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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.66
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	-63.91	-80.73	-100.56	-142.48	-179	-242.82	-262.24	-454.99	-697.77	-640.95	-504.99	-771.34	-724.02	-565.91	-366.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.27	2.9	7.84	10.74	6.21	6.36	1.3
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.6	-0.27	-0.99	-0.77	-0.52	-0.37	-0.21
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.95	-0.6	-1.21	-1.01	-0.7	-0.53	-0.38
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 (%)	26.63	16.64	10.24	7.69	9.42	6.91	9.42	5.02	1.99	5.34	7.85	2.41	1.59	3.43	8.55
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)

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	-63.91	-80.73	-100.56	-142.48	-179	-242.82	-262.24	-454.99	-697.77	-640.95	-504.99	-771.34	-724.02	-565.91	-366.85
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	6.27	2.9	7.84	10.74	6.21	6.36	1.3
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.6	-0.27	-0.99	-0.77	-0.52	-0.37	-0.21
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.95	-0.6	-1.21	-1.01	-0.7	-0.53	-0.38
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	5.44	12.48	8.35	6.95	4.73	5.96	-3.52	-9.15	-1.68	2.9	-7.5	-3.21	-5.49	0.81

Working Capital (USD)

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)

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	212	263	227	173	182	224	73	32	200	363	113	221	181	401
- 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	150	126	150	135	92	105	156	36	13	181	338	104	206	147	373
Total Capital	-119	-136	-147	-176	-190	-213	-239	-271	-298	-303	-315	-334	-355	-398	-389
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-0.95	-0.6	-1.21	-1.01	-0.7	-0.53	-0.38
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.21	0.01	0.01	0.03	0.01	0.01	- -
EV/Sales	2.31	3.63	6.57	4.26	2.86	4.63	5.59	1.46	0.45	4.51	7.39	2.19	5.11	2.93	9.71
EV/EBITDA	24.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	7.77	33.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	7.77	33.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	2.41	2.16	1.44	1.64	2.23	0.49	0.16	2.2	3.8	1.14	1.89	1.11	2.18
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)

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	150	126	150	135	92	105	156	36	13	181	338	104	206	147	373
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	3.63	6.57	4.26	2.86	4.63	5.59	1.46	0.45	4.51	7.39	2.19	5.11	2.93	9.71
EV/EBITDA	24.74	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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	-2.02	-1.49	-1.79	-1.29	-0.91	-0.85	-0.93	-0.27	-0.11	-0.66	-1.14	-0.34	-0.62	-0.45	-1.01
Price/Book Value Average	-2.17	-1.59	-1.52	-1.28	-1.12	-0.64	-1.07	-0.74	-0.27	-0.3	-1.88	-0.47	-0.44	-0.42	-0.83
Price/Book Value High	-2.71	-1.88	-1.9	-1.7	-1.49	-0.9	-1.34	-1.07	-0.47	-0.88	-3.8	-1.21	-0.76	-0.94	-1.79
Price/Book Value Low	-1.6	-1.24	-1.3	-1.04	-0.84	-0.47	-0.88	-0.26	-0.09	-0.05	-0.65	-0.26	-0.29	-0.19	-0.31
Price/Tangible Book Value	1.5	1.39	1.99	2.1	1.85	2.48	2.99	1.54	1.13	7.07	9.17	4.73	7.5	7.76	6.25
Price/Tangible Book Value Average	1.61	1.48	1.69	2.08	2.27	1.86	3.43	4.25	2.84	3.22	15.09	6.66	5.33	7.18	5.17
Price/Tangible Book Value High	2.02	1.76	2.12	2.76	3.02	2.62	4.3	6.1	4.9	9.46	30.53	17.04	9.23	16.09	11.11
Price/Tangible Book Value Low	1.19	1.16	1.45	1.69	1.7	1.37	2.81	1.48	0.99	0.55	5.22	3.66	3.47	3.2	1.89
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	5.91	9.03	6.59	6.01	5.32	8.34	7.63	2.64	1.88	12.59	3.27	3.81	3.08	7.92
EV/Sales High	4.61	7.11	11.47	8.88	8.19	7.79	10.68	11.22	4.64	6.28	25.99	8.51	6.66	7.21	17.81
EV/Sales Low	2.47	4.51	7.6	5.24	4.33	3.75	6.66	2.28	0.85	- -	4.03	1.74	2.46	1.24	2.45
EV/EBITDA Average	38.1	-20.99	-6.72	-8.24	-8.34	-4.44	-8.53	-5.48	-3.09	-18.37	-43.87	-7.35	-9.3	-8.78	-21.56
EV/EBITDA High	49.31	-25.26	-8.53	-11.11	-11.36	-6.49	-10.93	-8.06	-5.42	-61.32	-90.55	-19.16	-16.25	-20.52	-48.5
EV/EBITDA Low	26.42	-16	-5.66	-6.55	-6	-3.12	-6.82	-1.64	-0.99	-0.05	-14.03	-3.93	-5.99	-3.54	-6.66
EV/EBIT Average	-90.35	-10.85	-6.01	-7.37	-7.63	-4.28	-7.81	-5.18	-3	-15.86	-41.74	-7.1	-8.97	-8.47	-20.36
EV/EBIT High	-116.94	-13.06	-7.63	-9.93	-10.4	-6.26	-10.01	-7.62	-5.26	-52.94	-86.15	-18.52	-15.67	-19.81	-45.81
EV/EBIT Low	-62.64	-8.27	-5.06	-5.86	-5.49	-3.01	-6.25	-1.55	-0.96	-0.04	-13.34	-3.8	-5.78	-3.41	-6.29
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	205	207	210	193	121	232	187	78	76	575	155	154	155	304
Enterprise Value High	298	246	263	282	262	176	297	274	137	252	1,187	404	269	363	685
Enterprise Value Low	160	156	174	167	139	85	186	56	25	- -	184	83	99	63	94

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	1.81	1.45	1.27	1.21	0.98	0.51	0.27	0.25	0.33	0.14	0.16	0.27	0.21
Book Value per Share	-1.92	-2.24	-2.36	-2.8	-2.99	-3.33	-3.43	-3.7	-3.74	-3.7	-3.58	-3.69	-3.28	-3.01	-2.32
Tangible Book Value per Share	2.58	2.39	2.12	1.72	1.47	1.15	1.07	0.65	0.36	0.34	0.45	0.26	0.27	0.18	0.37

Kopin Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)