Kopin Corporation

Manufacturing & Industrial displays electronic components semiconductors wearables wireless

Kopin Corporation is a developer and provider of technologies and solutions that enhance the visual, verbal, audio, and head-gesture command capabilities of wearable headset products. The Company's technology portfolio of ultra-small displays, innovative optics, speech enhancement technology, head-gesture command, low-power ASICs, packaging, and system reference designs enable customers to accelerate the development of products for consumers, industry, and the military. Kopin is developing Golden-i, a proprietary voice-activated, cloud computing, wireless, hands-free technology with microdisplay capabilities for use in headset computers.

Revenue(Q1, 2017)

$4.4 M

Market capitalization(2017-08-17)

$262.7 M

Type

Public

Westborough, US

Founded

1984

Size (employees)

175 (est)

Website

kopin.com

Kopin Corporation was founded in 1984 and is headquartered in Westborough, US

Kopin Corporation Office Locations

Kopin Corporation has offices in Westborough, Scotts Valley, Shinjuku-ku, Hong Kong and in 3 other locations

Westborough, US (HQ)

125 North Dr

San Jose, US

2150 Gold St, Suite 250

West Bridgford, GB

Welbeck Rd

Dalgety Bay, GB

7 St. David's Drive St. David's Business Park Dalgety Bay, Fife

Hong Kong, HK

Unit 211, 2/F., Photonics Centre No. 2 Science Park East Avenue Hong Kong Science & Technology Park Shatin, N.T.,

Shinjuku-ku, JP

SHINJUKU NOMURA BUILDING

Kopin Corporation Data and Metrics

Kopin Corporation Financial Metrics

Kopin Corporation's revenue was reported to be $4.4 m in Q1, 2017

Summary

USD

Kopin Corporation's current market capitalization is $262.7 m.

Source: SEC Filings

Income Statement

Annual

USD	FY, 2013	FY, 2014	FY, 2015	FY, 2016
Revenue	22.9 m	31.8 m	32.1 m	22.6 m
Revenue growth, %		39%	1%	(29%)
General and administrative expense				17 m
Operating expense total			57.4 m	43.1 m
EBIT			(25.3 m)	(20.5 m)
EBIT margin, %			(79%)	(90%)
Interest income			758.2 k	658.4 k
Net Income	(5.6 m)	(28.7 m)	(14.8 m)	(23 m)

Quarterly

USD	Q2, 2014	Q3, 2014	Q1, 2015	Q2, 2015	Q3, 2015	Q1, 2016	Q2, 2016	Q3, 2016	Q1, 2017
Revenue	6.9 m	9.5 m	8.6 m	10.9 m	8 m	6.1 m	4.4 m	5.8 m	4.4 m
R&D expense	5.1 m	4.8 m	4.9 m	4.9 m	4 m	4 m	4.1 m	4.1 m	4.3 m
Operating expense total	5.1 m	4.8 m	4.9 m	4.9 m	4 m	4 m	4.1 m	4.1 m	4.3 m
EBIT	(7.3 m)	(5.5 m)	(5.9 m)	(5.5 m)	(5.9 m)	(6.3 m)	(1 m)	(6.9 m)	(8.7 m)
EBIT margin, %	(105%)	(58%)	(69%)	(51%)	(74%)	(103%)	(24%)	(119%)	(198%)
Interest income	193.3 k	238 k	209.7 k	198.9 k	175.8 k	164.9 k	175.8 k	191.5 k	233.8 k
Net Income	(9 m)	(5.1 m)	(3.8 m)	706.3 k	(4.7 m)	(6.8 m)	(2.8 m)	(8.2 m)	(7.9 m)

Source: SEC Filings

Balance Sheet

Annual

USD	FY, 2013	FY, 2014	FY, 2015	FY, 2016
Cash	16.8 m	14.6 m	19.8 m	15.8 m
Inventories	1.2 m	802.8 k	920.4 k	3.3 m
Current Assets	119.6 m	99.9 m	101.2 m	83.4 m
PP&E	6 m	4.6 m	2.7 m	3 m
Goodwill	1 m	976.5 k	946.1 k	844 k
Total Assets	146.1 m	122.9 m	106.1 m	87.8 m
Accounts Payable	3.9 m	5.5 m	4 m	4.4 m
Current Liabilities	11.2 m	13.2 m	11.3 m	13.4 m
Additional Paid-in Capital	320.5 m	324.6 m	326.6 m	328.5 m
Retained Earnings	(147.7 m)	(175.9 m)	(190.6 m)	(214 m)
Total Equity			94.5 m	74.2 m
Financial Leverage			1.1 x	1.2 x

