Kopin Corp. Financial Ratios — KOPN Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	1.86	-11.71	-3.32	-23.09	-14.36	-27.92	-33.47	-55.42	-77.17	-15.47	-39.37	-60.43	-73.59	-166.23	6.39
Return on Assets (%)	1.6	-9.92	-2.92	-20.97	-12.83	-24.31	-28.18	-45.78	-57.52	-9.74	-24.3	-36.2	-42.44	-73.08	2.91
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5.73
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-30.52
Gross Margin (%)	41.23	30.08	3.02	21.94	23.47	17.85	22.84	15.29	14.91	27.37	45.14	31.31	38.23	28.15	27.65
EBITDA Margin (%)	9.35	-28.16	-134.38	-79.94	-72.06	-120.04	-97.68	-139.24	-85.56	-10.25	-28.7	-44.45	-41.02	-35.11	-36.72
Operating Margin (%)	-3.94	-54.46	-150.3	-89.38	-78.73	-124.43	-106.67	-147.24	-88.24	-11.87	-30.16	-45.97	-42.52	-36.37	-38.88
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-8.87	-57.75	-166.22	-89.49	-46.24	-87.89	-101.8	-140.82	-99.14	-10.97	-29.21	-40.47	-48.5	-86.83	7.32
Profit Margin (%)	4.76	-53.01	-20.57	-88.7	-45.84	-104.09	-90.66	-141.15	-99.96	-10.99	-29.42	-40.77	-48.89	-87.17	6.78
Net Income to Common Margin (%)	4.76	-53.01	-20.57	-88.7	-45.84	-104.09	-90.66	-141.15	-99.96	-10.99	-29.42	-40.77	-48.89	-87.17	6.63
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.39
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.24
Sustainable Growth Rate (%)	1.86	-11.71	-3.32	-23.09	-14.36	-27.92	-33.47	-55.42	-77.17	-15.47	-39.37	-60.43	-73.59	-166.23	6.53

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	3	2	4	3	2	2	1
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	1
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	1	3	3	2	1	1
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.11	-0.44	-0.29	-0.16	-0.15	-0.12	-0.1
Net Debt/EBITDA	-7.13	2.78	0.54	0.58	0.86	0.58	0.91	0.42	0.24	4.16	2.04	0.39	0.34	0.8	2.57
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.11	-0.38	-0.28	-0.15	-0.14	-0.12	-0.1
Net Debt/EBIT	16.9	1.44	0.49	0.51	0.78	0.56	0.84	0.4	0.23	3.59	1.94	0.38	0.33	0.77	2.43
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	85.09	84.41	92.08	89.35	89.33	84.34	84.06	80.37	66.46	59.8	63.17	55.23	59.84	32.9	52.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.27	2.9	7.84	10.74	6.21	6.36	1.3
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.7	2.73	7.16	9.42	5.73	5.83	1.27
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.16	1.73	4.93	5.89	3.72	2.09	0.77
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.91	6.37	9.61	14.02	8.42	9.1	2.31
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.02	5.99	8.77	12.3	7.77	8.34	2.26
