The company's financial stability appears fragile, with retained earnings reaching a deficit of -$403.2M as of 2026Q1, reflecting years of cumulative operational losses.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Current Assets | 82.42M | 91.81M | 62.84M | 39.83M | 30.86M | 52.21M | 39.46M | 33.76M | 49.4M | 80M | 83.39M | 101.16M | 99.92M | 119.61M | 126.97M | 146.43M | 152.62M | 152.22M | 134.26M | 127.15M | 131.34M | 143.93M | 136.28M | 134.48M | 130.56M | 124.16M | 103.57M | 118.1M | 44.5M | 26.9M | 38M |
| Cash & Short-Term Investments | 59.49M | 35.58M | 35.58M | 17.4M | 12.65M | 29.3M | 20.75M | 21.78M | 37.24M | 68.76M | 77.2M | 80.71M | 90.86M | 112.73M | 92.49M | 105.42M | 110.95M | 114.55M | 100.02M | 93.3M | 105.36M | 119.76M | 111.9M | 120.33M | 117.99M | 104.44M | 73.18M | 99.1M | 30.8M | 14.4M | 16.5M |
| Cash Only | 59.49M | 14.16M | 14.16M | 5.71M | 8.26M | 26.79M | 17.11M | 21.78M | 37.24M | 68.76M | 77.2M | 80.71M | 90.86M | 112.73M | 92.49M | 43.1M | 49.83M | 54.83M | 57.95M | 30.75M | 27.91M | 31.5M | 17.82M | 29.14M | 35.3M | 74.43M | 13.33M | 66M | 30.8M | 14.4M | 16.5M |
| Short-Term Investments | 0 | 0 | 21.42M | 11.69M | 4.39M | 2.51M | 3.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.32M | 61.11M | 59.71M | 42.07M | 62.56M | 77.45M | 88.25M | 94.08M | 91.19M | 82.69M | 30.01M | 59.85M | 33.1M | 0 | 0 | 0 |
| Accounts Receivable | 15.19M | 21.82M | 18.92M | 13.12M | 10.61M | 14.41M | 12.78M | 6.94M | 6.18M | 4.66M | 1.7M | 16.57M | 3.8M | 2.39M | 5.52M | 17.89M | 17.49M | 19.27M | 19.6M | 15.13M | 11.98M | 13.01M | 9.09M | 6.77M | 6.68M | 7.24M | 14.83M | 11.2M | 3.7M | 4.3M | 6.6M |
| Days Sales Outstanding | 161.53 | 207.03 | 137.23 | 118.51 | 81.67 | 115.2 | 116.27 | 85.87 | 92.17 | 61.09 | 27.39 | 188.74 | 43.63 | 38.07 | 58.13 | 49.78 | 53.03 | 61.33 | 62.33 | 56.26 | 61.53 | 52.61 | 38.01 | 32.29 | 31.75 | 50.93 | 58.47 | 105.63 | 50.2 | 95.7 | 133.83 |
| Inventory | 4.98M | 5.51B | 6.13M | 7.6M | 6.43M | 6.58M | 4.46M | 3.77M | 4.8M | 5.08M | 3.3M | 2.51M | 4.08M | 3.08M | 5.79M | 21.42M | 21.46M | 16.45M | 13.27M | 16.73M | 11.85M | 9.26M | 7.93M | 5.92M | 4.77M | 8.71M | 5.71M | 6.2M | 3.3M | 2.7M | 3.1M |
| Days Inventory Outstanding | 19.53K | 72.21K | 56.02 | 111.2 | 54.76 | 68.58 | 55.8 | 54.77 | 110.6 | 102.35 | 67.48 | 42.44 | 75.87 | 54.39 | 95.87 | 95.2 | 95.86 | 79.04 | 62.11 | 77.68 | 87.73 | 61.6 | 40.1 | 36.04 | 30.27 | 51 | 35.44 | 101.94 | 107.54 | 197.1 | 174.08 |
| Other Current Assets | 2.77M | -67.06B | 2.2M | 1.62M | 1.07M | 1.76M | 1.26M | 1.16M | 784.79K | 978.68K | 853.76K | 920.41K | 802.84K | 1.18M | 22.49M | 1.29M | 0 | 0 | 0 | 0 | 0 | 0 | 5.79M | 0 | 0 | 0 | 9.84M | 1.6M | 6.7M | 5.5M | 11.8M |
| Total Non-Current Assets | 20.01M | 16.59M | 7.92M | 9.48M | 12.89M | 10.8M | 8.09M | 9.28M | 10.45M | 10.55M | 4.44M | 4.9M | 23.02M | 26.52M | 49.24M | 48.14M | 39.47M | 31.01M | 25.42M | 33.91M | 30.08M | 22.4M | 19.55M | 40.34M | 44M | 79.49M | 80.92M | 27M | 17.4M | 16.5M | 15.7M |
| Property, Plant & Equipment | 5M | 4.94B | 4.23M | 4.67M | 5M | 5.72M | 3.41M | 4.23M | 2.91M | 5.08M | 2.98M | 2.68M | 4.59M | 6.03M | 8.49M | 32.37M | 32.61M | 20.75M | 19.36M | 21.93M | 17.35M | 11.25M | 11.62M | 31.01M | 34.75M | 40.81M | 49.09M | 20.7M | 9.3M | 11.1M | 10.9M |
