Market cap
$796 Mln
Revenue (TTM)
$43 Mln
P/E Ratio
107
P/B Ratio
11.3
Div. Yield
0 %
Key Ratios and Highlights
| Growth Score (%) | Quarterly | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | QoQ | YoY | 1-Year | 3-Years | 5-Years |
| Revenue | 20.69 | 50.62 | -8.95 | -1.78 | -1.02 |
| EBIT | 65.92 | 75.38 | 92.86 | 25.24 | 13.69 |
| Net Profit | 122.14 | 116.08 | 158.19 | 32.85 | 24.60 |
| EPS | 121.54 | 113.93 | 151.94 | 30.09 | 20.47 |
| Book Value | -- | -- | 171.68 | 15.44 | 3.37 |
| Key Ratios (%) | Average | Annual (TTM) | |||
|---|---|---|---|---|---|
| Particulars | 3-Years | 5-Years | TTM | Dec-25 | Dec-24 |
| EBIT-Margin
| -25.85 | -29.64 | -1.92 | 7.32 | -36.37 |
| Net Margin
| -- | -34.25 | 18.63 | -- | -- |
| Return on equity
| -78.11 | -67.02 | 11.95 | 5.49 | -166.23 |
| Return on Capital
| -72.85 | -62.04 | -- | 0.70 | -152.90 |
| Return on Assets
| -37.54 | -34.74 | 5.53 | 2.91 | -73.08 |
| Debt to Equity (x)
| -- | -- | 0.00 | 9.05 | 0.09 |
Profitability
ROCE
--
--
Earning before interest and taxes / (Average net worth + Average total Debt) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
0.70
|
-152.90
|
-66.36
|
-54.34
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
ROE
11.95
Higher than Peers by 4.45
Profit after tax / Average Net worth * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
11.95
|
5.49
|
-166.23
|
-73.59
|
-60.43
|
|
Peer Median
|
7.50
|
--
|
--
|
--
|
--
|
ROA
5.53
Higher than Peers by 1.94
Profit after tax / Average Total assets * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
5.53
|
2.91
|
-73.08
|
-42.44
|
-36.20
|
|
Peer Median
|
3.59
|
--
|
--
|
--
|
--
|
EBIT Margin
-1.92
Lower than Peers by 8.98
Operating profit (EBIT) / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
-1.92
|
7.32
|
-36.37
|
-48.50
|
-40.47
|
|
Peer Median
|
7.06
|
--
|
--
|
--
|
--
|
Net Margin
18.63
Higher than Peers by 11.11
Net profit / Total Income (Net sales plus other income) * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
18.63
|
6.78
|
-87.17
|
-48.89
|
-38.64
|
|
Peer Median
|
7.52
|
--
|
--
|
--
|
--
|
Cash Profit Margin
0.00
--
(Net profit + Depreciation) / Gross Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
0.00
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Revenue Growth
-8.95
Lower than Peers by 15.35
Year on year growth in net sales
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
-8.95
|
-0.24
|
0.25
|
-0.15
|
0.04
|
|
Peer Median
|
6.40
|
--
|
--
|
--
|
--
|
EBIT Growth
92.86
Higher than Peers by 91.51
Year on year growth in operating profit (EBIT)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
92.86
|
115.37
|
6.55
|
-2.14
|
-39.25
|
|
Peer Median
|
1.36
|
--
|
--
|
--
|
--
|
Net Profit Growth
158.19
Higher than Peers by 159.11
Year on year growth in profit after tax
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
158.19
|
105.94
|
-122.19
|
-2.19
|
-40.36
|
|
Peer Median
|
-0.92
|
--
|
--
|
--
|
--
|
EPS Growth
151.94
Higher than Peers by 138.81
Year on year growth in earnings per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
151.94
|
1.05
|
-0.57
|
0.15
|
-0.36
|
|
Peer Median
|
13.13
|
--
|
--
|
--
|
--
|
Book Value Growth
273.66
Higher than Peers by 263.91
Year on year growth in book value per share
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
273.66
|
--
|
--
|
--
|
--
|
|
Peer Median
|
9.75
|
--
|
--
|
--
|
--
|
Solvency
Debt to Equity
--
--
Total debt / Net worth
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
9.05
|
0.09
|
0.08
|
0.14
|
|
Peer Median
|
0.15
|
--
|
--
|
--
|
--
|
Short term debt to equity ratio
0.01
--
(Short term borrowings / Net worth)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
0.01
|
9.06
|
0.03
|
0.02
|
0.03
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Current Ratio
2.18
Lower than Peers by 1.06
Current Assets / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
2.18
|
2.70
|
1.43
|
2.51
|
2.13
|
|
Peer Median
|
3.24
|
--
|
--
|
--
|
--
|
Quick Ratio
2.05
Lower than Peers by 0.24
(Current Assets - Inventory) / Current Liabilities and Provisions
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
2.05
|
-159.29
|
1.29
|
2.03
|
1.69
|
|
Peer Median
|
2.29
|
--
|
--
|
--
|
--
|
Interest Coverage
--
--
Earning before interest and taxes (EBIT) / Interest Expenses
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
--
|
--
|
--
|
-7.36
|
|
Peer Median
|
10.87
|
--
|
--
|
--
|
--
|
Operating Efficiency
Debtors to sales
36.57
Higher than Peers by 20.80
Debtors outstanding / Net Sales * 100
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
36.57
|
56.72
|
37.60
|
32.47
|
22.38
|
|
Peer Median
|
15.77
|
--
|
--
|
--
|
--
|
Asset Turnover
0.30
Lower than Peers by 0.17
Sales / Average Total Assets
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
0.30
|
0.43
|
0.84
|
0.87
|
0.89
|
|
Peer Median
|
0.47
|
--
|
--
|
--
|
--
|
Receivable days
--
--
Average Debtors / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
193.43
|
116.25
|
107.25
|
96.39
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Inventory Days
--
--
Average Inventory / Sales * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
36,168.46
|
62.77
|
102.67
|
55.45
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Payable days
--
--
Average Creditors / Cost of goods sold * 365
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
73.87
|
49.76
|
76.02
|
46.57
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Cash Conversion Cycle
--
--
Receivable Days + Inventory Days - Payable Days
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
36,288.02
|
129.26
|
133.90
|
105.28
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Valuation
Price / Earnings
107.00
Higher than Peers by 9.06
Current share price divided by earning per share in the last twelve months
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
107.00
|
158.81
|
-4.84
|
-11.37
|
-5.89
|
|
Peer Median
|
97.94
|
--
|
--
|
--
|
--
|
Price / Book Value
11.31
Higher than Peers by 5.01
Current share price divided by book value per share in the latest financial year
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
11.31
|
5.78
|
9.12
|
7.61
|
4.71
|
|
Peer Median
|
6.30
|
--
|
--
|
--
|
--
|
Dividend Yield
--
--
Dividend per share in the past twelve months divided by current share price
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
--
|
--
|
--
|
--
|
--
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
EV/EBITDA
123.36
--
Enterprise Value (Current Market Capitalisation + Total Debt - Cash & Equivalents) / Earnings before interest, taxes, depreciation and taxes (EBITDA)
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
123.36
|
-16,619.93
|
-10.12
|
-11.04
|
-5.66
|
|
Peer Median
|
--
|
--
|
--
|
--
|
--
|
Market Cap
796
Lower than Peers by 585
Current Share price multiplied by latest total number of shares outstanding
|
Company Name
|
TTM
|
Dec-25
|
Dec-24
|
Dec-23
|
Dec-22
|
|---|---|---|---|---|---|
|
Kopin (KOPN)
|
796
|
--
|
--
|
--
|
--
|
|
Peer Median
|
1,380
|
--
|
--
|
--
|
--
|