Symbols / VUZI $2.36 +0.43% Vuzix Corporation

Technology • Consumer Electronics • United States • NCM
VUZI Chart
About

Vuzix Corporation designs, manufactures, and markets artificial intelligence (AI)-powered smart glasses, waveguides, and augmented reality (AR) technologies in North America, Europe, the Asia Pacific, and internationally. The company offers smart glasses that include M Series, Vuzix Blade, Vuzix Shield, and Vuzix Ultralite Z100; Mobilium logistics mobility software solution; waveguide optics; and display engines. It provides engineering services and original design manufacturers (ODM)/original equipment manufacturers (OEM) component solutions. The company sells its products through direct sales, value-added resellers, distributors, ODM and OEM partnerships, and online stores, as well as various Vuzix operated web stores in the United States, Europe, and Japan. It serves the enterprise, medical, defense, security, and consumer markets. The company was formerly known as Icuiti Corporation and changed its name to Vuzix Corporation in September 2007. Vuzix Corporation was incorporated in 1997 and is headquartered in West Henrietta, New York.

Fundamentals
Scroll to Statements
Sector Technology Industry Consumer Electronics Market Cap 196.25M
Enterprise Value 186.11M Income -32.27M Sales 6.28M
Book/sh 0.30 Cash/sh 0.25 Dividend Yield —
Payout 0.00% Employees 88 IPO —
P/E — Forward P/E -5.62 PEG —
P/S 31.25 P/B 7.76 P/C —
EV/EBITDA -6.33 EV/Sales 29.63 Quick Ratio 4.85
Current Ratio 5.56 Debt/Eq 2.89 LT Debt/Eq —
EPS (ttm) -0.42 EPS next Y -0.42 EPS Growth —
Revenue Growth 76.30% Earnings 2026-05-11 ROA -50.92%
ROE -89.68% ROIC — Gross Margin -6.12%
Oper. Margin -3.69% Profit Margin 0.00% Shs Outstand 83.16M
Shs Float 70.78M Short Float 20.61% Short Ratio 15.76
Short Interest — 52W High 4.29 52W Low 1.47
Beta 1.37 Avg Volume 1.11M Volume 641.39K
Target Price $6.00 Recom None Prev Close $2.35
Price $2.36 Change 0.43%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$6.00
Mean price target
2. Current target
$2.36
Latest analyst target
3. DCF / Fair value
$-1.96
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$2.36
Low
$6.00
High
$6.00
Mean
$6.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2024-08-15 main Craig-Hallum Buy → Buy $2
2024-04-16 main Craig-Hallum Buy → Buy $3
2024-01-18 main Craig-Hallum Buy → Buy $4
2023-11-10 down BTIG Buy → Neutral —
2021-12-21 init Dawson James — → Buy $15
2021-03-16 down Maxim Group Buy → Hold —
2021-02-17 init BTIG — → Buy $30
2018-03-20 main Maxim Group Buy → Buy $11
2018-01-31 main Maxim Group Buy → Buy $13
2016-10-28 init Maxim Group — → Buy —
2015-12-10 init HC Wainwright & Co. — → Buy $10
News
RSS: Latest VUZI news
Insider Transactions
Filed Date Insider Relationship Transaction Shares Price Value SEC
2026-03-04 PARKINSON CHRISTOPHER IAIN Officer — 11,663 $2.69 $31,368
2025-12-22 PARKINSON CHRISTOPHER IAIN Officer — 9,457 $2.92 $27,614