Quarterly

USD	Q2, 2014	Q3, 2014	Q1, 2015	Q2, 2015	Q3, 2015	Q1, 2016	Q2, 2016	Q3, 2016	Q1, 2017
Cash	13.3 m	17 m	12.5 m	16.5 m	15 m	27.6 m	25.8 m	21 m	18.4 m
Inventories	3.3 m	3.9 m	3.7 m	3.1 m	2.6 m	2.7 m	2.9 m	3.2 m	4.2 m
Current Assets	107.5 m	103.2 m	111.2 m	115.7 m	108.4 m	96.1 m	96.9 m	90.1 m	75.6 m
PP&E	5.3 m	5.2 m	4.2 m	4.1 m	3.6 m	2.7 m	2.7 m	2.9 m	3 m
Goodwill	1 m	1 m	947.5 k	984.2 k	961.2 k	928.1 k	887.5 k	870 k	2.3 m
Total Assets	131.1 m	126.7 m	119.2 m	124 m	114.9 m	101.3 m	101.2 m	94.5 m	84.1 m
Accounts Payable	4.4 m	4.6 m	3.5 m	4.8 m	3.7 m	4.4 m	4.3 m	3.9 m	3.9 m
Current Liabilities	11.6 m	11.4 m	12 m	15.2 m
Additional Paid-in Capital	323.2 m	324.3 m	325.5 m	326.4 m	326.9 m	327.1 m	327.8 m	328.3 m	329.3 m
Retained Earnings	(165.6 m)	(170.6 m)	(179.8 m)	(179 m)	(183.6 m)	(197.5 m)	(200.7 m)	(208.9 m)	(221.9 m)
Total Equity	119.2 m	115 m	106.9 m	108.5 m	102.6 m	89.3 m	87.1 m	81 m	68.7 m
Financial Leverage	1.1 x	1.1 x	1.1 x	1.1 x	1.1 x	1.1 x	1.2 x	1.2 x	1.2 x

Cash Flow

Annual

USD	FY, 2013	FY, 2014	FY, 2015	FY, 2016
Net Income			(14.8 m)	(23 m)

Quarterly

USD	Q2, 2014	Q3, 2014	Q1, 2015	Q2, 2015	Q3, 2015	Q1, 2016	Q2, 2016	Q3, 2016	Q1, 2017
Net Income	(9 m)	(5.1 m)	(3.8 m)	706.3 k	(4.7 m)	(6.8 m)	(2.8 m)	(8.2 m)	(7.9 m)
Inventories	3.3 m	3.9 m	3.7 m	3.1 m	2.6 m	2.7 m	2.9 m	3.2 m	4.2 m
Accounts Payable	4.4 m	4.6 m	3.5 m	4.8 m	3.7 m	4.4 m	4.3 m	3.9 m	3.9 m

Ratios

	Y, 2017
Financial Leverage	1.2 x

Kopin Corporation Operating Metrics

	FY, 2015	FY, 2016	FY, 2017
Patents and Patent Applications	300	300	250

Kopin Corporation Market Value History

Kopin Corporation Revenue Breakdown

Market Position of Kopin Corporation

Competitors

AU Optronics

Manufacturing & Industrial - Public

Active-Semi

Manufacturing & Industrial - Private

eMagin Corporation

Manufacturing & Industrial - Public

Pixelworks

Technology - Public

Compare competitors

Kopin Corporation

Kopin Corporation Office Locations

Kopin Corporation Data and Metrics

Kopin Corporation Financial Metrics

Summary

Revenue (Q1, 2017)

Net income (Q1, 2017)

EBIT (Q1, 2017)

Market capitalization (17-Aug-2017)

Cash (01-Apr-2017)

Income Statement

Revenue

Revenue growth, %

General and administrative expense

Operating expense total

EBIT

EBIT margin, %

Interest income

Net Income

Revenue

R&D expense

Operating expense total

EBIT

EBIT margin, %

Interest income

Net Income

Balance Sheet

Cash

Inventories

Current Assets

PP&E

Goodwill

Total Assets

Accounts Payable

Current Liabilities

Additional Paid-in Capital

Retained Earnings

Total Equity

Financial Leverage

Cash

Inventories

Current Assets

PP&E

Goodwill

Total Assets

Accounts Payable

Current Liabilities

Additional Paid-in Capital

Retained Earnings

Total Equity

Financial Leverage

Cash Flow

Net Income

Net Income

Inventories

Accounts Payable

Ratios

Financial Leverage

Kopin Corporation Operating Metrics

Patents and Patent Applications

Kopin Corporation Market Value History

Kopin Corporation Revenue Breakdown

Market Position of Kopin Corporation

Competitors

Traffic Overview of Kopin Corporation

Kopin Corporation Online and Social Media Presence

Kopin Corporation Company Life and Culture

You may also be interested in