VUZI
Vuzix Corporation
$4.85
-$0.29(-5.64%)
60
Overall
40
Value
90
Tech
52
Quality
Market Cap
$228.93M
Volume
4.50M
52W Range
$1.83 - $4.29
Target Price
$6.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.1M | $5.5M | $8.1M | $6.7M | $11.6M | $13.2M | $11.8M | $12.1M | $5.8M | $6.3M | ||
| Total Revenue | $2.0M | $5.5M | $8.1M | $6.7M | $11.6M | $13.2M | $11.8M | $12.1M | $5.8M | $6.3M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-39.1K | $-5.3M | $12.7M | $11.1M | $11.0M | $11.6M | -- | -- | $11.4M | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $-1.2M | $-676.6K | $-4.6M | $-4.4M | $598.0K | $1.6M | $1.5M | $-2.6M | $-5.6M | $-1.1M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-17.4M | $-18.7M | $23.7M | $22.2M | $21.1M | $41.5M | $43.7M | $49.7M | $68.4M | $31.4M | ||
| Research & Development | $6.9M | $6.7M | $10.4M | $8.9M | $7.6M | $11.7M | $12.7M | $12.3M | $9.6M | $12.6M | ||
| Research Expense | $6.9M | $6.7M | $10.4M | $8.9M | $7.6M | $11.7M | $12.7M | $12.3M | $9.6M | $12.6M | ||
| Selling, General & Administrative | $8.5M | $9.8M | $11.8M | $10.8M | $11.0M | $29.9M | $29.1M | $32.2M | $26.2M | $17.1M | ||
| Selling & Marketing Expenses | $3.4M | $3.7M | $4.8M | $4.2M | $4.0M | $7.4M | $8.1M | $12.7M | $8.2M | $5.5M | ||
| General & Administrative Expenses | $5.1M | $6.1M | $7.0M | $6.6M | $6.9M | $22.5M | $21.0M | $19.5M | $18.0M | $11.6M | ||
| Promotion & Advertising | $-1.3M | $-1.4M | $-1.6M | $1.3M | $974.5K | $1.3M | -- | -- | -- | -- | ||
| Salaries & Wages | $-756.9K | $-1.4M | -- | -- | $2.8M | $17.3M | -- | -- | $3.0M | -- | ||
| Depreciation & Amortization | $1.3M | $1.2M | $1.5M | $2.4M | $2.5M | $988.1K | $1.8M | -- | -- | -- | ||
| Depreciation & Amortization | $1.3M | $1.2M | $1.5M | $2.4M | $2.5M | $988.1K | $1.8M | -- | -- | -- | ||
| Amortization | $533.4K | $175.3K | $-94.1K | $1.3M | $2.2M | $2.6M | $2.9M | $3.5M | $3.7M | -- | ||
| Other Operating Expenses | -- | $1.2M | $-15.2K | $572.8K | $560.0K | $41.5M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-19.1M | $-25.8M | $-28.2M | $-26.6M | $-19.1M | $-40.0M | $-42.2M | $-52.3M | $-74.0M | $-32.5M | ||
| EBITDA | $-17.5M | $-18.2M | $-26.6M | $-23.9M | $-16.5M | $-46.7M | $-37.9M | $-50.8M | $-74.1M | $-32.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $131.1K | $88.2K | $19.3K | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $26.7K | $58.5K | $191.8K | $252.4K | $41.1K | $53.5K | $1.4M | $2.2M | $591.3K | $672.3K | ||
| Net Non-Operating Interest Income/Expense | $-104.4K | $-29.7K | $172.4K | $252.4K | $41.1K | $53.5K | $1.4M | $2.2M | $591.3K | $672.3K | ||
| Gain on Sale of Securities | $34.7K | $20.2K | $-13.9K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-8.9K | $-19.6K | $69.0K | -- | $-1.2M | $263.8K | $1.5M | -- | $27.7K | $506.9K | ||
| Other Special Charges | -- | -- | -- | -- | $1.3M | $-397.1K | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-20.5K | $408.7K | $196.2K | $-11.1M | -- | $-80.2K | $-97.7K | $-41.9K | -- | $-677.9K | ||
| Impairment of Capital Assets | $20.5K | $-408.7K | $-196.2K | -- | -- | $80.2K | $97.7K | $41.9K | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-19.1M | $-19.5M | $-28.2M | $-26.5M | $-19.2M | $-49.0M | $-40.5M | $-50.8M | $-74.1M | $-32.7M | ||
