KOPN · XBRL financial data

Kopin financial statements, every fiscal year

The same tables from 6 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (KOPN's year ends in late December)

In thousands of dollars	FY 2020Dec 26, 2020	FY 2021Dec 25, 2021	FY 2022Jan 27, 2023	FY 2023Mar 31, 2024	FY 2024Dec 28, 2024	FY 2025Dec 27, 2025
Revenue	40,128	45,666	—	—	1,044	1,530
Revenue from contracts with customers	40,128	45,666	—	—	50,335	39,324
Cost of goods and services sold	21,398	—	—	—	—	—
Research and development	3,924	6,312	—	—	5,833	6,692
Selling, general and administrative	11,823	18,101	—	—	22,845	16,299
Total operating expenses	44,891	59,441	—	—	93,444	49,178
Operating income (loss)	(4,763)	(13,775)	—	—	(43,109)	(9,854)
Other income (expense)	(35)	266	—	—	20	154
Income tax expense (benefit)	129	129	—	—	170	208
Net income (loss)	(4,411)	(13,433)	—	—	(43,878)	2,607
Earnings per share, basic USD per share	(0.05)	(0.15)	—	—	(0.33)	0.01
Earnings per share, diluted USD per share	—	(0.15)	—	—	(0.33)	0.01
Weighted average shares, basic thousands of shares	82,348	88,832	—	—	132,876	171,254
Weighted average shares, diluted thousands of shares	—	88,832	—	—	132,876	175,150

Fiscal years (KOPN's year ends in late December)

In thousands of dollars	FY 2020Dec 26, 2020	FY 2021Dec 25, 2021	FY 2022Jan 27, 2023	FY 2023Mar 31, 2024	FY 2024Dec 28, 2024	FY 2025Dec 27, 2025
Cash and cash equivalents	17,113	26,788	—	—	14,160	36,400
Marketable securities	3,636	2,508	—	—	21,420	—
Accounts receivable	9,261	12,113	—	—	11,851	10,727
Inventory	4,456	6,581	—	—	6,134	5,506
Prepaid and other current assets	1,264	1,758	—	—	1,154	2,855
Total current assets	39,456	52,208	—	—	62,842	91,806
Property and equipment, net	1,627	1,889	—	—	2,100	2,617
Right-of-use asset	1,780	3,828	—	—	2,135	1,488
Goodwill	0	0	—	—	—	—
Total assets	47,549	63,008	—	—	70,766	108,394
Accounts payable	5,607	5,484	—	—	5,941	5,316
Total current liabilities	16,883	17,533	—	—	43,943	33,988
Lease liability, non-current	821	3,108	—	—	1,480	832
Total liabilities	19,251	23,381	—	—	47,484	36,721
Accumulated deficit	(305,648)	(319,081)	—	—	(402,033)	(399,421)
Total stockholders' equity	28,435	39,799	—	—	23,282	64,117
Total liabilities and equity	47,549	63,008	—	—	70,766	108,394
Common shares outstanding (cover page) thousands of shares	91,285	92,241	94,548	118,428	162,067	183,363

Fiscal years (KOPN's year ends in late December)

In thousands of dollars	FY 2020Dec 26, 2020	FY 2021Dec 25, 2021	FY 2022Jan 27, 2023	FY 2023Mar 31, 2024	FY 2024Dec 28, 2024	FY 2025Dec 27, 2025
Net income (loss)	(4,411)	(13,433)	—	—	(43,878)	2,607
Stock-based compensation	821	4,417	—	—	3,335	3,032
Net cash from operating activities	(4,417)	(10,748)	—	—	(14,227)	(15,538)
Purchases of property and equipment	543	1,034	—	—	815	1,437
Net cash from investing activities	11,798	54	—	—	(10,289)	18,000
Proceeds from issuing common stock	—	4,147	—	—	33,900	—
Net cash from financing activities	3,690	20,449	—	—	33,516	43,952
Net change in cash	11,084	9,675	—	—	8,999	46,417

SIC 3674 and related industry codes, similar size. Each row is the latest quarter reported.

How peers are chosen

SIC 3674 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-K, the year less the first three quarters; for a 10-Q, the year-to-date total less the earlier one.

Company	Cash ($K)	Revenue, quarter ($K)	Operating cash flow, quarter ($K)	Shares outstanding	Runway	Quarter
Kopin	24,877	1,269	(4,332)*	185.9M	5.7 quarters	Q2 FY26 10-QJun 27, 2026
KULR Technology Group	12,784	2,080	(8,986)*	46.3M	1.4 quarters	Q2 FY26 10-QJun 30, 2026
Methode Electronics	116,200	265,400	(7,800)	35.6M	10.7 quarters	Q1 FY27 10-QAug 1, 2026
Aeluma	56,006	582*	(1,623)*	19.3M	34.5 quarters	Q4 FY26 10-KJun 30, 2026
Blaize Holdings	36,847	11,985	(28,667)*	144.8M	1.3 quarters	Q2 FY26 10-QJun 30, 2026
Nve	3,970	5,835	5,821*	4.8M	—	Q2 FY27 10-QSep 30, 2026
Arteris	93,270	24,134	9,210*	49.2M	—	Q2 FY26 10-QJun 30, 2026
SkyWater Technology	12,582	156,377	(14,341)*	49.4M	0.9 quarters	Q2 FY26 10-QJun 28, 2026
Microvision	28,890	2,400	(13,636)*	34.0M	1.7 quarters	Q3 FY26 10-QSep 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.