2025-09-29 PARKINSON CHRISTOPHER IAIN Officer — 150,000 $0.00 $0
2025-08-05 MACKINNON ALASDAIR JOHN Director — 65,295 $0.00 $0
2025-07-01 HARNED TIMOTHY HEYDENREICH Director — 31,746 $0.00 $0
2025-07-01 WHITTEN-DOOLIN PAULA BECK Director — 31,746 $0.00 $0
2025-07-01 KAY EDWARD WILLIAM JR Director — 31,746 $0.00 $0
2024-07-01 HARNED TIMOTHY HEYDENREICH Director — 110,396 $0.00 $0
2024-07-01 WHITTEN-DOOLIN PAULA BECK Director — 90,922 $0.00 $0
2024-07-01 KAY EDWARD WILLIAM JR Director — 70,922 $0.00 $0
Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
6.28
+9.14%
5.75
-52.56%
12.13
+2.48%
11.84
Operating Revenue
6.28
+9.14%
5.75
-52.56%
12.13
+2.48%
11.84
Cost Of Revenue
7.34
-35.33%
11.35
-23.09%
14.76
+42.61%
10.35
Reconciled Cost Of Revenue
5.80
-44.37%
10.42
-23.82%
13.68
+43.16%
9.55
Gross Profit
-1.06
+81.03%
-5.60
-112.53%
-2.63
-277.65%
1.48
Operating Expense
31.32
-17.55%
37.98
-20.40%
47.72
+8.96%
43.80
Research And Development
12.63
+31.15%
9.63
-21.99%
12.34
-2.66%
12.68
Selling General And Administration
17.11
-32.69%
25.42
-18.79%
31.30
+7.51%
29.12
Selling And Marketing Expense
5.48
-33.12%
8.19
-35.56%
12.71
+57.35%
8.08
General And Administrative Expense
11.63
-32.49%
17.23
-7.33%
18.59
-11.63%
21.04
Other Gand A
11.63
-32.49%
17.23
-7.33%
18.59
-11.63%
21.04
Total Expenses
38.66
-21.65%
49.34
-21.04%
62.48
+15.39%
54.15
Operating Income
-32.38
+25.71%
-43.58
+13.45%
-50.35
-19.00%
-42.31
Total Operating Income As Reported
-32.51
+56.05%
-73.97
-41.43%
-52.30
-23.84%
-42.23
EBITDA
-29.23
+26.29%
-39.65
+12.70%
-45.42
-14.34%
-39.72
Normalized EBITDA
-29.33
-202.46%
-9.70
+78.65%
-45.42
-11.30%
-40.81
Reconciled Depreciation
3.15
-19.85%
3.93
-20.31%
4.93
+90.57%
2.59
EBIT
-32.38
+25.71%
-43.58
+13.45%
-50.35
-19.00%
-42.31
Total Unusual Items
0.10
+100.35%
-29.96
-809932.64%
-0.00
-100.34%
1.08
Total Unusual Items Excluding Goodwill
0.10
+100.35%
-29.96
-809932.64%
-0.00
-100.34%
1.08
Special Income Charges
-0.51
+98.33%
-30.33
-1291.97%
-2.18
-1537.93%
-0.13
Impairment Of Capital Assets
0.00
-100.00%
30.30
+1290.70%
2.18
+2130.73%
0.10
Write Off
0.40
0.00
0.00
—
Net Income
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Pretax Income
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Other Income Expense
0.10
+100.35%
-29.96
-14742.70%
0.20
-86.79%
1.55
Other Non Operating Income Expenses
—
—
0.21
-55.37%
0.47
Gain On Sale Of Security
0.61
+63.56%
0.37
-82.81%
2.18
+79.03%
1.21
Tax Provision
0.00
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
0.00
0.00
Tax Effect Of Unusual Items
0.00
0.00
0.00
0.00
Net Income Including Noncontrolling Interests
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Net Income From Continuing Operation Net Minority Interest
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Net Income From Continuing And Discontinued Operation
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Net Income Continuous Operations