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.58	3.79	6.05	7.69	5.04	3	1.37
Net Debt to Equity	-25.34	-17.5	-12.45	-13.38	-20.92	-21.32	-32.11	-30.03	-21.09	-60.47	-67.6	-34.43	-19.35	-60.82	-56.69
Net Debt/Capital (%)	-33.93	-21.21	-14.22	-15.45	-26.46	-27.09	-47.3	-42.91	-23.74	-131.74	-160.9	-43.25	-21.73	-125.97	-124.29
EBITDA	6	-10	-31	-25	-23	-27	-27	-34	-25	-4	-13	-21	-17	-18	-14
EBITDA-CapEx	6	-10	-31	-25	-23	-27	-27	-34	-25	-4	-13	-21	-17	-18	-14
Operating Income (Loss)	-3	-19	-34	-28	-25	-28	-30	-36	-26	-5	-14	-22	-17	-18	-15

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	4.69	4.58	10.03	6.86	7.16	5.78	5.68	3.59	1.93	1.23	1.67	0.87	1.1	0.81	1.07
Current Ratio	6.48	6.29	10.64	7.55	8.97	6.24	6.59	4.77	2.99	2.34	2.98	2.13	2.51	1.43	2.7
Quick Ratio	5.49	4.86	10.24	7.15	8.63	5.9	6.07	4.19	2.54	1.99	2.49	1.61	1.92	1.24	1.71
CFO/Avg Current Liab	0.9	0.18	-1.2	-1.6	-1.38	-2.12	-2.03	-2.5	-1.94	-0.31	-0.62	-1.11	-1.01	-0.48	-0.4
Common Equity/Total Assets	85.09	84.41	92.08	89.35	89.33	84.34	84.06	80.37	66.46	59.8	63.17	55.23	59.84	32.9	52.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.27	2.9	7.84	10.74	6.21	6.36	1.3
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.7	2.73	7.16	9.42	5.73	5.83	1.27
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	4.16	1.73	4.93	5.89	3.72	2.09	0.77
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.91	6.37	9.61	14.02	8.42	9.1	2.31
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.02	5.99	8.77	12.3	7.77	8.34	2.26
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.58	3.79	6.05	7.69	5.04	3	1.37
CFO/Total Liabilities	80.97	17.93	-163.38	-144.64	-146.17	-192.28	-185.85	-237.44	-145.47	-22.95	-45.97	-89.5	-77.06	-29.96	-35.09
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	6.46	5.46	12.53	8.42	7.33	4.79	6.39	-3.48	-9.11	-1.44	3.02	-7.44	-3.01	-5.09	0.99

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	3.7	3	5.99	10.35	12.22	14.37	9.91	6.95	6.48	5.25	4.27	5.08	4.97	4.67	3.41
Days Sales Outstanding	98.65	121.73	60.92	35.27	29.87	25.41	36.84	52.54	56.33	69.51	85.42	71.81	73.39	78.16	107.12
Inventory Turnover	1.81	1.84	5.01	6.94	7.44	6.4	5.13	4.2	5.86	7.09	4.54	5.01	3.56	5.27	4.78
Days Inventory Outstanding	201.38	197.86	72.88	52.63	49.06	57.05	71.21	86.99	62.24	51.5	80.4	72.91	102.6	69.32	76.33
Accounts Payable Turnover	3.12	1.09	4.34	5.51	4.85	4.66	5.02	4.62	6.08	6.21	4.9	5.93	5.03	6.37	4.83
Accounts Payable Turnover Days	116.89	334.83	84.16	66.21	75.22	78.26	72.76	78.93	60	58.76	74.48	61.52	72.55	57.27	75.52
Cash Conversion Cycle	183.13	-15.25	49.63	21.68	3.71	4.19	35.29	60.6	58.57	62.25	91.34	83.2	103.44	90.2	107.92
