image
Technology - Consumer Electronics - NASDAQ - US
$ 1.66
-2.44 %
$ 127 M
Market Cap
-1.48
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one VUZI stock under the worst case scenario is HIDDEN Compared to the current market price of 1.66 USD, Vuzix Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one VUZI stock under the base case scenario is HIDDEN Compared to the current market price of 1.66 USD, Vuzix Corporation is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one VUZI stock under the best case scenario is HIDDEN Compared to the current market price of 1.66 USD, Vuzix Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
5.75 B REVENUE
47344.06%
-74 B OPERATING INCOME
-141332.73%
-73.5 B NET INCOME
-146539.10%
-23.7 B OPERATING CASH FLOW
-90239.95%
-2.92 B INVESTING CASH FLOW
-15044.20%
18.3 B FINANCING CASH FLOW
4068565.68%
1.27 M REVENUE
-8.18%
-13.8 M OPERATING INCOME
-48.93%
-13.7 M NET INCOME
-48.08%
-4.02 M OPERATING CASH FLOW
23.78%
-353 K INVESTING CASH FLOW
-6.17%
8.29 M FINANCING CASH FLOW
-17.10%
Balance Sheet Vuzix Corporation
image
Current Assets 26.7 B
Cash & Short-Term Investments 18.2 B
Receivables 1.61 B
Other Current Assets 6.93 B
Non-Current Assets 12.7 B
Long-Term Investments 0
PP&E 8.08 B
Other Non-Current Assets 4.6 B
Current Liabilities 2.11 B
Accounts Payable 538 K
Short-Term Debt 495 M
Other Current Liabilities 1.62 B
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Vuzix Corporation
image
Revenue 5.75 B
Cost Of Revenue 11.4 B
Gross Profit -5.6 B
Operating Expenses 68.4 B
Operating Income -74 B
Other Expenses -433 M
Net Income -73.5 B
RATIOS
-97.31% GROSS MARGIN
-97.31%
-1285.44% OPERATING MARGIN
-1285.44%
-1.28% NET MARGIN
-1.28%
-0.20% ROE
-0.20%
-0.19% ROA
-0.19%
-195.76% ROIC
-195.76%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vuzix Corporation
image
Net Income -73.5 B
Depreciation & Amortization 3.93 B
Capital Expenditures -2.92 M
Stock-Based Compensation 11.6 B
Change in Working Capital -1.17 M
Others 34.3 B
Free Cash Flow -25.1 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vuzix Corporation
image
VUZI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Vuzix Corporation
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
44.4 K USD 2
9-12 MONTHS
Date Value Insider Amount Avg Price
1 year ago
Apr 22, 2024
Bought 26.2 K USD
Harned Timothy Heydenreich
Director
+ 20000
1.3094 USD
1 year ago
Apr 22, 2024
Bought 3.12 K USD
Travers Paul J
President and CEO
+ 2500
1.25 USD
1 year ago
Apr 22, 2024
Bought 3.12 K USD
Travers Paul J
President and CEO
+ 2500
1.25 USD
1 year ago
Apr 22, 2024
Bought 3.07 K USD
Travers Paul J
President and CEO
+ 2500
1.2293 USD
1 year ago
Apr 22, 2024
Bought 6.3 K USD
Travers Paul J
President and CEO
+ 5000
1.26 USD
1 year ago
Apr 22, 2024
Bought 2.54 K USD
Travers Paul J
President and CEO
+ 2000
1.2699 USD
1 year ago
Apr 18, 2024
Bought 3.35 K USD
Travers Paul J
President and CEO
+ 2500
1.3399 USD
1 year ago
Apr 18, 2024
Bought 3.34 K USD
Travers Paul J
President and CEO
+ 2500
1.335 USD
1 year ago
Apr 18, 2024
Bought 3.38 K USD
Travers Paul J
President and CEO
+ 2500
1.35 USD
1 year ago
Nov 15, 2023
Bought 19.3 K USD
Travers Paul J
President and CEO
+ 7500
2.5699 USD
1 year ago
Aug 16, 2023
Bought 42.3 K USD
Kay Edward William Jr.
Director
+ 10000
4.23 USD
1 year ago
May 16, 2023
Bought 9.54 K USD
Harned Timothy Heydenreich
Director
+ 2500
3.8155 USD
2 years ago
Mar 14, 2023
Bought 9.9 K USD
Travers Paul J
President and CEO
+ 2557
3.8699 USD
2 years ago
Mar 13, 2023
Bought 9.96 K USD
Travers Paul J
President and CEO
+ 2600
3.83 USD
2 years ago
Mar 10, 2023
Bought 9.85 K USD
Jameson Peter Hamilton
Chief Operating Officer
+ 2600
3.79 USD
2 years ago
Dec 14, 2022
Bought 26.9 K USD
Rajgopal Raj
Director
+ 6565
4.0899 USD
2 years ago
Dec 13, 2022
Bought 31.1 K USD
Kay Edward William Jr.
Director
+ 7500
4.15 USD
2 years ago
Dec 01, 2022
Bought 10.5 K USD
Russell Grant
CFO and Executive VP
+ 2500
4.1884 USD
2 years ago
Dec 01, 2022
Bought 10.4 K USD
Russell Grant
CFO and Executive VP
+ 2500
4.1684 USD
2 years ago
Nov 29, 2022
Bought 12 K USD
Harned Timothy Heydenreich
Director
+ 3000
4.0119 USD
2 years ago
Nov 21, 2022
Bought 10.7 K USD
Travers Paul J
President and CEO
+ 2400
4.4436 USD
2 years ago
Nov 21, 2022
Bought 8.89 K USD
Travers Paul J
President and CEO
+ 2000
4.445 USD
3 years ago
Mar 09, 2022
Bought 9.64 K USD
Harned Timothy Heydenreich
director:
+ 1500
6.4243 USD
3 years ago
Mar 08, 2022
Bought 6.97 K USD
Travers Paul J
President and CEO
+ 1250
5.5799 USD
3 years ago
Mar 07, 2022
Bought 8.47 K USD
Travers Paul J
President and CEO
+ 1500
5.645 USD
3 years ago
Dec 02, 2021
Bought 15.5 K USD
Rajgopal Raj
Director
+ 1500
10.32 USD
3 years ago
Dec 02, 2021
Bought 10.4 K USD
Rajgopal Raj
Director
+ 1000
10.36 USD
3 years ago
Nov 30, 2021
Bought 23.6 K USD
Rajgopal Raj
Director
+ 2200
10.73 USD
4 years ago
Jan 28, 2021
Sell 6.95 M USD
INTEL CORP
Director
- 550086
12.6307 USD
4 years ago
Jan 28, 2021
Sell 3.67 M USD
INTEL CORP
Director
- 299035
12.2582 USD
4 years ago
Jan 28, 2021
Sell 46.5 M USD
INTEL CORP
Director
- 4113479
11.3 USD
4 years ago
May 19, 2020
Bought 4.58 K USD
Harned Timothy Heydenreich
Director
+ 2000
2.2925 USD
5 years ago
Apr 02, 2020
Bought 655 USD
Harned Timothy Heydenreich
Director
+ 500
1.31 USD
5 years ago
Apr 02, 2020
Bought 3.22 K USD
Harned Timothy Heydenreich
Director
+ 2500
1.2889 USD
5 years ago
Mar 18, 2020
Bought 5.14 K USD
Kay Edward William Jr.
Director
+ 5000
1.027 USD
5 years ago
Mar 17, 2020
Bought 4.85 K USD
Travers Paul J
President and CEO
+ 5000
0.9698 USD
5 years ago
Mar 16, 2020
Bought 4.85 K USD
Travers Paul J
President and CEO
+ 5000
0.9698 USD
5 years ago
Jan 15, 2020
Bought 5.43 K USD
Kay Edward William Jr.
Director
+ 3000
1.81 USD
5 years ago
Jan 13, 2020
Bought 4.32 K USD
Travers Paul J
President and CEO
+ 2250
1.9199 USD
5 years ago
Jan 10, 2020
Bought 4.92 K USD
Travers Paul J
President and CEO
+ 2500
1.97 USD
5 years ago
Nov 14, 2019
Bought 4.5 K USD
Kay Edward William Jr.
Director
+ 2000
2.251 USD
5 years ago
Jun 11, 2019
Bought 9.43 K USD
Travers Paul J
President and CEO
+ 3400
2.7737 USD
5 years ago
Jun 07, 2019
Bought 20.2 K USD
Kay Edward William Jr.
Director
+ 10000
2.0174 USD
5 years ago
Jun 06, 2019
Bought 9.68 K USD
Travers Paul J
President and CEO
+ 5000
1.9362 USD
5 years ago
Jun 07, 2019
Bought 7.64 K USD
Harned Timothy Heydenreich
Director
+ 4000
1.9093 USD
5 years ago
Jun 05, 2019
Bought 19.2 K USD
Russell Grant
CFO and Executive VP
+ 10000
1.924 USD
5 years ago
Jun 05, 2019
Bought 3.87 K USD
Russell Grant
CFO and Executive VP
+ 2000
1.935 USD
5 years ago
Jun 05, 2019
Bought 11.9 K USD
Travers Paul J
President and CEO
+ 6000
1.9901 USD
5 years ago
Jun 04, 2019
Bought 9.75 K USD
Travers Paul J
President and CEO
+ 5000
1.9501 USD
6 years ago
Dec 31, 2018
Bought 24 K USD
Kay Edward William Jr.
Director
+ 5000
4.7918 USD
6 years ago
Dec 24, 2018
Bought 4.53 K USD
Harned Timothy Heydenreich
Director
+ 1000
4.5334 USD
6 years ago
Dec 19, 2018
Bought 19.5 K USD
Travers Paul J
President and CEO
+ 3700
5.2604 USD
6 years ago
Nov 13, 2018
Bought 8.9 K USD
Harned Timothy Heydenreich
Director
+ 1500
5.9306 USD
6 years ago
Jul 12, 2018
Bought 8.26 K USD
Harned Timothy Heydenreich
Director
+ 1000
8.265 USD
7 years ago
Mar 26, 2018
Bought 19.9 K USD
Travers Paul J
President and CEO
+ 3252
6.1317 USD
7 years ago
Mar 22, 2018
Bought 30.5 K USD
Russell Grant
CFO and Executive VP
+ 5000
6.099 USD
7 years ago
Feb 06, 2018
Bought 9.17 K USD
Boris Paul A
COO
+ 1200
7.645 USD
7 years ago
Feb 06, 2018
Bought 14.4 K USD
Boris Paul A
COO
+ 1800
7.9897 USD
7 years ago
Dec 19, 2017
Bought 28.7 K USD
Boris Paul A
COO
+ 5000
5.744 USD
7 years ago
Dec 14, 2017
Bought 2.97 K USD
Harned Timothy Heydenreich
Director
+ 500
5.94 USD
7 years ago
Dec 14, 2017
Bought 12 K USD
Harned Timothy Heydenreich
Director
+ 2000
6.025 USD
7 years ago
Nov 15, 2017
Bought 59.4 K USD
Kay Edward William Jr.
Director
+ 10000
5.945 USD
7 years ago
Oct 23, 2017
Bought 12.6 K USD
Boris Paul A
COO
+ 2500
5.045 USD
7 years ago
Oct 13, 2017
Bought 4.44 K USD
Russell Grant
CFO and Executive VP
+ 800
5.55 USD
7 years ago
Oct 13, 2017
Bought 6.63 K USD
Russell Grant
CFO and Executive VP
+ 1200
5.525 USD
7 years ago
Oct 04, 2017
Bought 26 K USD
Boris Paul A
COO
+ 5000
5.1974 USD
7 years ago
Sep 28, 2017
Bought 12.5 K USD
Travers Paul J
President and CEO
+ 2300
5.45 USD
7 years ago
Aug 09, 2017
Bought 61 K USD
Boris Paul A
COO
+ 10000
6.1 USD
7 years ago
Aug 09, 2017
Bought 61 K USD
Boris Paul A
COO
+ 10000
6.1 USD
8 years ago
Jan 31, 2017
Bought 2.18 K USD
Travers Paul J
President and CEO
+ 350
6.23 USD
8 years ago
Jan 20, 2017
Bought 18 K USD
Travers Paul J
President and CEO
+ 2750
6.55 USD
9 years ago
Sep 18, 2015
Bought 11.8 K USD
Russell Grant
CFO and Executive VP
+ 2500
4.7 USD
9 years ago
Sep 18, 2015
Bought 5 K USD
Russell Grant
CFO and Executive VP
+ 1000
5 USD
9 years ago
Sep 14, 2015
Bought 2.36 K USD
Travers Paul J
President and CEO
+ 500
4.7199 USD
9 years ago
Sep 14, 2015
Bought 2.38 K USD
Travers Paul J
President and CEO
+ 500
4.75 USD
9 years ago
Sep 10, 2015
Bought 7.5 K USD
Russell Grant
CFO and Executive VP
+ 1500
5 USD
9 years ago
Sep 04, 2015
Bought 11.6 K USD
Travers Paul J
President and CEO
+ 2750
4.22 USD
9 years ago
Sep 04, 2015
Bought 11.6 K USD
Travers Paul J
President and CEO
+ 2750
4.22 USD
9 years ago
Aug 31, 2015
Bought 24 K USD
Lee William
Director
+ 6000
4 USD
9 years ago
Aug 31, 2015
Bought 10 K USD
Travers Paul J
President and CEO
+ 2500
4 USD
11 years ago
Apr 24, 2014
Bought 921 USD
Travers Paul J
President and CEO
+ 300
3.07 USD
11 years ago
Apr 24, 2014
Bought 630 USD
Travers Paul J
President and CEO
+ 200
3.15 USD
11 years ago
Apr 24, 2014
Bought 930 USD
Travers Paul J
President and CEO
+ 300
3.1 USD
11 years ago
Apr 24, 2014
Bought 590 USD
Travers Paul J
President and CEO
+ 200
2.95 USD
7. News
Vuzix Begins Supplying Custom AR Glasses to Xander to Meet Demand for Captioning Solution for Hearing Loss ROCHESTER, N.Y. , April 22, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or the "Company"), a leading supplier of smart glasses, waveguides, and augmented reality (AR) technologies, today announced that shipments have begun for the latest order of XanderGlasses, a private label version of Vuzix Shield™ smart glasses developed in partnership with Xander™, a Raleigh, North Carolina-based company focused on assistive technologies for the hard of hearing. prnewswire.com - 5 days ago
Vuzix Receives $500K Smart Glasses Reorder from Augmex to Support Increasing Customer Deployments ROCHESTER, N.Y. , April 1, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered smart glasses, waveguides and Augmented Reality (AR) technologies, today announced that it has received a $500K reorder for its smart glasses from Augmex, a one-stop-shop solutions provider for increasing productivity with smart glasses. prnewswire.com - 3 weeks ago
QUAD GmbH Expands Its Technology Offerings and Relationship with Vuzix with Follow-on Six-figure Smart Glasses Order ROCHESTER, N.Y. , March 19, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered Smart glasses, waveguides and Augmented Reality (AR) technologies, today announced that the Company has received and shipped against a follow-on six-figure smart glasses order from QUAD GmbH ("QUAD"), a leading distributor and consulting company in the areas of Auto-ID, Transport, Logistics and OEM Integration. prnewswire.com - 1 month ago
Vuzix' Subsidiary Moviynt Secures Smart Glasses Deployment Commitment from Airbus Helicopters ROCHESTER, N.Y. , March 14, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered Smart glasses, waveguides and Augmented Reality (AR) technologies and products, today announced that Moviynt®, its wholly owned subsidiary and SAP Certified ERP SaaS logistics solution provider, has secured a hardware and software deployment commitment from Airbus Helicopters, the helicopter manufacturing division of Airbus. prnewswire.com - 1 month ago
Vuzix Corporation (VUZI) Q4 2024 Earnings Call Transcript Vuzix Corporation (NASDAQ:VUZI ) Q4 2024 Earnings Conference Call March 13, 2025 4:30 PM ET Company Participants Ed McGregor - Director, Investor Relations Paul Travers - Chief Executive Officer Grant Russell - Chief Financial Officer Conference Call Participants Christian Schwab - Craig-Hallum Operator Greetings and welcome to the Vuzix Fourth Quarter and Full-Year ending December 31, 2024 Financial Results and Business Update Call Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 1 month ago
Vuzix Reports 4Q and Full Year 2024 Financial Results ROCHESTER, N.Y. , March 13, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of AI-driven smart glasses, waveguides and Augmented Reality (AR) technologies, today reported its fourth quarter and full year financial results for the year ended December 31, 2024. prnewswire.com - 1 month ago
Xander Places Its Largest Re-Order for Vuzix AR Smart Glasses to Meet Its Growing Demand for Captioning Solutions for the Hard of Hearing -  XanderGlasses are targeting the 48 million people in the US struggling with hearing loss ROCHESTER, N.Y. , March 12, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI driven smart glasses, waveguides and augmented reality (AR) technologies, today announced that Xander™, a Raleigh, North Carolina-based company, has placed its largest re-order to date for Vuzix Shield™ smart glasses. prnewswire.com - 1 month ago