| Pre-Tax Income | $-19.3M | $-19.6M | $-28.2M | $-26.5M | $-18.0M | $-40.4M | $-40.8M | $-50.1M | $-73.5M | $-32.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | $-3.6M | $-41.3K | $-5.4M | $-3.9M | $-8.9M | $271.2K | $-634.5K | $-552.6K | $-417.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $-19.3M | $-25.8M | $-28.2M | $-26.5M | $-18.0M | $-40.4M | $-40.8M | $-50.1M | $-73.5M | $-32.3M | ||
| Net Income (Continuing Operations) | $-19.3M | $-25.8M | $-28.2M | $-26.5M | $-18.0M | $-40.1M | $-40.8M | $-50.1M | $-73.5M | $-32.3M | ||
| Net Income (Discontinued Operations) | $-19.3M | $-25.8M | $-28.2M | $-26.5M | $-18.0M | $-40.4M | $-40.8M | $-50.1M | $-73.5M | $-32.3M | ||
| Net Income (Common Stockholders) | $-20.9M | $-27.6M | $-30.0M | $-28.4M | $-20.0M | $-40.4M | $-40.8M | $-50.1M | $-73.5M | $-32.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-17.4M | $-23.9M | $36.3M | $33.2M | $30.7M | $53.1M | $43.7M | $49.7M | $68.4M | $31.4M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $16.9M | $21.0M | $27.2M | $30.3M | $38.1M | $61.1M | $63.7M | $63.4M | $67.8M | $77.6M | ||
| Average Shares Outstanding (Diluted) | $15.7M | $19.2M | $27.2M | $30.3M | $38.1M | $61.1M | $63.7M | $63.4M | $67.8M | $77.6M | ||
| Shares Outstanding | $20.2M | $27.3M | $27.6M | $33.1M | $57.9M | $63.7M | $63.2M | $64.7M | $76.2M | $83.2M | ||
| Basic EPS | -- | -- | -- | $-0.94 | $-0.53 | $-0.66 | $-0.64 | $-0.79 | $-1.08 | $-0.42 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-0.94 | $-0.53 | $-0.66 | $-0.64 | $-0.79 | $-1.08 | $-0.42 | ||
| Diluted EPS | $-1.23 | $-1.02 | $-0.87 | $-0.94 | $-0.53 | $-0.52 | $-0.64 | $-0.79 | $-1.08 | $-0.42 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-0.87 | -- | -- | $-0.52 | $-0.64 | $-0.79 | $-1.08 | $-0.42 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | $1.6M | $1.7M | $1.8M | $1.9M | $2.1M | -- | -- | -- | -- | $62.3K | ||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $3.8M | -- | -- | ||
| Allowances For Construction | -- | -- | -- | -- | -- | -- | -- | -- | $3.0M | -- | ||
| Commission Expenses | -- | -- | -- | $116.5K | $243.3K | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $-25.9K | $-585 | $-55.2K | -- | -- | $-183.6K | $-35.4K | -- | $-27.7K | $-106.9K | ||
| Insurance And Claims | -- | -- | -- | -- | -- | -- | -- | $886.1K | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | -- | $886.1K | -- | -- | ||
| Other Gand A | $5.1M | $6.1M | $7.0M | $6.6M | $6.9M | $22.5M | $21.0M | $19.5M | $18.0M | $11.6M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | $73.5K | $80.2K | $97.7K | -- | -- | $400.0K | ||
| Other Taxes | $52.3K | $28.4K | $57.9K | $110.3K | $103.8K | $307.4K | -- | -- | -- | -- | ||
| Preferred Stock Dividends | $1.6M | $1.7M | $1.8M | $1.9M | $2.1M | -- | -- | -- | -- | $62.3K | ||
| Rent And Landing Fees | $5.1M | $6.1M | $-516.8K | -- | -- | -- | -- | -- | $734.5K | -- | ||
| Selling Expense | $3.4M | $3.7M | $4.8M | -- | -- | -- | -- | -- | $734.5K | -- | ||
| Write Down | -- | -- | -- | $11.1M | -- | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | -- | -- | -- | $677.9K | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | VUZI | $4.85 | -5.6% | 4.50M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |