Vuzix Corp Income Statement

1Y3Y5Y7Y10YAll
Download Data
Income Statement Dec2009 Dec2010 Dec2011 Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Revenue & cost
Revenue 11.89M12.26M4.83M3.23M2.39M3.03M2.75M2.13M5.54M8.09M6.67M11.58M13.16M11.84M12.13M5.75M
Cost of Revenue 7.61M8.45M3.61M2.34M1.58M2.10M2.18M3.39M6.21M6.33M11.08M10.98M11.60M10.35M14.76M11.35M
Gross Profit 4.28M3.80M1.21M0.89M0.81M0.93M0.57M-1.16M-0.68M1.77M-4.41M0.60M1.57M1.48M-2.63M-5.60M
Operating items
Amortization - Intangibles 0.21M0.25M0.39M0.75M0.49M0.16M
Depreciation & Amortization - Total 0.47M0.47M0.38M0.23M0.29M0.66M0.92M1.27M1.91M1.90M1.31M0.87M1.04M1.82M
Research & Development 2.22M2.04M1.34M1.15M1.75M1.75M3.60M6.95M6.71M10.38M8.90M7.57M11.67M12.68M12.34M9.63M
Selling, General & Administrative 2.35M2.86M2.59M2.18M2.17M2.59M6.12M5.11M6.13M6.97M6.60M6.92M22.50M21.04M18.59M17.23M
Other Operating Expenses 2.67M2.78M1.68M1.29M1.16M1.39M1.90M-0.03M-585.00-0.06M4.74M3.34M6.06M9.13M17.70M39.70M
Operating Expenses 7.24M7.68M6.08M5.09M5.46M5.96M11.91M17.37M18.68M23.63M22.16M19.73M41.55M43.72M49.67M68.37M
Operating Income -2.96M-3.88M-4.87M-4.21M-4.65M-5.03M-11.34M-18.54M-19.35M-21.86M-26.57M-19.13M-39.98M-42.23M-52.30M-73.97M
EBIT -2.96M-3.88M-4.87M-4.21M-4.65M-5.03M-11.34M-18.54M-19.35M-21.86M-26.57M-19.13M-39.98M-42.23M-52.30M-73.97M
Non-operating items
Non Operating Investment Income -3.58M-2.19M-1.10M0.03M0.02M-0.01M
Interest & Investment Income 0.02M0.03M0.06M0.19M0.25M0.04M0.05M1.40M2.22M0.59M
Other Non Operating Income -0.02M-0.02M-0.04M-0.01M-0.01M-0.00M-277.00-0.03M-0.07M-0.06M-0.05M1.31M-0.14M-0.18M-0.04M-0.22M
Non Operating Income -0.32M-0.66M-0.43M-0.54M-5.49M-2.84M-2.09M-0.71M-0.28M0.04M-0.51M1.18M-0.40M1.47M2.15M0.43M
Net income details
EBT -3.28M-4.54M-5.31M-4.75M-10.15M-7.87M-13.43M-19.25M-19.63M-21.88M-26.48M-17.95M-40.38M-40.76M-50.15M-73.54M
Tax Provisions -0.03M0.01M0.03M
Profit After Tax -3.25M-4.56M-5.33M-4.75M-10.15M-7.87M-13.43M-19.25M-19.63M-21.88M-26.48M-17.95M-40.38M-40.76M-50.15M-73.54M
Income from Non-Controlling Interests -1.45M0.75M
Income from Continuing Operations -3.25M-4.56M-5.33M-4.75M-10.15M-7.87M-13.43M-19.25M-19.63M-21.88M-26.48M-17.95M-40.38M-40.76M-50.15M-73.54M
Consolidated Net Income -3.25M-4.56M1.45M5.07M-10.15M-7.87M-13.43M-19.25M-19.63M-21.88M-26.48M-17.95M-40.38M-40.76M-50.15M-73.54M
Income towards Parent Company -3.25M-4.56M1.45M5.07M-10.15M-7.87M-13.43M-19.25M-19.63M-21.88M-26.48M-17.95M-40.38M-40.76M-50.15M-73.54M
Preferred Dividend Payments 1.51M1.62M1.71M1.82M1.93M2.06M
Net Income towards Common Stockholders -3.25M-4.56M1.45M5.07M-10.15M-7.87M-14.94M-20.87M-21.35M-23.70M-28.41M-20.01M-40.38M-40.76M-50.15M-73.54M
Additional items
EPS (Basic) -0.02-0.02-1.52-1.34-1.69-0.75-0.971.231.020.87-0.94-0.53-0.66-0.64-0.79-1.08
EPS (Weighted Average and Diluted) -0.01-0.02-1.52-1.34-1.69-0.94-0.53-0.66-0.64-0.79-1.08
Shares Outstanding (Weighted Average) 3.54M9.54M11.15M16.06M17.56M22.20M27.59M33.13M42.72M63.63M63.74M63.33M73.62M
Shares Outstanding (Diluted Average) 221.47M263.60M3.65M5.99M30.35M38.11M61.13M63.71M63.43M67.84M
EBITDA -2.96M-3.88M-4.40M-3.74M-4.27M-4.81M-11.05M-17.87M-18.43M-20.59M-24.65M-17.22M-38.67M-41.36M-51.26M-72.15M
Interest Expenses 0.30M0.43M0.40M0.51M0.50M0.17M0.16M0.13M0.09M0.02M
Tax Rate 0.92%