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Normalized Income
-32.38
+25.71%
-43.58
+13.09%
-50.15
-19.83%
-41.85
Net Income Common Stockholders
-32.34
+56.03%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Diluted EPS
-0.42
+61.11%
-1.08
-36.71%
-0.79
-23.44%
-0.64
Basic EPS
-0.42
+61.11%
-1.08
-36.71%
-0.79
-23.44%
-0.64
Basic Average Shares
77.60
+13.96%
68.09
+7.34%
63.43
-0.41%
63.69
Diluted Average Shares
77.60
+13.96%
68.09
+7.34%
63.43
-0.41%
63.69
Diluted NI Availto Com Stockholders
-32.34
+56.03%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Depreciation Amortization Depletion Income Statement
1.60
-46.48%
2.99
-22.10%
3.84
+114.94%
1.79
Depreciation And Amortization In Income Statement
1.60
-46.48%
2.99
-22.10%
3.84
+114.94%
1.79
Gain On Sale Of PPE
-0.11
-286.56%
-0.03
0.00
+100.00%
-0.04
Other Taxes
-0.02
+61.15%
-0.06
-125.69%
0.23
+8.44%
0.21
Preferred Stock Dividends
0.06
—
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
40.07
+1.69%
39.41
-54.26%
86.15
-34.27%
131.07
Current Assets
27.20
+1.77%
26.72
-35.61%
41.50
-54.21%
90.63
Cash Cash Equivalents And Short Term Investments
21.15
+16.30%
18.19
-31.52%
26.56
-63.40%
72.56
Cash And Cash Equivalents
21.15
+16.30%
18.19
-31.52%
26.56
-63.40%
72.56
Receivables
2.54
+11.29%
2.28
-45.66%
4.20
-2.17%
4.29
Accounts Receivable
1.63
+1.11%
1.61
-57.95%
3.83
-4.92%
4.03
Gross Accounts Receivable
1.67
-1.48%
1.70
-68.55%
5.40
—
Allowance For Doubtful Accounts Receivable
-0.05
+48.31%
-0.09
+94.35%
-1.57
—
Other Receivables
0.91
+35.60%
0.67
+80.06%
0.37
+38.98%
0.27
Inventory
2.19
-54.53%
4.81
-46.52%
9.00
-20.12%
11.27
Raw Materials
5.37
-37.68%
8.62
-9.31%
9.50
-8.65%
10.40
Work In Process
0.20
-25.12%
0.26
-32.97%
0.39
+14.72%
0.34
Finished Goods
2.69
-30.64%
3.88
-20.55%
4.88
+151.36%
1.94
Prepaid Assets
0.26
-31.17%
0.37
-7.86%
0.40
-59.57%
1.00
Other Current Assets
1.06
-0.72%
1.07
-20.27%
1.34
-11.14%
1.51
Total Non Current Assets
12.88
+1.52%
12.68
-71.59%
44.65
+10.40%
40.44
Net PPE
8.63
+6.82%
8.08
-3.53%
8.37
+73.21%
4.83
Gross PPE
17.28
+16.68%
14.81
-5.52%
15.67
+41.24%
11.10
Accumulated Depreciation
-8.65
-28.53%
-6.73
+7.81%
-7.30
-16.56%
-6.26
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
3.11
-1.37%
3.16
-7.52%
3.41
+5.14%
3.25
Other Properties
11.35
+28.88%
8.81
-3.15%
9.09
+29.52%
7.02
Leases
2.81
-1.07%
2.84
-10.20%
3.16
+282.74%
0.83
Goodwill And Other Intangible Assets
3.95
-0.19%
3.95
-86.75%
29.84
-15.12%
35.16
Goodwill
—
—
0.00
-100.00%
1.60
Other Intangible Assets
3.95
-0.19%
3.95
-86.75%
29.84
-11.07%
33.55
Investments And Advances
0.30
-53.85%
0.65
-89.90%
6.43
+1329.81%
0.45
Other Investments
0.30
-53.85%
0.65
-89.90%
6.43
+1329.81%
0.45
Other Non Current Assets
—
—
—
0.63
Total Liabilities Net Minority Interest
5.39
+155.19%
2.11
-60.55%
5.35
-65.64%
15.58
Current Liabilities
4.89
+131.42%
2.11
-59.51%
5.22
-65.86%
15.28
Payables And Accrued Expenses
4.32
+189.85%
1.49
-63.01%
4.03
+30.24%
3.10
Payables
