##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the Quarterly Period Ended June 30, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

Commission file number 0-19882





KOPIN CORPORATION

(Exact name of registrant as specified in its charter)







|                                                             |  |                                     
|------------------------------------------------------------ |  | ------------------------------------
|Delaware                                                     |  | 04-2833935                          
|State or other jurisdiction of incorporation or organization |  | (I.R.S. Employer Identification No.)



|                                         |  |           
|---------------------------------------- |  | ----------
|200 John Hancock Rd., Taunton, MA        |  | 02780-1042
|(Address of principal executive offices) |  | (Zip Code)

Registrants telephone number, including area code: (508) 824-6696





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to filing requirements for the past 90 days.    Yes   ̈    No  x

Indicate by check mark whether
the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer and accelerated filer and smaller reporting
company in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer   ̈    Accelerated Filer  x    Non-Accelerated Filer   ̈

Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange
Act).    Yes   ̈    No  x

Indicate the number of shares outstanding of each issuers classes of common stock, as of the latest practicable date.



|                             |  |                                 
|---------------------------- |  | --------------------------------
|Class                        |  | Outstanding as of March 14, 2008
|Common Stock, par value $.01 |  | 71,043,391                      









---

##### Table of Contents

EXPLANATORY NOTE REGARDING RESTATEMENTS

In this Quarterly Report on Form 10-Q (Form 10-Q), we are restating our condensed consolidated financial statements for the three and six month
periods ended July 1, 2006. Contemporaneous with the filing of this Quarterly Report on Form 10-Q, we filed a Quarterly Report on Form 10-Q for the quarter ended September 30, 2006 and an Annual Report on Form 10-K
(Form 10-K) for the year ended December 30, 2006. In our Form 10-K filed with the Securities and Exchange Commission we restated our consolidated financial statements as of December 31, 2005 and for each of the years ended
December 31, 2005 and 2004 and each of the quarters in 2005 and for the three month periods ended April 1, 2006 and July 1, 2006.

The restatement of our consolidated financial statements reflects the correction of the following errors, in accordance with Financial Accounting Standards Board (FASB) No. 154 Accounting Changes and Error
Corrections:



| | 1. | stock-based compensation expense not previously recorded for certain stock-based awards for which the original accounting was deemed incorrect;
| | -- | -----------------------------------------------------------------------------------------------------------------------------------------------



| | 2. | tax-related adjustments resulting from the above errors in stock option accounting; and
| | -- | ---------------------------------------------------------------------------------------



| | 3. | the recording of previously unrecorded adjustments not related to accounting for stock options that were previously deemed to be immaterial to our consolidated financial statements.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On November 1, 2006, in response to a derivative lawsuit filed against the Company related to the Companys
employee stock option granting practices and accounting (see Part II Item ILegal Proceedings), our Board of Directors appointed a Special Investigation Committee of the Board of Directors, referred to as the Special Committee, composed
solely of an independent director who was not on the Companys Board of Directors and who had no affiliation with the Company during the period between 1995 and 2005, to conduct a comprehensive investigation of our historical stock option
practices.

Responding to the findings of the Special Committee, filed in a Form 8-K on May 9, 2007, we reviewed the measurement dates
for stock option and nonvested restricted common share grants (collectively, stock-based awards) used in our historical financial reporting. We reviewed the measurement dates for all 19.8 million of our historical stock-based award
grants and reviewed all available evidence for each grant during the period from January 1, 1995 through December 30, 2006, referred to as the Investigation Period.

Stock-based awards granted during the Investigation Period can be categorized as follows:

New Hire Employee Stock-Based Awards. Total awards made to new hire employees during the Investigation Period totaled 3.8
million.

All Other Stock-Based Awards to Non Officer Employees. Total awards made to non-officers excluding new
hires during the Investigation Period totaled 6.4 million.

All Other Stock-Based Awards to Officers. Total
awards made to officers excluding new hires during the Investigation Period totaled 7.9 million.

Director Stock-Based
Awards. Total awards made to members of the Board of Directors during the Investigation Period totaled 1.4 million.

Consultant Awards. Total awards made to consultants during the Investigation Period totaled 265,000.

Certain of the
stock-based awards granted during the Investigation Period had exercise prices that tended to be at a price towards the lower end of range of common stock prices over a 90 day period from the original grant date.

Impact of Restatement

For
stock-based awards granted during the period January 1, 1995 through December 31, 2005 of the Investigation Period, the accounting principle applied under United States Generally Accepted Accounting Principles (US GAAP) was Accounting
Principles Board Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees. For stock-based awards granted during the period January 1, 2006 through December 30, 2006, of the Investigation Period we applied
Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R). APB 25 prescribed that there was a compensation element in a stock option award to an employee if the option exercise price
was below the fair market value of the Companys stock on the measurement date. The measurement date is the date that the number of options the employee was to receive and the option exercise price were known. We typically accounted for all
stock-based awards to new hires, employees, officers and directors, through December 31, 2005 under APB 25 using the stated grant date as the measurement date. We typically issued stock options with an exercise price equal to the fair
market value of our common stock on the recorded



2



---

##### Table of Contents

grant date, and therefore recorded no stock-based compensation expense. We recorded compensation expense for awards of restricted common shares for the fair
value of the common shares on the grant date over the vesting period. We refer to the measurement date used when the stock-based award was granted during the Investigation Period as the Original Measurement Date. If, as a result of our option
review, we used a different measurement date than the Original Measurement Date to determine if there was an element of compensation expense in a stock-based award, we referred to the new measurement date as the Revised Measurement Date.

We reviewed 14.3 million stock-based awards granted to officers and non-officers (excluding new hires, consultant and Board of Directors
awards which are addressed below) to verify that the terms of the awards were approved and known with finality on the Original Measurement Date. We determined that for 11.5 million stock-based awards the number of shares was not known with
finality on the Original Measurement Date. In those situations where we had either not completed the process of determining the number of stock options a particular employee was to receive or the administrative process was not finished on the
Original Measurement Date, a compensation charge is required to reflect the difference between the exercise price of the stock-based award and the stock price (when it exceeds the exercise price) on the date the determination or process was
completed. We recorded compensation expense of $33.6 million, excluding income tax effects, in connection with the restatement described above.

We reviewed 3.8 million stock-based awards granted to new hires to verify that the grant date was the same date as the date that the individual met the definition of an employee, generally the employee start date. We identified
instances where employees did not start on their anticipated start date per their offer letter but commenced employment at a later date; however the option was granted based on the anticipated start date included in their offer letter. Compensation
expense is required to reflect the difference between the exercise price of the stock option and the stock price on the employee start date. We identified 718,000 options following this pattern and recorded compensation expense of $0.6 million,
excluding income tax effects, in connection with the restatement described above. We identified one situation where an offer letter gave the employee an option to purchase 120,000 shares of our common stock with an exercise price equal to our common
stock price on the date he commenced employment but we incorrectly granted the option with an exercise price equal to our common stock price on the date we made the offer of employment. We recorded compensation expense of $1.0 million, excluding
income tax effects, in connection with the restatement described above. We identified one situation where the employment offer letter gave the prospective employee an option to purchase 400,000 shares of our common stock at an exercise price equal
to our common stock price on the date the employment offer letter was accepted. In this situation, compensation expense should have been recorded to reflect the difference between the exercise price and our common stock price on the date employment
commenced. We recorded compensation expense of $0.4 million, excluding income tax effects, in connection with the restatement described above.

We reviewed 265,000 stock option awards granted to consultants. We identified five grants to consultants totaling 205,000 options, which we accounted for incorrectly and we recorded compensation expense of $1.8 million, excluding income tax
effects, in connection with the restatement described above. Of the $1.8 million of compensation expense, $1.6 million related to two grants made in January of 1996. We originally accounted for these consultant awards under APB 25 and recorded no
compensation expense for these awards.

We also reviewed 1.4 million stock-based awards to members of the Board of Directors. We
identified two awards of 300,000 options for which we recorded compensation expense of approximately $30,000, excluding income tax effects, as the result of an inconsistent pricing practice.

All financial information contained in this quarterly report gives effect to the restatements of our consolidated financial statements as described
above. We have not amended, and we do not intend to amend, our previously filed annual reports or quarterly reports for each of the fiscal years and fiscal quarters of 1995 through 2005, and for the first two fiscal quarters of the fiscal year ended
December 30, 2006. Financial information included in reports previously filed or furnished by us for the periods from fiscal 1995 through July 1, 2006 should not be relied upon and are superseded by the information in this quarterly
report.



3



---

##### Table of Contents

Kopin Corporation

INDEX



|                               |  |                                                                                                                                                  |  |         
|------------------------------ |  | ------------------------------------------------------------------------------------------------------------------------------------------------ |  | --------
|                               |  |                                                                                                                                                  |  | Page No.
|Part I  Financial Information |  |                                                                                                                                                 
|                               |  |                                                                                                                                                 
|Item 1.                        |  | Condensed Consolidated Financial Statements (Unaudited):                                                                                         |  | 5       
|                               |  |                                                                                                                                                 
|                               |  | Condensed Consolidated Balance Sheets at June 30, 2007 and December 30, 2006                                                                     |  | 5       
|                               |  |                                                                                                                                                 
|                               |  | Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2007 and July 1, 2006 (As restated)                  |  | 6       
|                               |  |                                                                                                                                                 
|                               |  | Condensed Consolidated Statements of Comprehensive (Loss) Income for the three and six months ended June 30, 2007 and July 1, 2006 (As restated) |  | 6       
|                               |  |                                                                                                                                                 
|                               |  | Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2007 and July 1, 2006 (As restated)                            |  | 7       
|                               |  |                                                                                                                                                 
|                               |  | Notes to Unaudited Condensed Consolidated Financial Statements                                                                                   |  | 8       
|                               |  |                                                                                                                                                 
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition And Results of Operations                                                            |  | 22      
|                               |  |                                                                                                                                                 
|Item 3.                        |  | Quantitative and Qualitative Disclosures About Market Risk                                                                                       |  | 29      
|                               |  |                                                                                                                                                 
|Item 4.                        |  | Controls and Procedures                                                                                                                          |  | 29      
|                               | 
|Part II  Other Information    |  |                                                                                                                                                 
|                               |  |                                                                                                                                                 
|Item 1.                        |  | Legal Proceedings                                                                                                                                |  | 30      
|                               |  |                                                                                                                                                 
|Item 1A.                       |  | Risk Factors                                                                                                                                     |  | 31      
|                               |  |                                                                                                                                                 
|Item 2.                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                                      |  | 40      
|                               |  |                                                                                                                                                 
|Item 3.                        |  | Defaults Upon Senior Securities                                                                                                                  |  | 40      
|                               |  |                                                                                                                                                 
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                                                                              |  | 40      
|                               |  |                                                                                                                                                 
|Item 5.                        |  | Other Information                                                                                                                                |  | 40      
|                               |  |                                                                                                                                                 
|Item 6.                        |  | Exhibits                                                                                                                                         |  | 41      
|                               | 
|Signatures                     |  | 42                                                                                                                                              



4



---

##### Table of Contents

Part 1: FINANCIAL INFORMATION

Item 1: Condensed Consolidated Financial Statements

KOPIN CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)



|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------------ | - | ---------------- | - | ------------ | -
|                                                                                                                                                                                             |  | June 30, 2007 |              |   | December 30,2006 |  
|                                                                                                                                                                                             |  |               |              |   |                  |  
|ASSETS                                                                                                                                                                                       |  |               |              |   |                  |   |              |  
|Current assets:                                                                                                                                                                              |  |               |              |   |                  |   |              |  
|Cash and equivalents                                                                                                                                                                         |  | $             | 22,775,444   |   |                  | $ | 27,907,656   |  
|Marketable securities, at fair value                                                                                                                                                         |  |               | 76,839,111   |   |                  |   | 77,452,635   |  
|Accounts receivable, net of allowance of $211,585 and $227,680 in 2007 and 2006                                                                                                              |  |               | 9,392,923    |   |                  |   | 9,691,937    |  
|Accounts receivable from unconsolidated affiliates                                                                                                                                           |  |               | 2,392,090    |   |                  |   | 1,461,118    |  
|Unbilled receivables                                                                                                                                                                         |  |               | 294,925      |   |                  |   | 830,594      |  
|Prepaid taxes                                                                                                                                                                                |  |               | 791,928      |   |                  |   | 799,336      |  
|Inventory                                                                                                                                                                                    |  |               | 15,173,852   |   |                  |   | 11,848,499   |  
|Prepaid expenses and other current assets                                                                                                                                                    |  |               | 1,767,175    |   |                  |   | 1,345,658    |  
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|Total current assets                                                                                                                                                                         |  |               | 129,427,448  |   |                  |   | 131,337,433  |  
|Property, plant and equipment                                                                                                                                                                |  |               | 20,423,339   |   |                  |   | 17,354,527   |  
|Other assets                                                                                                                                                                                 |  |               | 13,050,569   |   |                  |   | 12,721,358   |  
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|Total assets                                                                                                                                                                                 |  | $             | 162,901,356  |   |                  | $ | 161,413,318  |  
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|                                                                                                                                                                                             |  |              
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                         |  |               |              |   |                  |   |              |  
|Current liabilities:                                                                                                                                                                         |  |               |              |   |                  |   |              |  
|Accounts payable                                                                                                                                                                             |  | $             | 12,670,304   |   |                  | $ | 7,688,865    |  
|Accounts payable to unconsolidated affiliates                                                                                                                                                |  |               | 952,877      |   |                  |   | 616,194      |  
|Accrued payroll and expenses                                                                                                                                                                 |  |               | 2,666,119    |   |                  |   | 2,102,447    |  
|Accrued warranty                                                                                                                                                                             |  |               | 1,030,000    |   |                  |   | 1,030,000    |  
|Billings in excess of revenue earned                                                                                                                                                         |  |               | 159,267      |   |                  |   | 159,267      |  
|Other accrued liabilities and professional fees                                                                                                                                              |  |               | 4,358,888    |   |                  |   | 3,621,727    |  
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|Total current liabilities                                                                                                                                                                    |  |               | 21,837,455   |   |                  |   | 15,218,500   |  
|Asset retirement obligations                                                                                                                                                                 |  |               | 788,997      |   |                  |   | 772,197      |  
|Minority interest in subsidiary                                                                                                                                                              |  |               | 3,273,075    |   |                  |   | 4,457,724    |  
|Commitments and contingencies                                                                                                                                                                |  |               |              |   |                  |   |             |  
|Stockholders equity:                                                                                                                                                                        |  |               |              |   |                  |   |              |  
|Preferred stock, par value $.01 per share: authorized, 3,000 shares; none issued                                                                                                             |  |               |             |   |                  |   |             |  
|Common stock, par value $.01 per share: authorized, 120,000,000 shares; issued 72,019,365 shares in 2007 and 71,926,641 shares in 2006
Outstanding 67,526,260 in 2007 and 67,427,911 in 2006 |  |               | 711,417      |   |                  |   | 710,434      |  
|Additional paid-in capital                                                                                                                                                                   |  |               | 307,160,531  |   |                  |   | 305,650,043  |  
|Treasury stock (3,615,480 shares at cost in 2007 and 2006)                                                                                                                                   |  |               | (14,552,865  | ) |                  |   | (14,552,865  | )
|Accumulated other comprehensive income                                                                                                                                                       |  |               | 3,920,994    |   |                  |   | 2,945,098    |  
|Accumulated deficit                                                                                                                                                                          |  |               | (160,238,248 | ) |                  |   | (153,787,813 | )
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|Total stockholders equity                                                                                                                                                                   |  |               | 137,001,829  |   |                  |   | 140,964,897  |  
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  
|Total liabilities and stockholders equity                                                                                                                                                   |  | $             | 162,901,356  |   |                  | $ | 161,413,318  |  
|                                                                                                                                                                                             |  |               |              |   |                  |   |              |  

See notes to condensed consolidated financial statements



5



---

##### Table of Contents

KOPIN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|---------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ---------- | - | ------------------------------------ | - | ---------- | ------------- |  | - | ------------------------------------ | - |  | - | ---------- | -
|                                                                                                                       |  | Three Months Ended |            |   | Six Months Ended                     |  
|                                                                                                                       |  | June 30, 2007      |            |   | July 1, 2006(As Restated-See Note
2) |   |            | June 30, 2007 |  |   | July 1, 2006(As Restated-See Note 2) |  
|Revenues:                                                                                                              |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Product revenues                                                                                                       |  | $                  | 21,278,494 |   |                                      | $ | 18,056,429 |               |  | $ | 39,154,987                           |   |  | $ | 35,002,364 |  
|Research and development revenues                                                                                      |  |                    | 591,534    |   |                                      |   | 808,759    |               |  |   | 844,522                              |   |  |   | 2,552,686  |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|                                                                                                                       |  |                    | 21,870,028 |   |                                      |   | 18,865,188 |               |  |   | 39,999,509                           |   |  |   | 37,555,050 |  
|Expenses:                                                                                                              |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Cost of product revenues                                                                                               |  |                    | 18,801,078 |   |                                      |   | 12,800,731 |               |  |   | 34,031,181                           |   |  |   | 25,726,890 |  
|Research and development                                                                                               |  |                    | 2,729,275  |   |                                      |   | 2,549,900  |               |  |   | 5,165,108                            |   |  |   | 5,455,558  |  
|Selling, general, and administrative                                                                                   |  |                    | 4,474,251  |   |                                      |   | 4,064,081  |               |  |   | 9,388,006                            |   |  |   | 7,748,436  |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|                                                                                                                       |  |                    | 26,004,604 |   |                                      |   | 19,414,712 |               |  |   | 48,584,295                           |   |  |   | 38,930,884 |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Loss from operations                                                                                                   |  |                    | (4,134,576 | ) |                                      |   | (549,524   | )             |  |   | (8,584,786                           | ) |  |   | (1,375,834 | )
|Other income and (expense):                                                                                            |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Interest income                                                                                                        |  |                    | 1,148,078  |   |                                      |   | 1,189,684  |               |  |   | 2,314,014                            |   |  |   | 2,368,713  |  
|Other income                                                                                                           |  |                    | 26,748     |   |                                      |   | 32,041     |               |  |   | 45,079                               |   |  |   | 32,041     |  
|Gain on sale of Micrel common stock                                                                                    |  |                    |           |   |                                      |   | 1,208,000  |               |  |   |                                     |   |  |   | 1,208,000  |  
|Foreign currency transaction (losses) gains                                                                            |  |                    | (115,479   | ) |                                      |   | (143,357   | )             |  |   | (18,800                              | ) |  |   | (480,925   | )
|Interest and other expense                                                                                             |  |                    | (8,489     | ) |                                      |   | (23,780    | )             |  |   | (43,681                              | ) |  |   | (34,908    | )
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|                                                                                                                       |  |                    | 1,050,858  |   |                                      |   | 2,262,588  |               |  |   | 2,296,612                            |   |  |   | 3,092,921  |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|(Loss) income before income taxes, minority interest in loss of subsidiary and equity loss in unconsolidated affiliate |  |                    | (3,083,718 | ) |                                      |   | 1,713,064  |               |  |   | (6,288,174                           | ) |  |   | 1,717,087  |  
|(Provision) benefit for income taxes                                                                                   |  |                    | (45,179    | ) |                                      |   | (14,068    | )             |  |   | (90,358                              | ) |  |   | 27,932     |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|(Loss) income before minority interest in loss of subsidiary and equity loss in unconsolidated affiliate               |  |                    | (3,128,897 | ) |                                      |   | 1,698,996  |               |  |   | (6,378,532                           | ) |  |   | 1,745,019  |  
|Minority interest in loss of subsidiary                                                                                |  |                    | 18,121     |   |                                      |   | 80,852     |               |  |   | 14,539                               |   |  |   | 249,662    |  
|Equity loss in unconsolidated affiliates                                                                               |  |                    | (40,833    | ) |                                      |   | (106,380   | )             |  |   | (86,441                              | ) |  |   | (378,103   | )
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Net (loss) income                                                                                                      |  | $                  | (3,151,609 | ) |                                      | $ | 1,673,468  |               |  | $ | (6,450,434                           | ) |  | $ | 1,616,578  |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|(Loss) income per share:                                                                                               |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Basic                                                                                                                  |  | $                  | (0.05      | ) |                                      | $ | 0.02       |               |  | $ | (0.10                                | ) |  | $ | 0.02       |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Diluted                                                                                                                |  | $                  | (0.05      | ) |                                      | $ | 0.02       |               |  | $ | (0.10                                | ) |  | $ | 0.02       |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Weighted average number of common shares outstanding:                                                                  |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Basic                                                                                                                  |  |                    | 67,526,233 |   |                                      |   | 68,268,009 |               |  |   | 67,497,114                           |   |  |   | 68,525,537 |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Diluted                                                                                                                |  |                    | 67,526,233 |   |                                      |   | 68,335,065 |               |  |   | 67,497,114                           |   |  |   | 68,559,066 |  
|                                                                                                                       |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

