Tearsheet

Kopin (KOPN)


Market Price (12/4/2025): $2.48 | Market Cap: $412.6 Mil
Sector: Information Technology | Industry: Electronic Components

Kopin (KOPN)


Market Price (12/4/2025): $2.48
Market Cap: $412.6 Mil
Sector: Information Technology
Industry: Electronic Components

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Megatrend and thematic drivers
Megatrends include Immersive Computing & Advanced Displays, and Defense & Industrial Wearables. Themes include Micro-displays, Augmented & Virtual Reality Components, Show more.
Weak multi-year price returns
3Y Excs Rtn is -13%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -14 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -31%
1   Stock price has recently run up significantly
12M Rtn12 month market price return is 104%
2   Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.0%, Rev Chg QQuarterly Revenue Change % is -31%
3   Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -33%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -37%
4   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -9.6%
5   High stock price volatility
Vol 12M is 101%
0 Megatrend and thematic drivers
Megatrends include Immersive Computing & Advanced Displays, and Defense & Industrial Wearables. Themes include Micro-displays, Augmented & Virtual Reality Components, Show more.
1 Weak multi-year price returns
3Y Excs Rtn is -13%
2 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -14 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -31%
3 Stock price has recently run up significantly
12M Rtn12 month market price return is 104%
4 Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is 0.0%, Rev Chg QQuarterly Revenue Change % is -31%
5 Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -33%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -37%
6 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -9.6%
7 High stock price volatility
Vol 12M is 101%

Valuation, Metrics & Events

KOPN Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

Here are the key points for why Kopin (KOPN) stock moved by 19.5% for the approximate time period from August 31, 2025, to December 4, 2025: 1. Kopin returned to profitability in Q3 2025, reporting a net income of $4.1 million, a significant reversal from a loss in the prior year period. This resulted in an Earnings Per Share (EPS) of $0.02, surpassing analyst forecasts.

2. The company secured new strategic funding, strengthening its financial position. Kopin closed a $41 million private placement after the quarter end, which, combined with $26 million in cash at the end of Q3, bolstered its balance sheet and addressed previous going concern doubts.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
KOPN Return506%68%-70%64%-33%68%468%
Peers Return31%17%9%63%95%108%1009%
S&P 500 Return16%27%-19%24%23%16%112%

Monthly Win Rates [3]
KOPN Win Rate67%42%33%33%58%70% 
Peers Win Rate50%63%45%53%73%64% 
S&P 500 Win Rate58%75%42%67%75%70% 

Max Drawdowns [4]
KOPN Max Drawdown-48%-3%-76%-24%-70%-46% 
Peers Max Drawdown-48%-10%-26%-11%-6%-28% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: GLW, BELFA, APH, CLS, COHR.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/3/2025 (YTD)

How Low Can It Go

Unique KeyEventKOPNS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-93.1%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven1342.6%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-59.6%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven147.6%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven49 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-91.8%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven1121.6%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven406 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-67.2%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven204.8%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven305 days1480 days

Compare to GLW, BELFA, APH, CLS, COHR


In The Past

Kopin's stock fell -93.1% during the 2022 Inflation Shock from a high on 2/16/2021. A -93.1% loss requires a 1342.6% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Kopin (KOPN)

Better Bets than Kopin (KOPN)

Latest Trefis Analyses

TitleTopic
0DASHBOARDS 
1Can Kopin Stock Recover If Markets Fall?Return
Title
0ARTICLES

Trade Ideas

Select past ideas related to KOPN. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
ENPH_11302025_Dip_Buyer_High_CFO_Margins_ExInd_DE11302025ENPHEnphase EnergyDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
0.9%0.9%-0.9%
PD_11262025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11262025PDPagerDutyDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
0.8%0.8%0.0%
CRM_11212025_Dip_Buyer_FCFYield11212025CRMSalesforceDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.3%3.3%-0.1%
HUBS_11212025_Dip_Buyer_High_CFO_Margins_ExInd_DE11212025HUBSHubSpotDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
5.1%5.1%0.0%
FIVN_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FIVNFive9Dip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
4.0%4.0%0.0%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
ENPH_11302025_Dip_Buyer_High_CFO_Margins_ExInd_DE11302025ENPHEnphase EnergyDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
0.9%0.9%-0.9%
PD_11262025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11262025PDPagerDutyDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
0.8%0.8%0.0%
CRM_11212025_Dip_Buyer_FCFYield11212025CRMSalesforceDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.3%3.3%-0.1%
HUBS_11212025_Dip_Buyer_High_CFO_Margins_ExInd_DE11212025HUBSHubSpotDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
5.1%5.1%0.0%
FIVN_11212025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11212025FIVNFive9Dip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
4.0%4.0%0.0%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Kopin

Peers to compare with:

Financials

KOPNGLWBELFAAPHCLSCOHRMedian
NameKopin Corning Bel Fuse Amphenol CelesticaCoherent  
Mkt Price2.5183.55139.34138.65308.41170.96139.00
Mkt Cap0.471.51.8169.435.526.731.1
Rev LTM4714,91564920,97411,2826,0438,663
Op Inc LTM-142,000935,168954608781
FCF LTM-171,162453,55739874236
FCF 3Y Avg-16865712,609263197230
CFO LTM-162,266594,500552527539
CFO 3Y Avg-142,068833,234408593501

Growth & Margins

KOPNGLWBELFAAPHCLSCOHRMedian
NameKopin Corning Bel Fuse Amphenol CelesticaCoherent  
Rev Chg LTM13.0%18.3%23.7%47.4%22.1%20.8%21.4%
Rev Chg 3Y Avg-0.0%1.7%2.7%20.7%18.9%16.5%9.6%
Rev Chg Q-31.5%20.9%44.8%53.4%27.8%17.3%24.3%
QoQ Delta Rev Chg LTM-7.6%5.0%9.3%11.5%6.6%4.0%5.8%
Op Mgn LTM-30.6%13.4%14.4%24.6%8.5%10.1%11.7%
Op Mgn 3Y Avg-41.7%8.9%14.3%22.2%6.2%5.1%7.6%
QoQ Delta Op Mgn LTM-2.3%1.4%1.7%1.6%1.2%0.8%1.3%
CFO/Rev LTM-33.3%15.2%9.1%21.5%4.9%8.7%8.9%
CFO/Rev 3Y Avg-32.4%15.3%13.8%20.1%4.2%11.4%12.6%
FCF/Rev LTM-37.0%7.8%6.9%17.0%3.5%1.2%5.2%
FCF/Rev 3Y Avg-34.8%6.4%11.7%16.3%2.7%3.9%5.1%

Valuation

KOPNGLWBELFAAPHCLSCOHRMedian
NameKopin Corning Bel Fuse Amphenol CelesticaCoherent  
Mkt Cap0.471.51.8169.435.526.731.1
P/S5.44.72.37.22.52.83.7
P/EBIT-17.732.913.729.330.731.930.0
P/E-18.651.422.639.639.567.339.6
P/CFO-16.331.024.833.651.331.931.5
Total Yield-5.4%3.4%4.7%3.1%2.5%1.5%2.8%
Dividend Yield0.0%1.4%0.2%0.5%0.0%0.0%0.1%
FCF Yield 3Y Avg-9.1%2.0%7.9%3.1%3.7%3.1%3.1%
D/E0.00.10.20.10.00.20.1
Net D/E-0.10.10.10.00.00.20.1

Returns

KOPNGLWBELFAAPHCLSCOHRMedian
NameKopin Corning Bel Fuse Amphenol CelesticaCoherent  
1M Rtn-23.2%-4.2%0.1%-2.0%-11.6%29.5%-3.1%
3M Rtn22.4%20.9%18.9%25.4%45.6%93.2%23.9%
6M Rtn75.5%65.8%111.7%51.3%157.2%109.4%92.5%
12M Rtn104.1%73.2%37.2%91.1%244.9%60.5%82.1%
3Y Rtn58.9%167.0%314.8%253.3%2,651.2%352.6%284.0%
1M Excs Rtn-23.2%-4.2%0.1%-2.0%-11.6%29.5%-3.1%
3M Excs Rtn11.9%14.9%12.2%17.8%34.0%73.4%16.3%
6M Excs Rtn60.8%51.1%96.9%36.6%142.5%94.7%77.8%
12M Excs Rtn99.2%61.4%31.0%78.8%248.3%57.1%70.1%
3Y Excs Rtn-12.9%101.4%235.5%193.2%2,641.2%302.9%214.3%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Single Segment4047   
Consumer  212
Defense  18209
Industrial  10710
License and royalties  114
Other  010
Research & Development (R&D)  15105
Total4047464030


Price Behavior

Short Interest

Short Interest: As Of Date11142025
Short Interest: Shares Quantity11,422,814
Short Interest: % Change Since 103120259.1%
Average Daily Volume4,205,048
Days-to-Cover Short Interest2.72
Basic Shares Quantity166,351,615
Short % of Basic Shares6.9%

SEC Filings

Expand for More

Report DateFiling DateFiling
6302025812202510-Q 6/28/2025
3312025513202510-Q 3/29/2025
12312024417202510-K 12/28/2024
93020241112202410-Q 9/28/2024
6302024808202410-Q 6/29/2024
3312024514202410-Q 3/30/2024
12312023314202410-K 12/30/2023
93020231113202310-Q 9/30/2023
6302023811202310-Q 7/1/2023
3312023511202310-Q 4/1/2023
12312022314202310-K 12/31/2022
93020221108202210-Q 9/24/2022
6302022804202210-Q 6/25/2022
3312022505202210-Q 3/26/2022
12312021314202210-K 12/25/2021
93020211104202110-Q 9/25/2021