity
64.12
+175.40%
23.28
-21.10%
29.51
+22.12%
24.16
Common Stock Equity
64.12
+175.40%
23.28
-21.10%
29.51
+22.12%
24.16
Capital Stock
1.78
+13.58%
1.56
+39.27%
1.12
+20.84%
0.93
Common Stock
1.78
+13.58%
1.56
+39.27%
1.12
+20.84%
0.93
Preferred Stock
0.00
0.00
0.00
0.00
Share Issued
177.68
+13.58%
156.43
+39.27%
112.32
+20.84%
92.95
Ordinary Shares Number
176.90
+13.31%
156.12
+39.08%
112.25
+20.85%
92.88
Treasury Shares Number
0.77
+146.58%
0.31
+342.96%
0.07
+0.00%
0.07
Additional Paid In Capital
463.15
+9.73%
422.09
+9.52%
385.41
+6.89%
360.57
Retained Earnings
-399.42
+0.65%
-402.03
-12.25%
-358.16
-5.84%
-338.41
Gains Losses Not Affecting Retained Earnings
0.00
-100.00%
2.03
+64.92%
1.23
+4.78%
1.18
Treasury Stock
1.39
+275.44%
0.37
+258.79%
0.10
+0.00%
0.10
Minority Interest
7.56
0.00
0.00
+100.00%
-0.17
Other Equity Adjustments
—
2.03
+64.92%
1.23
+4.78%
1.18
Total Equity Gross Minority Interest
71.67
+207.86%
23.28
-21.10%
29.51
+23.00%
23.99
Total Capitalization
64.12
+175.40%
23.28
-21.10%
29.51
+22.12%
24.16
Working Capital
57.82
+205.93%
18.90
-21.10%
23.95
+46.01%
16.40
Invested Capital
64.12
+175.40%
23.28
-21.10%
29.51
+22.12%
24.16
Total Debt
1.48
-30.18%
2.12
-14.69%
2.48
-26.14%
3.36
Capital Lease Obligations
1.48
-30.18%
2.12
-14.69%
2.48
-26.14%
3.36
Net Tangible Assets
64.12
+175.40%
23.28
-21.10%
29.51
+22.12%
24.16
Tangible Book Value
64.12
+175.40%
23.28
-21.10%
29.51
+22.12%
24.16
Current Deferred Taxes Liabilities
0.42
+2.01%
0.41
-12.06%
0.47
-2.46%
0.48
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-15.54
-9.22%
-14.23
+6.78%
-15.26
+13.72%
-17.69
Cash Flow From Continuing Operating Activities
-15.54
-9.22%
-14.23
+6.78%
-15.26
+13.72%
-17.69
Net Income From Continuing Operations
2.61
+105.94%
-43.88
-122.19%
-19.75
-2.18%
-19.33
Depreciation Amortization Depletion
0.83
+30.31%
0.64
+4.66%
0.61
-15.76%
0.72
Depreciation And Amortization
0.83
+30.31%
0.64
+4.66%
0.61
-15.76%
0.72
Other Non Cash Items
-5.10
-120.56%
24.80
—
—
Stock Based Compensation
3.03
-9.07%
3.33
-13.95%
3.88
+205.69%
1.27
Provisionand Write Offof Assets
0.01
-90.55%
0.11
-88.28%
0.90
-63.74%
2.49
Asset Impairment Charge
0.97
-59.30%
2.38
+107.99%
1.14
-44.99%
2.08
Deferred Tax
0.21
+22.43%
0.17
0.00
-100.00%
0.14
Deferred Income Tax
0.21
+22.43%
0.17
0.00
-100.00%
0.14
Operating Gains Losses
-11.80
-906.52%
1.46
-51.64%
3.03
+256.50%
-1.93
Gain Loss On Investment Securities
-0.16
-110.01%
1.61
-44.18%
2.89
+206.96%
-2.70
Net Foreign Currency Exchange Gain Loss
-0.33
-56.83%
-0.21
-326.52%
0.09
-79.58%
0.45
Gain Loss On Sale Of PPE
0.09
+49.17%
0.06
+27.95%
0.05
-85.42%
0.32
Change In Working Capital
-6.29
-94.29%
-3.24
