Financhill
Buy
69

VUZI Quote, Financials, Valuation and Earnings

Last price:
$2.62
Seasonality move :
7.82%
Day range:
$2.47 - $2.64
52-week range:
$0.83 - $5.79
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
30.52x
P/B ratio:
5.31x
Volume:
4.5M
Avg. volume:
1.5M
1-year change:
69.68%
Market cap:
$197.8M
Revenue:
$5.8M
EPS (TTM):
-$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6M $13.2M $11.8M $12.1M $5.8M
Revenue Growth (YoY) 73.62% 13.67% -10.1% 2.48% -52.56%
 
Cost of Revenues $11M $11.6M $10.4M $14.8M $11.4M
Gross Profit $598K $1.6M $1.5M -$2.6M -$5.6M
Gross Profit Margin 5.16% 11.91% 12.53% -21.72% -97.31%
 
R&D Expenses $7.6M $11.7M $12.7M $12.3M $9.6M
Selling, General & Admin $11M $28.6M $29.1M $31.3M $25.4M
Other Inc / (Exp) $1.2M -$353.5K $1.5M $204.6K -$30M
Operating Expenses $19.8M $41.6M $43.8M $47.7M $38M
Operating Income -$19.2M -$40M -$42.3M -$50.4M -$43.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$18M -$40.4M -$40.8M -$50.1M -$73.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$18M -$40.4M -$40.8M -$50.1M -$73.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18M -$40.4M -$40.8M -$50.1M -$73.5M
 
Basic EPS (Cont. Ops) -$0.53 -$0.66 -$0.64 -$0.79 -$1.08
Diluted EPS (Cont. Ops) -$0.53 -$0.66 -$0.64 -$0.79 -$1.08
Weighted Average Basic Share $38.1M $61.1M $63.7M $63.4M $67.8M
Weighted Average Diluted Share $38.1M $61.1M $63.7M $63.4M $67.8M
 
EBITDA -$16.5M -$37.7M -$39.7M -$45.4M -$39.7M
EBIT -$19.2M -$40M -$42.3M -$50.4M -$43.6M
 
Revenue (Reported) $11.6M $13.2M $11.8M $12.1M $5.8M
Operating Income (Reported) -$19.2M -$40M -$42.3M -$50.4M -$43.6M
Operating Income (Adjusted) -$19.2M -$40M -$42.3M -$50.4M -$43.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9M $2.5M $4.2M $2M $1.6M
Revenue Growth (YoY) 155.62% -36.07% 67.45% -52.19% -21.11%
 
Cost of Revenues $2.8M $2M $3.3M $2.1M $1.8M
Gross Profit $1.1M $475.7K $876K -$53.3K -$265.1K
Gross Profit Margin 27.57% 19% 20.9% -2.66% -16.77%
 
R&D Expenses $2.2M $3.1M $3.1M $2.7M $2.6M
Selling, General & Admin $7.3M $7.5M $7.7M $6.3M $5.5M
Other Inc / (Exp) -$157.3K -$94.1K $676.8K $33.8K $155.2K
Operating Expenses $10.1M $10.9M $11.8M $10M $8.5M
Operating Income -$9M -$10.4M -$10.9M -$10.1M -$8.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.2M -$10.5M -$10.2M -$10M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.2M -$10.5M -$10.2M -$10M -$8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M -$10.5M -$10.2M -$10M -$8.6M
 
Basic EPS (Cont. Ops) -$0.17 -$0.16 -$0.16 -$0.16 -$0.11
Diluted EPS (Cont. Ops) -$0.17 -$0.16 -$0.16 -$0.16 -$0.11
Weighted Average Basic Share $54.1M $63.7M $63.2M $64.7M $76.2M
Weighted Average Diluted Share $54.1M $63.7M $63.2M $64.7M $76.2M
 
