MicroVision, Inc. (MVIS)

MicroVision Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	4.33	4.7	7.26	0.66	2.5	3.09
Revenue Growth (YoY)	-41.76%	-35.31%	993.22%	-73.44%	-19.09%	-65.23%
Cost of Revenue	6.8	7.53	2.77	0.1	0	1.4
Gross Profit	-2.47	-2.83	4.49	0.56	2.5	1.69
Selling, General & Admin	26.44	28.75	36.09	24.04	22.26	5.92
Research & Development	36.11	43.62	56.71	30.41	24.11	9.84
Operating Expenses	62.55	72.36	92.8	54.45	46.37	15.76
Operating Income	-65.03	-75.2	-88.31	-53.89	-43.87	-14.07
Interest Expense	-17.34	-4.46	-0.08	-0.06	-	-
Other Non Operating Income (Expenses)	-4.19	-6.43	2.59	0.86	-0.02	-0.02
EBT Excluding Unusual Items	-86.56	-86.08	-85.8	-53.09	-43.89	-14.08
Merger & Restructuring Charges	-3.5	-6	-0.6	-	-	-
Gain (Loss) on Sale of Assets	-0.14	-0.14	0.03	-	-	0.45
Asset Writedown	-4.18	-4.18	-	-	-	-
Other Unusual Items	-4.65	-	4.67	-	0.69	-
Pretax Income	-99.04	-96.41	-81.7	-53.09	-43.2	-13.63
Income Tax Expense	0.35	0.51	1.15	-	-	-
Net Income	-99.38	-96.92	-82.84	-53.09	-43.2	-13.63
Net Income to Common	-99.38	-96.92	-82.84	-53.09	-43.2	-13.63
Shares Outstanding (Basic)	219	210	183	166	161	140
Shares Outstanding (Diluted)	219	210	183	166	161	140
Shares Change (YoY)	16.46%	14.61%	10.15%	3.30%	14.90%	25.64%
EPS (Basic)	-0.45	-0.46	-0.45	-0.32	-0.27	-0.10
EPS (Diluted)	-0.45	-0.46	-0.45	-0.32	-0.27	-0.10
Free Cash Flow	-62.24	-68.91	-69.03	-42.38	-31.9	-16.48
Free Cash Flow Per Share	-0.28	-0.33	-0.38	-0.26	-0.20	-0.12
Gross Margin	-57.15%	-60.35%	61.81%	84.94%	99.92%	54.76%
Operating Margin	-1502.08%	-1601.26%	-1216.55%	-8115.96%	-1754.76%	-455.18%
Profit Margin	-2295.70%	-2063.78%	-1141.23%	-7995.63%	-1728.00%	-441.23%
Free Cash Flow Margin	-1437.70%	-1467.50%	-950.89%	-6382.23%	-1275.88%	-533.24%
EBITDA	-61.2	-70.98	-83.07	-53.15	-42.92	-13.57
D&A For EBITDA	3.83	4.22	5.24	0.75	0.95	0.5
EBIT	-65.03	-75.2	-88.31	-53.89	-43.87	-14.07
Revenue as Reported	-	-	-	-	-	3.09

Updated Mar 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q