+36.11%
-5.07
-61.89%
-3.13
Change In Receivables
1.84
+133.45%
-5.50
-23.48%
-4.45
-189.53%
4.97
Changes In Account Receivables
0.90
+156.77%
-1.58
+70.06%
-5.27
-177.45%
6.81
Change In Inventory
-1.45
-57.68%
-0.92
+59.09%
-2.26
-12.16%
-2.01
Change In Prepaid Assets
-1.72
-3311.72%
0.05
+126.47%
-0.20
-122.30%
0.91
Change In Payables And Accrued Expense
-8.48
-313.48%
3.97
+116.30%
1.84
+147.57%
-3.86
Change In Accrued Expense
-1.39
-450.35%
0.40
—
—
Change In Payable
-7.09
-298.30%
3.57
—
—
Change In Account Payable
-7.09
-298.30%
3.57
—
—
Change In Other Working Capital
3.77
+545.55%
-0.85
-23783.88%
0.00
+100.11%
-3.14
Change In Other Current Assets
-0.24
0.00
—
—
Investing Cash Flow
18.00
+274.94%
-10.29
-26.45%
-8.14
-145.70%
-3.31
Cash Flow From Continuing Investing Activities
18.00
+274.94%
-10.29
-26.45%
-8.14
-145.70%
-3.31
Capital Expenditure
-1.44
-76.30%
-0.82
+14.13%
-0.95
-14.02%
-0.83
Capital Expenditure Reported
-1.44
-76.30%
-0.82
+14.13%
-0.95
-14.02%
-0.83
Net Investment Purchase And Sale
21.22
+324.03%
-9.47
-30.67%
-7.25
-262.51%
-2.00
Purchase Of Investment
-15.16
+21.01%
-19.19
-8.86%
-17.62
-340.61%
-4.00
Sale Of Investment
36.38
+274.54%
9.71
-6.37%
10.37
+418.72%
2.00
Net Business Purchase And Sale
-1.79
0.00
0.00
+100.00%
-0.50
Purchase Of Business
-2.09
0.00
0.00
+100.00%
-0.50
Gain Loss On Sale Of Business
-11.10
0.00
—
—
Net Other Investing Changes
—
-0.00
-100.07%
0.06
+199.84%
0.02
Financing Cash Flow
43.95
+31.14%
33.52
+57.09%
21.34
+701.89%
2.66
Cash Flow From Continuing Financing Activities
43.95
+31.14%
33.52
+57.09%
21.34
+701.89%
2.66
Net Common Stock Issuance
37.25
+11.15%
33.52
+57.09%
21.34
+701.89%
2.66
Common Stock Payments
-1.02
-281.87%
-0.27
0.00
+100.00%
-0.20
Repurchase Of Capital Stock
-1.02
-281.87%
-0.27
0.00
+100.00%
-0.20
Changes In Cash
46.41
+415.68%
9.00
+536.35%
-2.06
+88.75%
-18.34
Effect Of Exchange Rate Changes
0.00
+519.43%
-0.00
-106.58%
0.01
+107.59%
-0.19
Beginning Cash Position
15.21
+144.90%
6.21
-24.80%
8.26
-69.17%
26.79
End Cash Position
61.63
+305.17%
15.21
+144.90%
6.21
-24.80%
8.26
Free Cash Flow
-16.98
-12.86%
-15.04
+7.21%
-16.21
+12.47%
-18.52
Interest Paid Supplemental Data
0.00
0.00
—
—
Income Tax Paid Supplemental Data
0.00
0.00
—
—
Amortization Of Securities
—
0.00
0.00
-100.00%
0.00
Common Stock Issuance
38.27
+13.29%
33.78
+58.34%
21.34
+646.15%
2.86
Earnings Losses From Equity Investments
-0.30
0.00
—
—
Issuance Of Capital Stock
44.97
+33.12%
33.78
+58.34%
21.34
+646.15%
2.86
Net Preferred Stock Issuance
6.70
0.00
—
—
Preferred Stock Issuance
6.70
0.00
—
—
Sale Of Business
0.30
0.00
—
—
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