EBITDA -$8.4M -$9.9M -$9.7M -$8.9M -$8.2M
EBIT -$9M -$10.4M -$10.9M -$10.1M -$8.8M
 
Revenue (Reported) $3.9M $2.5M $4.2M $2M $1.6M
Operating Income (Reported) -$9M -$10.4M -$10.9M -$10.1M -$8.8M
Operating Income (Adjusted) -$9M -$10.4M -$10.9M -$10.1M -$8.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14M $11.8M $13.5M $9.9M $5.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4M $10.3M $11.6M $13.5M $11.1M
Gross Profit $1.6M $1.5M $1.9M -$3.6M -$5.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.8M $12.6M $12.6M $12M $9.5M
Selling, General & Admin $15.6M $28.8M $29.3M $30M $24.6M
Other Inc / (Exp) $1.1M -$257.7K $2.3M -$438.4K -$29.8M
Operating Expenses $24.4M $43M $44.7M $46M $36.5M
Operating Income -$22.9M -$41.5M -$42.8M -$49.5M -$42.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$21.7M -$41.7M -$40.5M -$50M -$72.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$21.7M -$41.7M -$40.5M -$50M -$72.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$21.7M -$41.7M -$40.5M -$50M -$72.1M
 
Basic EPS (Cont. Ops) -$0.52 -$0.75 -$0.64 -$0.78 -$1.03
Diluted EPS (Cont. Ops) -$0.52 -$0.75 -$0.64 -$0.78 -$1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20.3M -$39.3M -$39.5M -$44.6M -$38.9M
EBIT -$22.9M -$41.5M -$42.8M -$49.5M -$42.3M
 
Revenue (Reported) $14M $11.8M $13.5M $9.9M $5.3M
Operating Income (Reported) -$22.9M -$41.5M -$42.8M -$49.5M -$42.3M
Operating Income (Adjusted) -$22.9M -$41.5M -$42.8M -$49.5M -$42.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9M $2.5M $4.2M $2M $1.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8M $2M $3.3M $2.1M $1.8M
Gross Profit $1.1M $475.7K $876K -$53.3K -$265.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.2M $3.1M $3.1M $2.7M $2.6M
Selling, General & Admin $7.3M $7.5M $7.7M $6.3M $5.5M
Other Inc / (Exp) -$157.3K -$94.1K $676.8K $33.8K $155.2K
Operating Expenses $10.1M $10.9M $11.8M $10M $8.5M
Operating Income -$9M -$10.4M -$10.9M -$10.1M -$8.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$9.2M -$10.5M -$10.2M -$10M -$8.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$9.2M -$10.5M -$10.2M -$10M -$8.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.2M -$10.5M -$10.2M -$10M -$8.6M
 
Basic EPS (Cont. Ops) -$0.17 -$0.16 -$0.16 -$0.16 -$0.11
Diluted EPS (Cont. Ops) -$0.17 -$0.16 -$0.16 -$0.16 -$0.11
Weighted Average Basic Share $54.1M $63.7M $63.2M $64.7M $76.2M
Weighted Average Diluted Share $54.1M $63.7M $63.2M $64.7M $76.2M
 
EBITDA -$8.4M -$9.9M -$9.7M -$8.9M -$8.2M
EBIT -$9M -$10.4M -$10.9M -$10.1M -$8.8M
 
Revenue (Reported) $3.9M $2.5M $4.2M $2M $1.6M
Operating Income (Reported) -$9M -$10.4M -$10.9M -$10.1M -$8.8M
Operating Income (Adjusted) -$9M -$10.4M -$10.9M -$10.1M -$8.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.1M $120.2M $72.6M $26.6M $18.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4M $2.2M $4M $3.8M $1.6M
Inventory $6.1M $12.2M $11.3M $9M $4.8M
Prepaid Expenses $485K $504.1K $998.7K $403.8K $372.1K
Other Current Assets $1M $2M $1.5M $1.3M $1.1M
Total Current Assets $45.1M $137.2M $90.6M $41.5M $26.7M
 
