Kopin Corporation (KOPN)

Kopin Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 27, 2025	Dec 28, 2024	Dec 30, 2023	Dec 31, 2022	Dec 25, 2021
Net Income	2.61	-43.88	-19.75	-19.33	-13.47
Depreciation & Amortization	0.83	0.64	0.61	0.72	0.67
Stock-Based Compensation	3.03	3.33	3.88	1.27	4.42
Other Adjustments	-15.12	28.92	5.07	2.78	0.32
Change in Receivables	1.84	-5.5	-4.45	4.97	-1.99
Changes in Inventories	-1.45	-0.92	-2.26	-2.01	-2.73
Changes in Accounts Payable	-7.09	3.57	1.84	-3.86	0.14
Changes in Unearned Revenue	3.77	-0.85	0	-3.14	2.58
Changes in Other Operating Activities	-3.35	0.45	-0.2	0.91	-0.69
Operating Cash Flow	-15.54	-14.23	-15.26	-17.69	-10.75
Capital Expenditures	-1.44	-0.82	-0.95	-0.83	-1.03
Purchases of Investments	-15.16	-19.19	-17.62	-4.5	-
Proceeds from Sale of Investments	36.68	9.71	10.37	2	1.1
Other Investing Activities	-2.09	-0	0.06	0.02	-0.01
Investing Cash Flow	18	-10.29	-8.14	-3.31	0.05
Issuance of Common Stock	38.27	33.78	21.34	2.86	21.05
Repurchase of Common Stock	-1.02	-0.27	-	-0.2	-0.6
Net Common Stock Issued (Repurchased)	37.25	33.52	21.34	2.66	20.45
Issuance of Preferred Stock	6.7	-	-	-	-
Net Preferred Stock Issued (Repurchased)	6.7	-	-	-	-
Financing Cash Flow	43.95	33.52	21.34	2.66	20.45
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0	-0	0.01	-0.19	-0.08
Net Cash Flow	46.42	9	-2.05	-18.53	9.68
Free Cash Flow	-16.98	-15.04	-16.21	-18.52	-11.78
FCF Margin	-43.17%	-29.88%	-40.13%	-39.07%	-25.80%
Free Cash Flow Per Share	-0.10	-0.11	-0.15	-0.20	-0.13
Levered Free Cash Flow	-6.19	-41.8	-20.71	-27.54	-14.5
Unlevered Free Cash Flow	-17.86	-41.2	-18.27	-30.17	-14.97

Updated Dec 27, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q