Skip to main content
Kopin Corporation (KOPN)
NASDAQ: KOPN · Real-Time Price · USD
3.240
-0.150 (-4.42%)
At close: Nov 13, 2026, 4:00 PM EST
3.210
-0.030 (-0.93%)
After-hours: Nov 13, 2026, 7:54 PM EST

Kopin Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
0.462.61-43.88-19.75-19.33-13.43
Depreciation & Amortization
0.780.830.640.610.720.67
Loss (Gain) From Sale of Assets
-11.05-11.010.060.050.320.1
Loss (Gain) From Sale of Investments
-3.37-0.461.612.89-2.7-0.29
Stock-Based Compensation
3.083.033.333.881.274.42
Provision & Write-off of Bad Debts
0.020.010.110.710.16-0.03
Other Operating Activities
3.650.852.341.4350.5
Change in Accounts Receivable
4.771.84-5.5-4.454.97-1.99
Change in Inventory
-0.17-1.45-0.92-2.26-2.01-2.73
Change in Accounts Payable
-0.4-7.093.571.84-3.860.14
Change in Unearned Revenue
3.943.77-0.850-3.142.58
Change in Other Net Operating Assets
-12.31-8.4525.25-0.20.91-0.69
Operating Cash Flow
-10.59-15.54-14.23-15.26-17.69-10.75
Operating Cash Flow Growth
------

Investing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Capital Expenditures
-6.58-1.44-0.82-0.95-0.83-1.03
Divestitures
-0.42-0.42----
Investment in Securities
-1.6719.86-9.47-7.25-2.51.1
Other Investing Activities
---00.060.02-0.01
Investing Cash Flow
-8.6718-10.29-8.14-3.310.05

Financing Activities

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Issuance of Common Stock
38.2738.2733.7821.342.8621.05
Repurchase of Common Stock
-1.98-1.02-0.27--0.2-0.6
Other Financing Activities
0.04-----
Financing Cash Flow
43.0143.9533.5221.342.6620.45

Net Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Foreign Exchange Rate Adjustments
00-00.01-0.19-0.08
Net Cash Flow
23.7546.429-2.05-18.539.68

Free Cash Flow

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Free Cash Flow
-17.17-16.98-15.04-16.21-18.52-11.78
Free Cash Flow Growth
------
Free Cash Flow Margin
-34.45%-43.17%-29.88%-40.13%-39.07%-25.80%
Free Cash Flow Per Share
-0.09-0.10-0.11-0.15-0.20-0.13
Levered Free Cash Flow
-37.9-45.0814.96-9.86-10.92-7.83
Unlevered Free Cash Flow
-37.9-45.0814.96-9.86-10.92-7.83

Additional Metrics

Fiscal Year
TTMFY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Sep '26 Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Change in Working Capital
-4.16-11.3921.56-5.07-3.13-2.68
SEC Filings: 10-K · 10-Q