Property Plant And Equipment $4.4M $6.3M $4.8M $8.4M $8.1M
Long-Term Investments $250K $450K $450K $6.4M $650K
Goodwill -- -- $1.6M -- --
Other Intangibles $2.8M $4.1M $33.6M $29.8M $4M
Other Long-Term Assets -- $491.9K -- -- --
Total Assets $52.5M $148.5M $131.1M $86.1M $39.4M
 
Accounts Payable $1.5M $2.1M $1.2M $1.6M $538.2K
Accrued Expenses $983K $1.4M $1.7M $2.4M $945.8K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $444.5K $534.2K $651K $163.5K $494.2K
Other Current Liabilities -- -- $11.5M $1M --
Total Current Liabilities $3.1M $4.2M $15.3M $5.2M $2.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.2M $4.7M $15.6M $5.4M $2.1M
 
Common Stock $45.7K $63.7K $63.8K $65.3K $76.6K
Other Common Equity Adj -- -- -- -- --
Common Equity $48.3M $143.7M $115.5M $80.8M $37.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $48.3M $143.7M $115.5M $80.8M $37.3M
 
Total Liabilities and Equity $52.5M $148.5M $131.1M $86.1M $39.4M
Cash and Short Terms $36.1M $120.2M $72.6M $26.6M $18.2M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $132.7M $113.3M $63.2M $16.5M $15.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3M $1.6M $3.5M $4.8M $1.4M
Inventory $7M $12.6M $10.9M $9.9M $4.3M
Prepaid Expenses $2.3M $586.6K $474K $279.1K $227.6K
Other Current Assets $800.2K $1.5M $1.6M $1.2M $907.8K
Total Current Assets $144.1M $129.5M $79.9M $32.7M $22.4M
 
Property Plant And Equipment $4.2M $6M $6.9M $8.8M $8.8M
Long-Term Investments -- -- $550K $6.4M $700K
Goodwill -- -- $1.6M -- --
Other Intangibles $2.3M $3.4M $32.9M $29.1M $3.9M
Other Long-Term Assets $866.7K $1.4M $596.6K -- --
Total Assets $151.5M $140.4M $122.5M $77M $35.8M
 
Accounts Payable $1.3M $1.2M $1.3M $1.9M $1.5M
Accrued Expenses $1.6M $1.1M $1.5M $852K $863.6K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $552K $514.2K $562.4K $506.4K $359.4K
Other Current Liabilities -- -- $9.5M -- --
Total Current Liabilities $3.6M $2.9M $12.9M $3.5M $2.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $4.5M $3.4M $13.1M $3.8M $2.9M
 
Common Stock $62.1K $63.7K $63.8K $65.3K $76.8K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $146.9M $137M $109.4M $73.1M $32.8M
 
Total Liabilities and Equity $151.5M $140.4M $122.5M $77M $35.8M
Cash and Short Terms $132.7M $113.3M $63.2M $16.5M $15.2M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18M -$40.4M -$40.8M -$50.1M -$73.5M
Depreciation & Amoritzation $2.6M $2.3M $2.6M $4.9M $3.9M
Stock-Based Compensation $2.8M $17.3M $15.8M $12.7M $11.6M
Change in Accounts Receivable -$289.4K -$853.6K -$2.1M -$1.5M $941.2K
Change in Inventories -$1.7M -$6.6M $593.6K -$2.1M $19.3K
Cash From Operations -$14M -$27M -$24.5M -$26.3M -$23.7M
 
Capital Expenditures $1.5M $4.9M $18.9M $16.6M $2.9M
Cash Acquisitions -- -- -$2.3M -- --
Cash From Investing -$1.5M -$4.9M -$21.2M -$19.3M -$2.9M
 
Dividends Paid (Ex Special Dividend) -- -$10M -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.6M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$2M -$470.8K --
Other Financing Activities -- -$1.1M -- -- $10M
Cash From Financing $40.9M $116M -$1.9M -$449.6K $18.3M
 
