image
Technology - Consumer Electronics - NASDAQ - US
$ 2.78
-1.07 %
$ 212 M
Market Cap
-2.7
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VUZI stock under the worst case scenario is HIDDEN Compared to the current market price of 2.78 USD, Vuzix Corporation is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VUZI stock under the base case scenario is HIDDEN Compared to the current market price of 2.78 USD, Vuzix Corporation is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one VUZI stock under the best case scenario is HIDDEN Compared to the current market price of 2.78 USD, Vuzix Corporation is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
5.75 M REVENUE
-52.56%
-74 M OPERATING INCOME
-41.43%
-73.5 M NET INCOME
-46.64%
-23.7 M OPERATING CASH FLOW
9.66%
-2.92 M INVESTING CASH FLOW
84.86%
18.3 M FINANCING CASH FLOW
4168.47%
1.58 M REVENUE
24.25%
-8.77 M OPERATING INCOME
36.65%
-8.64 M NET INCOME
36.75%
-3.45 M OPERATING CASH FLOW
14.14%
-764 K INVESTING CASH FLOW
-116.33%
1.26 M FINANCING CASH FLOW
-84.77%
Balance Sheet Vuzix Corporation
image
Current Assets 26.7 M
Cash & Short-Term Investments 18.2 M
Receivables 2.28 M
Other Current Assets 6.25 M
Non-Current Assets 12.7 M
Long-Term Investments 650 K
PP&E 8.08 M
Other Non-Current Assets 3.95 M
Current Liabilities 2.11 M
Accounts Payable 538 K
Short-Term Debt 494 K
Other Current Liabilities 1.08 M
Non-Current Liabilities 0
Long-Term Debt 0
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Vuzix Corporation
image
Revenue 5.75 M
Cost Of Revenue 11.4 M
Gross Profit -5.6 M
Operating Expenses 68.4 M
Operating Income -74 M
Other Expenses -433 K
Net Income -73.5 M
RATIOS
-97.31% GROSS MARGIN
-97.31%
-1285.44% OPERATING MARGIN
-1285.44%
-1277.91% NET MARGIN
-1277.91%
-0.20% ROE
-0.20%
-186.62% ROA
-186.62%
-0.58% ROIC
-0.58%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vuzix Corporation
image
Net Income -73.5 M
Depreciation & Amortization 3.93 M
Capital Expenditures -2.92 M
Stock-Based Compensation 11.6 M
Change in Working Capital -1.17 M
Others 34.4 M
Free Cash Flow -26.7 M
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
500 K USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
1 month ago
Jun 13, 2025
Bought 500 K USD
Quanta Computer Inc.
10 percent owner
+ 189717
2.635 USD
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
2 years 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
5 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
6 years ago
Jun 11, 2019
Bought 9.43 K USD
Travers Paul J
President and CEO
+ 3400
2.7737 USD
6 years ago
Jun 07, 2019
Bought 20.2 K USD
Kay Edward William Jr.
Director
+ 10000
2.0174 USD
6 years ago
Jun 06, 2019
Bought 9.68 K USD
Travers Paul J
President and CEO
+ 5000
1.9362 USD
6 years ago
Jun 07, 2019
Bought 7.64 K USD
Harned Timothy Heydenreich
Director
+ 4000
1.9093 USD
6 years ago
Jun 05, 2019
Bought 19.2 K USD
Russell Grant
CFO and Executive VP
+ 10000
1.924 USD
6 years ago
Jun 05, 2019
Bought 3.87 K USD
Russell Grant
CFO and Executive VP
+ 2000
1.935 USD
6 years ago
Jun 05, 2019
Bought 11.9 K USD
Travers Paul J
President and CEO
+ 6000
1.9901 USD
6 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
7 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
TranscribeGlass Places Multiple Follow-on Orders for Vuzix Z100 Smart Glasses – AI-driven speech to text wearable transcription enhances accessibility for the deaf or hard of hearing, delivering real-time closed captions in nearly any environment ROCHESTER, N.Y. , June 30, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI) ("Vuzix" or the "Company"), a leading supplier of smart glasses, waveguides and augmented reality (AR) technology today announced that TranscribeGlass, a Connecticut-based company specializing in real-time speech-to-text transcription solutions, is continuing to place follow-on orders for Vuzix Z100 smart glasses to support increasing demand for its AI-powered real-time transcription service. prnewswire.com - 2 weeks ago
Vuzix Confirms Addition to Russell 3000 and Russell 2000 Indexes ROCHESTER, N.Y. , June 30, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of smart glasses, waveguides, and augmented reality (AR) technologies, today confirmed its addition to the broad-market Russell 3000® Index effective June 27, 2025. prnewswire.com - 2 weeks ago
Sphere Brings Its AI-Powered Mixed Reality to Vuzix Smart Glasses ROCHESTER, N.Y. , June 24, 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 and Sphere Technology Holdings ("Sphere"), a leading spatial intelligence company, have collaborated to make Sphere's platform available on Vuzix M400 and M4000 AR smart glasses. prnewswire.com - 3 weeks ago
Vuzix Achieves Waveguide Production and Yield Targets and Receives $5 Million Second Tranche Investment from Quanta Computer ROCHESTER, N.Y. , June 16, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or the "Company"), a leading supplier of AI-powered smart glasses, advanced waveguides, and augmented reality (AR) technologies, today announced the receipt of a $5 million second tranche investment from Quanta Computer (TWSE: 2382), a premier global ODM and strategic partner. prnewswire.com - 1 month ago
