…
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 has a strategic partnership with Fabric.AI, Inc. to develop optical interconnect technology for AI Data Centers. Kopin Corporation was incorporated in 1984 and is headquartered in Westborough, Massachusetts.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
Kopin Corporation designs and manufactures miniature display, optical and electronics components for wearable, augmented-reality and defense systems. Long-term growth may be supported by rising AR/VR adoption, continued defense and industrial demand for compact displays, and the company's specialized IP and manufacturing capabilities that appear positioned to serve niche supply-chain needs.
Key risks include customer concentration, rapid technological change and competition from larger display suppliers, plus execution and scaling challenges that could strain finances and operations.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 2.81M | -43.71M | -19.59M | -19.18M | -13.64M |
| Minority interest | - | 0.00M | 0.00M | -0.00M | -0.04M |
| Net income | 2.61M | -43.88M | -19.75M | -19.33M | -13.77M |
| Selling general administrative | 16.30M | 22.84M | 21.84M | 50.52M | 43.15M |
| Gross profit | 10.63M | 10.37M | 15.44M | 4.56M | 20.61M |
| Reconciled depreciation | 0.83M | 0.64M | 0.55M | 0.72M | 0.67M |
| Ebit | 2.81M | -18.31M | -19.59M | -21.79M | -14.44M |
| Ebitda | 3.64M | -17.67M | -18.98M | -23.44M | -13.78M |
| Depreciation and amortization | 0.83M | 0.64M | 0.61M | -1.65M | 0.67M |
| Non operating income net other | - | - | - | 2.61M | 0.44M |
| Operating income | -14.95M | -43.11M | -17.18M | -21.79M | -13.78M |
| Other operating expenses | 53.42M | 93.44M | 57.57M | 69.19M | 59.44M |
| Interest expense | - | - | - | -2.61M | 0.84M |
| Tax provision | 0.21M | 0.17M | 0.16M | 0.14M | 0.13M |
| Interest income | 1.12M | 0.82M | 0.66M | 0.08M | 0.03M |
| Net interest income | 1.12M | 0.82M | 0.83M | 0.08M | 0.03M |
| Income tax expense | 0.21M | 0.17M | 0.16M | 0.14M | 0.13M |
| Total revenue | 38.47M | 50.34M | 40.39M | 47.40M | 45.67M |
| Total operating expenses | 25.59M | 53.48M | 32.62M | 26.35M | 34.39M |
| Cost of revenue | 27.83M | 39.97M | 24.95M | 42.84M | 25.05M |
| Total other income expense net | 17.77M | -0.60M | -2.41M | 2.61M | 0.14M |
| Net income from continuing ops | 2.61M | -43.88M | -19.75M | -19.33M | -13.47M |
| Net income applicable to common shares | - | - | - | -19.33M | -13.73M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 108.39M | 70.77M | 49.31M | 43.75M | 62.71M |
| Other current assets | -67062.93M | 2.20M | 1.21M | 1.07M | 1.92M |
| Total liab | 36.72M | 47.48M | 19.80M | 19.76M | 23.38M |
| Total stockholder equity | 71.67M | 23.28M | 29.51M | 24.16M | 39.50M |
| Other current liab | -3309.07M | 37.27M | 7.23M | 7.30M | 4.65M |
| Common stock | 1.78M | 1.56M | 1.12M | 0.93M | 0.90M |
| Capital stock | 1.78M | 1.56M | 1.12M | 0.93M | 0.90M |
| Retained earnings | -399.42M | -402.03M | -358.16M | -338.41M | -319.08M |
| Other liab | - | - | - | 2.73M | 2.74M |
| Other assets | - | - | - | 0.17M | 0.17M |
| Cash | 61627.15M | 14.16M | 6.21M | 8.26M | 26.79M |
| Total current liabilities | 33.99M | 43.94M | 15.88M | 14.46M | 17.53M |
| Current deferred revenue | 2688.63M | 0.09M | 0.92M | 0.93M | 6.70M |
| Net debt | -60978.68M | -12.04M | -3.73M | -4.90M | -22.98M |
| Short term debt | 649.12M | 0.64M | 0.65M | 0.79M | 0.70M |
| Short long term debt total | 648.47M | 2.12M | 2.48M | 3.36M | 3.81M |
| Other stockholder equity | 461.76M | 421.72M | 385.31M | 360.46M | 356.27M |
| Property plant equipment | - | - | - | 1.83M | 5.72M |
| Total current assets | 91.81M | 62.84M | 39.83M | 30.86M | 52.21M |
| Long term investments | 12.36M | 3.56M | 4.69M | 7.72M | 4.91M |
| Net tangible assets | - | - | - | 24.16M | 39.50M |
| Short term investments | 0.00M | 21.42M | 11.69M | 4.39M | 2.51M |
| Net receivables | 21.82M | 18.92M | 13.12M | 10.61M | 14.41M |
| Inventory | 5505.77M | 6.13M | 7.60M | 6.43M | 6.58M |
| Accounts payable | 5.32M | 5.94M | 7.08M | 5.44M | 5.48M |
| Noncontrolling interest in consolidated entity | - | - | - | -0.17M | -0.17M |
| Accumulated other comprehensive income | 0.00M | 2.03M | 1.23M | 1.18M | 1.41M |
| Common stock total equity | - | - | - | 0.93M | 0.90M |
| Retained earnings total equity | - | - | - | -338.41M | -319.08M |
| Treasury stock | - | - | - | -0.10M | -0.37M |
| Non currrent assets other | -8379.39M | 0.12M | 0.12M | 0.17M | 0.17M |
| Non current assets total | 16.59M | 7.92M | 9.48M | 12.89M | 10.50M |
| Capital lease obligations | 1.48M | 2.12M | 2.48M | 3.36M | 3.81M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | 21.22M | -10.29M | -8.14M | -2.50M | 1.10M |
| Change to liabilities | - | - | - | -3.86M | 0.14M |
| Total cashflows from investing activities | 18.00M | -10.29M | -8.14M | -3.31M | 0.05M |
| Total cash from financing activities | 43.95M | 33.52M | 21.34M | 2.66M | 20.45M |
| Change to operating activities | - | - | - | 0.91M | -0.69M |
| Net income | 2.55M | -43.88M | -19.75M | -19.33M | -13.47M |
| Change in cash | 46.42M | 9.00M | -2.05M | -18.53M | 9.68M |
| Begin period cash flow | 15.21M | 6.21M | 8.26M | 26.79M | 17.11M |
| End period cash flow | 61.63M | 15.21M | 6.21M | 8.26M | 26.79M |
| Total cash from operating activities | -15.54M | -14.23M | -15.26M | -17.69M | -10.75M |
| Issuance of capital stock | 44.97M | 33.78M | 21.34M | 2.86M | 21.05M |
| Depreciation | 0.83M | 0.64M | 0.61M | 0.72M | 0.67M |
| Other cashflows from investing activities | -0.42M | -0.00M | 0.06M | 0.02M | -0.01M |
| Dividends paid | 28.00M | - | - | - | - |
| Change to inventory | -1.45M | -0.92M | -2.26M | -2.01M | -2.73M |
| Change to account receivables | 1.84M | -5.50M | -4.45M | 6.81M | -3.36M |
| Sale purchase of stock | -1.02M | -0.27M | -0.10M | -0.20M | -0.60M |
| Other cashflows from financing activities | -1.02M | -0.27M | -8.14M | -3.31M | 0.05M |
| Change to netincome | - | - | - | 1.56M | 4.93M |
| Capital expenditures | 1.44M | 0.82M | 0.95M | 0.83M | 1.03M |
| Change receivables | - | - | - | 6.81M | -3.36M |
| Cash flows other operating | - | - | - | -1.58M | 3.06M |
| Cash and cash equivalents changes | - | - | - | -18.34M | 9.76M |
| Change in working capital | -6.29M | -3.63M | -5.07M | -3.13M | -2.68M |
| Stock based compensation | 3032.30M | 3.33M | 3.88M | 1.27M | 4.42M |
| Other non cash items | -12.83M | 29.14M | 5.07M | 2.64M | 0.19M |
| Free cash flow | -16.98M | -15.04M | -16.21M | -18.52M | -11.78M |
Sector: Technology Industry: Electronic Components
|
Stock Name
|
Change
(USD) |
Price
(USD) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| KOPN Kopin Corporation |
0.40 12.05% |
3.72 | 108.50 | 434.78 | 18.50 | 11.68 | 21.37 | 123.36 |
| APH Amphenol Corporation |
-0.64 0.80% |
79.31 | 45.49 | 34.25 | 8.09 | 13.93 | 8.26 | 27.70 |
| GLW Corning Incorporated |
8.33 7.43% |
120.46 | 89.92 | 53.19 | 9.09 | 12.03 | 9.59 | 40.14 |
| HNHPF Hon Hai Precision Industry Co Ltd ADR |
0.16 1.11% |
14.53 | 16.20 | 11.34 | 0.01 | 1.82 | 0.35 | 6.73 |
| MRAAF Murata Manufacturing Co. Ltd |
0.50 1.53% |
33.11 | 59.07 | 33.56 | 0.05 | 4.71 | 6.76 | 25.24 |
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 has a strategic partnership with Fabric.AI, Inc. to develop optical interconnect technology for AI Data Centers. Kopin Corporation was incorporated in 1984 and is headquartered in Westborough, Massachusetts.
| Name | Title | Year Born |
|---|---|---|
| Dr. Chin Chiang Fan | Co-Founder & Chairman | 1944 |
| Mr. Richard A. Sneider | Treasurer & CFO | 1961 |
| Dr. Hong Choi | Chief Technology Officer | 1952 |
| Dr. Boryeu Tsaur | Exec. VP of Display Operations | 1956 |
| Mr. Paul Christopher Baker | COO for Gov. & Industrial and Strategic Bus. Officer | 1963 |
| Mr. David E. Brook J.D. | Sec. & Independent Director | 1941 |
| Mr. Michael Murray | CEO, Pres & Director | NA |
| Mr. Harry Buchanan | Director of Bus. Devel. - Defense Applications | NA |
| Mr. Tom R. Futch | Sr. VP of Sales & Marketing - Solos | NA |
| Mr. Michael Murray | CEO, President & Director | 1974 |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.