(unaudited)



|                                                        |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|------------------------------------------------------- |  | ------------------ | ---------- | - | ------------------------------------ | - | ---------- | ------------- |  | - | ------------------------------------ | - |  | - | ---------- | -
|                                                        |  | Three Months Ended |            |   | Six Months Ended                     |  
|                                                        |  | June 30, 2007      |            |   | July 1, 2006(As Restated-See Note 2) |   |            | June 30, 2007 |  |   | July 1, 2006(As Restated-See Note 2) |  
|Net (loss) income                                       |  | $                  | (3,151,609 | ) |                                      | $ | 1,673,468  |               |  | $ | (6,450,434                           | ) |  | $ | 1,616,578  |  
|Foreign currency translation adjustments                |  |                    | 676,945    |   |                                      |   | (2,301,711 | )             |  |   | 471,259                              |   |  |   | 705,880    |  
|Unrealized holding gain (loss) on marketable securities |  |                    | 185,417    |   |                                      |   | 213,138    |               |  |   | 504,637                              |   |  |   | (1,308,233 | )
|                                                        |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  
|Comprehensive (loss) income                             |  | $                  | (2,289,247 | ) |                                      | $ | (415,105   | )             |  | $ | (5,474,538                           | ) |  | $ | 1,014,225  |  
|                                                        |  |                    |            |   |                                      |   |            |               |  |   |                                      |   |  |   |            |  

See notes to condensed consolidated financial statements



6



---

##### Table of Contents

KOPIN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                         |  |                  |            |   |                          |   |             |  
|---------------------------------------------------------------------------------------- |  | ---------------- | ---------- | - | ------------------------ | - | ----------- | -
|                                                                                         |  | Six Months Ended |           
|                                                                                         |  | June 30, 2007    |            |   | July 1, 2006             |  
|                                                                                         |  |                  |            |   | (As Restated-See Note 2) |  
|Cash flows from operating activities:                                                    |  |                  |            |   |                          |   |             |  
|Net (loss) income                                                                        |  | $                | (6,450,434 | ) |                          | $ | 1,616,578   |  
|Adjustments to reconcile net (loss) income to net cash provided by operating activities: |  |                  |            |   |                          |   |             |  
|Depreciation and amortization                                                            |  |                  | 1,709,036  |   |                          |   | 1,727,451   |  
|Amortization of interest premium or discount                                             |  |                  | 94,622     |   |                          |   | 144,189     |  
|Minority interest in income (loss) of subsidiary                                         |  |                  | (14,539    | ) |                          |   | (249,662    | )
|Equity loss in unconsolidated affiliate                                                  |  |                  | 86,441     |   |                          |   | 378,103     |  
|Net gain on investment activity                                                          |  |                  |           |   |                          |   | (1,208,000  | )
|Stock based compensation                                                                 |  |                  | 1,231,593  |   |                          |   | 1,422,338   |  
|Change in other non-cash items                                                           |  |                  | 16,600     |   |                          |   |            |  
|Changes in assets and liabilities:                                                       |  |                  |            |   |                          |   |             |  
|Accounts receivable                                                                      |  |                  | 440,715    |   |                          |   | (1,789,854  | )
|Inventory                                                                                |  |                  | (3,279,513 | ) |                          |   | 1,101,748   |  
|Prepaid expenses and other current assets                                                |  |                  | (904,119   | ) |                          |   | 224,740     |  
|Accounts payable and accrued expenses                                                    |  |                  | 5,720,660  |   |                          |   | (4,520,999  | )
|Billings in excess of revenue earned                                                     |  |                  |           |   |                          |   | (17,718     | )
|                                                                                         |  |                  |            |   |                          |   |             |  
|Net cash used in operating activities                                                    |  |                  | (1,348,938 | ) |                          |   | (1,171,086  | )
|                                                                                         |  |                  |            |   |                          |   |             |  
|Cash flows from investing activities:                                                    |  |                  |            |   |                          |   |             |  
|Proceeds from sale of marketable securities                                              |  |                  | 10,496,736 |   |                          |   | 19,124,914  |  
|Purchases of marketable securities                                                       |  |                  | (9,865,181 | ) |                          |   | (13,906,502 | )
|Other assets                                                                             |  |                  | (23,211    | ) |                          |   | (114,005    | )
|Investment in KoBrite and other equity investments                                       |  |                  | (980,118   | ) |                          |   | (2,500,000  | )
|Capital expenditures                                                                     |  |                  | (3,871,596 | ) |                          |   | (2,831,318  | )
|                                                                                         |  |                  |            |   |                          |   |             |  
|Net cash used in investing activities                                                    |  |                  | (4,243,370 | ) |                          |   | (226,911    | )
|                                                                                         |  |                  |            |   |                          |   |             |  
|Cash flows from financing activities:                                                    |  |                  |            |   |                          |   |             |  
|Treasury stock purchases                                                                 |  |                  |           |   |                          |   | (4,718,136  | )
|Proceeds from exercise of stock options                                                  |  |                  | 279,878    |   |                          |   | 277,762     |  
|                                                                                         |  |                  |            |   |                          |   |             |  
|Net cash provided by (used in) in financing activities                                   |  |                  | 279,878    |   |                          |   | (4,440,374  | )
|                                                                                         |  |                  |            |   |                          |   |             |  
|Effect of exchange rate changes on cash                                                  |  |                  | 180,218    |   |                          |   | 673,793     |  
|                                                                                         |  |                  |            |   |                          |   |             |  
|Net decrease in cash and equivalents                                                     |  |                  | (5,132,212 | ) |                          |   | (5,164,578  | )
|Cash and equivalents:                                                                    |  |                  |            |   |                          |   |             |  
|Beginning of period                                                                      |  |                  | 27,907,656 |   |                          |   | 31,502,645  |  
|                                                                                         |  |                  |            |   |                          |   |             |  
|End of period                                                                            |  | $                | 22,775,444 |   |                          | $ | 26,338,067  |  
|                                                                                         |  |                  |            |   |                          |   |             |  
|Supplemental disclosure of cash flow information:                                        |  |                  |            |   |                          |   |             |  
|Cash paid during the period for income taxes                                             |  | $                | 62,000     |   |                          | $ | 345,000     |  
|Supplemental schedule of noncash investing activities:                                   |  |                  |            |   |                          |   |             |  
|Construction in progress included in accrued expenses                                    |  | $                | 829,000    |   |                          | $ | 1,070,000   |  

See notes to condensed consolidated financial statements.



7



---

##### Table of Contents

KOPIN CORPORATION

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

The condensed consolidated
financial statements for the three and six months ended June 30, 2007 and July 1, 2006 are unaudited and include all adjustments, which, in the opinion of management, are necessary to present fairly the results of operations for the
periods then ended. All such adjustments are of a normal recurring nature.

These condensed consolidated financial statements should be
read in conjunction with the Companys annual consolidated financial statements and notes thereto.

The results of the Companys
operations for any interim period are not necessarily indicative of the results of the Companys operations for any other interim period or for a full fiscal year.

The condensed consolidated financial statements include the accounts of the Company, its wholly owned subsidiaries and Kowon Technology Co., Ltd. (Kowon), a majority owned (78%) subsidiary located in Korea. All
intercompany transactions and balances have been eliminated.

2. RESTATEMENT OF CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On November 1, 2006, in response to a derivative lawsuit filed against the Company, the Board of Directors established a Special Investigation
Committee (the Special Committee) to review its historical stock-based awards granting practices (the Internal Review) and accounting.

As
a result of the Internal Review, the Company determined that during the period from January 1, 1995 through December 30, 2006 (the Investigation Period), the Company i) applied incorrect measurement dates in the accounting for
certain stock-based awards and ii) incorrectly accounted for certain stock options that should have been recorded under Emerging Issues Task Force (EITF) 96-18: Accounting for Equity Instruments That Are Issued to Other Than Employees for
Acquiring, or in Conjunction with Selling, Goods or Services. Accordingly, the Company has restated the accompanying condensed consolidated financial statements for the periods ended July 1, 2006 to record additional stock-based
compensation to correctly account for its stock-based awards and related payroll tax adjustments. The Company has also corrected in periods prior to fiscal 2006 other previously unrecorded misstatements not related to the accounting for stock-based
awards previously deemed to be immaterial.

Stock-Based Compensation Adjustments

For stock-based awards granted during the period January 1, 1995 through December 31, 2005, the accounting principle applied under United States
Generally Accepted Accounting Principles (US GAAP) was Accounting Principles Board Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees. For stock-based awards granted during the period January 1, 2006
through December 30, 2006, the Company applied Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R). APB 25 prescribed that there was a compensation element in a stock
option award to an employee if the option exercise price was below the fair market value of the Companys stock on the measurement date. The measurement date is the date that the number of options the employee was to receive and the option
price were known. The Company typically accounted for all stock-based awards to new hires, employees, officers and directors, through December 31, 2005 under APB 25 using the grant date as the measurement date. The Company typically issued
stock options with an exercise price equal to the fair market value of its common stock on the recorded grant date, and therefore recorded no stock-based compensation expense. The Company recorded compensation expense for awards of restricted common
shares for the fair value of the award on the grant date over the vesting period. The measurement date used when the stock-based award was granted during the Investigation Period is referred to as the Original Measurement Date. If, as a result of
its option review, the Company used a different measurement date other than the Original Measurement Date to determine if there was an element of compensation expense in a stock-based award, the new measurement date is referred to as the Revised
Measurement Date.

As a result of the Special Committees findings and the Companys own further review of its stock-based award
granting practices, it was determined that the measurement dates for certain stock-based awards differed from the recorded grant dates for such grants. In some instances, the Company was only able to locate sufficient evidence to identify the
measurement date described in APB 25, the first date on which both the number of shares that an individual employee was entitled to receive and the exercise price were known, within a range of possible dates. As a result, the Company developed a



8



---

##### Table of Contents

framework to determine the Revised Measurement Date using the best available evidence of the date on which both the number of shares that an individual
employee was entitled to receive and the exercise price were known with finality. The information used to identify the Revised Measurement Dates for new hire stock-based awards was available in the respective offer letters and personnel files. For
all other awards the Company used the minutes of the Board of Director meetings, minutes of the Compensation Committee meetings, written consents of the Board of Directors and Compensation Committee, emails, spreadsheets, Form 4 filings with the
SEC, and other accounting records to identify the Revised Measurement dates.

The methodology the Company used to determine the Revised
Measurement Dates associated with prior stock-based awards was as follows:

New Hire Employee Stock Based Awards. The Company
determined that the Original Measurement Date was actually the anticipated employment commencement date documented in the employment offer letter and not the actual commencement date for 718,000 options granted to new hire employees. The Company
determined the Revised Measurement Date for each of these grants to be the date the employee actually commenced employment with the Company.

All Other Stock-Based Awards to Non Officers.The Company determined that the Original Measurement Date could not be relied on for 6.2 million of the 6.4 million stock-based awards granted to non-officer employees
because the criteria for measurement date for the awards had not been met under US GAAP then applicable at the Original Measurement Date. The Company determined the Revised Measurement Date for each stock-based award to non officer employees,
other than grants of new hire employee stock-based awards, based upon the following decision matrix which factored in all available evidence. The decision matrix contemplates the strength of the available evidence in supporting the finality of the
granting process. If the criteria described below in a particular bullet point was satisfied then the date derived from the information reviewed under that bullet point was the date chosen as the Revised Measurement Date; if not, the Company
proceeded to the next bullet point criteria.



| |  | If the fully executed minutes of the Board of Director or Compensation Committee meetings documented the grantee, the number of stock-based awards they were to receive and the
exercise price, the Revised Measurement Date was the date of the fully executed minutes, which was the same as the Original Measurement Date. 137,000 stock-based awards met this criteria.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If a fully executed written consent of the Board of Directors or Compensation Committee documented the grantee, the number of stock-based awards they were to receive and the
exercise price, the Revised Measurement Date was the date of the last signature from a Board member or Compensation Committee member on the fully executed consent. The Company used this criteria to determine the Revised Measurement Date for 420,000
stock-based awards.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If documentation from the Companys third party stock option plan administrator documented the grantee, the number of stock-based awards they were to receive and the exercise
price, the Revised Measurement Date was the date of such documentation. The Company used this criteria to determine the Revised Measurement Date for 207,000 stock-based awards.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If documentation in the form of a final accounting spreadsheet contained the grantee, the number of stock option awards they were to receive and the exercise price for a significant
percentage (defined as containing approximately 90% or more of the total award made to all employees and officers) of employees, the Revised Measurement Date was the date of such documentation. The Company used this criteria to determine the Revised
Measurement Date for 1.0 million stock-based awards.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If documentation from one of the Companys product line general managers contained the grantee, the number of stock-based awards they were to receive and the exercise price for
a significant percentage of the pool for that division and the total pool was approved by the Board of Directors or the Compensation Committee, the Revised Measurement Date was the date of such documentation. The Company was unable to locate
concurrent documentation of the allocation of the pool for both of its product line divisions. Therefore, the Company evaluated whether the evidence of the allocation of the pool for one of the product line divisions was substantially complete, as
based on the Companys process both divisions would have been finalizing their allocation at the same time. The Company defined substantially complete as approximately 90% or more of the total awards for the product line division were
finalized. If the evidence supporting the allocation of the pool for one of the product line divisions was substantially complete, the Company assumed the Revised Measurement Date was the same for both product line divisions. The Company used this
criteria to determine the Revised Measurement Date for 2.6 million stock-based awards.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If documentation in the form of Company records used to support the annual Form 10-K filings documented the grantee, the number of stock-based awards they were to receive and the
exercise price the Revised Measurement Date was the date of the filing of the Form 10-K. The Company used this criteria to determine the Revised Measurement Date for 1.9 million stock-based awards.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



9



---

##### Table of Contents

All Other Stock-Based Awards to Officers.The Company determined that, for 5.3 million
of the 7.9 million stock-based awards to Officers, the Original Measurement Date could not be relied on because the criteria for a measurement date had not been met under US GAAP then applicable at the Original Measurement Date. The
Company determined the Revised Measurement Date for each stock-based award to officers, other than grants of new hire employee stock-based awards, based upon the following decision matrix which factored in all available evidence. The Company assumed
that the Revised Measurement Date for stock-based awards granted to Group B officers was the same as for Group A officers unless the evidence indicated otherwise. The decision matrix contemplates the strength of the available evidence in supporting
the finality of the granting process. If the criteria described below in a particular bullet point was satisfied then the date derived from the information reviewed under that bullet point was the date chosen as the Revised Measurement Date, if not,
Company proceeded to the next bullet point criteria.



| |  | If the fully executed minutes of the Board of Director or Compensation Committee meetings documented the grantee, the number of stock-based awards they were to receive and the
exercise price, the Revised Measurement Date was the date of the fully executed minutes, which was the same as the Original Measurement Date. 2.6 million stock-based awards met this criteria.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If a fully executed consent of the Board of Directors or Compensation Committee documented the grantee, the number of stock-based awards they were to receive and the exercise price,
the Revised Measurement Date was the date of the last signature from a Board member or Compensation Committee member on the fully executed consent. The Company used this criteria to determine the Revised Measurement Date for 460,000 stock-based
awards.
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If the fully executed minutes of the Board of Director or Compensation Committee meetings subsequently documented or clarified the grantee and the number of stock-based awards they
were to receive and the exercise price which were discussed in Compensation Committee minutes of a prior date, the Revised Measurement Date was the date of the clarifying Board of Director meeting. The Company used this criteria to determine the
Revised Measurement Date for 2.8 million stock-based awards.
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If documentation in the form of a final accounting spreadsheet contained the grantee, the number of stock option awards they were to receive and the exercise price for a significant
percentage (defined as containing approximately 90% or more of the total awards to employees and officers) of employees, the Revised Measurement Date was the date of such documentation. The Company used this criteria to determine the Revised
Measurement Date for 500,000 stock-based awards.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | If a Form 4 was filed with the Securities and Exchange Commission documented the grantee and the number of stock-based awards they were to receive and the exercise price, the
Revised Measurement Date was generally the filing date of the Form 4. The Company used this criteria to determine the Revised Measurement Date for 1.5 million stock-based.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Director Stock-Based Awards.The 1997 Directors Stock Option Plan (the Directors Plan), which terminated in 2002, provided for
the automatic grant of stock options to the Companys outside directors, such that the grants require no independent action of the Board of Directors or any committee of the Board of Directors. The Directors Plan permits the issuance of stock
options with an exercise price of either the closing price of the Companys stock on the day before the grant or the closing price of the Companys stock on the day of grant. The Company identified two awards totaling 300,000 options where
the exercise price of the award was the previous days closing price.

The Compensation Committee also made one award to a Director as
an incentive to assist management in increasing the value of the Company. The Company could not locate documents which described the specific services the Director was to perform and accordingly this grant was treated as a non employee grant.

Applying the methodology described above, the Company calculated stock-based compensation expense for periods prior to fiscal 2006 under
APB 25 based upon the intrinsic value on the Revised Measurement Dates of stock-based awards to new hires, officers, non-officers and directors and the vesting provisions of the underlying stock-based award. The Company calculated the intrinsic
value on the Revised Measurement Date as the closing price of the Companys common stock on such date as reported on the Nasdaq National Market, now the Nasdaq Global Market (NASDAQ), less the exercise price per share of common
stock, multiplied by the number of shares subject to such stock-based award. These amounts are recognized as compensation expense over the vesting period of the underlying stock-based award (generally four years). The Company also determined that
EITF Issue 96-18: Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services should have been applied for certain stock-based awards to consultants in
1996. Under EITF 96-18, the Company remeasures, and reports in its consolidated statement of operations, the intrinsic value of the options at the end of each reporting period until the measurement date which is the date the options vest.

In applying the methodologies above, if the Companys stock price on the Revised Measurement Date was lower than the original grant
price no compensation expense adjustment was recorded. The equity award plans under which the stock



10



---

##### Table of Contents

based awards discussed above were granted allow for the Board of Directors or its designee to issue stock options of the Company with an exercise price they
choose, however, for a stock option to qualify as an incentive stock option the plan contains certain rules which are believed to be consistent with the requirements of the Internal Revenue Service. These rules essentially require that the equity
awards be made at fair value on the date of grant, which is interpreted to be the previous days closing price or the current days closing price of the Companys common stock on NASDAQ. The Company has primarily used the current
days close price in determining the exercise price of stock options. When applying the methodologies above if an option was granted at the previous days closing price the Company recorded compensation expense for the difference between
the previous days closing price and the closing price on the date of grant.

