KOPN
KOPN
Kopin CorporationIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $11.96M ▲ | $4.13M ▼ | $4.08M ▲ | 34.11% ▲ | $0.02 ▲ | $4.33M ▲ |
| Q2-2025 | $8.45M ▼ | $6.84M ▲ | $-5.17M ▼ | -61.11% ▼ | $-0.03 ▼ | $-4.89M ▼ |
| Q1-2025 | $10.54M ▼ | $6.82M ▲ | $-3.11M ▼ | -29.54% ▼ | $-0.02 ▼ | $-2.84M ▼ |
| Q4-2024 | $14.65M ▲ | $6.24M ▼ | $-1.95M ▲ | -13.3% ▲ | $-0.01 ▲ | $-1.74M ▲ |
| Q3-2024 | $13.32M | $7.8M | $-3.46M | -25.98% | $-0.03 | $-2.66M |
What's going well?
Revenue surged 41% and gross margins nearly doubled, showing strong sales momentum and better cost control. The company sharply reduced its operating loss, and net income swung positive after a tough prior quarter.
What's concerning?
Most of the profit came from non-operating income, not the main business. The core business is still losing money, and earnings quality is questionable until operating profits turn positive.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $26.51M ▼ | $61.22M ▲ | $39.89M ▼ | $21.32M ▲ |
| Q2-2025 | $26.79M ▼ | $61.18M ▼ | $45.14M ▲ | $16.04M ▼ |
| Q1-2025 | $31.54M ▼ | $65.04M ▼ | $44.36M ▼ | $20.68M ▼ |
| Q4-2024 | $35.58M ▼ | $70.77M ▲ | $47.48M ▼ | $23.28M ▲ |
| Q3-2024 | $36.24M | $70.58M | $47.85M | $22.73M |
What's financially strong about this company?
The company has a strong cash position, very little debt, and most assets are high-quality and liquid. There is no goodwill or intangible asset risk, and equity improved this quarter.
What are the financial risks or weaknesses?
The company has a long history of losses, as shown by deeply negative retained earnings. Payables are rising, and while cash is healthy now, ongoing losses could erode this buffer over time.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.08M ▲ | $-110.43K ▲ | $2.32M ▼ | $-65.05K ▲ | $2.14M ▼ | $-217.05K ▲ |
| Q2-2025 | $-5.17M ▼ | $-4.16M ▼ | $13.28M ▲ | $-89.66K ▼ | $9.04M ▲ | $-4.89M ▼ |
| Q1-2025 | $-3.11M ▼ | $-3.41M ▼ | $4.59M ▲ | $0 ▼ | $1.17M ▲ | $-3.91M ▼ |
| Q4-2024 | $-1.95M ▲ | $-1.59M ▲ | $145.22K ▲ | $1.08M ▼ | $-370.47K ▼ | $-2.08M ▲ |
| Q3-2024 | $-3.46M | $-6.46M | $-14.25M | $25.2M | $4.49M | $-6.47M |
What's strong about this company's cash flow?
Cash burn from operations dropped from millions to just $110,000, and free cash flow improved a lot. The company has $27.6 million in cash, giving it a solid cushion.
What are the cash flow concerns?
Despite reporting a profit, the business still isn't generating real cash. Working capital is soaking up cash, and stock-based compensation is high, diluting shareholders.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Defense | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Industrial | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
License and Royalties | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Medical | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Research and Development | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Consumer | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Americas | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Asia Pacific | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Europe | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
OTHER AMERICAS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Kopin Corporation's financial evolution and strategic trajectory over the past five years.
Key positives include a specialized position in high‑performance microdisplays, especially for defense and industrial uses; deep technical expertise and a substantial patent base; low financial leverage with net cash on the balance sheet; and a pipeline of advanced display technologies backed by government and strategic partners. Recent revenue growth and a stronger cash balance provide some breathing room to pursue this strategy.
Major concerns center on persistent and worsening losses, negative operating and free cash flow, and the erosion of shareholder equity over time. The business remains dependent on external financing, which brings dilution risk. Competitive and technological pressures in the display and AR/VR ecosystem are intense, and program‑driven demand from defense and key partners can be lumpy and unpredictable. If innovation spending is cut too far to preserve cash, the company could also risk falling behind technically.
Looking ahead, Kopin’s prospects hinge on whether it can convert its innovation and defense relationships into a more scalable, profitable business model. The balance sheet and cash on hand provide time, but not an unlimited window, to improve margins and move toward self‑funding operations. Execution on MicroLED, NeuralDisplay, and defense‑oriented modules—combined with tighter cost control—will be critical drivers of whether the company can transition from a technically strong but chronically loss‑making niche player to a more sustainable enterprise over the medium term.
