Vuzix Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	6.09	6.28	5.75	12.13	11.84	13.16
Revenue Growth (YoY)	14.24%	9.14%	-52.56%	2.48%	-10.10%	13.67%
Cost of Revenue	5.4	7.34	11.35	14.76	10.35	11.6
Gross Profit	-1.18	-1.06	-5.6	-2.63	1.48	1.57
Selling, General & Admin	15.3	17.11	25.42	31.3	29.12	28.62
Depreciation & Amortization Expenses	1.31	1.6	2.99	3.84	1.79	0.99
Research & Development	13.05	12.63	9.63	12.34	12.68	11.68
Other Operating Expenses	0.11	0.11	30.33	2.18	0.13	0.26
Total Operating Expenses	29.76	31.45	68.37	49.67	43.72	41.55
Operating Income	-30.94	-32.51	-73.97	-52.3	-42.23	-39.98
Interest Income	0.46	0.67	0.59	2.22	1.4	0.05
Other Non-Operating Income (Expense)	0	-0.44	-0.16	-0.07	0.07	-0.45
Total Non-Operating Income (Expense)	0.46	0.23	0.43	2.15	1.47	-0.4
Pretax Income	-30.48	-32.27	-73.54	-50.15	-40.76	-40.38
Net Income	-30.81	-32.34	-73.54	-50.15	-40.76	-40.38
Net Income Attributable to Preferred Dividends	0.1	0.06	-	-	-	-
Net Income to Common	-30.81	-32.34	-73.54	-50.15	-40.76	-40.38
Shares Outstanding (Basic)	79	78	68	63	64	61
Shares Outstanding (Diluted)	79	78	68	63	64	61
Shares Change (YoY)	12.39%	14.39%	6.94%	-0.43%	4.23%	60.39%
EPS (Basic)	-0.40	-0.42	-1.08	-0.79	-0.64	-0.66
EPS (Diluted)	-0.40	-0.42	-1.08	-0.79	-0.64	-0.66
Shares Outstanding	83.16	81.1	75.97	64.73	63.32	63.67
Free Cash Flow	-23.29	-20.8	-25.1	-31.6	-26.24	-30.79
Free Cash Flow Per Share	-0.30	-0.27	-0.37	-0.50	-0.41	-0.50
Gross Margin	-19.29%	-16.92%	-97.31%	-21.72%	12.53%	11.91%
Operating Margin	-507.96%	-517.59%	-1285.44%	-431.21%	-356.82%	-303.69%
Profit Margin	-504.14%	-513.85%	-1277.91%	-413.46%	-344.41%	-306.70%
FCF Margin	-382.32%	-331.22%	-436.15%	-260.54%	-221.74%	-233.88%
EBITDA	-27.93	-29.36	-70.04	-47.37	-39.64	-37.67
EBITDA Margin	-458.53%	-467.44%	-1217.15%	-390.55%	-334.95%	-286.14%
EBIT	-30.94	-32.51	-73.97	-52.3	-42.23	-39.98
EBIT Margin	-507.96%	-517.59%	-1285.44%	-431.21%	-356.82%	-303.69%

Updated May 14, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q