0.73
+34.43%
0.55
-66.22%
1.62
+13.36%
1.43
Accounts Payable
0.69
+27.27%
0.54
-65.73%
1.57
+29.62%
1.21
Current Accrued Expenses
3.59
+279.64%
0.95
-60.86%
2.42
+44.65%
1.67
Total Tax Payable
0.05
+506.55%
0.01
-82.53%
0.05
-78.27%
0.21
Current Debt And Capital Lease Obligation
0.50
+1.35%
0.49
+202.26%
0.16
-74.88%
0.65
Current Capital Lease Obligation
0.50
+1.35%
0.49
+202.26%
0.16
-74.88%
0.65
Current Deferred Liabilities
0.06
-50.47%
0.13
+568.30%
0.02
-35.18%
0.03
Current Deferred Revenue
0.06
-50.47%
0.13
+568.30%
0.02
-35.18%
0.03
Other Current Liabilities
—
—
1.00
-91.30%
11.50
Total Non Current Liabilities Net Minority Interest
0.50
0.00
-100.00%
0.14
-54.88%
0.31
Long Term Debt And Capital Lease Obligation
0.50
0.00
-100.00%
0.14
-54.88%
0.31
Long Term Capital Lease Obligation
0.50
0.00
-100.00%
0.14
-54.88%
0.31
Stockholders Equity
34.68
-7.00%
37.29
-53.84%
80.79
-30.04%
115.49
Common Stock Equity
24.68
-33.82%
37.29
-53.84%
80.79
-30.04%
115.49
Capital Stock
10.08
+13069.54%
0.08
+17.23%
0.07
+2.38%
0.06
Common Stock
0.08
+6.70%
0.08
+17.23%
0.07
+2.38%
0.06
Preferred Stock
10.00
0.00
—
0.00
Share Issued
81.68
+6.70%
76.55
+17.23%
65.30
+2.38%
63.78
Ordinary Shares Number
81.10
+6.75%
75.97
+17.38%
64.73
+2.22%
63.32
Treasury Shares Number
0.58
+0.00%
0.58
+0.00%
0.58
+24.75%
0.46
Additional Paid In Capital
426.93
+4.84%
407.22
+7.96%
377.19
+4.41%
361.27
Retained Earnings
-399.86
-8.80%
-367.52
-25.01%
-293.98
-20.57%
-243.84
Treasury Stock
2.48
+0.00%
2.48
+0.00%
2.48
+23.47%
2.01
Total Equity Gross Minority Interest
34.68
-7.00%
37.29
-53.84%
80.79
-30.04%
115.49
Total Capitalization
34.68
-7.00%
37.29
-53.84%
80.79
-30.04%
115.49
Working Capital
22.31
-9.36%
24.61
-32.17%
36.28
-51.85%
75.35
Invested Capital
24.68
-33.82%
37.29
-53.84%
80.79
-30.04%
115.49
Total Debt
1.00
+102.94%
0.49
+64.10%
0.30
-68.50%
0.96
Capital Lease Obligations
1.00
+102.94%
0.49
+64.10%
0.30
-68.50%
0.96
Net Tangible Assets
30.73
-7.81%
33.34
-34.57%
50.95
-36.57%
80.33
Tangible Book Value
20.73
-37.81%
33.34
-34.57%
50.95
-36.57%
80.33
Inventories Adjustments Allowances
-6.07
+23.62%
-7.94
-37.56%
-5.78
-307.45%
-1.42
Preferred Stock Equity
10.00
—
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-18.79
+20.85%
-23.74
+9.66%
-26.28
-7.16%
-24.52
Cash Flow From Continuing Operating Activities
-18.79
+20.85%
-23.74
+9.66%
-26.28
-7.16%
-24.52
Net Income From Continuing Operations
-32.27
+56.11%
-73.54
-46.64%
-50.15
-23.02%
-40.76
Depreciation Amortization Depletion
3.15
-19.85%
3.93
-20.31%
4.93
+90.57%
2.59
Depreciation
—
—
—
—
Amortization Cash Flow
—
—
—
—
Depreciation And Amortization
3.15
-19.85%
3.93
-20.31%
4.93
+90.57%
2.59
Amortization Of Intangibles
—
—
—
—
Stock Based Compensation
5.33
-53.91%
11.57
-9.01%
12.71
-19.43%
15.78
Provisionand Write Offof Assets
0.50
-90.22%
5.15
-13.26%
5.93
+1942.69%
0.29
Asset Impairment Charge
0.40
-98.68%
30.30
+1290.70%
2.18
+2130.73%
0.10
Operating Gains Losses
