NASDAQ · Semiconductors · Fiscal year endsFY ends December

Kopin Corp

KOPN

$3.35-0.25 (-6.94%)Today

52-week low $1.81high $6.61

49.3% below its 52-week high

Next earningsMar 25, 2027 · before the open

Revenue by fiscal year, $ millions

-93% over the years shown (2016–2025)

Fiscal years · gold is the latest

22.6

2016

27.8

2017+23%

24.5

2018-12%

29.5

2019+21%

40.1

2020+36%

4.4

2021-89%

1.7

2022-62%

1.9

2023+13%

1.0

2024-46%

1.5

2025+52%

Ten years, as filed

Income, cash flow and balance sheet

$ millions · gold is the latest

$ millions	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Income
Revenue	22.64	27.84	24.47^†	29.52^†	40.13	4.42^†	1.67^†	1.89	1.01^†	1.53
Revenue growth	-29%	+23%	-12%	+21%	+36%	-89%	-62%	+13%	-46%	+52%
Gross margin	21.3%	34.9%	35.3%	29.2%	46.7%	—	—	—	—	—
Operating income	-20.47	-30.30	-39.97	-26.38	-4.76	-13.78	-21.79	-17.18	-43.11	-9.85
Operating margin	-90.4%	-108.8%	-163.4%	-89.4%	-11.9%	-311.7%	-1308.5%	-910.0%	-4268.3%	-643.9%
Net income	-23.57^†	-25.24	-34.53^†	-29.51	-4.41	-13.43	-19.33	-19.75	-43.88	2.61
Net margin	-104.1%	-90.7%	-141.2%	-100.0%	-11.0%	-303.9%	-1160.5%	-1046.2%	-4344.4%	170.3%
Cash flow
Operating cash flow	-26.17	-25.91	-28.10^†	-21.03	-4.42	-10.75	-17.69	-15.26	-14.23	-15.54
Capital expenditure	0.39	2.79	1.18	0.17	0.54	1.03	0.83	0.95	0.82	1.44
Free cash flow (calculated)	-26.57	-28.71	-29.29^†	-21.20	-4.96	-11.78	-18.52	-16.21	-15.04	-16.98
Share repurchases	0.00	—	—	—	—	—	—	—	—	—
Balance sheet
Cash and equivalents	15.82	24.85	14.33	6.03	17.11	26.79	8.26	5.71	14.16	36.35^†
Total assets	87.8	91.3	59.5	43.0	47.5	63.0	43.8	49.3	70.8	108.4
Total equity	74.08	76.76^†	47.86	28.61	28.44	39.80	24.16	29.51	23.28	64.12

Source: Kopin Corp's 10-K and 10-Q filings, from SEC EDGAR · fiscal years end in December.

Free cash flow is calculated by The Dispatch: operating cash flow minus capital expenditure.

† Restated: a later filing changed this figure. The newer number is shown.