VUZI · Vuzix Corp
$2.45
+0.16 (+6.99%)
At close · Jul 21
Going-concern doubt
— flagged May 14, 2026
Substantial doubt about the company's ability to continue as a going concern.
“As required under applicable accounting standards, management has concluded that doubt may exist surrounding the Company's ability to meet its obligations within one year of the release of the financial statements.”View the 10-Q filed May 14, 2026
Market Cap
$203.74M
Shares
83.16M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$6.28M
+9.1%
FY2025
Net Income
-$32.27M
+56.1%
FY2025
Gross Margin
-16.92%
+80.4pp
FY2025
Operating Margin
-517.59%
+767.8pp
FY2025
Diluted EPS
-$0.42
+61.1%
FY2025
Operating Cash Flow
-$18.79M
+20.9%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $6.09M | $6.28M | $5.75M | $12.13M | $11.84M | $13.16M | $11.58M | $6.67M | $8.09M | $5.54M | $2.13M | $2.75M | $3.03M | $2.39M | $3.23M | $4.83M | $12.26M | $11.89M | |
| $7.27M | $7.34M | $11.35M | $14.76M | $10.35M | $11.6M | $10.98M | $11.08M | $6.33M | $6.21M | $3.29M | $2.18M | $2.1M | $1.58M | $2.34M | $3.61M | $8.45M | $7.61M | |
| -$1.17M | -$1.06M | -$5.6M | -$2.63M | $1.48M | $1.57M | $597.96K | -$4.41M | $1.77M | -$676.6K | -$1.16M | $566.19K | $930.17K | $806.96K | $887.2K | $1.21M | $3.8M | $4.28M | |
| — | -16.92% | -97.31% | -21.72% | 12.53% | 11.91% | 5.16% | -66.08% | 21.85% | -12.22% | -54.7% | 20.59% | 30.68% | 33.78% | 27.48% | 25.09% | 31.03% | 35.98% | |
| $13.05M | $12.63M | $9.63M | $12.34M | $12.68M | $11.67M | $7.57M | $8.9M | $10.38M | $6.71M | $6.95M | $3.6M | $1.75M | $1.75M | $1.15M | $1.34M | $2.04M | $2.22M | |
| $5.49M | $5.48M | $8.19M | $12.71M | $8.08M | $6.12M | $4.04M | $4.22M | $4.82M | $3.69M | $3.39M | $1.8M | $1.23M | $1.09M | $1.23M | $1.65M | $2.29M | $2.14M | |
| $9.8M | $11.63M | $17.23M | $18.59M | $21.04M | $22.5M | $6.92M | $6.6M | $6.97M | $6.13M | $5.11M | $6.12M | $2.59M | $2.17M | $2.18M | $2.59M | $2.86M | $2.35M | |
| — | — | — | $139.72K | $23.29K | — | — | — | — | — | — | $286.45K | $71.61K | $0 | — | — | — | — | |
| $1.31M | $1.6M | $2.99M | $3.84M | $1.79M | $988.1K | $1.13M | $2.44M | $1.47M | $998.53K | $770.67K | $380.84K | $279.32K | $377.84K | $468.82K | $468.82K | $444.36K | $522.46K | |
| $29.76M | $31.45M | $68.37M | $49.67M | $43.72M | $41.55M | $19.73M | $22.16M | $23.63M | $18.68M | $17.37M | $11.91M | $5.96M | $5.46M | $5.09M | $6.08M | $7.68M | $7.24M | |
| -$30.94M | -$32.51M | -$73.97M | -$52.3M | -$42.23M | -$39.98M | -$19.13M | -$26.57M | -$21.86M | -$19.35M | -$18.54M | -$11.34M | -$5.03M | -$4.65M | -$4.75M | -$4.87M | -$3.88M | -$2.96M | |
| — | -517.59% | -1285.44% | -431.21% | -356.82% | -303.69% | -165.16% | -398.26% | -270.07% | -349.5% | -871.3% | -412.42% | -165.97% | -194.74% | -147.06% | -100.96% | -31.64% | -24.91% | |
