Pricing Log in Create free account
Saturday 17 October 2026 Export VUZI’s income statement to Excel — free account

Vuzix Corporation

VUZI Technology Consumer Electronics

Vuzix Corporation’s revenue for fiscal 2025 (year ended December 2025) was $6.3 million, up 9.14% from fiscal 2024. In the quarter to June 2026, revenue fell 14.1%, EPS grew 10.0% and free cash flow fell 23.1%, each against the same quarter a year earlier.

2.14 0.02 −0.93%
Market cap
$182.3M
P/E
0.0×
Fwd P/E
−8.7×
Dividend yield
—
F-score
5/9
Altman Z
−4.39
Beneish M
n/a
Dividend safety
n/a
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 0.26
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell — 1 — — 1 — 2 — — — — —
Insider Ownership 14.36%

Capital & Financial Ratios $m

Market Cap 182.34
Revenue 5.91
Net Income (30.67)
Free Cash Flow (25.22)
Net Debt (17.30)
Current Ratio 5.70 (at or above 1.5: strong)
Debt/Equity 0.00 (at or below 0.5: strong)
P/E ratio 0.00
Fwd P/E (8.68) (negative: loss-making)
P/S ratio 30.33 (above 10: high)
P/B ratio 8.49 (above 6: high)
Past 5Y EPS Growth —
This Y EPS Growth 19.05% (at or above 15%: strong)
Next Y EPS Growth 2.94%
Next Y revenue growth 8.49%
Next 5Y EPS Growth 20.00% (at or above 15%: strong)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 27.7×, against a ten-year median of 26.1×; over the ten years it ranged from 4.3× in 2024 to 89.2× in 2021.
P/S against its own 10 years 53.11%
10-year low 10-year high
P/B against its own 10 years 81.35%
10-year low 10-year high
EV/Sales against its own 10 years 56.51%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2023 Powerpack
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2017 Powerpack
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 27 18 21 17
Receivables 4 2 2 1
Inventory 9 5 2 2
Other 0 1 1 0
42 27 27 22
2023 2024 2025 Q'26
Payables 2 1 1 1
ST’ Debt — — — —
Other 1 0 0 0
5 2 5 4

Compound Annual Growth %

10y 5y 3y
Sales 8.61% (11.52%) (19.04%)
Cash Flow 0.00% 0.00% 0.00%
Earnings 0.00% 0.00% 0.00%
Book Value 4.37% (12.57%) (40.21%)

Revenue $m

Mar Jun Sep Dec Year
’26 1 1 — — —
’25 2 1 1 2 6
’24 2 1 1 1 6
’23 4 5 2 1 12
’22 3 3 3 3 12
’21 4 3 3 3 13
’20 2 3 3 4 12
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (6) (7) — — —
’25 (3) (5) (5) (6) (19)
’24 (9) (6) (5) (4) (24)
’23 (4) (8) (8) (6) (26)
’22 (6) (5) (7) (7) (25)
’21 (6) (7) (6) (8) (27)
’20 (4) (5) (2) (3) (14)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (7) (7) — — —
’25 (4) (6) (5) (6) (21)
’24 (10) (7) (6) (4) (27)
’23 (9) (15) (11) (9) (43)
’22 (7) (13) (10) (14) (43)
’21 (7) (8) (9) (9) (32)
’20 (4) (5) (3) (3) (15)
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 (0.09) (0.09) — — —
’25 (0.11) (0.10) (0.09) (0.12) (0.42)
’24 (0.16) (0.62) (0.14) (0.16) (1.08)
’23 (0.16) (0.14) (0.17) (0.32) (0.79)
’22 (0.16) (0.16) (0.15) (0.17) (0.64)
’21 (0.17) (0.14) (0.13) (0.18) (0.66)
’20 (0.18) (0.13) (0.13) (0.09) (0.53)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 4.30 4.10 4.26 1.77 0.86 8.12 3.27 1.83 0.83 1.47

Analyst estimates 2026–2028

Powerpack
High 9.80 7.80 11.40 5.46 11.00 32.43 10.49 6.06 5.49 5.79
People
People Employees 50 61 80 88 97 106 109 94 76 88
Revenue/emp, $m 0.04 0.09 0.10 0.08 0.12 0.12 0.11 0.13 0.08 0.07
Income, $m
Income, $m Revenue 2 6 8 7 12 13 12 12 6 6
Gross margin, % (54.70) (12.22) 21.85 (66.08) 5.16 11.91 12.53 (21.72) (97.31) (16.92)
EBT (19) (20) (22) (26) (18) (40) (41) (50) (74) (32)
EBT margin, % (904.87) (354.54) (270.26) (396.91) (155.01) (306.70) (344.41) (413.46) (1,277.90) (513.85)
Net income (19) (20) (22) (26) (18) (40) (41) (50) (74) (32)
Depreciation 2 1 2 3 3 2 3 5 4 3
Per share, $
Per share, $ Revenue 0.13 0.26 0.30 0.22 0.30 0.22 0.19 0.19 0.08 0.08
Earnings (1.23) (1.02) (0.87) (0.94) (0.53) (0.66) (0.64) (0.79) (1.08) (0.42)
Cash flow (0.85) (0.78) (0.83) (0.74) (0.37) (0.44) (0.38) (0.41) (0.35) (0.24)
Capex (0.13) (0.13) (0.12) (0.10) (0.04) (0.08) (0.30) (0.26) (0.04) (0.03)
Free cash flow (0.98) (0.91) (0.95) (0.83) (0.41) (0.52) (0.68) (0.68) (0.39) (0.28)
Book value 1.05 1.02 1.12 0.80 1.27 2.35 1.81 1.27 0.55 0.32
Shares, m 17 21 27 30 38 61 64 63 68 78
Valuation, ×
Valuation, × P/E 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/S 57.23 23.91 16.15 9.14 29.88 40.26 19.38 11.24 46.45 46.70
P/B 6.87 6.19 4.29 2.52 7.16 3.69 1.99 1.69 7.17 11.88
EV/Sales 51.69 21.55 14.25 7.87 26.90 31.24 13.38 9.18 43.56 43.58
EV/FCF (6.63) (6.23) (4.49) (2.08) (20.16) (12.92) (3.65) (2.59) (9.40) (12.79)
Cash, $m
Cash, $m Operating cash flow (14) (16) (23) (22) (14) (27) (25) (26) (24) (19)
Capex (2) (3) (3) (3) (1) (5) (19) (17) (3) (3)
Free cash flow (17) (19) (26) (25) (15) (32) (43) (43) (27) (21)
Balance, $m
Balance, $m Working capital 14 16 23 16 42 133 75 36 25 22
Total debt 1 — — 2 2 1 1 — — —
Net debt (13) (15) (17) (11) (36) (120) (73) (27) (18) (21)
Shareholders’ equity 18 21 30 24 48 144 115 81 37 25
Returns, %
Returns, % ROA (99.60) (86.82) (76.48) (89.36) (49.45) (40.19) (29.16) (46.17) (117.14) (81.37)
ROIC (251.60) (186.39) (103.56) (121.78) (97.72) (106.22) (61.49) (60.27) (241.97) (575.35)
ROE (123.44) (109.19) (91.43) (103.87) (55.16) (42.05) (31.45) (51.10) (124.55) (104.35)
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Vuzix Corporation vs peers in Consumer Electronics (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
TBCH Turtle Beach Corporation $289.6M — (loss-making) 17.7× −0.73% (below 0%: shrinking) n/m +270.16% (above 0%: growing) 38.79% (5.41%) Compare
FXHO UTime Limited $239.1M — (loss-making) — +1.06% (above 0%: growing) n/m −341.47% (below 0%: shrinking) 23.95% 0.00% Compare
GPRO GoPro, Inc. $215.2M — (loss-making) — (loss-making) −31.26% (below 0%: shrinking) n/m −242.66% (below 0%: shrinking) 30.17% (37.15%) Compare
VUZI Vuzix Corporation $182.3M — (loss-making) — (loss-making) −14.06% (below 0%: shrinking) n/m −23.09% (below 0%: shrinking) (57.96%) (696.34%)
UEIC Universal Electronics Inc. $66.7M — (loss-making) — (loss-making) −25.01% (below 0%: shrinking) n/m −22.84% (below 0%: shrinking) 35.37% 6.54% Compare
AXIL AXIL Brands, Inc. $37.5M 13.7× — −11.17% (below 0%: shrinking) +20.00% (above 0%: growing) +531.52% (above 0%: growing) 82.62% 7.18% Compare
KOSS Koss Corporation $35.4M — (loss-making) 53.5× +5.83% (above 0%: growing) n/m +288.26% (above 0%: growing) 60.98% 8.19% Compare
ZEPP Zepp Health Corporation Sponsored ADR $27.1M — (loss-making) 619× +6.93% (above 0%: growing) n/m −103.70% (below 0%: shrinking) 37.35% (19.37%) Compare
FOXX Foxx Development Holdings Inc. $17.3M — (loss-making) — −49.92% (below 0%: shrinking) n/m +11.09% (above 0%: growing) (26.08%) (97.68%) Compare
Median of peers $52.1M — 53.5× −5.95% — −5.87% 36.36% (2.70%)

All 19 Consumer Electronics stocks →

Vuzix Corporation (VUZI) key facts

  • Strength: Vuzix Corporation’s revenue for fiscal 2025 (year ended December 2025) was $6.3 million, up 9.14% from fiscal 2024.
  • Vuzix Corporation (VUZI) is a Consumer Electronics company in the Technology sector, listed on Nasdaq.
  • As of October 16, 2026, VUZI traded at $2.14, a market capitalization of $182.3 million.
  • Return on equity was −104.4% and debt-to-equity 0.00.
  • Its Piotroski F-score is 5 out of 9 and its Altman Z-score is −4.39 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Vuzix Corporation (VUZI) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/VUZI · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com