0.11
+286.56%
0.03
—
0.04
Gain Loss On Sale Of PPE
0.11
+286.56%
0.03
0.00
-100.00%
0.04
Change In Working Capital
3.99
+441.00%
-1.17
+37.79%
-1.88
+26.02%
-2.54
Change In Receivables
-0.26
-127.38%
0.94
+163.55%
-1.48
+27.84%
-2.05
Changes In Account Receivables
-0.02
-101.44%
1.24
+167.32%
-1.84
-39.97%
-1.32
Change In Inventory
2.12
+10897.44%
0.02
+100.92%
-2.09
-452.17%
0.59
Change In Prepaid Assets
0.12
-59.19%
0.30
-60.26%
0.76
+229.30%
-0.59
Change In Payables And Accrued Expense
2.07
+181.43%
-2.54
-371.40%
0.94
+288.42%
-0.50
Change In Accrued Expense
1.88
+227.94%
-1.47
-297.17%
0.75
+196.90%
0.25
Change In Payable
0.19
+117.57%
-1.07
-661.86%
0.19
+125.47%
-0.75
Change In Account Payable
0.15
+114.22%
-1.03
-387.67%
0.36
+142.57%
-0.84
Change In Other Working Capital
-0.06
-159.35%
0.11
+1147.06%
-0.01
-906.39%
0.00
Investing Cash Flow
-2.62
+10.33%
-2.92
+84.86%
-19.28
+8.93%
-21.17
Cash Flow From Continuing Investing Activities
-2.62
+10.33%
-2.92
+84.86%
-19.28
+8.93%
-21.17
Net PPE Purchase And Sale
-2.01
-48.16%
-1.36
+74.47%
-5.32
-208.85%
-1.72
Purchase Of PPE
-2.01
-48.16%
-1.36
+74.47%
-5.32
-208.85%
-1.72
Capital Expenditure
-2.57
+12.04%
-2.92
+82.39%
-16.58
+12.13%
-18.87
Net Investment Purchase And Sale
0.00
0.00
+100.00%
-2.50
0.00
Purchase Of Investment
0.00
0.00
+100.00%
-2.50
0.00
Net Business Purchase And Sale
—
0.00
0.00
+100.00%
-2.30
Purchase Of Business
—
0.00
0.00
+100.00%
-2.30
Net Intangibles Purchase And Sale
-0.55
+64.46%
-1.56
+86.13%
-11.26
+34.35%
-17.15
Purchase Of Intangibles
-0.55
+64.46%
-1.56
+86.13%
-11.26
+34.35%
-17.15
Net Other Investing Changes
-0.05
—
-0.20
—
Financing Cash Flow
24.37
+33.25%
18.29
+4168.47%
-0.45
+76.92%
-1.95
Cash Flow From Continuing Financing Activities
24.37
+33.25%
18.29
+4168.47%
-0.45
+76.92%
-1.95
Net Issuance Payments Of Debt
—
—
—
0.00
Issuance Of Debt
—
—
—
0.00
Long Term Debt Issuance
—
—
—
0.00
Net Long Term Debt Issuance
—
—
—
0.00
Net Common Stock Issuance
24.29
+33.59%
18.18
+3961.75%
-0.47
+76.53%
-2.01
Common Stock Payments
0.00
0.00
+100.00%
-0.47
+76.53%
-2.01
Cash Dividends Paid
-0.02
0.00
0.00
0.00
Repurchase Of Capital Stock
0.00
0.00
+100.00%
-0.47
+76.53%
-2.01
Proceeds From Stock Option Exercised
0.11
-3.54%
0.11
+422.55%
0.02
-63.27%
0.06
Net Other Financing Charges
—
10.00
—
—
Changes In Cash
2.96
+135.41%
-8.37
+81.81%
-46.01
+3.42%
-47.64
Beginning Cash Position
18.19
-31.52%
26.56
-63.40%
72.56
-39.63%
120.20
End Cash Position
21.15
+16.30%
18.19
-31.52%
26.56
-63.40%
72.56
Free Cash Flow
-21.36
+19.89%
-26.66
+37.80%
-42.86
+1.23%
-43.39
Change In Income Tax Payable
0.04
+207.22%
-0.04
+77.08%
-0.17
-277.58%
0.09
Change In Tax Payable
0.04
+207.22%
-0.04
+77.08%
-0.17
-277.58%
0.09
Common Stock Issuance
24.29
+33.59%
18.18
0.00
0.00
Issuance Of Capital Stock
24.29
+33.59%
18.18
0.00
0.00
Preferred Stock Dividend Paid
-0.02
0.00
0.00
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category