| Fixed Asset Turnover | 0.03x | 0.01x | 11.89x | 8.65x | 9.48x | 7.99x | 11.78x | 6.98x | 8.42x | 5.48x | 7.60x | 11.97x | 6.93x | 3.79x | 4.08x | 4.05x | 3.69x | 5.52x | 5.93x | 4.48x | 4.10x | 8.03x | 7.51x | 2.47x | 2.21x | 1.27x | 1.89x | 1.87x | 2.89x | 1.48x | 1.65x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 331.34K | 1.78M | 844.02K | 946.08K | 976.45K | 1.02M | 684.79K | 1.66M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 883.64K | 0 | 0 | 616.76K | 1.58M | 2.32M | 1.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.34M | 480.87K | 13.73M | 16.31M | 1.9M | 1.8M | 2.1M | 1.9M |
| Long-Term Investments | 3.48B | 3.46B | 3.56M | 4.69M | 7.72M | 4.91M | 4.52M | 4.54M | 5.57M | 0 | 331.45K | 232.04K | 1.68M | 2.85M | 8.49M | -7.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 123.82K | -8.38B | 123.82K | 124.92K | 170.13K | 170.93K | 162.47K | 517.41K | 1.65M | 2.81M | 618.14K | 1.28M | 1.9M | 20.49M | 37.75M | 15.77M | 6.86M | 10.25M | 6.06M | 11.98M | 12.72M | 11.15M | 7.93M | 0 | 8.77M | 24.94M | 15.52M | 4.4M | 6.3M | 3.3M | 2.9M |
| Total Assets | 102.44M | 108.39M | 70.77M | 49.31M | 43.75M | 63.01M | 47.55M | 43.05M | 59.86M | 90.55M | 87.84M | 106.06M | 122.94M | 146.13M | 176.21M | 194.56M | 192.1M | 183.22M | 159.68M | 161.05M | 161.41M | 166.33M | 155.83M | 174.82M | 174.57M | 203.65M | 184.49M | 145.1M | 61.9M | 43.4M | 53.7M |
| Asset Turnover | 0.47x | 0.35x | 0.71x | 0.82x | 1.08x | 0.72x | 0.84x | 0.69x | 0.41x | 0.31x | 0.26x | 0.30x | 0.26x | 0.16x | 0.20x | 0.67x | 0.63x | 0.63x | 0.72x | 0.61x | 0.44x | 0.54x | 0.56x | 0.44x | 0.44x | 0.25x | 0.50x | 0.27x | 0.43x | 0.38x | 0.34x |
| Asset Growth % | 122.16% | 53.17% | 43.51% | 12.71% | -30.56% | 32.51% | 10.46% | -28.08% | -33.89% | 3.09% | -17.18% | -13.73% | -15.87% | -17.07% | -9.43% | 1.28% | 4.84% | 14.75% | -0.85% | -0.22% | -2.96% | 6.74% | -10.86% | 0.15% | -14.28% | 10.38% | 27.15% | 134.41% | 42.63% | -19.18% | -29.53% |
| Total Current Liabilities | 31.53M | 33.99M | 43.94M | 15.88M | 14.46M | 17.53M | 16.88M | 11.31M | 10.37M | 13.41M | 13.37M | 11.28M | 13.24M | 11.24M | 20.18M | 22.48M | 20.53M | 18.02M | 17.42M | 19.21M | 15.22M | 14.79M | 12.87M | 17.97M | 14.72M | 17.73M | 15.23M | 11.6M | 5.2M | 5.4M | 10.3M |
| Accounts Payable | 5.71M | 5.32M | 5.94M | 4.95M | 5.44M | 5.48M | 5.61M | 4M | 3.92M | 4.92M | 4.36M | 3.96M | 5.5M | 3.87M | 5.12M | 12.38M | 11.32M | 9.62M | 7.74M | 12.38M | 8.31M | 8.33M | 5.91M | 10.44M | 7.41M | 12.04M | 9.89M | 7.6M | 1.7M | 2.7M | 6.9M |
| Days Payables Outstanding | 75.25 | 69.72 | 54.26 | 72.37 | 46.34 | 57.14 | 70.22 | 58.1 | 90.42 | 99.09 | 89.01 | 66.88 | 102.29 | 68.37 | 84.81 | 55.05 | 50.55 | 46.19 | 36.25 | 57.47 | 61.5 | 55.46 | 29.86 | 63.57 | 47.02 | 70.46 | 61.39 | 124.95 | 55.4 | 197.1 | 387.46 |
| Short-Term Debt | 661.36K | 648.47M | 0 | 0 | 0 | 0 | 0 | 525K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | 2.1M | 2M | 2M | 1.8M |
| Deferred Revenue (Current) | 2.69B | 2.69B | 87.75K | 1.32M | 930.5K | 6.7M | 5.44M | 796.79K | 388.93K | 896.48K | 981.76K | 1.41M | 586.47K | 547.68K | 1.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 20.51M | -3.31B | 454.12K | 6.46M | 1.27M | 513.42K | 554K | 2.74M | 3.02M | 2.72M | 3.08M | 5.69M | 5.17M | 1.51M | 10.38M | 3.44M | 3.21M | 3.08M | 7.37M | 3.91M | 4.81M | 1.08M | 1.24M | 1.38M | 1.11M | 0 | 4.34M | 1.9M | 1.5M | 700K | 1.6M |
| Current Ratio | 2.61x | 2.70x | 1.43x | 2.51x | 2.13x | 2.98x | 2.34x | 2.99x | 4.77x | 5.97x | 6.24x | 8.97x | 7.55x | 10.64x | 6.29x | 6.51x | 7.44x | 8.45x | 7.71x | 6.62x | 8.63x | 9.73x | 10.59x | 7.48x | 8.87x | 7.00x | 6.80x | 10.18x | 8.56x | 4.98x | 3.69x |
| Quick Ratio | 2.46x | -159.29x | 1.29x | 2.03x | 1.69x | 2.60x | 2.07x | 2.65x | 4.30x | 5.59x | 5.99x | 8.75x | 7.24x | 10.37x | 6.01x | 5.56x | 6.39x | 7.53x | 6.95x | 5.75x | 7.85x | 9.10x | 9.98x | 7.15x | 8.55x | 6.51x | 6.43x | 9.65x | 7.92x | 4.48x | 3.39x |
| Cash Conversion Cycle | 19.61K | 72.34K | 138.99 | 157.34 | 90.08 | 126.63 | 101.85 | 82.53 | 112.35 | 64.36 | 5.87 | 164.29 | 17.21 | 24.1 | 69.2 | 89.93 | 98.34 | 94.18 | 88.19 | 76.46 | 87.77 | 58.75 | 48.24 | 4.76 | 15 | 31.46 | 32.52 | 82.62 | 102.35 | 95.7 | -79.55 |
| Total Non-Current Liabilities | 2.49M | 2.73M | 3.54M | 3.93M | 5.3M | 5.85M | 2.37M | 3.15M | 1.47M | 970.39K | 246.92K | 298.46K | 311.19K | 329.44K | 946.46K | 1.3M | 944.62K | 903.13K | 866.97K | 805.8K | 772.2K | 740K | 0 | 3.11B | 0 | 1.59B | 1.25M | 2.6M | 4.2M | 2.1M | 3.1M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 329.44K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25M | 2.6M | 4.2M | 2M | 2.8M |
| Capital Lease Obligations | 4.16M | 831.51K | 1.48M | 1.83M | 2.58M | 3.11M | 821.31K | 1.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -268.44K | 546M | 520M | 2.57B | 1.21B | 1.28B | 0 | 1.3B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.82M | 1.9M | 1.7M | 1.81M | 2.48M | 2.45M | 1.27M | 1.35M | 1.45M | 1.46M | 246.92K | 298.46K | 311.19K | 0 | 946.46K | 1.3M | 944.62K | 903.13K | 866.97K | 805.8K | 772.2K | 740K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 300K |
| Total Liabilities | 34.02M | 36.72M | 47.48M | 19.8M | 19.76M | 23.38M | 19.25M | 14.45M | 11.84M | 14.38M | 13.61M | 11.58M | 13.55M | 11.57M | 21.12M | 23.78M | 21.47M | 18.92M | 18.28M | 20.02M | 15.99M | 15.53M | 12.87M | 17.97M | 14.72M | 17.73M | 16.48M | 14.2M | 9.4M | 7.5M | 13.4M |
| Total Debt | 1.32M | 648.47M | 2.12M | 2.48M | 3.36M | 3.81M | 1.8M | 2.83M | 254.1K | 644.05K | 246.92K | 298.46K | 311.19K | 329.44K | 322.48K | 1.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25M | 4.7M | 6.2M | 4M | 4.6M |
| Net Debt | -58.16M | 634.31M | -12.04M | -3.23M | -4.9M | -22.98M | -15.31M | -18.95M | -36.99M | -68.11M | -76.95M | -80.41M | -90.55M | -112.4M | -92.16M | -41.8M | -49.83M | -54.83M | -57.95M | -30.75M | -27.91M | -31.5M | -17.82M | -29.14M | -35.3M | -74.43M | -11.08M | -61.3M | -24.6M | -10.4M | -11.9M |
| Debt / Equity | 0.02x | 9.05x | 0.09x | 0.08x | 0.14x | 0.10x | 0.06x | 0.10x | 0.01x | 0.01x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.01x | - | - | - | - | - | - | - | - | - | - | 0.01x | 0.04x | 0.12x | 0.11x | 0.11x |
| Debt / EBITDA | -0.08x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.17x | - | - | - | - | - | - | - | - | - | - | 0.26x | 1.31x | 3.10x | - | - |
| Net Debt / EBITDA | 3.60x | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -5.34x | -4.67x | -3.35x | -5.85x | - | - | -2.15x | - | -14.27x | -7.43x | - | -1.26x | -17.03x | -12.30x | - | - |
| Interest Coverage | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1.95x | -1.33x | 4.76x | 110.94x | - | -137.08x | 69.28x | - | -4.18x | - | - | 3.17x | - | - | - | - |
| Total Equity | 68.42M | 71.67M | 23.28M | 29.51M | 23.99M | 39.63M | 28.3M | 28.59M | 48.02M | 76.17M | 74.22M | 94.48M | 109.39M | 134.56M | 155.09M | 170.79M | 170.63M | 164.3M | 141.39M | 141.03M | 145.42M | 150.8M | 142.97M | 156.85M | 159.85M | 185.92M | 168.01M | 130.9M | 52.5M | 35.9M | 40.3M |
| Equity Growth % | 7946.64% | 207.86% | -21.1% | 23% | -39.46% | 40.03% | -1.02% | -40.46% | -36.95% | 2.62% | -21.44% | -13.62% | -18.71% | -13.23% | -9.19% | 0.1% | 3.85% | 16.2% | 0.26% | -3.02% | -3.56% | 5.48% | -8.85% | -1.88% | -14.02% | 10.66% | 28.35% | 149.33% | 46.24% | -10.92% | -34.79% |
| Book Value per Share | 0.37 | 0.41 | 0.18 | 0.27 | 0.26 | 0.45 | 0.34 | 0.36 | 0.66 | 1.09 | 1.16 | 1.49 | 1.75 | 2.16 | 2.44 | 2.61 | 2.56 | 2.44 | 2.07 | 2.09 | 2.14 | 2.16 | 2.04 | 2.26 | 2.31 | 2.82 | 2.48 | 1.16 | 0.54 | 0.82 | 0.92 |
| Total Shareholders' Equity | 68.42M | 71.67M | 23.28M | 29.51M | 24.16M | 39.8M | 28.44M | 28.61M | 48.17M | 76.89M | 74.11M | 94.74M | 109.85M | 134.55M | 148.73M | 165.58M | 165.84M | 160.19M | 138.48M | 137.48M | 140.96M | 146.46M | 139.19M | 153.74M | 156.92M | 184.33M | 166.78M | 130.1M | 51.8M | 35.9M | 40.3M |
| Common Stock | 1.78M | 1.78M | 1.56M | 1.12M | 929.54K | 900.69K | 880.08K | 870.5K | 785.22K | 775.72K | 766.41K | 760.8K | 751.83K | 745.93K | 736.97K | 732.26K | 725.71K | 722.68K | 718.73K | 713.57K | 710.43K | 712.35K | 701.31K | 700.45K | 693.91K | 690.46K | 646.81K | 300K | 0 | 0 | 0 |
| Retained Earnings | -403.17M | -399.42M | -402.03M | -358.16M | -338.41M | -319.08M | -305.65M | -301.24M | -272.93M | -240.12M | -214.04M | -190.61M | -175.92M | -147.7M | -142.99M | -124.01M | -127.61M | -136.54M | -157.76M | -160.34M | -153.79M | -114.08M | -125.75M | -111.92M | -105.04M | -73.13M | -50.42M | -56.7M | -57.5M | -54.5M | -48.3M |
| Treasury Stock | -1.39M | -1.39M | -370.01K | -103.13K | -103.13K | -366.11K | -9.79M | -17.24M | -17.24M | -17.24M | -42.74M | -42.74M | -42.74M | -42.44M | -34.45M | -31M | -26.58M | -19.85M | -14.55M | -14.55M | -14.55M | -7.4M | -671.24K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 2.03M | 1.23M | 1.18M | 1.41M | 1.48M | 1.76M | 1.55M | 3.56M | 1.57M | 771.77K | 3.13M | 3.44M | 6.51M | 4.15M | 5.99M | 4.56M | -168.3K | 3.77M | 2.95M | -336.27K | 1.45M | 1.79M | 1.01M | -2.37M | 273.38K | 500K | -16.9M | -14.9M | -11.7M |
| Minority Interest | 0 | 0 | 0 | 0 | -172.68K | -172.33K | -136.84K | -17.02K | -149.05K | -727.73K | 114.36K | -256.1K | -459.66K | 9.94K | 6.35M | 5.2M | 4.79M | 4.12M | 2.91M | 3.55M | 4.46M | 4.34M | 3.78M | 3.11M | 2.93M | 1.59M | 1.23M | 800K | 700K | 0 | 0 |
Persistent liquidity and dilution
As reported in financial statements, Kopin’s total assets fluctuated significantly from $49.3M in 2023Q4 to $102.4M in 2026Q1, reflecting a balance sheet trajectory that appears driven more by sporadic capital raises and accounting adjustments than by consistent, organic growth in the underlying business asset base.
The erratic movement in total assets suggests that the company lacks a stable foundation for long-term value creation. Investors should monitor whether these fluctuations represent genuine investment in production capacity or merely the temporary accumulation of cash from dilutive financing activities.
Based on recent SEC filings, Kopin’s current ratio of 2.61 in 2026Q1 masks a precarious liquidity position, as the company’s cash runway remains heavily dependent on the timing of milestone payments and the ongoing ability to access capital markets to offset persistent operational cash burn.
While the current ratio appears superficially healthy, the underlying cash position is insufficient to support the company's high-fixed-cost structure over an extended period. This suggests that the firm may face recurring liquidity crunches if defense contract milestones are delayed or if market sentiment shifts against further equity dilution.
According to the provided balance sheet data, Kopin’s retained earnings have remained deeply negative, reaching -$403.2M in 2026Q1, which indicates that years of operational losses have systematically eroded shareholder equity and necessitated frequent reliance on dilutive financing to maintain basic corporate solvency.
The persistent deficit in retained earnings highlights a fundamental inability to generate internal capital, forcing the company to prioritize survival over shareholder value. This trend suggests that equity holders are likely to face continued dilution as the firm attempts to bridge the gap between its current R&D spend and future commercialization.
As indicated by the 2025Q4 data, the sudden appearance of $2.7B in deferred revenue alongside a massive spike in debt suggests significant accounting distortions that warrant further investigation, as these figures appear disconnected from the company's historical operational scale and typical balance sheet reporting patterns.
The extreme variance in these line items suggests that headline balance sheet figures may be subject to non-recurring accounting events or reporting anomalies. Analysts should exercise caution, as these distortions make it difficult to assess the true leverage and liability profile of the firm without further clarification.
Quick answers to the most common questions about buying KOPN stock.
As of 2025, Kopin Corporation (KOPN) had total assets of $108.4M including $91.8M in current assets.
Kopin Corporation (KOPN) carries total debt of $648.5M, offset by $35.6M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Kopin Corporation (KOPN) has total shareholders' equity (book value) of $71.7M ($0.41 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Kopin Corporation (KOPN) reported a current ratio of 2.70x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.