Vuzix Schedules Conference Call to Discuss Fourth Quarter and Full Year 2024 Financial Results and Business Update ROCHESTER, N.Y. , Feb. 28, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, is pleased to announce that the Company will host a conference call regarding its fourth quarter and full year 2024 operating results on Thursday, March 13, 2025 at 4:30 PM Eastern Time (ET). prnewswire.com - 1 month ago
AI-Powered TranscribeGlass Solution Selects Vuzix Z100 Smart Glasses for Launch of Real-Time Speech-to-Text Transcription Service -  AI-driven transcription enhances accessibility for the deaf or hard of hearing, delivering real-time closed captions in nearly any environment ROCHESTER, N.Y. , Feb. 27, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, and TranscribeGlass, a Connecticut-based company specializing in real-time speech-to-text transcription solutions, today announced the launch of their AI-powered transcription service using Vuzix Z100™ smart glasses. prnewswire.com - 1 month ago
Vuzix Ships Customized Waveguides to a Major US-based Defense Customer ROCHESTER, N.Y. , Feb. 24, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, announced today that it has fulfilled a six-figure follow-on production order for customized waveguides. prnewswire.com - 2 months ago
Vuzix Z100 Smart Glasses and Mentra AugmentOS Usher in a New Era of AI-Powered Wearables -     AugmentOS development platform levels the playing field for smart glasses innovation ROCHESTER, N.Y. , Feb. 3, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology, and Mentra, a team of human-computer interface experts, today announced the launch of their AugmentOS, a universal operating system designed for smart glasses, including the Vuzix Z100™. prnewswire.com - 2 months ago
Vuzix CEO to Share Stage with Industry-Leading AI Smart Glasses Experts at SPIE Photonics West Conference ROCHESTER, N.Y. , Jan. 28, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides, and Augmented Reality (AR) technology, is pleased to announce that Company management will be participating in several presentations at the SPIE Photonics West Conference, the world's premier event for lasers, biomedical optics and biophotonic technologies, quantum, and optoelectronics, which will take place January 28-30, 2025 at The Moscone Center in San Francisco, California. prnewswire.com - 2 months ago
8. Profile Summary

Vuzix Corporation VUZI

image
COUNTRY US
INDUSTRY Consumer Electronics
MARKET CAP $ 127 M
Dividend Yield 0.00%
Description Vuzix Corporation, together with its subsidiaries, designs, manufactures, markets, and sells augmented reality (AR) wearable display and computing devices for consumer and enterprise markets in North America, the Asia-Pacific, Europe, and internationally. It provides M300XL, M400, and M4000 series of smart glasses for enterprise, industrial, commercial, and medical markets; Vuzix Blade smart glasses; waveguide optics and related coupling optics; and Vuzix Shield smart glasses, as well as custom and engineering solutions. The company sells its products through resellers, direct to commercial customers, and via online stores, as well as various Vuzix operated web stores in Europe and Japan. 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.
Contact 25 Hendrix Road, West Henrietta, NY, 14586 https://www.vuzix.com
IPO Date April 5, 2010
Employees 76
Officers Shen-Fang Cheng Senior Application Engineer Mr. Eric Black General Counsel & Corporate Secretary Mr. Paul J. Travers Founder, Chairman, Chief Executive Officer & President Mr. Ed McGregor C.F.A. Director of Investor Relations Ms. Charlotte Walker Vice President of Corporate Communications Mr. Brad Craig Head of Developer Relations Activities Mr. Pano A. Spiliotis Managing Director of Integrated Solutions Business Unit Mr. Grant Neil Russell CA Chief Financial Officer, Executive Vice President, Treasurer & Director