| -$29.63M | -$30.91M | -$70.98M | -$48.46M | -$40.44M | -$38.99M | -$18M | -$24.12M | -$20.39M | -$18.36M | -$17.77M | -$10.96M | -$4.75M | -$4.27M | -$4.28M | -$4.4M | -$3.43M | -$2.44M | |
| $205 | — | — | — | — | — | — | — | $19.33K | $88.23K | $131.09K | $155.22K | $165.31K | $503.78K | $509.93K | $398.63K | $433.12K | $297.2K | |
| $672.2K | $672.28K | $591.32K | $2.22M | $1.4M | $53.51K | $41.12K | $252.42K | $191.76K | $58.53K | $26.69K | $20.79K | $0 | — | — | — | — | — | |
| $232.74K | $234.77K | $433.34K | $2.15M | $1.47M | -$397.05K | $1.18M | $89.87K | -$14.92K | -$278.96K | -$714.32K | -$2.09M | -$2.84M | -$5.49M | -$541.2K | -$433.22K | -$664.85K | -$319.36K | |
| -$30.71M | -$32.27M | -$73.54M | -$50.15M | -$40.76M | -$40.38M | -$17.95M | -$26.48M | -$21.88M | -$19.63M | -$19.25M | -$13.43M | -$7.87M | -$10.15M | -$4.75M | -$5.31M | -$4.54M | -$3.28M | |
| — | $0 | $0 | $0 | — | — | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $27.69K | $14.94K | -$30.22K | |
| -$30.71M | -$32.27M | -$73.54M | -$50.15M | -$40.76M | -$40.38M | -$17.95M | -$26.48M | -$21.88M | -$19.63M | -$19.25M | -$13.43M | $7.87M | -$10.15M | $322.84K | -$3.88M | -$4.56M | -$3.25M | |
| — | -513.85% | -1277.91% | -413.46% | -344.41% | -306.7% | -155.01% | -396.91% | -270.26% | -354.54% | -904.87% | -488.27% | 259.52% | -424.7% | 10% | -80.39% | -37.18% | -27.35% | |
| -$30.81M | -$32.34M | -$73.54M | -$50.15M | -$40.76M | -$40.38M | -$20.01M | -$28.41M | -$23.7M | -$21.35M | -$20.87M | -$14.94M | -$7.87M | — | — | — | — | — | |
| USD/shares | — | -$0.42 | -$1.08 | -$0.79 | -$0.64 | -$0.66 | -$0.53 | -$0.94 | — | — | — | — | — | -$1.69 | $0.09 | -$1.10 | — | — |
| USD/shares | — | -$0.42 | -$1.08 | -$0.79 | -$0.64 | -$0.66 | -$0.53 | -$0.94 | — | — | — | — | — | -$1.69 | $0.09 | -$1.10 | — | — |
| shares | — | 77.6M | 67.84M | 63.43M | 63.71M | 61.13M | 38.11M | 30.35M | 27.18M | 21.01M | 16.91M | 15.41M | 10.48M | 5.99M | 3.54M | 3.52M | — | — |
| shares | — | 77.6M | 67.84M | 63.43M | 63.71M | 61.13M | 38.11M | 30.35M | 27.18M | 21.01M | 16.91M | 15.41M | 10.48M | 5.99M | 3.65M | 4.19M | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2023: $2.48M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Consumer Electronics median 0.69×
EV/EBIT
—
P/E (TTM)
—
Consumer Electronics median 64.21×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Single Reportable Segment | $6,280,611 | $5,754,556 | $12,129,139 | $11,835,882 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Product | $4,676,632 | $4,487,202 | $10,760,352 | $10,505,763 | $12,784,600 | $10,081,209 | $5,997,453 | $7,692,102 |
| Engineering Services | $1,603,979 | $1,267,354 | $1,368,787 | $1,330,119 | — | — | — | — |
| Energy Service | — | — | — | — | $380,333 | $1,500,287 | $673,151 | $402,266 |
Key facts
CIK
1463972
CUSIP
92921W300
13F (30d)
13 filings
13 filers
Visit website
Investor relations