As a result the Company recorded additional stock-based
compensation in the three and six month periods ended July 1, 2006 of $20,000 and $41,000, respectively.

Tax Adjustments

Withholding Taxes

In addition to the
stock-based compensation charges, amounts have also been recorded for tax-related expense related to the stock-based awards. The Company has determined that numerous stock options previously classified as incentive stock options (ISO) did not meet
the criteria to qualify as ISOs since they were issued in the money based on the Revised Measurement Dates. As the Company mistakenly believed those options were ISOs, the Company did not withhold and pay certain employee income and payroll taxes on
their exercise. Consequently, the Company has recorded additional expense, along with penalties and interest, in the periods of exercise. These expenses have been reversed in the period when the statute of limitations expires. Tax-related
liabilities related to the disqualification of the ISO status of stock options and withholding taxes were approximately $80,000 as of June 30, 2007 and December 30, 2006.

Section 409A

Under
Section 409A of the Internal Revenue Code (Section 409A), individuals who received option grants with an exercise price below the fair market value of the underlying stock at the Revised Measurement Date may be subject to additional taxes
and interest with respect to options that vest after December 25, 2004. Absent corrective action by December 31, 2008 (or exercise, if earlier) holders of these stock options will be required to recognize ordinary income for federal income
tax purposes as those options vest. Pursuant to interim Internal Revenue Service guidance, applicable to 2005 and 2006, the income is calculated as the difference between the fair market value of the underlying stock and the exercise price as of
December 31 of the year of vesting. The individual must also recognize, in each subsequent year until the option is fully exercised or expires, ordinary income equal to the excess of the fair market value of the underlying stock over the sum of
the exercise price and any previously recorded income. In addition to ordinary income taxes, an additional 20% penalty tax on the resulting ordinary income is levied on the individual, plus in certain instances interest on any tax to be paid.
Certain states (e.g. California) take or may take the position that some or all of the same consequences, including the 20% penalty tax, will also apply for state purposes.

The Company intends to reimburse its employees and former employees the additional taxes arising under Section 409A due to the exercise of certain
stock options in 2006. As a result, the Company anticipates incurring expenses of approximately $10,000. In order to avoid future tax consequences of 409A, the Company anticipates executing a tender offer to repurchase options which will give
rise to taxes under 409A following the filing of this Form 10-Q. The Company estimates the aggregate cash payments to option holders under the program to be in the range of $200,000 to $500,000.

Income Taxes

Due to the
Companys net operating loss position and full valuation against deferred tax assets there was no income tax impact related to this restatement.

Other Adjustments

The Company corrected the statement of cash flows for the six month period ended
July 1, 2006 to reflect construction in progress accrued but not paid at end of the period as a non-cash item.



11



---

##### Table of Contents

Statement of Operations Adjustments

The following tables reconcile the amounts previously reported in the Companys unaudited consolidated statements of operations for the three and six
months ended July 1, 2006 to the corresponding restated amounts, which reflect the restatement adjustments previously described (in thousands, except per share data):

Three months ended July 1, 2006



|                                     |  |                                       |        |   |             |   |      |             |  |   |        |  
|------------------------------------ |  | ------------------------------------- | ------ | - | ----------- | - | ---- | ----------- |  | - | ------ | -
|                                     |  | As previouslyreported                 |        |   | Adjustments |   |      | As restated | 
|                                     |  | (In thousands, except per share data) |       
|Statement of operations              |  |                                       |        |   |             |   |      |             |  |   |        |  
|Revenues:                            |  |                                       |        |   |             |   |      |             |  |   |        |  
|Net product revenue                  |  | $                                     | 18,117 |   |             | $ | (61  | )           |  | $ | 18,056 |  
|Research and development revenues    |  |                                       | 809    |   |             |   |     |             |  |   | 809    |  
|                                     |  |                                       |        |   |             |   |      |             |  |   |        |  
|Total revenues                       |  |                                       | 18,926 |   |             |   | (61  | )           |  |   | 18 865 |  
|                                     |  |                                       |        |   |             |   |      |             |  |   |        |  
|Expenses:                            |  |                                       |        |   |             |   |      |             |  |   |        |  
|Cost of product revenues             |  |                                       | 12,792 |   |             |   | 8    |             |  |   | 12,800 |  
|Research and development             |  |                                       | 2,541  |   |             |   | 9    |             |  |   | 2,550  |  
|Selling, general, and administration |  |                                       | 3,940  |   |             |   | 124  |             |  |   | 4,064  |  
|                                     |  |                                       |        |   |             |   |      |             |  |   |        |  
|Total operating expenses             |  |                                       | 19,273 |   |             |   | 141  |             |  |   | 19,414 |  
|Loss from operations                 |  |                                       | (347   | ) |             |   | (202 | )           |  |   | (549   | )
|Other income and expense:            |  |                                       |        |   |             |   |      |             |  |   |        |  
|Interest income                      |  |                                       | 1,190  |   |             |   |     |             |  |   | 1,190  |  
|Other income                         |  |                                       | 32     |   |             |   |     |             |  |   | 32     |  
|Gain on sale of Micrel common stock  |  |                                       | 1,208  |   |             |   |      |             |  |   | 1,208  |  



12



---

##### Table of Contents

|                                                                                                                |  |                                       |        |   |             |   |       |             |  |   |        |  
|--------------------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ------ | - | ----------- | - | ----- | ----------- |  | - | ------ | -
|                                                                                                                |  | As previouslyreported                 |        |   | Adjustments |   |       | As restated | 
|                                                                                                                |  | (In thousands, except per share data) |       
|Foreign currency transaction losses                                                                             |  |                                       | (143   | ) |             |   |      |             |  |   | (143   | )
|Interest and other expense                                                                                      |  |                                       | (24    | ) |             |   |      |             |  |   | (24    | )
|                                                                                                                |  |                                       |        |   |             |   |       |             |  |   |        |  
|                                                                                                                |  |                                       | 2,263  |   |             |   |      |             |  |   | 2,263  |  
|Income before income taxes, minority interest in loss of subsidiary and equity loss in unconsolidated affiliate |  |                                       | 1,916  |   |             |   | (203  | )           |  |   | 1,713  |  
|Income tax provision                                                                                            |  |                                       | (14    | ) |             |   |      |             |  |   | (14    | )
|                                                                                                                |  |                                       |        |   |             |   |       |             |  |   |        |  
|Income before minority interest in loss of subsidiary and equity loss in unconsolidated affiliate               |  |                                       | 1,902  |   |             |   | (203  | )           |  |   | 1,699  |  
|Minority interest in loss of subsidiary                                                                         |  |                                       | 81     |   |             |   |      |             |  |   | 81     |  
|Equity losses in unconsolidated affiliate                                                                       |  |                                       | (106   | ) |             |   |      |             |  |   | (106   | )
|                                                                                                                |  |                                       |        |   |             |   |       |             |  |   |        |  
|Net income                                                                                                      |  | $                                     | 1,877  |   |             | $ | (203  | )           |  | $ | 1,674  |  
|                                                                                                                |  |                                       |        |   |             |   |       |             |  |   |        |  
|Net income per share:                                                                                           |  |                                       |        |   |             |   |       |             |  |   |        |  
|Basic                                                                                                           |  | $                                     | 0.03   |   |             | $ | (0.01 | )           |  | $ | 0.02   |  
|Diluted                                                                                                         |  | $                                     | 0.03   |   |             | $ | (0.01 | )           |  | $ | 0.02   |  
|Shares used in computing net income per share:                                                                  |  |                                       |        |   |             |   |       |             |  |   |        |  
|Basic                                                                                                           |  |                                       | 68,268 |   |             |   |      |             |  |   | 68,268 |  
|Diluted                                                                                                         |  |                                       | 68,565 |   |             |   | (230  | )           |  |   | 68,335 |  

Six months ended July 1, 2006



|                                                                                                                |  |                                       |        |   |             |      |   |             |   |        |  
|--------------------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ------ | - | ----------- | ---- | - | ----------- | - | ------ | -
|                                                                                                                |  | As previouslyreported                 |        |   | Adjustments |      |   | As restated |  
|                                                                                                                |  | (In thousands, except per share data) |       
|Statement of operations                                                                                         |  |                                       |        |   |             |      |   |             |   |        |  
|Revenues:                                                                                                       |  |                                       |        |   |             |      |   |             |   |        |  
|Net product revenue                                                                                             |  | $                                     | 35,064 |   |             | (61  | ) |             | $ | 35,003 |  
|Research and development revenues                                                                               |  |                                       | 2,553  |   |             |     |   |             |   | 2,553  |  
|                                                                                                                |  |                                       |        |   |             |      |   |             |   |        |  
|Total revenues                                                                                                  |  |                                       | 37,617 |   |             | (61  | ) |             |   | 37,556 |  
|                                                                                                                |  |                                       |        |   |             |      |   |             |   |        |  
|Expenses:                                                                                                       |  |                                       |        |   |             |      |   |             |   |        |  
|Cost of product revenues                                                                                        |  |                                       | 25,709 |   |             | 18   |   |             |   | 25,727 |  
|Research and development                                                                                        |  |                                       | 5,439  |   |             | 17   |   |             |   | 5,456  |  
|Selling, general, and administration                                                                            |  |                                       | 7,508  |   |             | 240  |   |             |   | 7,748  |  
|                                                                                                                |  |                                       |        |   |             |      |   |             |   |        |  
|Total operating expenses                                                                                        |  |                                       | 38,656 |   |             | 275  |   |             |   | 38,931 |  
|Loss from operations                                                                                            |  |                                       | (1,039 | ) |             | (336 | ) |             |   | (1,375 | )
|Other income and expense:                                                                                       |  |                                       |        |   |             |      |   |             |   |        |  
|Interest income                                                                                                 |  |                                       | 2,369  |   |             |     |   |             |   | 2,369  |  
|Other income                                                                                                    |  |                                       | 32     |   |             |     |   |             |   | 32     |  
|Gain on sale of Micrel common stock                                                                             |  |                                       | 1,208  |   |             |      |   |             |   | 1,208  |  
|Foreign currency transaction (losses) gains                                                                     |  |                                       | (481   | ) |             |     |   |             |   | (481   | )
|Interest and other expense                                                                                      |  |                                       | (35    | ) |             |     |   |             |   | (35    | )
|                                                                                                                |  |                                       |        |   |             |      |   |             |   |        |  
|                                                                                                                |  |                                       | 3,093  |   |             |     |   |             |   | 3,093  |  
|                                                                                                                |  |                                       |        |   |             |      |   |             |   |        |  
|Income before income taxes, minority interest in loss of subsidiary and equity loss in unconsolidated affiliate |  |                                       | 2,054  |   |             | (336 | ) |             |   | 1,718  |  



13



---

##### Table of Contents

|                                                                                                  |  |                                       |        |   |             |   |       |             |  |   |        |  
|------------------------------------------------------------------------------------------------- |  | ------------------------------------- | ------ | - | ----------- | - | ----- | ----------- |  | - | ------ | -
|                                                                                                  |  | As previouslyreported                 |        |   | Adjustments |   |       | As restated | 
|                                                                                                  |  | (In thousands, except per share data) |       
|Benefit for income tax                                                                            |  |                                       | 28     |   |             |   |      |             |  |   | 28     |  
|                                                                                                  |  |                                       |        |   |             |   |       |             |  |   |        |  
|Income before minority interest in loss of subsidiary and equity loss in unconsolidated affiliate |  |                                       | 2,082  |   |             |   | (336  | )           |  |   | 1,745  |  
|Minority interest in loss of subsidiary                                                           |  |                                       | 250    |   |             |   |      |             |  |   | 250    |  
|Equity loss in unconsolidated affiliate                                                           |  |                                       | (378   | ) |             |   |      |             |  |   | (378   | )
|                                                                                                  |  |                                       |        |   |             |   |       |             |  |   |        |  
|Net Income                                                                                        |  | $                                     | 1,954  |   |             | $ | (336  | )           |  | $ | 1,617  |  
|                                                                                                  |  |                                       |        |   |             |   |       |             |  |   |        |  
|Net loss per share:                                                                               |  |                                       |        |   |             |   |       |             |  |   |        |  
|Basic                                                                                             |  | $                                     | 0.03   |   |             |   | (0.01 | )           |  | $ | 0.02   |  
|Diluted                                                                                           |  | $                                     | 0.03   |   |             |   | (0.01 | )           |  | $ | 0.02   |  
|Shares used in computing net income per share:                                                    |  |                                       |        |   |             |   |       |             |  |   |        |  
|Basic                                                                                             |  |                                       | 68,526 |   |             |   |      |             |  |   | 68,526 |  
|Diluted                                                                                           |  |                                       | 68,865 |   |             |   | (306  | )           |  |   | 68,559 |  

Statement of Cash Flows Adjustments

The following tables reconcile the amounts previously reported in the Companys unaudited condensed consolidated statements of cash flows for the six
months ended July 1, 2006 to the corresponding restated amounts, which reflect the restatement adjustments previously described (in thousands):



|                                                                                |  |                               |         |   |            |   |        |          |  |   |         |  
|------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---------- | - | ------ | -------- |  | - | ------- | -
|                                                                                |  | Six Months Ended July 1, 2006 |        
|                                                                                |  | As previouslyReported         |         |   | Adjustment |   |        | Restated | 
|Cash flows from operating activities:                                           |  |                               |         |   |            |   |        |          |  |   |         |  
|Net income                                                                      |  | $                             | 1,954   |   |            | $ | (337   | )        |  | $ | 1,617   |  
|Adjustments to reconcile net income to net cash (used in) operating activities: |  |                               |         |   |            |   |        |          |  |   |         |  
|Depreciation and amortization                                                   |  |                               | 1,727   |   |            |   |       |          |  |   | 1,727   |  
|Amortization of interest premium or discount                                    |  |                               | 144     |   |            |   |       |          |  |   | 144     |  
|Minority interest in losses of subsidiary                                       |  |                               | (250    | ) |            |   |       |          |  |   | (250    | )
|Loss in unconsolidated affiliate                                                |  |                               | 378     |   |            |   |       |          |  |   | 378     |  
|Net gain on investment transactions                                             |  |                               | (1,208  | ) |            |   |       |          |  |   | (1,208  | )
|Stock based-compensation                                                        |  |                               | 1,163   |   |            |   | 259    |          |  |   | 1,422   |  
|Changes in assets and liabilities:                                              |  |                               |         |   |            |   |        |          |  |   |         |  
|Accounts receivable                                                             |  |                               | (1,851  | ) |            |   | 61     |          |  |   | (1,790  | )
|Inventory                                                                       |  |                               | 1,100   |   |            |   |       |          |  |   | 1,100   |  
|Prepaid expenses and other current assets                                       |  |                               | 225     |   |            |   |       |          |  |   | 225     |  
|Accounts payable and accrued expenses                                           |  |                               | (3,466  | ) |            |   | (1,055 | )        |  |   | (4,521  | )
|Billings in excess of revenue earned                                            |  |                               | (18     | ) |            |   |       |          |  |   | (18     | )
|                                                                                |  |                               |         |   |            |   |        |          |  |   |         |  
|Net cash used in operating activities                                           |  |                               | (101    | ) |            |   | (1,070 | )        |  |   | (1,173  | )
|                                                                                |  |                               |         |   |            |   |        |          |  |   |         |  
|Cash flows from investing activities:                                           |  |                               |         |   |            |   |        |          |  |   |         |  
|Proceeds from sale of marketable securities                                     |  |                               | 19,125  |   |            |   |       |          |  |   | 19,125  |  
|Purchase of marketable securities                                               |  |                               | (13,907 | ) |            |   |       |          |  |   | (13,907 | )
|Other assets                                                                    |  |                               | (114    | ) |            |   |       |          |  |   | (114    | )
|Investments in equity and cost basis affiliates                                 |  |                               | (2,500  | ) |            |   |       |          |  |   | (2,500  | )



14



---

##### Table of Contents

|                                        |  |                               |        |   |            |   |          |  |   |        |  
|--------------------------------------- |  | ----------------------------- | ------ | - | ---------- | - | -------- |  | - | ------ | -
|                                        |  | Six Months Ended July 1, 2006 |       
|                                        |  | As previouslyReported         |        |   | Adjustment |   | Restated | 
|Capital expenditures                    |  |                               | (3,901 | ) |            |   | 1,070    |  |   | (2,831 | )
|                                        |  |                               |        |   |            |   |          |  |   |        |  
|Net cash used in investing activities   |  |                               | (1,297 | ) |            |   | 1,070    |  |   | (227   | )
|                                        |  |                               |        |   |            |   |          |  |   |        |  
|Cash flows from financing activities:   |  |                               |        |   |            |   |          |  |   |        |  
|Treasury stock purchases                |  |                               | (4,718 | ) |            |   |         |  |   | (4,718 | )
|Proceeds from exercise of stock options |  |                               | 278    |   |            |   |         |  |   | 278    |  
|                                        |  |                               |        |   |            |   |          |  |   |        |  
|Net cash used in financing activities   |  |                               | (4,440 | ) |            |   |         |  |   | (4,440 | )
|                                        |  |                               |        |   |            |   |          |  |   |        |  
|Effect of exchange rate changes on cash |  |                               | 674    |   |            |   |         |  |   | 674    |  
|                                        |  |                               |        |   |            |   |          |  |   |        |  
|Net decrease in cash and equivalents    |  |                               | (5,165 | ) |            |   |         |  |   | (5,165 | )
|Cash and equivalents:                   |  |                               |        |   |            |   |          |  |   |        |  
|Beginning of period                     |  |                               | 31,503 |   |            |   |         |  |   | 31,503 |  
|                                        |  |                               |        |   |            |   |          |  |   |        |  
|End of period                           |  | $                             | 26,338 |   |            | $ |         |  | $ | 26,337 |  
|                                        |  |                               |        |   |            |   |          |  |   |        |  

3. INVENTORY

Inventory is stated at the lower of cost (determined on the first-in, first-out or specific identification method) or market and consists of the following at June 30, 2007 and December 30, 2006:



|                |  |               |            |                   |   |           
|--------------- |  | ------------- | ---------- | ----------------- | - | ----------
|                |  | June 30, 2007 |            | December 30, 2006
|Raw materials   |  | $             | 7,964,609  |                   | $ | 7,382,472 
|Work-in-process |  |               | 2,895,012  |                   |   | 1,780,408 
|Finished goods  |  |               | 4,314,231  |                   |   | 2,685,619 
|                |  |               |            |                   |   |           
|                |  | $             | 15,173,852 |                   | $ | 11,848,499
|                |  |               |            |                   |   |           

4. NET LOSS PER SHARE

Basic net (loss) income per share is computed using the weighted average number of shares of common shares outstanding during the period less any unvested shares. Diluted net loss per share is computed using the
weighted average number of common shares and potential common shares outstanding during the period using the treasury stock method. Potential common shares have not been included in any periods in which the effect would be anti-dilutive. For the
three and six months ended July 1, 2006, 67,057 and 33,528 common share equivalents, respectively, are included in the diluted earnings per share calculation from the assumed exercise of outstanding stock options and repurchases under the
treasury stock method. For the three and six months ended June 30, 2007, stock options and unvested restricted common shares aggregating 8,726,220 were outstanding but not included in the computation of diluted earnings per share as the
inclusion would be anti-dilutive.

5. STOCK BASED COMPENSATION



15



---

##### Table of Contents

A summary of award activity under the stock option plans as of June 30, 2007 and changes during the
six month period is as follows:



|                           |  |                               |   |  |                               
|-------------------------- |  | ----------------------------- | - |  | ------------------------------
|                           |  | Six Months EndedJune 30, 2007
|                           |  | Shares                        |   |  | Weighted AverageExercise Price
|Balance, December 31, 2006 |  | 8,229,749                     |   |  | $10.69                        
|Options granted            |  |                              |   |  |                              
|Options forfeited          |  | (285,305                      | ) |  | 4.92                          
|Options exercised          |  | (95,849                       | ) |  | 2.92                          
|                           |  |                               |   |  |                               
|Balance, June 30, 2007     |  | 7,848,595                     |   |  | $10.98                        
|                           |  |                               |   |  |                               
|Exercisable, June 30, 2007 |  | 7,445,382                     |   |  | $11.30                        
|                           |  |                               |   |  |                               

The following table summarizes information about stock options outstanding and exercisable at
June 30, 2007:



|                                           |  |                     |           |                                                 |      |                              |   |                   |  |                              |           |  |   |      
|------------------------------------------ |  | ------------------- | --------- | ----------------------------------------------- | ---- | ---------------------------- | - | ----------------- |  | ---------------------------- | --------- |  | - | -----
|                                           |  | Options Outstanding |           | Options Exercisable                            
|Range of Exercise prices                   |  | NumberOutstanding   |           | WeightedAverageRemainingContractualLife (years) |      | WeightedAverageExercisePrice |   | NumberExercisable |  | WeightedAverageExercisePrice
|$  0.01$  3.55                            |  |                     | 346,078   |                                                 | 4.76 |                              | $ | 3.21              |  |                              | 283,578   |  | $ | 3.15 
|$  3.75$  4.97                            |  |                     | 1,735,243 |                                                 | 4.97 |                              |   | 4.45              |  |                              | 1,601,868 |  |   | 4.51 
|$  5.00$  9.95                            |  |                     | 2,142,054 |                                                 | 4.43 |                              |   | 6.20              |  |                              | 1,984,716 |  |   | 6.27 
|$10.00$13.00                              |  |                     | 1,585,820 |                                                 | 4.31 |                              |   | 11.34             |  |                              | 1,535,820 |  |   | 11.39
|$14.31$44.88                              |  |                     | 2,039,400 |                                                 | 3.79 |                              |   | 22.61             |  |                              | 2,039,400 |  |   | 22.61
|                                           |  |                     |           |                                                 |      |                              |   |                   |  |                              |           |  |   |      
|                                           |  |                     | 7,848,595 |                                                 | 4.37 |                              | $ | 10.98             |  |                              | 7,445,382 |  | $ | 11.30
|                                           |  |                     |           |                                                 |      |                              |   |                   |  |                              |           |  |   |      
|Aggregate intrinsic value on June 30, 2007 |  | $                   | 296,993   |                                                 |      |                              |   |                   |  | $                            | 252,466   |  |   |      
|                                           |  |                     |           |                                                 |      |                              |   |                   |  |                              |           |  |   |      

A summary of options vested and expected to vest at June 30, 2007 is as follows:



|                                        |  |           |  |                              |       |                         |   |        
|--------------------------------------- |  | --------- |  | ---------------------------- | ----- | ----------------------- | - | -------
|                                        |  | Shares    |  | WeightedAverageExercisePrice |       | AggregateIntrinsicValue
|Options vested at period end            |  | 7,445,382 |  | $                            | 11.30 |                         | $ | 252,466
|Options expected to vest, at period end |  | 383,762   |  |                              | 5.10  |                         |   | 44,440 
|                                        |  |           |  |                              |       |                         |   |        
|Options vested and expected to vest     |  | 7,829,144 |  | $                            | 11.00 |                         | $ | 296,906
|                                        |  |           |  |                              |       |                         |   |        
|                                        |  |           |  |                              |       |                         |   |        

No options were issued during the six months ended June 30, 2007 or the six months ended
July 1, 2006. The total intrinsic value of options exercised during the six months ended June 30, 2007 was $86,915. Cash received from option exercises under all share-based payment arrangements was approximately $280,000 for the six
months ended June 30, 2007. No tax benefits were realized during this period due to the existence of tax net operating loss carryforwards.



16



---

##### Table of Contents

The Company has issued shares of nonvested restricted common stock to certain employees. Each award
requires the employee to fulfill certain obligations, including remaining employed by the Company for two or four years (the vesting period). However, 188,000 of the outstanding shares will vest immediately if the Company achieves profitability in
2007.

A summary of the activity for nonvested restricted common stock awards as of June 30, 2007 and changes during the six months
then ended is presented below:



|                           |  |         |   |  |                                |     
|-------------------------- |  | ------- | - |  | ------------------------------ | ----
|                           |  | Shares  |   |  | WeightedAverageGrantFair Value
|Balance, December 31, 2006 |  | 883,250 |   |  | $                              | 4.07
|Granted                    |  |        |   |  |                                |    
|Forfeited                  |  | (3,125  | ) |  |                                | 4.19
|Vested                     |  | (2,500  | ) |  |                                | 4.38
|                           |  |         |   |  |                                |     
|Balance, June 30, 2007     |  | 877,625 |   |  | $                              | 4.06
|                           |  |         |   |  |                                |     

The following table summarizes stock-based compensation expense related to employee stock options
and nonvested restricted common stock awards under SFAS123R for the six months ended June 30, 2007 and July 1, 2006 (no tax benefits were recognized):



|                                    |  |                               |           |                              |   |          
|----------------------------------- |  | ----------------------------- | --------- | ---------------------------- | - | ---------
|                                    |  | Six MonthsEnded June 30, 2007 |           | Six MonthsEnded July 1, 2006
|Cost of product revenues            |  | $                             | 270,000   |                              | $ | 274,000  
|Research and development            |  |                               | 120,000   |                              |   | 171,000  
|Selling, general and administrative |  |                               | 841,000   |                              |   | 978,000  
|                                    |  |                               |           |                              |   |          
|Total                               |  | $                             | 1,231,000 |                              | $ | 1,423,000
|                                    |  |                               |           |                              |   |          

The total unrecognized compensation cost related to nonvested restricted common stock awards is
expected to be recognized over a weighted average period of 3 years. The total unrecognized compensation cost is as follows at June 30, 2007:



|                       |  |   |          
|---------------------- |  | - | ---------
|Stock option awards    |  | $ | 760,687  
|Nonvested stock awards |  |   | 2,828,779
|                       |  |   |          
|                       |  | $ | 3,589,466
|                       |  |   |          

6. OTHER ASSETS AND AMOUNTS DUE FROM AFFILIATES

Marketable Equity Security

As of
June 30, 2007 the Company held approximately 200,000 shares of Micrel common stock as available-for-sale with a market value of approximately $2,570,000 and an adjusted cost basis of approximately $1,812,000. The fair value of this investment
at December 30, 2006 was approximately $2,178,000. In the second quarter of 2006, the Company sold 200,000 shares of Micrel common stock for approximately $3,002,000. The gain recognized on the sale is separately presented in the statement of
operations.

Non-Marketable SecuritiesEquity Method Investment

At June 30, 2007, the Company had an approximate 40% interest in Kopin Taiwan Corp (KTC), which is accounted for using the equity method and had a
carrying value of $0. The Company has manufactured products for KTC to sell to their customers and KTC manufactures products for the Company to sell to its customers. In addition, the Company provides



17



---

##### Table of Contents

technical services to KTC and sells raw substrates to KTC. For the three and six months ended June 30, 2007 the Company had product sales to KTC of
approximately $1,000 and $3,000 respectively, as compared to approximately $5,000 and $33,000 for the three and six months ended July 1, 2006, respectively. For the three and six months ended June 30, 2007 the Company had purchases from
KTC of approximately $1,636,000 and $2,470,000 respectively, as compared to approximately $504,000 and $725,000 for the three and six months ended July 1, 2006, respectively.

In February 2005 the Company contributed its CyberLite LED technology, production know-how, and $3.0 million to a joint venture, KoBrite, formed to
manufacture and sell LEDs. For its contribution, the Company received a 23% interest in KoBrite. In addition, KTC contributed $2.0 million for a 15% interest in KoBrite and unrelated investors contributed an additional $9.0 million. In the third
quarter of 2006, KoBrite had an equity offering and the Company invested an additional approximately $2.0 million in the KoBrite joint venture to retain its approximate proportional interest. Subsequent to its establishment, KoBrite entered into an
agreement, which required it to pay the Company a total of $7.5 million for the transfer of certain equipment and the performance of research and training activities. Approximately $6.0 million of the $7.5 million was allocated to the value of the
equipment transferred and $1.5 million was allocated to the performance of research and training activities. Through December 30, 2005 the Company had received $6.7 million of the $7.5 million due from KoBrite. During the three months ended
April 1, 2006, the Company recorded revenue of approximately $850,000 in the caption Research and development revenues in the Condensed Consolidated Statement of Operations after completing all services and deliverables and achieved
acceptance from KoBrite. As of July 1, 2006 all amounts owed to the Company by KoBrite for this transaction had been paid.

The
Company accounts for its ownership interest in KoBrite using the equity method. KoBrites results are recorded one quarter in arrears from the Companys. During the three and six months ended June 30, 2007, the Company recorded losses
of approximately $41,000 and $86,000, respectively, as compared to the three and six months ended July 1, 2006, when the Company recorded losses of approximately $106,000 and $378,000, respectively, in Equity loss in unconsolidated
affiliate in the Condensed Consolidated Statement of Operations.

Non-Marketable SecuritiesCost Method Investments

At June 30, 2007 the Company had an investment in Advanced Wireless Semiconductor Company (AWSC), with a carrying value of
approximately $775,000, which the Company accounts for on the cost basis.

One of the Companys Directors is chairman of KTC and owns
approximately 1.0% of the outstanding common stock of KTC. One of the Companys Directors is a director of AWSC and several directors and officers own amounts ranging from 0.1% to 0.5% of the outstanding stock of AWSC.

At June 30, 2007, the Company had an investment in Kenet, Inc. (Kenet) with a carrying value of approximately $5.4 million, which is carried under
the cost method. The Companys Chief Executive Officer is a founder and board member of this company and owns approximately 2.3% of this company. Certain directors and an officer of the Company have also invested in this company and their
ownership ranges from 0.1% to 1.0%.

Amounts Due From Affiliates

Related party receivables at June 30, 2007 and December 30, 2006 approximate the following amounts:



|                                                   |  |               |           |                   |   |          
|-------------------------------------------------- |  | ------------- | --------- | ----------------- | - | ---------
|                                                   |  | June 30, 2007 |           | December 30, 2006
|Advanced Wireless Semiconductor                    |  | $             | 1,188,000 |                   | $ | 983,000  
|Kopin Taiwan Corporation                           |  |               | 1,204,000 |                   |   | 478,000  
|                                                   |  |               |           |                   |   |          
|Accounts receivable from unconsolidated affiliates |  | $             | 2,392,000 |                   | $ | 1,461,000
|                                                   |  |               |           |                   |   |          

Summarized aggregate financial information for KTC for the fiscal period ended June 30, 2007
and KoBrite for the fiscal period ended March 31, 2007 is provided in the table below. The three month period ended July 1, 2006 includes the financial information of KTC for that period and the financial information for KoBrite for the
three months ended March 31, 2007.



|                     |  |                    |           |   |                  |   |            |               |  |   |              |   |  |   |            |  
|-------------------- |  | ------------------ | --------- | - | ---------------- | - | ---------- | ------------- |  | - | ------------ | - |  | - | ---------- | -
|                     |  | Three Months Ended |           |   | Six Months Ended |  
|                     |  | June 30,2007       |           |   | July 1, 2006     |   |            | June 30, 2007 |  |   | July 1, 2006 |  
|Revenue              |  | $                  | 3,675,000 |   |                  | $ | 1,230,000  |               |  | $ | 8,204,000    |   |  | $ | 1,615,000  |  
|Gross margin ( loss) |  |                    | 526,000   |   |                  |   | (490,000   | )             |  |   | (473,000     | ) |  |   | (969,000   | )
|Loss from operations |  |                    | (70,000   | ) |                  |   | (1,343,000 | )             |  |   | (2,102,000   | ) |  |   | (3,707,000 | )
|Net loss             |  |                    | (21,000   | ) |                  |   | (1,335,000 | )             |  |   | (2,155,000   | ) |  |   | (3,673,000 | )

Certain officers and directors have invested in some of the Companys investee companies,
including Micrel. The Company has a loan to a non-officer employee for $170,000 which is due in 2008.



18



---

##### Table of Contents

7. ACCRUED WARRANTY

The Company warrants its products against defect for 12 months. A provision for estimated future costs and estimated returns for credit relating to warranty is recorded in the period when product is shipped and
revenue recognized, and is updated as additional information becomes available. The Companys estimate of future costs to satisfy warranty obligations is based primarily on historical warranty expense experienced and a provision for potential
future product failures.



|                    |  |                           |           |   |              |   |           |  
|------------------- |  | ------------------------- | --------- | - | ------------ | - | --------- | -
|                    |  | Six months Endedunaudited |          
|                    |  | June 30, 2007             |           |   | July 1, 2006 |  
|Beginning Balance   |  | $                         | 1,030,000 |   |              | $ | 1,030,000 |  
|Additions           |  |                           | 344,000   |   |              |   | 193,000   |  
|Claim and reversals |  |                           | (344,000  | ) |              |   | (193,000  | )
|                    |  |                           |           |   |              |   |           |  
|Ending Balance      |  | $                         | 1,030,000 |   |              | $ | 1,030,000 |  
|                    |  |                           |           |   |              |   |           |  

8. INCOME TAXES

As of June 30, 2007, the Company has available for tax purposes $93.6 million federal net operating loss carryforwards expiring through the year 2026. The Company has recognized a full valuation allowance for its
net operating loss carryforwards and other net deferred tax assets for entities in the United States tax jurisdictions due to the uncertainty of realization of such assets.

In June 2006, the FASB issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan interpretation of FASB
Statement No. 109, Accounting for Income Taxes (FIN 48). FIN 48 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under
FIN 48, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The
tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon settlement with the tax authorities. FIN 48 also
provides guidance on derecognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures.

There was no impact upon the adoption of FIN 48 on December 31, 2006. There are no known tax positions which are reasonably possible to change over the next twelve months necessitating a significant change in our
unrecognized tax benefits.

The Company recognizes interest and penalties related to unrecognized tax benefits in income tax expense in the
consolidated statements of operations.

The Company has not been examined by the Internal Revenue Service (the IRS) and we are
subject to examination for all years since 1992. State income tax returns are generally subject to examination for a period of 3-5 years after filing of the respective return. The state impact of any federal changes remains subject to examination by
various states for a period of up to one year after formal notification to the states.

International jurisdictions have statutes of
limitations generally ranging from 3-5 years after filing of the respective return. Years still open to examination by tax authorities in major jurisdictions include Korea (2003 onward), Japan (2003 onward) and Hong Kong (2005 onward ). The Company
is not currently under examination in these jurisdictions.

9. SEGMENTS AND GEOGRAPHICAL INFORMATION (AS RESTATED)

The Companys chief operating decision maker is its Chief Executive Officer. The Companys chief operating decision maker evaluates the
operating results of the Companys reportable segments based on revenues and net income (loss).



19



---

##### Table of Contents

The Company operates in two reportable segments, Kopin US, which includes the operations in the United
States and the Companys equity method investees, and Kowon. In prior years we disclosed one reportable segment and prior periods have been corrected to conform to current year presentation. The following table presents the Companys
reportable segment results for the three and six month periods ended June 30, 2007 and July 1, 2006:



|                   |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|------------------ |  | ---------- | ----------- | - | ----- | - | ---------- | ----------- |  | -- | ----------- | - |  | - | ----------- | -
|Three months ended |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|                   |  | Kopin U.S. |             |   | Kowon |   |            | Adjustments |  |    | Total       |  
|June 30, 2007      |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|Revenues           |  | $          | 20,270,000  |   |       | $ | 7,764,000  |             |  | $  | (6,164,000  | ) |  | $ | 21,870,000  |  
|Net (loss) income  |  |            | (3,110,000  | ) |       |   | (51,000    | )           |  |    | 9,000       |   |  |   | (3,152,000  | )
|                   |  |            |             |  
|July 1, 2006       |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|Revenues           |  | $          | 17,666,000  |   |       | $ | 2,030,000  |             |  | $  | (831,000    | ) |  | $ | 18,865,000  |  
|Net income (loss)  |  |            | 1,849,000   |   |       |   | (214,000   | )           |  |    | 38,000      |   |  |   | 1,673,000   |  
|                   |  |            |             |  
|Six months ended   |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|June 30, 2007      |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|Revenues           |  | $          | 37,616,000  |   |       | $ | 11,787,000 |             |  | ($ | 9,403,000   | ) |  | $ | 40,000,000  |  
|Net income (loss)  |  |            | (6,441,000  | ) |       |   | (28,000    | )           |  |    | 19,000      |   |  |   | (6,450,000  | )
|Total Assets       |  |            | 150,644,000 |   |       |   | 23,983,000 |             |  |    | (11,726,000 | ) |  |   | 162,901,000 |  
|Long lived assets  |  |            | 16,303,000  |   |       |   | 4,123,000  |             |  |    | (3,000      | ) |  |   | 20,423,000  |  
|                   |  |            |             |  
|July 1, 2006       |  |            |             |   |       |   |            |             |  |    |             |   |  |   |             |  
|Revenues           |  | $          | 34,480,000  |   |       | $ | 4,511,000  |             |  | ($ | 1,436,000   | ) |  | $ | 37,555,000  |  
|Net income (loss)  |  |            | 2,254,000   |   |       |   | (736,000   | )           |  |    | 99,000      |   |  |   | 1,617,000   |  
|Total Assets       |  |            | 147,103,000 |   |       |   | 20,647,000 |             |  |    | (5,606,000  | ) |  |   | 162,144,000 |  
|Long lived assets  |  |            | 11,138,000  |   |       |   | 3,639,000  |             |  |    | (3,000      | ) |  |   | 14,774,000  |  

The adjustments to reconcile to the consolidated financial statement total revenue, net income
(loss) and total assets include the elimination of intercompany sales, minority interest in income (loss) of subsidiary and intercompany receivables.

Geographical revenue information for the three and six months ended June 30, 2007 and July 1, 2006 was based on the location of the customers and is as follows:



|               |  |                                 |      |   |                                |   |      |                               |  |   |                              |   |  |   |      |  
|-------------- |  | ------------------------------- | ---- | - | ------------------------------ | - | ---- | ----------------------------- |  | - | ---------------------------- | - |  | - | ---- | -
|               |  | Three Months Ended June 30,2007 |      |   | Three Months Ended July 1,2006 |   |      | Six Months Ended June 30,2007 |  |   | Six Months Ended July 1,2006 |  
|Asia-Pacific   |  |                                 | 51   | % |                                |   | 33   | %                             |  |   | 44                           | % |  |   | 36   | %
|Americas       |  |                                 | 49   | % |                                |   | 67   | %                             |  |   | 56                           | % |  |   | 64   | %
|               |  |                                 |      |   |                                |   |      |                               |  |   |                              |   |  |   |      |  
|Total Revenues |  |                                 | 100  | % |                                |   | 100  | %                             |  |   | 100                          | % |  |   | 100  | %
|               |  |                                 |      |   |                                |   |      |                               |  |   |                              |   |  |   |      |  
|               |  |                                 |      |  
|               |  | Three Months Ended June 30,2007 |      |   | Three Months Ended July 1,2006 |   |      | Six Months Ended June 30,2007 |  |   | Six Months Ended July 1,2006 |  
|Cyberdisplay   |  | $                               | 11.1 |   |                                | $ | 12.1 |                               |  | $ | 20.2                         |   |  | $ | 24.9 |  
|III-V          |  |                                 | 10.7 |   |                                |   | 6.8  |                               |  |   | 19.7                         |   |  |   | 12.7 |  
|               |  |                                 |      |   |                                |   |      |                               |  |   |                              |   |  |   |      |  
|Total Revenues |  | $                               | 21.8 |   |                                | $ | 18.9 |                               |  | $ | 39.9                         |   |  | $ | 37.6 |  
|               |  |                                 |      |   |                                |   |      |                               |  |   |                              |   |  |   |      |  



20



---

##### Table of Contents

10. Litigation

Derivative LawsuitsOn August 15, 2006, two lawsuits were filed in Superior Court, Bristol County, Massachusetts against certain officers and directors of the Company, purportedly derivatively on
behalf of the Company (the Derivative Suits). The complaints in the Derivative Suits assert that the named officers and directors breached their fiduciary duties and other obligations to the Company in connection with the Companys
historical stock option granting process, the accounting for past stock options, and historical sales of stock by certain individual defendants. Kopin is also named as a nominal defendant in the Derivative Suits, although the lawsuits are derivative
in nature and purportedly asserted on behalf of the Company.