Inventory to Cash Days	-102.73	-76.13	-11.96	-17.36	-19.19	-31.64	-34.38	-34.45	-5.91	18.01	5.02	-1.1	-29.21	8.84	30.79
Inventories	20	6	3	4	3	3	5	5	4	4	7	6	8	6	6
Raw Materials	10	3	1	2	1	2	2	3	3	4	5	4	5	4	4
Work In Process	5	2	1	2	1	1	2	2	1	1	1	2	2	1	1
Finished Goods	5	1	1	- -	- -	- -	1	1	- -	- -	1	- -	1	1	1
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	250	213	264	228	180	183	234	74	33	208	368	115	228	212	414
- Cash & Cash Equivalents	43	27	17	15	20	16	25	14	6	17	27	8	6	14	36
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	5	6	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	8
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	3	2	4	3	2	2	1
Enterprise Value	149	126	151	137	99	106	166	37	14	189	342	106	213	179	387
Total Capital	170	155	135	109	94	74	77	48	31	30	43	27	32	25	66
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	9.02	5.99	8.77	12.3	7.77	8.34	2.26
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.2	0.01	0.01	0.03	0.01	0.01	- -
EV/Sales	2.31	3.65	6.61	4.31	3.09	4.69	5.95	1.49	0.48	4.7	7.5	2.23	5.27	3.55	10.05
EV/EBITDA	24.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	7.76	33.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	7.76	33.38	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	254	212	263	227	173	182	224	73	32	200	363	113	221	181	401
Diluted Enterprise Value	216	191	246	212	153	166	199	59	29	185	340	108	218	169	373
EV per Share	2.32	1.98	2.42	2.17	1.5	1.65	2.27	0.49	0.17	2.21	3.8	1.14	1.9	1.15	2.19
TTM Sales	65	35	23	32	32	23	28	24	30	40	46	47	40	50	38
TTM EBITDA	6	-10	-31	-25	-23	-27	-27	-34	-25	-4	-13	-21	-17	-18	-14
TTM Operating Income	-3	-19	-34	-28	-25	-28	-30	-36	-26	-5	-14	-22	-17	-18	-15
TTM Cash Flow to Firm	19	4	-19	-20	-17	-26	-26	-28	-21	-4	-11	-18	-15	-14	-16
TTM Free Cash Flow to Firm	19	4	-19	-20	-17	-26	-26	-28	-21	-4	-11	-18	-15	-14	-16

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	13.17	55.92	-13.92	-11.57	-10.2	-6.95	-8.63	-2.6	-1.53	-45.3	-33.8	-6.41	-14.5	-12.7	-25.79
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	149	126	151	137	99	106	166	37	14	189	342	106	213	179	387
Low Price	3.07	2.78	3.06	2.9	2.5	1.57	3	0.96	0.35	0.19	2.33	0.96	0.94	0.56	0.71
EV/Sales	2.31	3.65	6.61	4.31	3.09	4.69	5.95	1.49	0.48	4.7	7.5	2.23	5.27	3.55	10.05
EV/EBITDA	24.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	81.15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	157.19
Price/Earnings Average	87.15	-12.28	-47.47	-7.96	-14.47	-5.78	-10.15	-5.83	-2.75	-20.63	-44.52	-8.27	-7.96	-3.81	130.14
Price/Earnings High	109.18	-14.55	-59.31	-10.55	-19.22	-8.15	-12.74	-8.37	-4.75	-60.67	-90.07	-21.15	-13.8	-8.54	279.45
Price/Earnings Low	64.21	-9.63	-40.51	-6.44	-10.8	-4.27	-8.31	-2.03	-0.96	-3.55	-15.41	-4.54	-5.19	-1.7	47.63
Price/Book Value	1.51	1.43	1.96	2.08	1.9	2.47	3.05	1.54	1.16	7.3	9.25	4.77	7.72	9.12	7.32
Price/Book Value Average	1.63	1.52	1.67	2.06	2.34	1.85	3.49	4.25	2.92	3.32	15.22	6.72	5.49	8.43	6.06
Price/Book Value High	2.04	1.8	2.08	2.73	3.11	2.61	4.38	6.11	5.04	9.77	30.8	17.18	9.51	18.91	13.01
Price/Book Value Low	1.2	1.19	1.42	1.67	1.75	1.37	2.86	1.48	1.01	0.57	5.27	3.69	3.58	3.76	2.22
Price/Tangible Book Value	1.55	1.46	2	2.11	1.92	2.5	3.16	1.56	1.16	7.3	9.25	4.77	7.72	9.12	7.32
Price/Tangible Book Value Average	1.66	1.55	1.7	2.09	2.36	1.87	3.61	4.28	2.92	3.32	15.22	6.72	5.49	8.43	6.06
Price/Tangible Book Value High	2.08	1.84	2.12	2.77	3.14	2.64	4.54	6.15	5.04	9.77	30.8	17.18	9.51	18.91	13.01
Price/Tangible Book Value Low	1.22	1.22	1.45	1.69	1.76	1.38	2.96	1.49	1.01	0.57	5.27	3.69	3.58	3.76	2.22
Price/Sales	3.86	6.12	11.49	7.13	5.39	8.03	8.04	2.99	1.09	4.99	7.96	2.39	5.48	3.59	10.42
Price/Sales Average	4.15	6.51	9.76	7.06	6.63	6.02	9.21	8.22	2.75	2.27	13.1	3.37	3.89	3.32	8.63
Price/Sales High	5.2	7.71	12.2	9.35	8.81	8.49	11.55	11.81	4.75	6.67	26.49	8.62	6.74	7.44	18.52
Price/Sales Low	3.06	5.11	8.33	5.71	4.95	4.44	7.53	2.87	0.95	0.39	4.53	1.85	2.54	1.48	3.16
Price/Cash Flow	12.98	55.92	-13.92	-11.57	-10.2	-6.95	-8.63	-2.6	-1.53	-45.3	-33.8	-6.41	-14.5	-12.7	-25.79
Price/Cash Flow Average	13.94	59.53	-11.83	-11.46	-12.56	-5.2	-9.89	-7.16	-3.86	-20.6	-55.65	-9.04	-10.3	-11.75	-21.35
Price/Cash Flow High	17.46	70.53	-14.78	-15.18	-16.69	-7.34	-12.41	-10.28	-6.67	-60.59	-112.57	-23.11	-17.85	-26.34	-45.85
Price/Cash Flow Low	10.27	46.69	-10.09	-9.27	-9.38	-3.84	-8.09	-2.5	-1.34	-3.54	-19.26	-4.96	-6.71	-5.24	-7.82
Price/Free Cash Flow Average	14.14	59.53	-11.83	-11.46	-12.56	-5.2	-9.89	-7.16	-3.86	-20.6	-55.65	-9.04	-10.3	-11.75	-21.35
Price/Free Cash Flow High	17.72	70.53	-14.78	-15.18	-16.69	-7.34	-12.41	-10.28	-6.67	-60.59	-112.57	-23.11	-17.85	-26.34	-45.85
Price/Free Cash Flow Low	10.42	46.69	-10.09	-9.27	-9.38	-3.84	-8.09	-2.5	-1.34	-3.54	-19.26	-4.96	-6.71	-5.24	-7.82
EV/Sales Average	3.56	5.93	9.07	6.64	6.29	5.37	8.75	7.73	2.72	1.97	12.76	3.32	3.93	3.66	8.2
EV/Sales High	4.61	7.14	11.51	8.95	8.56	7.86	11.2	11.36	4.77	6.54	26.33	8.65	6.87	8.51	18.42
EV/Sales Low	2.47	4.52	7.63	5.28	4.54	3.78	7	2.31	0.87	0.02	4.08	1.77	2.53	1.5	2.55
EV/EBITDA Average	38.07	-21.07	-6.75	-8.31	-8.73	-4.47	-8.96	-5.55	-3.18	-19.2	-44.46	-7.47	-9.58	-10.43	-22.33
EV/EBITDA High	49.27	-25.36	-8.56	-11.19	-11.88	-6.55	-11.47	-8.16	-5.58	-63.77	-91.75	-19.47	-16.74	-24.23	-50.17
EV/EBITDA Low	26.39	-16.06	-5.68	-6.6	-6.3	-3.15	-7.17	-1.66	-1.02	-0.19	-14.23	-3.99	-6.17	-4.27	-6.95
EV/EBIT Average	-90.27	-10.89	-6.03	-7.43	-7.99	-4.32	-8.2	-5.25	-3.08	-16.58	-42.3	-7.22	-9.24	-10.07	-21.09
EV/EBIT High	-116.85	-13.11	-7.66	-10.01	-10.87	-6.32	-10.5	-7.71	-5.41	-55.05	-87.3	-18.82	-16.15	-23.39	-47.39
EV/EBIT Low	-62.59	-8.3	-5.08	-5.9	-5.76	-3.04	-6.56	-1.57	-0.99	-0.17	-13.54	-3.86	-5.95	-4.13	-6.56
Last Price	3.88	3.33	4.22	3.62	2.72	2.84	3.2	1	0.4	2.43	4.09	1.24	2.03	1.36	2.34
High Price	5.22	4.2	4.48	4.75	4.45	3	4.6	3.95	1.75	3.25	13.62	4.47	2.5	2.82	4.16
Enterprise Value Average	230	206	208	211	202	122	244	189	80	79	583	157	159	184	315
Enterprise Value High	298	247	264	285	274	178	312	278	141	262	1,202	410	277	428	709
Enterprise Value Low	160	157	175	168	145	86	195	57	26	1	187	84	102	76	98

Shares Outstanding	64	64	63	63	66	65	73	74	83	85	90	93	112	156	177
Diluted Weighted Avg Shares	65	64	62	63	63	64	70	73	80	82	89	91	109	133	171
Basic Weighted Avg Shares	64	64	62	63	63	64	70	73	80	82	89	91	109	133	171
Revenue per Share	1	0.54	0.37	0.51	0.51	0.35	0.4	0.33	0.37	0.49	0.51	0.52	0.37	0.38	0.22
EBITDA per Share	0.09	-0.15	-0.49	-0.41	-0.36	-0.42	-0.39	-0.47	-0.31	-0.05	-0.15	-0.23	-0.15	-0.13	-0.08
Operating Income per Share	-0.04	-0.3	-0.55	-0.45	-0.4	-0.44	-0.42	-0.49	-0.32	-0.06	-0.16	-0.24	-0.16	-0.14	-0.09
Basic EPS, GAAP	0.05	-0.29	-0.08	-0.45	-0.23	-0.37	-0.36	-0.47	-0.37	-0.05	-0.15	-0.21	-0.18	-0.33	0.01
Basic EPS from Cont Ops	-0.09	-0.34	-0.41	-0.46	-0.23	-0.36	-0.36	-0.47	-0.37	-0.06	-0.15	-0.21	-0.18	-0.33	0.02
Diluted EPS, GAAP	0.05	-0.29	-0.08	-0.45	-0.23	-0.37	-0.36	-0.47	-0.37	-0.05	-0.15	-0.21	-0.18	-0.33	0.01
Diluted EPS from Cont Ops	-0.09	-0.34	-0.41	-0.46	-0.23	-0.36	-0.36	-0.47	-0.37	-0.06	-0.15	-0.21	-0.18	-0.33	0.02
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.3	0.06	-0.3	-0.31	-0.27	-0.41	-0.37	-0.38	-0.26	-0.05	-0.12	-0.19	-0.14	-0.11	-0.09
Free Cash Flow per Basic Share	0.3	0.06	-0.3	-0.31	-0.27	-0.41	-0.37	-0.38	-0.26	-0.05	-0.12	-0.19	-0.14	-0.11	-0.09
Cash & Equivalents per Share	1.64	1.45	1.8	1.44	1.22	1.2	0.94	0.5	0.26	0.24	0.33	0.14	0.16	0.23	0.21
Book Value per Share	2.56	2.33	2.15	1.74	1.43	1.15	1.05	0.65	0.35	0.33	0.44	0.26	0.26	0.15	0.32
Tangible Book Value per Share	2.51	2.28	2.11	1.72	1.42	1.13	1.01	0.64	0.35	0.33	0.44	0.26	0.26	0.15	0.32

Kopin Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)