Vuzix Wins Most Innovative XR Product Award from XR Today and Will Participate in Augmented World Expo USA 2025 -      Company also celebrates Auggies Award Finalist designation and participation in Augmented World Expo USA 2025  ROCHESTER, N.Y. , June 9, 2025 /PRNewswire/ -- Vuzix® Corporation (NASDAQ: VUZI), ("Vuzix" or, the "Company"), a leading supplier of AI-powered smart glasses, waveguides and Augmented Reality (AR) technologies, will be participating in Augmented World Expo USA 2025 (AWE), which is being held June 10 through June 12 at the Santa Clara Convention Center in Santa Clara, California. prnewswire.com - 1 month ago
Vuzix Annual Meeting of Stockholders to Be Held on June 17, 2025 ROCHESTER, N.Y. , June 5, 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 will be hosting its Annual Meeting of Stockholders (Annual Meeting) on Tuesday, June 17, 2025 at 10:30 AM Eastern Time (ET). prnewswire.com - 1 month ago
Wyr.ai Partners with Vuzix to Launch Its New M400 Smart Glasses-based AI-driven Quality Assurance Inspection Platform ROCHESTER, N.Y. , June 3, 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 and Wyr.ai Private Limited ("Wyr.ai"), a trailblazing XR and AI product company that revolutionizes industries through cutting-edge technology, have partnered to launch a new AI-driven quality assurance inspection platform that uses Vuzix M400™ smart glasses. prnewswire.com - 1 month ago
Vuzix Partners with Ramblr to Unlock Use-Driven AI Assistants for Frontline Workers Wearing Smart Glasses ROCHESTER, N.Y. , May 29, 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 Ramblr, a German AI startup that uses video intelligence to automate complex real-world tasks across industries, announced today that they have partnered to bring a new level of AI-driven intelligence and interactivity on Vuzix smart glasses to enterprise users. prnewswire.com - 1 month ago
Vuzix to Be Added to Russell 3000 and Russell 2000 Indexes ROCHESTER, N.Y. , May 27, 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 it is set to join the broad-market Russell 3000® Index at the conclusion of the 2025 Russell indexes annual reconstitution, according to a preliminary list of additions posted by FTSE Russell on May 23, 2025. prnewswire.com - 1 month ago
Vuzix Smart Glasses Power Enterprise Deployments in Warehouse and Logistics for Major Multinational ROCHESTER, N.Y. , May 16, 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 acknowledged a public post made by Amazon on LinkedIn, which highlighted the use of Vuzix smart glasses to enhance warehouse operations. prnewswire.com - 2 months ago
Himax and Vuzix to Showcase Integrated Industry-Ready AR Display Module at Display Week 2025 TAINAN, Taiwan and ROCHESTER, N.Y. , May 14, 2025 /PRNewswire/ -- Vuzix® Corporation (Nasdaq: VUZI), ("Vuzix"), a leading supplier of AI-powered smart glasses, waveguides and Augmented Reality (AR) technologies and Himax Technologies, Inc. (Nasdaq: HIMX) ("Himax"), a leading supplier and fabless manufacturer of display drivers and other semiconductor products, today announced the joint debut of a next-generation AR optical module at Display Week 2025, one of the premier symposiums and exhibitions in the display industry, taking place May 11–16, 2025 in San Jose, California. prnewswire.com - 2 months ago
Himax and Vuzix to Showcase Integrated Industry-Ready AR Display Module at Display Week 2025 TAINAN, Taiwan and ROCHESTER, N.Y., May 14, 2025 (GLOBE NEWSWIRE) -- Vuzix® Corporation (Nasdaq: VUZI), ("Vuzix"), a leading supplier of AI-powered smart glasses, waveguides and Augmented Reality (AR) technologies and Himax Technologies, Inc. (Nasdaq: HIMX) (“Himax”), a leading supplier and fabless manufacturer of display drivers and other semiconductor products, today announced the joint debut of a next-generation AR optical module at Display Week 2025, one of the premier symposiums and exhibitions in the display industry and taking place May 11–16, 2025 in San Jose, California. globenewswire.com - 2 months ago
8. Profile Summary

Vuzix Corporation VUZI

image
COUNTRY US
INDUSTRY Consumer Electronics
MARKET CAP $ 212 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 Mr. Ed McGregor C.F.A. Director of Investor Relations Mr. Pano A. Spiliotis Managing Director of Integrated Solutions Business Unit Ms. Charlotte Walker Vice President of Corporate Communications Mr. Brad Craig Head of Developer Relations Activities Mr. Eric Black General Counsel & Corporate Secretary Shen-Fang Cheng Senior Application Engineer Mr. Paul J. Travers Founder, Chairman, Chief Executive Officer & President Mr. Grant Neil Russell CA Chief Financial Officer, Executive Vice President, Treasurer & Director