Securities Law ActionOn September 6, 2007, a complaint was
filed against the Company and certain of its directors and officers in Superior Court, Bristol County, Massachusetts purportedly on behalf of a class of shareholders who held Kopin stock on September 6, 2007 (the Securities Law
Action). The plaintiffs in this action assert claims arising under Delaware General Corporations Law § 211(c), alleging that the Company failed to hold an annual shareholder meeting within the past thirteen months. The plaintiffs seek an
order requiring the Company to schedule an annual shareholder meeting and to provide notice of the meeting in accordance with Kopins by-laws.

Due to the inherent uncertainties of litigation, the Company cannot predict the outcome of the Securities Law Action or the derivative lawsuits at this time, and can give no assurance that the claim will not have a material adverse affect
on its financial position or its results of operations.

The Company is engaged in other legal proceedings arising in the ordinary course
of business. Management believes the ultimate outcome of these proceedings will not have a material adverse impact on the Companys consolidated financial position, results of operations or cash flows.

11. RECENT ACCOUNTING PRONOUNCEMENTS

In
September 2006, the FASB issued SFAS No. 157,Fair Value Measurements, which enhances existing guidance for measuring assets and liabilities at fair value. SFAS No. 157 defines fair value, establishes
a framework for measuring fair value and expands disclosure about fair value measurements. SFAS No. 157 is effective for the Companys fiscal year beginning December 30, 2008. The Company is currently assessing the impact, if any,
that SFAS No. 157 will have on the results of its operations, financial position or cash flows.

In February 2007, the FASB issued
SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. SFAS No. 159 permits an entity to choose, at specified election dates, to measure eligible financial instruments and certain other items
at fair value that are not currently required to be measured at fair value. An entity shall report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date. Upfront costs and
fees related to items for which the fair value option is elected shall be recognized in earnings as incurred and not deferred. SFAS No. 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between
entities that choose different measurement attributes for similar types of assets and liabilities. SFAS No. 159 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods with in
those financial years. At the effective date, an entity may elect the fair value option for eligible items that exist at that date. The entity shall report the effect of the first remeasurement to fair value as a cumulative-effect adjustment to the
opening balance of retained earnings. The Company is currently evaluating the impacts and disclosures of this standard, but would not expect SFAS No. 159 to have a material impact on its consolidated results of operations or financial
condition.



21



---

##### Table of Contents

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements. SFAS No. 160 amends Accounting Research Bulletin No. 51, Consolidated Financial Statements, to establish accounting and reporting standards for the noncontrolling interest in a subsidiary
and for the deconsolidation of a subsidiary. SFAS No. 160 is effective for fiscal years, and interim periods with in those fiscal years, beginning on or after December 28, 2008, except for the presentation and disclosure requirements which
will be applied retrospectively for all periods presented. The Company is currently evaluating the impact and disclosures of this standard but would not expect SFAS No. 160 to have a material impact on its consolidated results of operations or
financial condition.

Also in December 2007, the FASB issued SFAS No. 141(R), Business Combinations. SFAS
No. 141(R) requires an acquirer to recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as of that date. It requires acquisition-related
costs and restructuring costs that the acquirer expects but is not obligated to incur to be recognized separately from the acquisition. SFAS No. 141(R) modifies the criteria for the recognition of contingencies as of the acquisition date. It
also provides guidance on subsequent accounting for acquired contingencies. SFAS No. 141(R) is effective for business acquisitions for which the acquisition date is on or after January 1, 2009. The Company may not apply it before that
date. SFAS 141(R) will not impact the Companys accounting for prior acquisitions.

Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

Forward Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the
meaning of the United States Private Securities Litigation Reform Act of 1995, including without limitation statements made relating to our expectation that sales to Skyworks Solutions and the US Military will represent a significant portion of our
revenues for 2008; our expectation that sales of our CyberDisplay products to customers who use them in camcorder applications will decline; our expectation that KoBrite will incur additional losses in the near term; our belief that in 2008 we will
establish an 8-inch CyberDisplay manufacturing line; our belief that our material weakness in our internal controls will continue to exist in our fiscal year 2008; our expectation that a significant market for new wireless communications devices,
including personal entertainment systems, will develop; our expectation that our CyberDisplay products will benefit from further general technological advances in the design and production of integrated circuits and active matrix LCDs, resulting in
further improvements in resolution and miniaturization; our expectation that sales into the high speed fiber optic switching equipment market will not be significant in fiscal year 2008; our expectation not to pay cash dividends for the foreseeable
future and to retain earnings for the development of our businesses; our expectation, based on current negotiations with our customers and certain contractual obligations, that the prices of certain products will decline in fiscal year 2008; our
expectation that the sale prices of our commercial displays will decline, but our military product sales will increase, in fiscal year 2008; our expectation that we will expend between $5.0 and $9.0 million on capital expenditures over the next
twelve months; our expectation that our third quarter would be our strongest sales quarter followed by our second quarter, fourth



22



---

##### Table of Contents

quarter and first quarter, in that order; our expectation that prices of our HBT transistors will decline by approximately 5 to 10 percent during
fiscal year 2008, but may decline more depending on final negotiation with our customer: our expectation that competition will increase; our belief that our CyberDisplay products are well suited for new applications such as reading e-mail and
browsing the Internet using digital wireless devices and other consumer electronics devices; our belief that small form factor displays will be a critical component in the development of advanced wireless communications systems; our belief that
general technological advances in the design and fabrication of integrated circuits, LCD technology and LCD manufacturing processes will allow us to continue to enhance our CyberDisplay product manufacturing process; our belief that continued
introduction of new products in our target markets is essential to our growth; our belief that GAIN HBT transistor wafers provide the performance characterization necessary for the next generation of wireless handsets and optoelectronic components;
our belief that the costs of producing gallium arsenide integrated circuits by our customers will continue to exceed the costs associated with the production of competing silicon integrated circuits; our belief that our future success will depend
primarily upon the technical expertise, creative skills and management abilities of our officers and key employees rather than on patent ownership; our belief that our available cash resources will support our operations and capital needs for at
least the next twelve months; our estimate that cash payment associated with an anticipated tender offer will range between $200,000 and $500,000 ; and our belief that the effect, if any, of reasonably possible near-term changes in interest rates on
our financial position, results of operations, and cash flows should not be material. These forward-looking statements are based on current expectations, estimates, forecasts and projections about the industries in which we operate,
managements beliefs, and assumptions made by management. In addition, other written or oral statements, which constitute forward-looking statements, may be made by or on behalf of us. Words such as expects, anticipates,
intends, plans, believes, could, seeks, estimates, and variations of such words and similar expressions are intended to identify such forward- looking statements. These
statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions, which are difficult to predict. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such
forward-looking statements, whether as a result of new information, future events or otherwise. Factors that could cause or contribute to such differences in outcomes and results include, but are not limited to, those discussed below in Part II
Item 1A and those set forth in our other periodic filings filed with the Securities and Exchange Commission.

Critical Accounting Policies

Managements discussion and analysis of our financial condition and results of operations are based upon our unaudited consolidated
financial statements. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amount of assets, liabilities, revenues and expenses and related disclosure of contingent assets and
liabilities. On an on-going basis, we evaluate our estimates, including those related to revenue recognition under percentage of completion method, bad debts, inventories, warranty reserves, investment valuations, valuation of stock compensation
awards, recoverability of deferred tax assets, liabilities for uncertain tax positions and contingencies. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the
results of which form the basis for making judgments about carrying values of assets and liabilities that are not apparent from other sources. Actual results may differ from these estimates under different assumptions. Further detail regarding our
critical accounting policies can be found in Item 7. Management Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 30, 2006. See Note 8 of
the accompanying condensed consolidated financial statements for the impact of the adoption of FASB Interpretation No. 48 as of January 1, 2007.

The following discussion and analysis gives effect to the restatement described above in the Restatement of Consolidated Financial Statements explanatory note to this Quarterly Report on Form 10-Q,
and in Note 2 to our condensed consolidated financial statements. For this reason, the data set forth in this section may not be comparable to discussions and data in our previously filed annual and quarterly reports.



23



---

##### Table of Contents

Business Matters

We are a leading developer and manufacturer of advanced semiconductor materials and miniature displays. We use our proprietary semiconductor material technology to design, manufacture and market our III-V and display
products for use in highly demanding commercial wireless communications and high-resolution portable consumer electronic applications. Our products enable our customers to develop and market an improved generation of products for these target
applications.

We have two principal sources of revenues: product revenues and research and development revenues. Product revenues consist
of sales of our CyberDisplay products and our III-V products, principally gallium arsenide (GaAs) HBT transistor wafers. Research and development revenues consist primarily of development contracts with agencies of the U.S. government and amounts
earned under agreements with KoBrite, discussed below. For the three and six months ended June 30, 2007, research and development revenues were $0.6 million or 2.7% and $0.8 and 2.1% of total Q2 2007 revenues, respectively, and $0.8 million, or
4.3% and $2.6 million, or 6.8% of total revenues for the corresponding period in 2006.

In the fourth quarter of fiscal year 2004, the
Company entered into a joint venture, KoBrite, with a Taiwanese-based light emitting diode (LED) manufacturer, Kopin Taiwan Corporation and financial investors. Subsequent to its formation, KoBrite entered into agreements with the Company to
purchase certain equipment and have the Company perform research and training activities with KoBrite employees.

Results of Operations

Revenues. Our total revenues for the three and six month periods ended June 30, 2007 and July 1, 2006 were as follows
(in millions):



|               |  |                    |      |                  |   |               |  |              |      |  |   |     
|-------------- |  | ------------------ | ---- | ---------------- | - | ------------- |  | ------------ | ---- |  | - | ----
|               |  | Three Months Ended |      | Six Months Ended
|Revenues:      |  | June 30, 2007      |      | July 1, 2006     |   | June 30, 2007 |  | July 1, 2006
|III-V          |  | $                  | 11.1 |                  | $ | 12.1          |  | $            | 20.2 |  | $ | 24.9
|CyberDisplay   |  |                    | 10.7 |                  |   | 6.8           |  |              | 19.7 |  |   | 12.7
|               |  |                    |      |                  |   |               |  |              |      |  |   |     
|Total revenues |  | $                  | 21.8 |                  | $ | 18.9          |  | $            | 39.9 |  | $ | 37.6
|               |  |                    |      |                  |   |               |  |              |      |  |   |     

Our principal III-V product is our HBT transistor which is used in wireless handsets. The decrease
in our III-V revenues primarily resulted from a decrease in demand from our customers which use our HBT products in wireless cell phone applications, lower research and development revenue from our KoBrite joint venture and general sales price
declines. In 2005 we entered into an agreement to provide certain research and development activities for our KoBrite joint venture. In April 2006 we recorded approximately $.9 million which was the final revenue due under this agreement. The
increase in CyberDisplay revenues in the three and six months ended June 30, 2007 compared to the three and six months ended July 1, 2006 resulted from an increase in sales of our display products to customers who use our displays for
digital still camera and military applications. Display sales by category for the three and six month periods ended June 30, 2007 and July 1, 2006 were as follows:



|                                  |  |                    |      |                  |   |               |  |              |      |  |   |     
|--------------------------------- |  | ------------------ | ---- | ---------------- | - | ------------- |  | ------------ | ---- |  | - | ----
|                                  |  | Three months ended |      | Six Months Ended
|CyberDisplay Revenues by Category |  | June 30, 2007      |      | July 1, 2006     |   | June 30, 2007 |  | July 1, 2006
|Consumer Electronic Applications  |  | $                  | 6.9  |                  | $ | 2.2           |  | $            | 10.6 |  | $ | 5.0 
|Military Application              |  |                    | 2.3  |                  |   | 3.3           |  |              | 6.5  |  |   | 5.1 
|Eyewear Application               |  |                    | 1.1  |                  |   | .7            |  |              | 2.1  |  |   | 1.2 
|Research & Development            |  |                    | .4   |                  |   | .6            |  |              | .5   |  |   | 1.4 
|                                  |  |                    |      |                  |   |               |  |              |      |  |   |     
|Total CyberDisplay Revenues       |  | $                  | 10.7 |                  | $ | 6.8           |  | $            | 19.7 |  | $ | 12.7
|                                  |  |                    |      |                  |   |               |  |              |      |  |   |     

The Revenues of our Korean subsidiary, Kowon are primarily derived from sales to us and Samsung
Electronics. Kowons sales for the three and six month periods ended June 30, 2007 were $7.8 million and $11.8 million, respectively, as compared to $2.0 million and $4.5 million for the corresponding periods on the prior year. Kowons
sales to us were $6.2 million and $9.4 million for the three and six month periods ended June 30, 2007, respectively, as compared to $.8 million and $1.4 million for the comparable periods in 2006. The increase in Kowons sales are primarily to
support our increase in display sales to customers who use our displays for digital still camera applications.

Based on current
discussions with our customers and certain contractual obligations, we expect the prices of certain of our products to decline in fiscal year 2008. We anticipate the average selling price of our HBT transistor wafers and displays sold to customers
for consumer electronic applications will decline approximately 5% to 10% during fiscal year 2008 as compared to 2007. The overall increase or decrease in the average sales price of our display products will be dependent on the sales mix of
commercial and military display sales.

During fiscal year 2006, we acquired three metal organic chemical vapor deposition (MOCVD)
reactors, which can produce our HBT products on either four or six inch gallium arsenide (GaAs) wafers. However, we acquired the reactors primarily for their ability to process six inch GaAs wafers. We currently have other MOCVD reactors, which we
had purchased in prior years, which also can manufacture HBTs using either four or six inch GaAs wafers. We sell HBT products on both four and six inch GaAs wafers; however our sales are primarily HBTs on four inch GaAs wafers. We believe the
industry will migrate to six inch wafers over the next several years. Our largest customer, who accounted for approximately 49% of our total fiscal year 2006 revenues (see Part II Item 1A, Risk Factors for explanation of percent of revenue
calculation), purchases our HBT products on four inch GaAs wafers and this customer has announced plans to migrate to using six inch GaAs wafers in its manufacturing process. If we are unable to get these and our other reactors qualified by our
largest and other customers or if we are able to get the reactor qualified but can not manufacture the quantity our customers require or can not manufacture on six inch GaAs wafers in a cost effective manor our revenues and results of operations
could decline significantly.

Our Purchase and Supply Agreement with our largest HBT transistor wafer customer, who accounted for
approximately 49% of our 2006 total product revenues, terminates in July 2008. If we are unable to renew this agreement or renew it on less favorable terms our revenue and results of operations may decline.

Research and development revenues for the three and six months ended June 30, 2007 were $0.6 million and $0.8 million, respectively, compared to
$0.8 million and $2.6 million, respectively, for the three and six months ended July 1, 2006. During the six months ended July 1, 2006, the Company recorded $850,000, related to research and development and training services for KoBrite.

International sales represented 44% and 38% of revenues for the six months ended June 30, 2007 and July 1, 2006, respectively.
The increase in international sales is primarily attributable to an increase in sales of our displays to Asian customers that use the display for digital still camera applications. The international sales percentage excludes the impact of
approximately $850,000 of revenues from the KoBrite joint venture in the six months ended July 1, 2006. International sales are primarily sales of CyberDisplay products to consumer electronic manufacturers primarily located in Japan and Korea,
and HBT product sales to customers located in Taiwan. Our international sales are primarily denominated in U.S. currency. Consequently, a strengthening of the U.S. dollar could increase the price in local currencies of our products in international
markets and make our products relatively more expensive than competitors products that are denominated in local currencies, leading to a reduction in sales or profitability in those international markets. In addition, sales of our CyberDisplay
products in Korea are transacted through our Korean subsidiary Kowon Technology Co., LTD. Kowons sales are primarily denominated in U.S. dollars. However, Kowons local operating costs are primarily denominated in Korean won. As a result,
our financial position and results of operations are subject to exchange rate fluctuation. We have not taken any protective measures against exchange rate fluctuations, such as purchasing hedging instruments with respect to such fluctuations,
because of the historically stable exchange rate between the Japanese yen, Korean won and the U.S. dollar.

Cost of Product Revenues.



|                                            |  |                    |      |   |                  |   |      |               |  |   |              |   |  |   |      |  
|------------------------------------------- |  | ------------------ | ---- | - | ---------------- | - | ---- | ------------- |  | - | ------------ | - |  | - | ---- | -
|                                            |  | Three Months Ended |      |   | Six Months Ended |  
|Cost of product revenues:                   |  | June 30, 2007      |      |   | July 1, 2006     |   |      | June 30, 2007 |  |   | July 1, 2006 |  
|Cost of product revenues                    |  | $                  | 18.8 |   |                  | $ | 12.8 |               |  | $ | 34.0         |   |  | $ | 25.7 |  
|Cost of product revenues as a % of revenues |  |                    | 88.4 | % |                  |   | 70.9 | %             |  |   | 86.9         | % |  |   | 73.5 | %

The increase in our cost of product revenues as a percentage of revenues is primarily a result of
our strategy to increase our market share of digital still camera which uses our display for the electronic viewfinder and declines in average selling prices of our products. For the six months ended June 30, 2007 our display products sold to
consumer electronic applications increased to $10.6 million from $5.0 million for the same period in 2006. We were able to achieve this increase by aggressively pricing our display. The significant increase in sales of our display products for use
in consumer electronics applications in 2007 resulted in inefficiencies in our manufacturing process and for some display product sold for consumer electronic applications the selling price was below manufacturing cost. Our strategy to increase
gross margins in 2007 and 2008 is to use the increase in unit sales volume to negotiate lower raw material prices with our vendors and increase our manufacturing efficiencies to reduce the cost of our display products. If we are unable to implement
our strategy we may not be able to achieve profitability. Our cost of product revenues is comprised of manufacturing overhead, labor and material. For both our III-V and display products our overhead costs and, to a lesser extent, our labor costs
are normally stable and do not fluctuate significantly during a three or twelve month period. For our III-V products material costs generally change in-line with sales volume fluctuations. For our display products material costs generally change
in-line with sales volume fluctuations and the number of functional displays we can produce from a wafer. Our display manufacturing process is a series of steps which are performed on a wafer until such time the wafer is cut into individual
displays. From a wafer there are a theoretical maximum number of functional (or saleable) displays which can be produce however imperfections occur on the wafer which during the manufacturing process which cause displays to be defective which
results in less than the maximum number of functional displays being produced. This means that all of the manufacturing costs spent on of all displays produced are allocated over the fewer number of functional displays which increases the cost per
functional display. Manufacturing efficiency is defined as our manufacturing processes ability to produce functional displays. Our manufacturing efficiencies typically decline when



24



---

##### Table of Contents

we introduce a new display product into volume production. In addition, the average sales prices of our products for the three and six month periods ended
June 30, 2007 were lower than the same period in the prior year.

There are a number of different display technologies which can
produce displays in small form factors. We believe one of the benefits of our display technology is the ability to produce high resolution displays in small form factors. The camcorder and digital still camera markets are mature and the majority of
these devices use low-resolution display products which results in our having limited, if any, competitive advantage over our competitors and therefore the ability to sell displays into these markets is very price dependent. Accordingly for us to
generate display revenues with above average gross margins, we will need to increase sales to customers who buy our higher resolution display products, such as the military, or develop new categories such as eyewear.

As we discussed above we expect the sales prices of our products to decline in the future. In addition we installed a new manufacturing line for our
displays and new MOCVD reactors to manufacture our HBT products. These capital equipment investments will increase our depreciation expense by approximately $2.2 million per year in 2008. If we are unable to sell higher margin products, primarily
displays for military applications, reduce raw material cost or increase manufacturing efficiencies to offset the effects of lower sales price and higher depreciation expense our gross margins will decline.

Research and Development. Research and development (R&D) expenses are incurred in support of internal display and III-V product development
programs or programs funded by agencies of the U.S. government, the KoBrite joint venture and commercial partners. R&D costs include staffing, purchases of materials and laboratory supplies, circuit design costs, fabrication and packaging of
display products, and overhead. For the three and six months ended June 30, 2007 and July 1, 2006 R&D expense was as follows (in millions):



|                                       |  |                    |     |                  |   |               |  |              |     |  |   |    
|-------------------------------------- |  | ------------------ | --- | ---------------- | - | ------------- |  | ------------ | --- |  | - | ---
|                                       |  | Three Months Ended |     | Six Months Ended
|Research and development expense:      |  | June 30, 2007      |     | July 1, 2006     |   | June 30, 2007 |  | July 1, 2006
|Funded                                 |  | $                  | 0.7 |                  | $ | 1.4           |  | $            | 1.2 |  | $ | 2.6
|Internal                               |  |                    | 2.1 |                  |   | 1.1           |  |              | 4.0 |  |   | 2.8
|                                       |  |                    |     |                  |   |               |  |              |     |  |   |    
|Total research and development expense |  | $                  | 2.8 |                  | $ | 2.5           |  | $            | 5.2 |  | $ | 5.4
|                                       |  |                    |     |                  |   |               |  |              |     |  |   |    

Funded R&D expenses for the three months ended June 30, 2007 declined when compared
against the same period of the prior year primarily due to decreases in R&D expenses for military programs.

Internal R&D expenses
were primarily attributed to the development of our new III-V products, new displays, higher level assembly products and converting and qualifying our display production line to larger diameter wafers.

Selling, General and Administrative. Selling, general and administrative (S,G&A) expenses consist of the expenses incurred by our sales and
marketing personnel and related expenses, bad debt expense, and administrative and general corporate expenses. S,G&A expenses were $4.5 million and $9.4 million in the three and six months ended June 30, 2007, respectively, as compared to
$4.1 million and $7.7 million for the three and six months ended July 1, 2006, respectively. During the three and six months ended June 30, 2007, the Company recorded an additional $0.8 million and $2.0 million, respectively, of expense
for legal and other professional fees primarily incurred as part of our stock option review, as compared to the corresponding periods in 2006.

Other Income and Expense. Other income and expenses, net, was $1.1 million and $2.3 million for the three and six months ended June 30, 2007, compared to $2.3 million and $3.1 million for the corresponding period in 2006.
Included in other income and expense for the three and six months period ended July 1, 2006 is a $1.2 million gain from the sale of 200,000 shares of our investment in Micrel Semiconductor (Micrel) common stock. Other income and expense is
typically composed of interest income offset by foreign currency transaction and remeasurement losses incurred by our Korean subsidiary Kowon. In the six months ended June 30, 2007 we recorded approximately $19,000 in foreign currency losses as
compared to approximately $480,000 in losses for the same period in the prior year. These fluctuations primarily result from Kowon holding United States dollars to pay dollar denominated expenses and the remeasurement of such balances into the
Korean Won at period end. We are unable to predict the possible amount the dollar may strengthen or weaken and the amount of gains (losses) that we may have to record.

(Provision) Benefit for Income Taxes. For the three and six months ended June 30, 2007 we have recorded a provision of approximately $45,000 and $90,000, respectively, compared to a provision of
approximately $14,000 and a benefit of



25



---

##### Table of Contents

approximately $28,000, respectively, for the three and six months period ended July 1, 2006. The provision for the six months ended June 30, 2007
reflects the net of expected alternative minimum and certain state taxes in the United States and deferred tax for Kowon.

Equity Losses
in Unconsolidated Affiliates. For the three and six months ended June 30, 2007 and July 1, 2006, the equity losses in unconsolidated affiliates are a result of our approximate 25% interest in the operating results of KoBrite.

Liquidity and Capital Resources

We
have financed our operations primarily through public and private placements of our equity securities, research and development contract revenues, and sales of our III-V and CyberDisplay products. We believe our available cash resources will support
our operations and capital needs for at least the next twelve months.

As of June 30, 2007 we had cash and equivalents and marketable
securities of $99.6 million and working capital of $107.6 million compared $105.4 million and $116.2 million, respectively, as of December 31, 2006. The change in cash and equivalents and marketable securities was primarily due to approximately
$1.3 million of cash used for operations and investments in capital equipment of approximately $3.9 million.

We have a purchase and supply
agreement with a significant HBT customer that expires in July 2008, excluding a last time buy option contained in the agreement. Under the terms of this agreement we have agreed to maintain capacity levels for manufacturing HBT wafers and we
committed to a pricing schedule under certain circumstances. The agreement also requires us to give prior notice if we exit our HBT product line. In consideration for this agreement the customer agreed to source 100% of its HBT wafer needs from us
subject to the customers right to source HBT wafers from other sources if we are unable to meet their requirements under certain circumstances. We agreed that failure to meet our supply obligations under the agreement would allow our customer
to obtain court ordered specific performance and if we do not perform we could then be liable for monetary damages up to a maximum of $45.0 million.

We lease facilities located in Taunton and Westborough, Massachusetts, and Scotts Valley, California, under non-cancelable operating leases. We have two Taunton facilities, one whose lease expires in 2010 and the
other in 2012. The Taunton lease which expires in 2010 may be extended twice for individual 10 year terms. The Westborough and Scotts Valley leases expire in 2012.

We expect to expend between $5.0 and $9.0 million on capital expenditures over the next twelve months, primarily for the acquisition of equipment relating to the production of our III-V and CyberDisplay products.



26



---

##### Table of Contents

Recent Accounting Pronouncements

In September 2006, the FASB issued SFAS No. 157,Fair Value Measurements, which enhances existing guidance for measuring
assets and liabilities at fair value. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosure about fair value measurements. SFAS No. 157 is effective for our fiscal year beginning
December 30, 2008. The Company is currently assessing the impact, if any, that SFAS No. 157 will have on the results of our operations, financial position or cash flows.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. SFAS
No. 159 permits an entity to choose, at specified election dates, to measure eligible financial instruments and certain other items at fair value that are not currently required to be measured at fair value. An entity shall report unrealized
gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date. Upfront costs and fees related to items for which the fair value option is elected shall be recognized in earnings as incurred
and not deferred. SFAS No. 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between entities that choose different measurement attributes for similar types of assets and liabilities. SFAS
No. 159 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods with in those financial years. At the effective date, an entity may elect the fair value option for eligible items
that exist at that date. The entity shall report the effect of the first remeasurement to fair value as a cumulative-effect adjustment to the opening balance of retained earnings. We are currently evaluating the impacts and disclosures of this
standard, but would not expect SFAS No. 159 to have a material impact on our consolidated results of operations or financial condition.



27



---

##### Table of Contents

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements. SFAS No. 160 amends Accounting Research Bulletin No. 51, Consolidated Financial Statements, to establish accounting and reporting standards for the noncontrolling interest in a subsidiary
and for the deconsolidation of a subsidiary. SFAS No. 160 is effective for fiscal years, and interim periods with in those fiscal years, beginning on or after December 28, 2008 except for the presentation and disclosure requirements which
will be applied retrospectively for all periods presented. The Company is currently assessing the impact, if any, that SFAS No. 160 will have on the results of our operations, financial position or cash flows.

Also in December 2007, the FASB issued SFAS No. 141(R), Business Combinations. SFAS No. 141(R) requires an acquirer to
recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquiree at the acquisition date, measured at their fair values as of that date. It requires acquisition-related costs and restructuring costs that the
acquirer expects but is not obligated to incur to be recognized separately from the acquisition. SFAS No. 141(R) modifies the criteria for the recognition of contingencies as of the acquisition date. It also provides guidance on subsequent
accounting for acquired contingencies. SFAS No. 141(R) is effective for business acquisitions for which the acquisition date is on or after January 1, 2009. We may not apply it before that date. SFAS 141(R) will not impact our accounting
for prior acquisitions.

Seasonality

The markets we sell into are traditionally seasonal and we would expect that as our business matures, our third quarter would be our strongest sales quarter followed by our second quarter then our fourth quarter and
our first quarter would be our lowest sales quarter. We anticipate selling more display products for military applications which we would not expect to have the historical sales trends of our consumer oriented products. Depending upon the relative
success of our consumer oriented products verses our military products our historical seasonal trends may become more pronounced or decline.

Inflation

We do not believe inflationary forces have materially affected our operations.

Contractual Obligations

The
following is a summary of our contractual payment obligations for operating leases as of June 30, 2007:



|                            |  |       |           |                  |   |           |  |           |           |                   |   |           |  |   |        
|--------------------------- |  | ----- | --------- | ---------------- | - | --------- |  | --------- | --------- | ----------------- | - | --------- |  | - | -------
|Contractual Obligations     |  | Total |           | Less than 1 year |   | 1-3 Years |  | 3-5 years |           | More than 5 years
|Operating Lease Obligations |  | $     | 5,918,317 |                  | $ | 1,330,474 |  | $         | 2,570,711 |                   | $ | 1,779,394 |  | $ | 237,738



28



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We invest our excess cash in
high-quality government, government-backed and corporate debt instruments, which bear lower levels of relative risk. We believe that the effect, if any, of reasonably possible near-term changes in interest rates on our financial position, results of
operations, and cash flows should not be material to our cash flows or income. It is possible that interest rate movements would increase our unrecognized gain or loss on interest rate securities. Included in other assets is an equity investment in
Micrel, Incorporated (Micrel) totaling approximately $2.2 million which is subject to changes in value because of either specific operating issues at Micrel or overall changes in the stock market. We are exposed to changes in foreign currency
exchange rates primarily through our translation of our foreign subsidiarys financial position, results of operations, and transaction gains and losses as a result of non U.S. dollar denominated cash flows related to business activities in
Asia, and remeasurement of United States dollars to the functional currency of our Kowon subsidiary. We do not currently hedge our foreign currency exchange rate risk. We estimate that any market risk associated with our international operations in
unlikely to have a material adverse effect on our business, financial condition or results of operation. Our portfolio of marketable debt securities is subject to interest rate risk although our intent is to hold securities until maturity. The
credit rating of our investments may be affected by the underlying financial health of the guarantors of our investments. We use Gallium Arsenide and Silicon wafers and demand is expected to grow due to new technologies such as solar cells. We do
not enter into forward or futures hedging contracts.

Item 4. Controls and Procedures

Under the supervision and with the participation of our Chief
Executive Officer (CEO) and Chief Financial Officer (CFO), we have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Act)) as
of June 30, 2007. Based on this evaluation, our CEO and CFO concluded that, as of June 30, 2007, our disclosure controls and procedures were not effective. This conclusion was based on the existence of the material weaknesses in our internal control
over financial reporting previously disclosed and discussed below.

No changes in our internal control over financial reporting (as defined
in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) occurred during the fiscal quarter ended June 30, 2007 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a
reasonable possibility that a material misstatement of the companys annual or interim financial statements will not be prevented or detected on a timely basis.

As previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 30, 2006, we identified and continue to have the following two material weaknesses in our internal controls over
financial reporting:

Inadequate resources and technical accounting expertise.The Companys resources and level of technical
accounting expertise within the accounting function were insufficient to properly evaluate and account for non-routine or complex transactions. Consequently, the Companys controls over the selection and application of accounting policies in
accordance with generally accepted accounting principles were inadequate and constitute a material weakness in the design of internal control over financial reporting.

Inadequate controls over the accounting for stock-based compensation. The Company did not have effective controls and procedures designed to provide reasonable assurance that stock-based compensation related to
grants of stock-based awards was accurately and properly recorded in the general ledger and financial statements. As a result of this material weakness, material adjustments were necessary to present the accompanying consolidated financial
statements in accordance with generally accepted accounting principles. These adjustments had the effect of materially increasing stock-based compensation and decreasing additional paid-in capital.





29



---

##### Table of Contents

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

Derivative LawsuitsOn August 15, 2006, two lawsuits were
filed in Superior Court, Bristol County, Massachusetts against certain officers and directors of Kopin, purportedly derivatively on behalf of the Company (the Derivative Suits). The complaints in the Derivative Suits assert that the
named officers and directors breached their fiduciary duties and other obligations to the Company in connection with the Companys historical stock option granting process, the accounting for past stock options, and historical sales of stock by
certain individual defendants. Kopin is also named as a nominal defendant in the Derivative Suits, although the lawsuits are derivative in nature and purportedly asserted on behalf of Kopin. Kopin is in the process of evaluating these claims.

Securities Law ActionOn September 6, 2007, a complaint was filed against the Company and certain of its directors and
officers in Superior Court, Bristol County, Massachusetts purportedly on behalf of a class of shareholders who held Kopin stock on September 6, 2007 (the Securities Law Action). The plaintiffs in this action assert claims arising
under Delaware General Corporations Law § 211(c), alleging that the Company failed to hold an annual shareholder meeting within the past thirteen months. The plaintiffs seek an order requiring the Company to schedule an annual shareholder
meeting and to provide notice of the meeting in accordance with Kopins by-laws. Due to the inherent uncertainties of litigation, we cannot predict the outcome of the Securities Law Action at this time, and we can give no assurance that the
claim will not have a material adverse affect on our financial position or results of operations.

Late SEC Filings and Nasdaq Delisting Proceedings

As a result of our Special Committee Investigation commencing in November 2006 we failed to timely file our Form 10-Q for the three
month period ended September 30, 2006, in March 2007 we failed to timely file our Form 10-K for the year ended December 30, 2006, and in May 2007, August 2007, and November 2007 we failed to timely file our Forms 10-Q for the three
month periods ended March 31, 2007, June 30, 2007, and September 29, 2007, respectively. On November 15, 2006 NASDAQ notified us that the failure to file our Form 10-Q for the three month period ended September 30, 2006
caused us to violate the requirements for continued listing as set forth in Marketplace Rule 4310(c)(14) and that the Companys stock would be suspended from trading on November 27, 2006. On November 21, 2006 we requested a
hearing before a NASDAQ Listing Qualifications Panel, or the Panel, to petition for continued listing on the NASDAQ Stock Market. The hearing was held on January 18, 2007. On February 22, 2007 the Panel informed us that we had been granted
until May 14, 2007 to file our Form 10-K for the year ended December 30, 2006 and Form 10-Q for the interim period September 30, 2006 and any required restatements. On May 4, 2007 the Company made a request to the Panel for
additional time beyond the May 14, 2007 deadline to file the delinquent Form 10-K and Forms 10-Q. On May 9, 2007 the Panel denied our request for additional time and notified the Company that it would suspend trading of the Companys
stock on May 16, 2007. On May 14, 2007, NASDAQ Listing and Hearing Review Council, or the Council, notified us that it had called the Companys case for review and would delay its delisting pending a hearing before the Council. On
May 16, 2007, NASDAQ informed us that Company was not in compliance with NASDAQ Marketplace Rule 4310(c)(14) because it did not timely file its Quarterly Report on Form 10-Q for the quarter ended March 31, 2007. NASDAQ stayed any delisting
as a result of our failure to file our Form 10-Q on a timely basis pending the hearing before the Council. On July 27, 2007 the Council notified us that we had until September 25, 2007 to file our Form 10-K for the year ended
December 30, 2006, and Forms 10-Q for the interim periods September 30, 2006 and March 31, 2007 and any required restatements or the Company would be delisted on September 27, 2007. On September 7, 2007 we requested that the
NASDAQs Board of Directors exercise its discretionary authority under Rule 4809 to grant the Company continued listing beyond the Councils September 25, 2007



30



---

##### Table of Contents

deadline to allow the Company time to complete its investigation into the Companys past stock option practices and related accounting and prepare and
file its audited financial statements. On September 17, 2007 the NASDAQs Board of Directors called for review of the July 27, 2007 decision of the Council regarding Kopins Common Stock and, pending further consideration, has
stayed the Councils decision to suspend the Companys securities from trading. On October 17, 2007, the NASDAQ Board of Directors further stayed the suspension from trading until December 17, 2007. On December 12, 2007, the
Board of Directors of the NASDAQ granted the Company additional time to regain compliance with NASDAQ rules regarding the timely filing of periodic reports with the U.S. Securities and Exchange Commission. The Board instructed the NASDAQ staff to
give the Company until February 11, 2008 to file all delayed periodic reports necessary to regain compliance with the filing requirements. On February 4, 2008 the board instructed the NASDAQ staff to give the Company until March 17,
2008 to file all delayed periodic reports necessary to regain compliance with NASDAQ rules.

Although we have now filed our Form 10-K for
the year ended December 30, 2006, our Forms 10-Q for the quarters ended September 30, 2006, March 31, 2007 and June 30, 2007, and September 29,2007 if the SEC disagrees with the manner in which we have accounted for and
reported, or not reported, the financial impact of past stock option grants, there could be further delays in filing subsequent SEC reports that might result in the delisting of our common stock from the NASDAQ Stock Market.

Item 1A. Risk Factors

The risk factors set forth below were previously disclosed in our Form 10-K for
the fiscal year ended December 30, 2006. There have not been any material changes from the risk factors previously discussed in our Form 10-K. These risks are not the only ones facing the Company. Additional risks and uncertainties not
currently known to us or that we currently deem to be immaterial also may materially or adversely affect our financial condition and/or operating results.

The matters relating to the investigation by the Special Committee of the Board of Directors and the restatement of our consolidated financial statements may result in additional litigation and governmental
enforcement action.On November 1, 2006, in response to a derivative lawsuit filed against us we commenced a voluntary review of our historical practices in granting stock options and our Board of Directors appointed a special
committee of independent directors (the Special Committee) to conduct this review. On May 3, 2007, the Special Committee presented the findings of its stock option investigation to our Board of Directors and proposed various remedial measures.
The Special Committees review indicated that our financial statements for the period 1995 through July 1, 2006 should not be relied upon and the Company would need to restate its financial statements for fiscal 1995 through July 1,
2006 and the related interim periods. The Board of Directors accepted all of the findings of the Special Committee and has adopted, or is in the process of adopting, all of the remedial measures proposed. As a result of the Special Committees
investigation, as well as our internal review of our historical financial statements, we have recorded additional stock-based compensation expense for numerous stock-based awards made from 1995 through July 1, 2006. We have restated our
consolidated financial statements for these periods to correctly account for stock-based awards for which the Special Committee or management determined that the measurement date for accounting purposes was different from the stated grant date.
For more information on these matters, see Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operations Restatement, Note 2 of the Notes to Consolidated Financial Statements, and Item 9A,
Controls and Procedures.

The internal review, the independent investigation, and related activities have required us to incur
substantial expenses for legal, accounting, tax and other professional services, and have diverted managements attention from our business.

Our past stock option granting practices and the restatement of prior financial statements have exposed us to greater risks associated with litigation, regulatory proceedings and government enforcement actions. As described in Part II, Item
1, Legal Proceedings, two derivative lawsuits were filed in state courts against certain of our directors and certain of our current and former executive officers pertaining to allegations relating to stock-based awards. We may become
the subject of, or otherwise be required to incur legal fees and costs in connection with, additional private litigation, regulatory proceedings, or government enforcement actions. No assurance can be given regarding the outcomes from such
activities. The resolution of these matters will be time consuming, expensive, and will distract management from the conduct of our business. Our available directors and officers liability insurance may not be sufficient to cover our
legal expenses or those of persons we are obligated to indemnify. Furthermore, if we are subject to adverse findings in litigation, regulatory proceedings or government enforcement actions, we could be required to pay damages or penalties or have
other remedies imposed, which could harm our business, financial condition, results of operations and cash flows. Furthermore, the restatements of our financial results, the derivative litigation, and any negative outcome that may occur from the
investigation, could impact our relationships with customers and our ability to generate revenue.

Our common stock may be delisted from
the NASDAQ Global Market and transferred to the National Quotation Service Bureau (the Pink Sheets), which may, among other things, reduce the price of our common stock and the levels of liquidity available to our stockholders. As a result
of our Special Committee Investigation commencing in November 2006



31



---

##### Table of Contents

we failed to timely file our Form 10-Q for the three month period ended September 30, 2006, in March 2007 we failed to timely file our Form 10-K for the
year ended December 30, 2006, and in May 2007, August 2007, and November 2007 we failed to timely file our Forms 10-Q for the three month periods ended March 31, 2007, June 30, 2007, and September 29, 2007 respectively.
On November 15, 2006 NASDAQ notified us that the failure to file our Form 10-Q for the three month period ended September 30, 2006 caused us to violate the requirements for continued listing as set forth in Marketplace
Rule 4310(c)(14) and that the Companys stock would be suspended from trading on November 27, 2006. On November 21, 2006 we requested a hearing before a NASDAQ Listing Qualifications Panel, or the Panel, to petition for continued
listing on the NASDAQ Stock Market. The hearing was held on January 18, 2007. On February 22, 2007 the Panel informed us that we had been granted until May 14, 2007 to file our Form 10-K for the year ended December 30, 2006 and
Form 10-Q for the interim period September 30, 2006 and any required restatements. On May 4, 2007 the Company made a request to the Panel for additional time beyond the May 14, 2007 deadline to file the delinquent Form 10-K and Forms
10-Q. On May 9, 2007 the Panel denied our request for additional time and notified the Company that it would suspend trading of the Companys stock on May 16, 2007. On May 14, 2007, NASDAQ Listing and Hearing Review Council, or
the Council, notified us that it had called the Companys case for review and would delay its delisting pending a hearing before the Council. On May 16, 2007, NASDAQ informed us that the Company was not in compliance with NASDAQ
Marketplace Rule 4310(c)(14) because it did not timely file its Quarterly Report on Form 10-Q for the quarter ended March 31, 2007. NASDAQ stayed any delisting as a result of our failure to file our Form 10-Q on a timely basis pending the
hearing before the Council. On July 27, 2007 the Council notified us that we had until September 25, 2007 to file our Form 10-K for the year ended December 30, 2006, and Forms 10-Q for the interim periods September 30, 2006 and
March 31, 2007 and any required restatements or the Company would be delisted on September 27, 2007. On September 7, 2007 we requested that the NASDAQs Board of Directors exercise its discretionary authority under Rule 4809 to
grant the Company continued listing beyond the Councils September 25, 2007 deadline to allow the Company time to complete its investigation into the Companys past stock option practices and related accounting and prepare and file
its financial statements. On September 17, 2007 the NASDAQs Board of Directors called for review the July 27, 2007 decision of the Council regarding Kopins Common Stock and, pending further consideration, has stayed the
Councils decision to suspend the Companys securities from trading. On October 17, 2007, the NASDAQ Board of Directors further stayed the suspension from trading until December 17, 2007. On December 12, 2007, the NASDAQ
Board further stayed the suspension from trading until February 11, 2008. On February 7, 2008, the NASDAQ board further stayed the suspension from trading until March 17, 2008.

Although we have now filed our Form 10-K for the year ended December 30, 2006, our Forms 10-Q for the quarters ended September 30,
2006, March 31, 2007, June 30, 2007, and September 29, 2007, if the SEC disagrees with the manner in which we have accounted for and reported, or not reported, the financial impact of past stock-based awards, there could be
further delays in filing subsequent SEC reports that might result in the delisting of our common stock from the NASDAQ Stock Market.

Failure to achieve and maintain effective internal controls could adversely affect our ability to report our financial condition and results of operations accurately or on a timely basis. As a result, current and potential stockholders
could lose confidence in our financial reporting, which could harm our business and the trading price of our stock. As required by Section 404 of the Sarbanes-Oxley Act of 2002, our management is required to periodically evaluate the
design and effectiveness of our disclosure controls and procedures. Our management identified material weaknesses in our application of generally accepted accounting standards and controls over the accounting for the issuance of stock options, which
continued through December 30, 2006. In addition, we must document and test our internal control procedures in order to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act of 2002, which requires our management to annually
assess the effectiveness of our internal control over financial reporting. As a result of the material weaknesses described above, our disclosure controls and procedures were not effective as of June 30, 2007, which could result in a material
misstatement in our annual and interim financial statements. Any failure to implement or difficulties experienced in implementing improved controls or any failure to maintain existing effective controls could have a material adverse effect on our
business, operating results and stock price. For a more detailed discussion of our disclosure controls and procedures, see Item 9A of our Annual Report on Form 10-K.

We have experienced a history of losses and have a significant accumulated deficit. Since inception, we have incurred significant net operating losses. As of June 30, 2007 we had an accumulated
deficit of $160.2 million. While we did generate income from operations in 2005, there can be no assurance that we will maintain profitability in the future.



32



---

##### Table of Contents

Our revenue and cash flow could be negatively affected by the loss of any of the few customers who
account for a substantial portion of our revenues. A few customers account for a substantial portion of our revenues. In addition sales of our CyberDisplay products for military applications is a significant factor in our future growth and
profitability. The table below indicates what the percentages of our total revenues were from a particular customer and sales to military applications in a given year. The symbol * indicates that sales to that particular customer for the
given year were below 10 percent of our total revenues.



|                                                                   |  |                                    |   |  |      |   |  |      |  
|------------------------------------------------------------------ |  | ---------------------------------- | - |  | ---- | - |  | ---- | -
|                                                                   |  | Sales as a Percent ofTotal
Revenue |  
|Customer                                                           |  | 2006                               |   |  | 2005 |   |  | 2004 |  
|Skyworks Solutions, Inc (A).                                       |  | 36                                 | % |  | 32   | % |  | 31   | %
|Advanced Wireless Semiconductor Company                            |  | 13                                 |   |  | *    |   |  | *    |  
|Samsung Electronics                                                |  | 8                                  |   |  | 15   |   |  | 28   |  
|Victor Company of Japan (JVC)                                      |  | *                                  |   |  | 13   |   |  | *    |  
|Military Customers                                                 |  | 16                                 |   |  | 11   |   |  | 7    |  
|United States Government Funded Research and Development Contracts |  | 7                                  |   |  | 6    |   |  | 2    |  



|(A) | In addition to its internal capacity Skyworks Solution, Inc (Skyworks) also uses Advanced Wireless Semiconductor Company (AWSC) to perform processing. We sell our HBT wafers
directly to AWSC for use in Skyworks products as well as other customers. If we assume all of the HBT products we sold to AWSC were for Skyworks use the combined sales to Skyworks and AWSC would be 49%, 39% and 32% or our revenues for the
years ended 2006, 2005 and 2004, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We anticipate that sales to Skyworks Solutions and military customers will
continue to represent a significant portion of our revenues for 2008. We believe that historically we have provided Skyworks Solutions with the vast majority of its HBT transistor wafers. A significant reduction or delay in orders from any of our
significant customers, particularly Skyworks Solutions or military customers in the aggregate, would materially reduce our revenue and cash flow and adversely affect our ability to achieve or maintain profitability in the future. Our ability to
generate cash flow and achieve profitability in 2008 will be dependent on developing new customers, increasing our market share of customers who use our CyberDisplay products for digital still camera applications and finding new applications for our
CyberDisplay products, particularly eyewear devices. We have increased sales of CyberDisplay products for military applications in the year ended December 30, 2006 from historical levels. Such sales are to government contractors for the United
States military. The amount and timing of such orders is dependent upon the United States military procurement processes, the government contractors ability to successfully manage the program, and our ability to deliver more sophisticated
CyberDisplay products.

We may not be able to reduce the cost of raw materials from our vendors. A critical part of our
business strategy is to increase our sales and use the purchasing power obtained from these sales to obtain reduced raw material and component pricing from our vendors. In addition part of our purchasing strategy is to find multiple vendors of our
needed raw materials in order to create competition for lowering raw material and component prices. If we are unable to execute our sales growth strategy or find multiple vendors of the same raw materials and components we may be unable to execute
our purchasing strategy and our products may not be cost competitive with our competitors products. In addition, we may be able to execute our sales strategy but still be unable to reduce our raw material costs. If we are unable to reduce our
raw material cost we may not be able to achieve profitability.

We may be unable to increase revenues from CyberDisplay products
if new products and applications are not developed. CyberDisplay revenues for the fiscal years 2006, 2005 and 2004 were $27.2 million, $47.6 million and $49.1 million, respectively. The decrease in 2006 CyberDisplay revenues since 2004 has
resulted primarily from a significant decrease in sales of our CyberDisplay product to customers for use in camcorders, offset, in part by an increase in sales of our displays to the military and digital still camera markets. We had initial sales of
display products into the military product and digital still camera markets in 2004 and since then we have been gaining experience in selling displays into these markets. We believe that our success in penetrating these and other markets,
particularly military thermal weapon sights and night vision goggles, will significantly impact our ability to increase sales of CyberDisplays. In addition, our military products have a higher gross margin than our consumer display products and our
success in increasing sales of military products are expected to significantly impact our ability to achieve or maintain profitability. Discussions with our commercial customers indicate that our competition continue to dramatically reduce their
prices and some competitors are offering lower prices than us. We believe the average sales price of our displays to consumer product customers will have to decline in 2008 if we are to remain competitive in the market place. We believe the average
sales price of our displays products sold for consumer electronic applications will decrease in the range of 5% to 10% during the fiscal year 2008. Accordingly, if we are unable to enter into new markets, particularly eyewear, or maintain or expand
existing market share in the military and digital camera application segments, revenues from CyberDisplay products will decline, which may impact our ability to achieve or maintain profitability in the future.



33



---

##### Table of Contents

Accordingly, if we are unable to successfully sell our display products to digital still cameras,
eyewear, and military product makers, we may be unable to grow CyberDisplay product revenues and our ability to achieve or maintain profitability will be adversely affected.

The eyewear market segment may not develop or may take longer to develop than we anticipate. Eyewear is the term used by the Company to
describe a device which is worn in a similar fashion as eye glasses and contains one or two CyberDisplay displays for the viewing of video images. The source of these video images may be storage devices such as video iPods, DVD players or digital
multimedia broadcasting (DMB) tuners. Currently the consumer may view the image through a direct view LCD display which may range in size from one to four inches diagonal. We believe that the consumer will find this experience unsatisfactory and we
believe eyewear will be a preferred solution. We sell, to commercial eyewear manufacturers, individual components such as the display, backlight and integrated circuits, or a binocular display module (BDM), which contains the various components
combined into one unit or, we sell a complete eyewear solution which contains the BDM and audio elements combined in a ready to use product. The eyewear manufacturing companies which are currently buying our displays for eyewear products tend to be
small with limited financial resources and in-house engineering expertise. We believe that eyewear is a critical product for the long term revenue and cash flow growth of the CyberDisplay product line. If the eyewear market does not develop or we
are unable to create and manufacture products which meet the needs of the eyewear market we may be unable to grow CyberDisplay product revenues and our ability to achieve or maintain profitability will be adversely affected.

We may not be able to increase our military production capacity. A critical part of our business strategy is to expand our military display
production capacity and to implement a new manufacturing line which can utilize 8 inch wafers for our display production. The conversion of our existing 6 inch line to 8-inch will require the investment in new equipment and the redesign of our
existing display products. It may also require the re-qualification of our existing display products with our customers. If we are unable to execute our military product display production facility plan, including the implementation of an 8 inch
production line, or we can only manufacture and ship our CyberDisplay products in limited quantities, our revenues from CyberDisplay products may not grow, which may impact our ability to achieve or maintain profitability in the future.

Our ability to offer and manufacture higher level CyberDisplay assemblies and modules will impact our ability to increase revenues and achieve or
maintain profitability. An important factor in our ability to expand into new military markets will be our ability to design and manufacture higher-level assemblies (HLAs). These HLAs typically consist of one or two CyberDisplay products, a
backlight, lens and housing. Some HLAs also include a set of display driver electronics or a display driver chip. They are similar to our commercial BDM product but are designed to operate in the extreme conditions of combat. Our goal is to deliver
an integrated HLA to our customer which eases integration into their products. These products require more complex integration of a greater variety of components than we currently use for our existing display products. They will require us to invest
in additional engineering, manufacturing and test capability. Accordingly, if we are unable to develop and market these new display products or if we are unable to manufacture them in a cost-effective manner, our revenues may not grow and we may not
be able to achieve or maintain profitability.

Our competitors can provide integrated solutions. Many portable consumer
electronic devices, including camcorders and digital still cameras, have two displays for viewing images, an electronic viewfinder (EVF) and a flip-out or group view display. We only provide the display that is used as the electronic viewfinder. Our
competitors may offer both EVF and flip-out displays and both displays may be run by the same interface electronics. A customer who buys our display is required to buy the flip-out display from another vendor who may compete with us. This may
require our customer to purchase additional interface electronics to run our display. Our competitors may be able to offer a bundled solution of both displays and the interface electronics cheaper than the cost of buying our display and the other
display and the interface electronics separately. If we are unable to offer displays with sufficient performance advantages over other displays to justify the additional cost of buying individual components versus a bundled solution or if our
customers can not procure cost efficient interface electronics to run our display products we may lose market share or be unable to grow our business which in turn would adversely affect our ability to achieve or maintain profitability.

Our CyberDisplay products may not be widely accepted by the market. Our success will in large part depend on the widespread
adoption of the viewing format of our CyberDisplay products in multiple applications. Our success also depends upon the widespread consumer acceptance of our customers products. CyberDisplay products work best when used close to the eye, which
may not be acceptable to consumers. Potential customers may be reluctant to adopt our CyberDisplay products because of concerns surrounding perceived risks relating to:



| |  |  | The introduction of our display technology generally;
| | - |  | -----------------------------------------------------



| |  |  | Consumer acceptance of our CyberDisplay products; and
| | - |  | -----------------------------------------------------



34



---

##### Table of Contents

| |  |  | The relative complexity, reliability, usefulness and cost-effectiveness of our display products compared to other display products available in the market or that
may be developed by our competitors.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, our customers may be reluctant to rely upon a relatively small company
like us for a critical component. We cannot assure investors that prospective customers will adopt our CyberDisplay products or that consumers will accept our CyberDisplay products in future applications. If we fail to achieve market acceptance of
our CyberDisplay products, our business may not be successful and we may not be able to achieve or maintain profitability.

Our ability
to manufacture and distribute our CyberDisplay products would be severely limited if the third parties that we rely on to manufacture integrated circuits for our CyberDisplay products fail to provide those services. We depend on
a Taiwanese company and a Korean company for the fabrication of integrated circuits for our CyberDisplay products. We have no long-term contracts with either of these two companies. These two companies use different methods to manufacture the
integrated circuits and a shortage at one company cannot necessarily be supplied by the other company. If either company were to terminate its arrangement with us or become unable to provide the required capacity and quality on a timely basis, we
would be able to manufacture and ship our CyberDisplay products only in limited quantities until replacement foundry services could be obtained. Furthermore, we cannot assure investors that we would be able to establish alternative manufacturing and
packaging relationships on acceptable terms.

Our reliance on these foundries involves certain risks, including:



| |  |  | Lack of control over production capacity and delivery schedules;
| | - |  | ----------------------------------------------------------------



| |  |  | Limited control over quality assurance, manufacturing yields and production costs;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | The risks associated with international commerce, including unexpected changes in legal and regulatory requirements, changes in tariffs and trade policies and
political and economic instability; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Natural disasters such as earthquakes, tsunami, mudslides, drought, hurricanes and tornadoes.
| | - |  | ---------------------------------------------------------------------------------------------

One of the foundries and several other third parties with which we do business are located in Taiwan. Due to natural disasters such as earthquakes and
typhoons that have occasionally occurred in Taiwan, many Taiwanese companies, including the Taiwanese foundry we use, have experienced related business interruptions. Our business could suffer significantly if either of the foundries we use had
operations which were disrupted for an extended period of time, due to natural disaster, political unrest or otherwise. In addition, our CyberDisplays are manufactured on 6-inch silicon wafers. Although we are installing an 8-inch manufacturing line
we currently do not anticipate redesigning all of our displays made on 6-inch wafers so they can be manufactured on 8-inch wafers. We cannot be assured that if the 6-inch manufacturing facilities we use were damaged they would be restored. If the
6-inch production facilities were not restored we may be required to redesign our displays so that they can be manufactured on an 8-inch production line. If the displays had to be redesigned we may have to have the displays re-qualified by our
customers, which would adversely affect our business until such qualification is complete.

In fiscal year 2003, there was an outbreak of
Severe Acute Respiratory Syndrome (SARS). There were reports that consumer demand was negatively impacted by the outbreak of SARS. Our sales, manufacturing and distribution processes, and in turn our overall business operations, may be adversely
affected if SARS, Avian Flu or similar situations occur.

We depend on third parties to provide integrated circuit chip sets and other
critical raw materials for use with our CyberDisplay products. We do not manufacture the integrated circuit chip sets necessary for use with our CyberDisplay products. Instead, we rely on third party independent contractors for these
integrated circuit chip sets and other critical raw materials such as special glasses and chemicals. We also use third parties to assemble our binocular display module (BDM). The critical raw materials, including the glasses and chemicals used in
manufacturing the CyberDisplay products are used by other display manufacturers, many of which are much larger than Kopin. In addition, our higher-level CyberDisplay assemblies, BDMs, HLAs and other modules include lenses, backlights, printed
circuit boards and other components, which we purchase from third party suppliers. Some of these third party contractors and suppliers are small companies with limited financial resources. In addition, relative to the commercial market, the military
buys a small number of units which prevents us from qualifying and buying components economically from multiple vendors. If any of these third party contractors or suppliers were unable or unwilling to supply these integrated circuit chip sets or
other critical raw materials to us, we would be unable to manufacture and sell our CyberDisplay products until a replacement supplier could be found. We cannot assure investors that a replacement third party contractor or supplier could be found on
reasonable terms or in a timely manner. As recently as the third quarter of 2006, we have experienced situations when our vendors could not supply the quantity or quality of critical raw materials we needed. As a result, we were unable to meet
customer demand and our revenues, manufacturing yield and gross margins were adversely affected. Currently there is strong worldwide demand for display materials because of the significant growth of display sales over the last few years. In
addition, there is strong demand for silicon wafers as a result of an increase in demand for solar cell. Any interruption in our ability to manufacture and distribute our CyberDisplay products could cause our display business to be unsuccessful and
the value of investors investment in us may decline.



