Kopin CorporationKOPNNASDAQ

Revenue (LTM)

$50M

+24.6% YoY

Net Income (LTM)

$-44M

-122.2% YoY

Free Cash Flow

$-15M

Revenue CAGR (5Y)

+5.8%

Marginsdeclining

FCF($0.0B)

Unprofitable

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Revenue	40	46↑13.8%	47↑3.8%	40↓14.8%	50↑24.6%
Gross Profit	11	11↓3.1%	5↓57.1%	15↑238.4%	10↓32.9%
Operating Income	-5	-14↓189.2%	-22↓58.2%	-17↑21.2%	-43↓151.0%
Net Income	-4	-13↓204.5%	-19↓43.9%	-20↓2.2%	-44↓122.2%
EBITDA	-4	-13↓218.7%	-21↓60.7%	-17↑21.4%	-18↓6.7%
EPS Diluted	-0.05	-0.15↓179.9%	-0.21↓40.0%	-0.18↑14.3%	-0.33↓83.3%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Cash & Equivalents	17	27↑56.5%	8↓69.2%	6↓30.9%	14↑148.0%
Total Current Assets	39	52↑32.3%	31↓40.9%	40↑29.1%	63↑57.8%
Total Assets	48	63↑32.5%	44↓30.6%	49↑12.7%	71↑43.5%
Total Current Liabilities	17	18↑3.9%	14↓17.5%	16↑9.8%	44↑176.8%
Total Liabilities	19	23↑21.5%	20↓15.5%	20↑0.2%	47↑139.8%
Total Equity	28	40↑40.0%	24↓39.3%	30↑22.1%	23↓21.1%
Total Debt	2	4↑111.2%	3↓11.7%	2↓26.1%	2↓14.7%
Net Debt	-15	-23↓50.1%	-5↑78.7%	-3↑34.1%	-12↓273.2%

Metric	Dec 20	Dec 21	Dec 22	Dec 23	Dec 24
Operating Cash Flow	-4	-11↓143.3%	-18↓64.6%	-15↑13.7%	-14↑6.8%
Capital Expenditure	-1	-1↓90.4%	-1↑19.4%	-1↓14.0%	-1↑14.1%
Free Cash Flow	-5	-12↓137.5%	-19↓57.2%	-16↑12.5%	-15↑7.2%
Stock-Based Comp	1	4↑438.0%	1↓71.3%	4↑205.7%	3↓14.0%
Net Change in Cash	11	10↓12.7%	-19↓291.5%	-2↑88.9%	9↑539.4%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance