Discounted Cash Flow Rating
Strong Sell
Return on Equity Rating
Strong Sell
Debt to Equity Rating
Buy
Price to Earnings Rating
Strong Buy
Analyst Rating
Neutral
Wall Street Data Solutions Rating
Neutral
B
Kopin Corp (KOPN)
Semiconductors & Related Devices
Kopin Corp is a developer, manufacturer, and seller of components, subassemblies, and head-worn and hand-held systems. It serves soldiers, avionic, armored vehicles and training and simulation military applications, and others. The company's product portfolio includes LCD; ferroelectric liquid crystal on silicon devices (FLCoS); Organic Light Emitting Diodes (OLED) and others. Geographically, it derives a majority of its revenue from the Americas and also has a presence in Asia-Pacific; Europe, and Other Countries.
125 NORTH DRIVE
WESTBOROUGH, MA
Current Price
---.--
% Change Today
0.00%
Change Amt. Today
0.00
Active Status
Active
Listing Date
04/15/1992
Market Cap
110,129,267
Shares Outstanding
114,450,000
Weighted SO
110,500,717
Total Employees
N/A
Upcoming Earnings
08/08/2024
Beta
2.6350
Last Div
0.0000
Range
0.67-2.82
Chg
0.0054
Avg Vol
967940
Mkt Cap
110129267
Exch
NASDAQ
Country
US
Phone
508 870 5959
DCF Diff
2.7215
DCF
-1.3515
Div Yield
0.0000
P/S
2.6508
EV Multiple
-4.5368
P/FV
-510.8751
Div Yield %
0.0000
P/E
-2.3312
PEG
-0.2406
Payout
0.0000
Current Ratio
0.8891
Quick Ratio
0.7645
Cash Ratio
0.2446
DSO
122.3772
DIO
69.0641
Op Cycle
191.4413
DPO
69.8450
CCC
121.5964
Gross Margin
0.2813
Op Margin
-0.5491
Pretax Margin
-1.1393
Net Margin
-1.1412
Eff Tax Rate
-0.0016
ROA
-0.9666
ROE
-2.7643
ROCE
-6.1654
NI/EBT
1.0016
EBT/EBIT
2.0747
EBIT/Rev
-0.5491
Debt Ratio
0.0501
D/E
-11.3620
LT Debt/Cap
1.1378
Total Debt/Cap
1.0965
Int Coverage
0.0000
CF/Debt
-5.4728
Equity Multi
-226.7181
Rec Turnover
2.9826
Pay Turnover
5.2259
Inv Turnover
5.2849
FA Turnover
8.9905
Asset Turnover
0.8470
OCF/Share
-0.1108
FCF/Share
-0.1183
Cash/Share
0.1539
OCF/Sales
-0.3238
FCF/OCF
1.0676
CF Coverage
-5.4728
ST Coverage
-20.0175
CapEx Coverage
-14.7918
Div&CapEx Cov
-14.7918
P/BV
-510.8751
P/B
-510.8751
P/S
2.6508
P/E
-2.3312
P/FCF
-7.6681
P/OCF
-8.2158
P/CF
-8.2158
PEG
-0.2406
P/S
2.6508
EV Multiple
-4.5368
P/FV
-510.8751
DPS
0.0000
Latest Headlines (EST)
No Headlines Found
Revenue Product Segmentation
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Revenue | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ 8.58M | ▲ 10.03M |
Cost Of Revenue | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ 7.19M | ▲ 8.54M |
Gross Profit | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ -XXXXXXX | ▲ 1.38M | ▲ 1.49M |
Gross Profit Ratio | X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ 0.16 | ▼ 0.15 |
Research And Development Expenses | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▲ 2.24M | ▼ 2.10M |
General And Administrative Expenses | X | X | X | X | X | 0.00 | 0.00 |
Selling And Marketing Expenses | X | X | X | X | X | 0.00 | 0.00 |
Selling General And Administrative Expenses | XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 5.93M | ▲ 7.23M |
Other Expenses | -XXXXXX | ▼ -XXXXXXX | ▲ XXXXXX | ▼ XXXXX | ▲ XXXXXX | ▼ 140.83K | ▼ -43.00 |
Operating Expenses | XXXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▲ 8.17M | ▲ 9.33M |
Cost And Expenses | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 15.37M | ▲ 17.87M |
Interest Income | XXXXXX | ▼ XXXXXX | ▼ XXXXX | ▼ XXXX | ▲ XXXXX | ▲ 205.63K | ▼ 172.84K |
Interest Expense | XXXXXX | ▼ XXXXXX | ▼ XXXXX | ▼ XXXX | ▼ -XXXXXX | ▲ 0.00 | 0.00 |
Depreciation And Amortization | XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▼ XXXXX | ▲ 110.00K | ▲ 195.40K |
Ebitda | -XXXXXXX | ▼ -XXXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -6.68M | ▼ -7.65M |
Ebitda Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -0.78 | ▲ -0.76 |
Operating Income | -XXXXXXXX | ▲ -XXXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -6.79M | ▼ -7.84M |
Operating Income Ratio | -X.XXXXXXXXX | ▲ -X.XXXXXXXXX | ▲ X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▼ -0.79 | ▲ -0.78 |
Total Other Income Expenses Net | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXX | ▼ XXXXX | ▲ XXXXXX | ▲ 337.70K | ▼ -24.71M |
Income Before Tax | -XXXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -6.45M | ▼ -32.55M |
Income Before Tax Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -0.75 | ▼ -3.24 |
Income Tax Expense | XXXXXX | ▼ XXXXX | ▼ XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ 39.00K | ▼ 1.00 |
Net Income | -XXXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -6.49M | ▼ -32.55M |
Net Income Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -0.76 | ▼ -3.24 |
Eps | -X.XX | ▲ -X.XX | ▲ X.XX | ▼ -X.XX | ▼ -X.XX | ▲ -0.06 | ▼ -0.27 |
Eps Diluted | -X.XX | ▲ -X.XX | ▲ X.XX | ▼ -X.XX | ▼ -X.XX | ▲ -0.06 | ▼ -0.27 |
Weighted Average Shs Out | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 110.60M | ▲ 120.11M |
Weighted Average Shs Out Dil | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 110.60M | ▲ 120.11M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▼ 6.21M | ▲ 14.87M |
Short Term Investments | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ 11.69M | ▼ 6.94M |
Cash And Short Term Investments | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 17.90M | ▲ 21.81M |
Net Receivables | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 13.12M | ▼ 12.49M |
Inventory | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 7.60M | ▼ 6.12M |
Other Current Assets | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 1.21M | ▲ 1.57M |
Total Current Assets | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 39.83M | ▲ 41.99M |
Property Plant Equipment Net | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 4.67M | ▼ 4.54M |
Goodwill | XXXXXX | ▼ X | X | X | X | 0.00 | 0.00 |
Intangible Assets | X | X | X | X | X | 0.00 | 0.00 |
Goodwill And Intangible Assets | XXXXXX | ▼ X | X | X | X | 0.00 | 0.00 |
Long Term Investments | XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ 4.69M | ▼ 4.61M |
Tax Assets | X | X | X | X | X | 0.00 | 0.00 |
Other Non Current Assets | XXXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ 124.93K | 124.93K |
Total Non Current Assets | XXXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 9.48M | ▼ 9.28M |
Other Assets | X | X | X | X | X | 0.00 | 0.00 |
Total Assets | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 49.31M | ▲ 51.27M |
Account Payables | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ 7.08M | ▲ 8.99M |
Short Term Debt | X | ▲ XXXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ 651.50K | ▼ 628.02K |
Tax Payables | X | X | X | ▲ XXXXXX | ▼ XXXXXX | ▼ 470.88K | 470.88K |
Deferred Revenue | XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▼ 916.83K | ▼ 886.43K |
Other Current Liabilities | XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ 7.23M | ▲ 32.00M |
Total Current Liabilities | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 15.88M | ▲ 42.51M |
Long Term Debt | XXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 1.83M | ▼ 1.68M |
Deferred Revenue Non Current | XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ 23.43K | ▼ 10.08K |
Deferred Tax Liabilities Non Current | -XXXXX | ▼ -XXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▼ -1.00 | ▲ 470.88M |
Other Non Current Liabilities | XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 2.07M | ▼ -468.76M |
Total Non Current Liabilities | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 3.93M | ▼ 3.82M |
Other Liabilities | X | X | X | X | X | ▲ 1.00 | 1.00 |
Capital Lease Obligations | XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 1.83M | ▼ 1.68M |
Total Liabilities | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 19.80M | ▲ 46.33M |
Preferred Stock | XXXXXX | ▼ X | X | X | X | 0.00 | 0.00 |
Common Stock | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ 1.12M | ▲ 1.15M |
Retained Earnings | -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -358.16M | ▼ -390.70M |
Accumulated Other Comprehensive Income Loss | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ 1.23M | ▲ 1.23M |
Other Total Stockholders Equity | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 385.31M | ▲ 393.25M |
Total Stockholders Equity | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 29.51M | ▼ 4.94M |
Total Equity | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 29.51M | ▼ 4.94M |
Total Liabilities And Stockholders Equity | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 49.31M | ▲ 51.27M |
Minority Interest | -XXXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▲ 0.00 | 0.00 |
Total Liabilities And Total Equity | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 49.31M | ▲ 51.27M |
Total Investments | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ 16.38M | ▼ 11.55M |
Total Debt | XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 2.48M | ▼ 2.31M |
Net Debt | -XXXXXXXX | ▲ -XXXXXXXX | ▲ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▲ -3.73M | ▼ -12.56M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Net Income | -XXXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -6.49M | ▼ -32.55M |
Depreciation And Amortization | XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▼ XXXXX | ▲ 110.00K | ▲ 195.40K |
Deferred Income Tax | -XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ XXXXX | ▼ -117.32K | ▲ 0.00 |
Stock Based Compensation | XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ 1.53M | ▼ 734.93K |
Change In Working Capital | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ 570.76K | ▲ 27.67M |
Accounts Receivables | -XXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -661.77K | ▲ 905.40K |
Inventory | -XXXXXX | ▲ XXXXXX | ▼ -XXXXX | ▲ XXXXX | ▼ -XXXXX | ▲ 689.32K | ▲ 694.95K |
Accounts Payables | -XXXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▲ 36.59K | ▲ 1.68M |
Other Working Capital | -XXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ 506.62K | ▲ 24.39M |
Other Non Cash Items | XXXXXXX | ▼ XXXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ XXXXXXX | ▼ 925.04K | ▼ -1.32M |
Net Cash Provided By Operating Activities | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -3.47M | ▲ -3.11M |
Investments In Property Plant And Equipment | -XXXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▼ -XXXXXX | ▼ -471.21K | ▲ -245.43K |
Acquisitions Net | XXXXXX | ▼ X | X | X | X | 0.00 | 0.00 |
Purchases Of Investments | -XXXXXX | ▲ X | X | X | ▼ -XXXXXX | ▲ 0.00 | ▼ -230.01K |
Sales Maturities Of Investments | XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ 0.00 | ▲ 5.00M |
Other Investing Activities | -XXXXXX | ▲ XXXXX | ▼ -XXXXXX | ▲ -XXXX | ▲ XXXXXX | ▼ 48.04K | ▼ 0.00 |
Net Cash Used For Investing Activities | XXXXXXX | ▼ XXXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ -423.17K | ▲ 4.52M |
Debt Repayment | X | X | ▼ -XXXXXX | ▲ X | X | 0.00 | 0.00 |
Common Stock Issued | X | ▼ -X | ▲ XXXXXXX | ▼ X | ▼ -XXXXXXX | ▲ 0.00 | ▲ 7.24M |
Common Stock Repurchased | -XXXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ 0.00 | 0.00 |
Dividends Paid | X | X | X | X | X | 0.00 | 0.00 |
Other Financing Activities | -XXXXXX | ▲ X | ▲ XXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ 0.00 | 0.00 |
Net Cash Used Provided By Financing Activities | -XXXXXX | ▲ -XXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ 0.00 | ▲ 7.24M |
Effect Of Forex Changes On Cash | -XXX | ▲ XXXXX | ▲ XXXXX | ▼ -XXXXX | ▲ XXXXX | ▼ 3.17K | ▼ -2.17K |
Net Change In Cash | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -3.89M | ▲ 8.66M |
Cash At End Of Period | XXXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▼ 6.21M | ▲ 14.87M |
Cash At Beginning Of Period | XXXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 10.10M | ▼ 6.21M |
Operating Cash Flow | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -3.47M | ▲ -3.11M |
Capital Expenditure | -XXXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▼ -XXXXXX | ▼ -471.21K | ▲ -245.43K |
Free Cash Flow | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▼ -3.94M | ▲ -3.35M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
Upgrade To Get Access
Lorem ipsum dolor sit amet, consectetur adipisicing elit. Dicta eveniet ex illo maxime minima numquam quibusdam reprehenderit temporibus vel, voluptatum? Delectus eos eveniet id iusto necessitatibus, neque porro unde voluptatibus. Aut blanditiis commodi, iste iure laborum pariatur temporibus. Atque distinctio dolore, doloremque eaque eius harum inventore laudantium quibusdam recusandae voluptatibus.