35



---

##### Table of Contents

If we are unable to significantly increase our unit sales volume and reduce our production costs, our
business will suffer. Our III-V and CyberDisplay product lines currently have significant fixed costs and our ability to achieve or maintain profitability depends upon achieving significant sales volumes and higher gross profit margins. Our
III-V product group is primarily comprised of heterojunction bipolar transistor (HBT) products. If we are unable to increase our III-V and CyberDisplay production levels and reduce manufacturing costs, we may lose customer orders and our business
may be unprofitable.

We may be unable to increase revenues from our HBT transistor wafers if the third party foundries we plan on using
can not get qualified or are unable to produce the required product. We have entered into an agreement with Kopin Taiwan Corporation (KTC) to provide foundry services to manufacture HBT transistor wafers for us. We entered into this
agreement to provide us with additional capacity if needed. The ability to use KTC as a foundry is predicated on our ability to have our customers qualify our products, which utilize KTCs HBT transistor wafers. If we are unable to get the
products which utilize KTCs wafers qualified by our customers and we are unable to meet customer demand utilizing only our internal resources we may lose customer orders and our profitability may be negatively affected.

We may not be able to increase revenues and maintain profitability if we are unable to qualify our large capacity metal organic chemical vapor
deposition (MOCVD) reactors.During 2006, we acquired MOCVD reactors that can produce our HBTs products on either 4 or 6 inch gallium arsenide (GaAs) wafers. We acquired the reactors primarily for their ability to process 6 inch GaAs
wafers. We currently have older reactors which also can manufacture HBTs using either 4 or 6 inch GaAs wafers and we sell HBT products on both 4 and 6 inch GaAs wafers. We believe the industry will migrate to 6 inch wafers over the next several
years. Our largest customer, who accounted for approximately 49% of our fiscal year 2006 revenues, purchases our HBT product on 4 inch GaAs wafers and we expect this customer will eventually migrate to 6 inch GaAs wafers in its manufacturing
process. If we are unable to get our reactors qualified by this customer and other customers or if we are able to get the reactor qualified but can not manufacture the quantity our customers require or can not manufacture HBT products on 6 inch GaAs
wafers in a cost effective manor our revenues and profitability will decline significantly.

We may be unable to increase revenues from
HBT transistor wafers if new product applications are not developed. A critical market for our HBTs is wireless handsets. The growth rate of the wireless handset market has slowed over the last several years. We expect prices of our HBT
transistor will decline by approximately 5 to 10 percent during fiscal year 2008. If the wireless handset unit volume grows in the range of 5 to 10 percent for the fiscal year 2008 our HBT revenues may decrease unless we increase our market share or
new markets are developed. Revenues may also decline if we lose any of our customers or such customers reduce their orders from us. Accordingly, if we are unable to find additional applications for our HBT transistor wafers or increase our market
share, our HBT transistor revenue may not grow and such absence of growth may impact our ability to achieve or maintain profitability.

We generally do not have long-term contracts with our CyberDisplay customers, which makes forecasting our revenues and operating results difficult. We generally do not enter into long-term agreements with our commercial
CyberDisplay customers obligating them to purchase our products. Our business is characterized by short-term purchase orders and shipment schedules and we generally permit orders to be canceled or rescheduled before shipment without significant
penalty. As a result, our customers may cease purchasing our products at any time, which makes forecasting our revenues difficult. In addition, due to the absence of substantial non-cancelable backlog, we typically plan our production and inventory
levels based on internal forecasts of customer demand, which are highly unpredictable and can fluctuate substantially. Our operating results are difficult to forecast because we are continuing to invest in capital equipment and increasing our
operating expenses for new product development. If we fail to accurately forecast our revenues and operating results, our business may not be successful and the value of investors investment in us may decline.

We may not be able to realize any profits under a multi-year supply agreement with a significant HBT customer. We have a supply agreement
with a significant HBT customer that expires in July 2008, excluding a last buy option contained in the agreement. Under the terms of this agreement we have agreed to maintain capacity levels for manufacturing HBT wafers and we committed to a
declining pricing schedule. The agreement also requires us to give prior notice if we exit our HBT product line. In consideration for this agreement the customer agreed to source 100% of its HBT wafer needs from us subject to the customers
right to source HBT wafers from other sources if we are unable to meet its requirements under certain circumstances. We agreed that failure to meet our supply obligations under the agreement would allow our customer to obtain court ordered specific
performance. If we do not perform we could then be liable for monetary damages up to a maximum of $45 million. The agreement obligates us to provide wafers at preset prices and as a result, our ability to make a profit under this agreement will be
subject to fluctuations in the prices of raw materials, meeting customer wafer demand and



36



---

##### Table of Contents

to any increase in costs of goods or services required for us to perform under the agreement. If we are unable to manufacture the HBT wafers below these
preset prices we may not be able to achieve or maintain profitability. There can be no assurance that this customer will agree to renew or extend our agreement when it is due to expire in which case we would potentially lose significant sales of our
HBT products.

We may have to record additional impairment losses. In fiscal year 2004, we entered into an agreement to
transfer our CyberLite LED operations into the KoBrite joint venture. Our CyberLite LED operations were performed in our facility located at 200 John Hancock Road, Taunton, MA. In addition, a portion of our III-V product line operations was
performed in our 200 John Hancock Road facility. With the discontinuance of the CyberLite LED operations the recoverability of the 200 John Hancock Road leasehold improvement assets will be evaluated based on the cash flow from our III-V product
line. In fiscal year 2004, based upon forecasted cash flow of our III-V product line, we recorded an impairment charge of $3.2 million. We use our Korean operation for the back end packing steps required to manufacture some of our commercial
CyberDisplay products. Our competition is moving more of its manufacturing operations to China which may make our Korean subsidiary unprofitable and require us to exit it. We recently installed new MOCVD reactors for our III-V product line and a new
8-inch manufacturing line for our display products. The forecasts used in our impairment analyses are based on certain estimates relating to III-V and CyberDisplay product line cash flows generated from these new equipments and previously owned
equipment. If such estimates were too high, we may be required to record an additional impairment charge in the future.

We may record
additional losses from our investment in the KoBrite joint venture, which may impact our ability to achieve or maintain profitability. We account for our investment in the KoBrite joint venture using the equity method, which requires us to
record our proportional share of their operating results up to the amount we have invested, which is our current $5.0 million investment. For the six months ended June 30, 2007 and July 1, 2005 we recorded $86,441 million and $378,103 million,
respectively, of losses from the KoBrite joint venture. We anticipate that the joint venture will incur additional losses in the near term. If the joint venture generates operating losses in the future we will record additional losses, which will
impact our ability to achieve or maintain profitability.

A disruption to our information technology systems could significantly impact
our operations and impact our revenue and profitability. We maintain proprietary data processing systems and use customized software systems. We also use software packages which are no longer supported by their developer. An interruption to
these systems for an extended period may impact our ability to operate the businesses and process transactions which could result in a decline in sales and affect our ability to achieve or maintain profitability.

Fluctuations in operating results make financial forecasting difficult and could adversely affect the price of our common stock. Our
quarterly and annual revenues and operating results may fluctuate significantly for several reasons, including:



| |  |  | The timing and successful introduction of additional manufacturing capacity;
| | - |  | ----------------------------------------------------------------------------



| |  |  | The timing of the initial selection of our III-V and CyberDisplay products as a component in our customers new products;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | Availability of interface electronics for our CyberDisplay products supplied;
| | - |  | -----------------------------------------------------------------------------



| |  |  | Competitive pressures on selling prices of our products;
| | - |  | --------------------------------------------------------



| |  |  | The timing and cancellation of customer orders;
| | - |  | -----------------------------------------------



| |  |  | Our ability to introduce new products and technologies on a timely basis;
| | - |  | -------------------------------------------------------------------------



| |  |  | Our ability to successfully reduce costs;
| | - |  | -----------------------------------------



| |  |  | The cancellation of U.S. government contracts; and
| | - |  | --------------------------------------------------



| |  |  | Our ability to secure agreements from our major customers for the purchase of our products.
| | - |  | -------------------------------------------------------------------------------------------

We typically plan our production and inventory levels based on internal forecasts of customer demand, which are highly unpredictable and can fluctuate
substantially. Our operating results are difficult to forecast because we are continuing to invest in capital equipment and increasing our operating expenses for new product development.

As a result of these and other factors, investors should not rely on our revenues and our operating results for any one quarter or year as an indication
of our future revenues or operating results. If our quarterly revenues or results of operations fall below expectations of investors or public market analysts, the price of our common stock could fall substantially.

We may be unable to modify our products to meet regulatory or customer requirements. From time to time our products are subject to new
domestic and international requirements such as the European Unions Restriction on Hazardous Substances (RoHS) Directive. If we are unable to comply with these regulations we may not be permitted to ship our products, which would adversely
affect our revenue and ability to achieve or maintain profitability.



37



---

##### Table of Contents

Increased competition may result in decreased demand or lower prices for our
products. Competition in the markets for our products is intense and we may not be able to compete successfully. We compete with several companies primarily engaged in the business of designing, manufacturing and selling integrated circuits
or alternative display technologies, as well as the supply of other discrete products. Our competitors could develop new process technologies that may be superior to ours, including technologies that target markets in which our products are sold.
Many of our existing and potential competitors have strong market position, considerable internal manufacturing capacity, established intellectual property rights and substantial technological capabilities. Furthermore, they also have greater
financial, technical, manufacturing, and marketing resources than we do, and we may not be able to compete successfully with them.

In
addition, many of our existing and potential customers manufacture or assemble displays and wireless communications devices and have substantial in-house technological capabilities and substantially greater resources than we do. We may not be able
to sell our products to these customers and they may commercialize their internal capabilities to become our competitors. If one of our large customers establishes internal design and manufacturing capabilities, it could have an adverse effect on
our operating results.

We expect competition to increase. This could mean lower prices or reduced demand for our products. Any of these
developments would have an adverse effect on our operating results.

Disruptions of our production of our III-V and CyberDisplay
products would adversely affect our operating results. If we were to experience any significant disruption in the operation of our facilities, we would be unable to supply III-V and CyberDisplay products to our customers. Our manufacturing
processes are highly complex and customer specifications are extremely precise. We periodically modify our processes in an effort to improve yields and product performance and to meet particular customer requirements. In 2008 we anticipate
establishing an 8-inch CyberDisplay manufacturing line. Converting to an 8-inch line will require changes to our manufacturing processes. Process changes or other problems that occur in the complex manufacturing process can result in interruptions
in production or significantly reduced yields. Although we have two domestic manufacturing facilities for our HBT products only one of the facilities contains our quality control testing and inspection systems. Loss of this facility could prevent us
from shipping product made at our other facility. Additionally, as we introduce new equipment into our manufacturing processes, our III-V and CyberDisplay products could be subject to especially wide variations in manufacturing yields and
efficiency. We may experience manufacturing problems that would result in delays in product introduction and delivery or yield fluctuations. We are also subject to the risks associated with the shortage of raw materials used in the manufacture of
our products.

If we fail to keep pace with changing technologies, we may lose customers. Rapidly changing customer
requirements, evolving technologies and industry standards characterize the wireless communications, semiconductor materials and display industries. To achieve our goals, we need to enhance our existing products and develop and market new products
that keep pace with continuing changes in industry standards, requirements and customer preferences. If we cannot keep pace with these changes, our business could suffer.

We may not be successful in protecting our intellectual property and proprietary rights. Our success depends in part on our ability to protect our intellectual property and proprietary rights. We have
obtained certain domestic and foreign patents and we intend to continue to seek patents on our inventions when appropriate. We also attempt to protect our proprietary information with contractual arrangements and under trade secret laws. Our
employees and consultants generally enter into agreements containing provisions with respect to confidentiality and the assignment of rights to inventions made by them while in our employ. These measures may not adequately protect our intellectual
and proprietary rights. Existing trade secret, trademark and copyright laws afford only limited protection and our patents could be invalidated or circumvented. Moreover, the laws of certain foreign countries in which our products are or may be
manufactured or sold may not fully protect our intellectual property rights. Misappropriation of our technology and the costs of defending our intellectual property rights from misappropriation could substantially impair our business. If we are
unable to protect our intellectual property and proprietary rights, our business may not be successful and the value of investors investment in us may decline.

Our products could infringe on the intellectual property rights of others. Companies in the wireless communications, semiconductor and display industries steadfastly pursue and protect intellectual
property rights. This has resulted in considerable and costly litigation to determine the validity of patents and claims by third parties of infringement of patents or other intellectual property. Our products, including former products such as our
light emitting diodes (LEDs), could be found to infringe on the intellectual property rights of others. Other companies may hold or obtain patents or inventions or other proprietary rights in technology necessary for our business. Periodically
companies inquire about our products and technology in their attempts to assess whether we violate their intellectual property rights. If we are forced to defend against infringement claims, we may face such costly litigation, diversion of technical
and management personnel, and product



38



---

##### Table of Contents

shipment delays, even if the allegations of infringement are unwarranted. If there is a successful claim of infringement against us and we are unable to
develop non-infringing technology or license the infringed or similar technology on a timely basis, or if we are required to cease using one or more of our business or product names due to a successful trademark infringement claim against us, it
could adversely affect our business.

Our business could suffer if we lose the services of, or fail to attract, key
personnel. In order to continue to provide quality products in our rapidly changing business, we believe it is important to retain personnel with experience and expertise relevant to our business. Our success depends in large part upon a
number of key management and technical employees. The loss of the services of one or more key employees, including Dr. John C.C. Fan, our President and Chief Executive Officer, could seriously impede our success. We do not maintain any
key-man insurance policies on Dr. Fan or any other employees. In addition, due to the level of technical and marketing expertise necessary to support our existing and new customers, our success will depend upon our ability to
attract and retain highly skilled management, technical, and sales and marketing personnel. Competition for highly skilled personnel is intense and there may be only a limited number of persons with the requisite skills to serve in these positions.
If the III-V or CyberDisplay markets experience an upturn, we may need to increase our workforce. Due to the competitive nature of the labor markets in which we operate, we may be unsuccessful in attracting and retaining these personnel. Our
inability to attract and retain key personnel could adversely affect our ability to develop and manufacture our products.

Recent
rulemaking by the Financial Accounting Standards Board requires us to expense equity compensation given to our employees and may reduce our ability to effectively utilize equity compensation to attract and retain employees.We historically
have used stock options as a significant component of our employee compensation program in order to align employees interests with the interests of our stockholders, encourage employee retention, and provide competitive compensation packages.
The Financial Accounting Standards Board has adopted changes that require companies to record a charge to earnings based on the fair value of employee stock-based awards and other equity incentives effective January 1, 2006, which we have
adopted. By causing us to incur significantly increased compensation costs, such accounting changes may cause us to reduce the availability and amount of equity incentives provided to employees, which may make it more difficult for us to attract,
retain and motivate key personnel.

We may pursue acquisitions and investments that could adversely affect our business. In the
past we have made, and in the future we may make, acquisitions of, and investments in, businesses, products and technologies that could complement or expand our business. If we identify an acquisition candidate, we may not be able to successfully
negotiate or finance the acquisition or integrate the acquired businesses, products or technologies into our existing business and products. Future acquisitions could result in potentially dilutive issuances of equity securities, the incurrence of
debt and contingent liabilities, amortization expenses and write-downs of acquired assets.

We may incur significant liabilities if we
fail to comply with stringent environmental and the International Traffic in Arms regulations or if we did not comply with these regulations in the past. We are subject to a variety of federal, state and local governmental regulations
related to the use, storage, discharge and disposal of toxic or otherwise hazardous chemicals used in our manufacturing process. We are also subject to federal International Traffic in Arms Regulations (ITAR) laws which regulate the export of
technical data and sale of products to other nations which may use these products for military purposes. The failure to comply with present or future regulations could result in fines being imposed on us, suspension of production, or a cessation of
operations. Any failure on our part to control the use of, or adequately restrict the discharge of, hazardous substances, or otherwise comply with environmental regulations, could subject us to significant future liabilities. Any failure on our part
to obtain any required licenses for the export of technical data and/or sales of our products or to otherwise comply with ITAR, could subject us to significant future liabilities. In addition, we cannot be certain that we have not in the past
violated applicable laws or regulations, which violations could result in required remediation or other liabilities. We also cannot be certain that past use or disposal of environmentally sensitive materials in conformity with then existing
environmental laws and regulations will protect us from required remediation or other liabilities under current or future environmental laws or regulations.

Investors should not expect to receive dividends from us. We have not paid cash dividends in the past, nor do we expect to pay cash dividends for the foreseeable future. We anticipate that earnings, if
any, will be retained for the development of our businesses.

Our stock price may be volatile in the future. The trading price
of our common stock has been subject to wide fluctuations in response to quarter-to-quarter variations in results of operations, announcements of technological innovations or new products by us or our competitors, general conditions in the wireless
communications, semiconductor and display markets, changes in earnings estimates by analysts or other events or factors. In addition, the public stock markets recently have experienced extreme price and trading volatility. This volatility has
significantly affected the market prices of securities of many technology companies for reasons frequently unrelated to the operating performance of the specific companies. These broad market fluctuations may adversely affect the market price of our
common stock.



39



---

##### Table of Contents

Part II

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The information required by this item regarding
share repurchases by the Company is reported in herein in Part 1, Item 2 under Liquidity and Capital Resources.

Item 3. Defaults Upon Senior Securities

None

Item 4. Submission of Matters to a Vote of Security Holders

None

Item 5. Other Information

None



40



---

##### Table of Contents

Item 6. Exhibits



|            |  |                                                                                                                                                                    
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                        
|3.1         |  | Amended and Restated Certificate of Incorporation (1)                                                                                                              
|            | 
|3.2         |  | Amended to Certificate of Incorporation (2)                                                                                                                        
|            | 
|3.3         |  | Amended to Certificate of Incorporation (2)                                                                                                                        
|            | 
|3.4         |  | Second Amended and Restated By-laws (3)                                                                                                                            
|            | 
|31.1        |  | Certificate of John C.C. Fan, Chief Executive Officer of the Registrant, filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).         
|            | 
|31.2        |  | Certificate of Richard A. Sneider, Chief Financial Officer of the Registrant, filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).    
|            | 
|32.1        |  | Certificate of John C.C. Fan, Chief Executive Officer of the Registrant, furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).     
|            | 
|32.2        |  | Certificate of Richard A. Sneider, Chief Financial Officer of the Registrant, furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).



|(1) | Filed as an exhibit to Registration Statement on Form S-1, File No. 33-57450, and incorporated herein by reference
|--- | ------------------------------------------------------------------------------------------------------------------



|(2) | Filed as an exhibit to Quarterly Report on Form 10-Q for the quarterly period July 1, 2000 and incorporated by reference herein
|--- | -------------------------------------------------------------------------------------------------------------------------------



|(3) | Filed a an exhibit to Annual Report on Form 8-K on October 9, 2001 and incorporated by reference herein.
|--- | --------------------------------------------------------------------------------------------------------



41



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to
be signed on its behalf by the undersigned thereunto duly authorized.



|                     |  |                                |  |                                                                                                                      
|-------------------- |  | ------------------------------ |  | ---------------------------------------------------------------------------------------------------------------------
|                     |  | KOPIN CORPORATION (Registrant)
|                     |  |                               
|Date: March 17, 2008 |  | By:                            |  | /S/ JOHN C.C. FAN                                                                                                    
|                     |  |                                |  | John C.C. Fan President, Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer)
|                     |  |                               
|Date: March 17, 2008 |  | By:                            |  | /S/ RICHARD A. SNEIDER                                                                                               
|                     |  |                                |  | Richard A. Sneider Treasurer and Chief Financial Officer (Principal Financial and Accounting
Officer)                



42