About Kopin Corporation
https://www.kopin.comKopin Corporation, together with its subsidiaries, invents, develops, manufactures, and sells microdisplays, subassemblies, head-mounted and hand-held systems, and related components for defense, enterprise, industrial, and consumer products in the United States, the Asia-Pacific, Europe, and internationally.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $11.96M ▲ | $4.13M ▼ | $4.08M ▲ | 34.11% ▲ | $0.02 ▲ | $4.33M ▲ |
| Q2-2025 | $8.45M ▼ | $6.84M ▲ | $-5.17M ▼ | -61.11% ▼ | $-0.03 ▼ | $-4.89M ▼ |
| Q1-2025 | $10.54M ▼ | $6.82M ▲ | $-3.11M ▼ | -29.54% ▼ | $-0.02 ▼ | $-2.84M ▼ |
| Q4-2024 | $14.65M ▲ | $6.24M ▼ | $-1.95M ▲ | -13.3% ▲ | $-0.01 ▲ | $-1.74M ▲ |
| Q3-2024 | $13.32M | $7.8M | $-3.46M | -25.98% | $-0.03 | $-2.66M |
What's going well?
Revenue surged 41% and gross margins nearly doubled, showing strong sales momentum and better cost control. The company sharply reduced its operating loss, and net income swung positive after a tough prior quarter.
What's concerning?
Most of the profit came from non-operating income, not the main business. The core business is still losing money, and earnings quality is questionable until operating profits turn positive.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $26.51M ▼ | $61.22M ▲ | $39.89M ▼ | $21.32M ▲ |
| Q2-2025 | $26.79M ▼ | $61.18M ▼ | $45.14M ▲ | $16.04M ▼ |
| Q1-2025 | $31.54M ▼ | $65.04M ▼ | $44.36M ▼ | $20.68M ▼ |
| Q4-2024 | $35.58M ▼ | $70.77M ▲ | $47.48M ▼ | $23.28M ▲ |
| Q3-2024 | $36.24M | $70.58M | $47.85M | $22.73M |
What's financially strong about this company?
The company has a strong cash position, very little debt, and most assets are high-quality and liquid. There is no goodwill or intangible asset risk, and equity improved this quarter.
What are the financial risks or weaknesses?
The company has a long history of losses, as shown by deeply negative retained earnings. Payables are rising, and while cash is healthy now, ongoing losses could erode this buffer over time.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.08M ▲ | $-110.43K ▲ | $2.32M ▼ | $-65.05K ▲ | $2.14M ▼ | $-217.05K ▲ |
| Q2-2025 | $-5.17M ▼ | $-4.16M ▼ | $13.28M ▲ | $-89.66K ▼ | $9.04M ▲ | $-4.89M ▼ |
| Q1-2025 | $-3.11M ▼ | $-3.41M ▼ | $4.59M ▲ | $0 ▼ | $1.17M ▲ | $-3.91M ▼ |
| Q4-2024 | $-1.95M ▲ | $-1.59M ▲ | $145.22K ▲ | $1.08M ▼ | $-370.47K ▼ | $-2.08M ▲ |
| Q3-2024 | $-3.46M | $-6.46M | $-14.25M | $25.2M | $4.49M | $-6.47M |
What's strong about this company's cash flow?
Cash burn from operations dropped from millions to just $110,000, and free cash flow improved a lot. The company has $27.6 million in cash, giving it a solid cushion.
What are the cash flow concerns?
Despite reporting a profit, the business still isn't generating real cash. Working capital is soaking up cash, and stock-based compensation is high, diluting shareholders.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Defense | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Industrial | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
License and Royalties | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Medical | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Research and Development | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Consumer | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Americas | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Asia Pacific | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Europe | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
OTHER AMERICAS | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Kopin Corporation's financial evolution and strategic trajectory over the past five years.
Key positives include a specialized position in high‑performance microdisplays, especially for defense and industrial uses; deep technical expertise and a substantial patent base; low financial leverage with net cash on the balance sheet; and a pipeline of advanced display technologies backed by government and strategic partners. Recent revenue growth and a stronger cash balance provide some breathing room to pursue this strategy.
Major concerns center on persistent and worsening losses, negative operating and free cash flow, and the erosion of shareholder equity over time. The business remains dependent on external financing, which brings dilution risk. Competitive and technological pressures in the display and AR/VR ecosystem are intense, and program‑driven demand from defense and key partners can be lumpy and unpredictable. If innovation spending is cut too far to preserve cash, the company could also risk falling behind technically.
Looking ahead, Kopin’s prospects hinge on whether it can convert its innovation and defense relationships into a more scalable, profitable business model. The balance sheet and cash on hand provide time, but not an unlimited window, to improve margins and move toward self‑funding operations. Execution on MicroLED, NeuralDisplay, and defense‑oriented modules—combined with tighter cost control—will be critical drivers of whether the company can transition from a technically strong but chronically loss‑making niche player to a more sustainable enterprise over the medium term.

CEO
Michael Murray
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2000-07-13 | Forward | 2:1 |
| 1999-12-30 | Forward | 2:1 |
ETFs Holding This Stock
Summary
Showing Top 3 of 64
Ratings Snapshot
Rating : C-
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
AWM INVESTMENT COMPANY, INC.
Shares:13.47M
Value:$29.78M
BLACKROCK, INC.
Shares:12.33M
Value:$27.24M
STATE STREET CORP
Shares:11.12M
Value:$24.57M
Summary
Showing Top 3 of 208