Beginning Cash (CF) $10.6M $36.1M $120.2M $72.6M $26.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.5M $84.1M -$47.6M -$46M -$8.4M
Ending Cash (CF) $36.1M $120.2M $72.6M $26.6M $18.2M
 
Levered Free Cash Flow -$15.4M -$31.8M -$43.4M -$42.9M -$26.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.2M -$10.5M -$10.2M -$10M -$8.6M
Depreciation & Amoritzation $577.5K $483K $1.2M $1.2M $632.2K
Stock-Based Compensation $4.6M $4.3M $3.7M $2.4M $2.9M
Change in Accounts Receivable $51.1K $690.8K $576.8K -$639.9K $540.4K
Change in Inventories -$857.7K -$407.1K $406.3K -$867.8K $537.1K
Cash From Operations -$5.9M -$6.4M -$4.2M -$8.8M -$3.5M
 
Capital Expenditures $650.7K $217.2K $4.6M $1.2M $714.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$650.7K -$217.2K -$4.7M -$1.2M -$764.1K
 
Dividends Paid (Ex Special Dividend) -$10M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$251.1K -$470.8K -- --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $103.2M -$221.8K -$470.8K -- $1.3M
 
Beginning Cash (CF) $36.1M $120.2M $72.6M $26.6M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.7M -$6.9M -$9.3M -$10.1M -$3M
Ending Cash (CF) $132.7M $113.3M $63.2M $16.5M $15.2M
 
Levered Free Cash Flow -$6.6M -$6.7M -$8.8M -$10.1M -$4.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21.7M -$41.7M -$40.5M -$50M -$72.1M
Depreciation & Amoritzation $2.5M $2.2M $3.3M $4.9M $3.4M
Stock-Based Compensation $7.1M $17M $15.1M $11.4M $12.1M
Change in Accounts Receivable -$528.5K -$213.9K -$2.2M -$2.7M $2.1M
Change in Inventories -$2.6M -$6.1M $1.4M -$3.4M $1.4M
Cash From Operations -$15.7M -$27.5M -$22.3M -$30.9M -$18.4M
 
Capital Expenditures $1.9M $4.4M $23.2M $13.2M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9M -$4.4M -$25.6M -$15.8M -$2.4M
 
Dividends Paid (Ex Special Dividend) -$10M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$251.1K -$2.2M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $144.1M $12.5M -$2.2M $21.2K $19.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.6M -$19.4M -$50.1M -$46.7M -$1.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$17.6M -$31.9M -$45.5M -$44.2M -$20.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$9.2M -$10.5M -$10.2M -$10M -$8.6M
Depreciation & Amoritzation $577.5K $483K $1.2M $1.2M $632.2K
Stock-Based Compensation $4.6M $4.3M $3.7M $2.4M $2.9M
Change in Accounts Receivable $51.1K $690.8K $576.8K -$639.9K $540.4K
Change in Inventories -$857.7K -$407.1K $406.3K -$867.8K $537.1K
Cash From Operations -$5.9M -$6.4M -$4.2M -$8.8M -$3.5M
 
Capital Expenditures $650.7K $217.2K $4.6M $1.2M $714.1K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$650.7K -$217.2K -$4.7M -$1.2M -$764.1K
 
Dividends Paid (Ex Special Dividend) -$10M -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$251.1K -$470.8K -- --
Other Financing Activities -$1.1M -- -- -- --
Cash From Financing $103.2M -$221.8K -$470.8K -- $1.3M
 
Beginning Cash (CF) $36.1M $120.2M $72.6M $26.6M $18.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.7M -$6.9M -$9.3M -$10.1M -$3M
Ending Cash (CF) $132.7M $113.3M $63.2M $16.5M $15.2M
 
Levered Free Cash Flow -$6.6M -$6.7M -$8.8M -$10.1M -$4.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock