Vuzix Statements
V7
Data from Vuzix`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
14 Nov, 2024
Expected release date:
—
Vuzix Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
1.093
-45.5 %
100
1.426
130.5
-0.333
-525.6 %
-30.5
2.359
215.9
6.73
616
10.277
2.5 %
940.7
-10.611
-5.3 %
-971.2
0.136
12.4
-0.018
-1.6
-40.612
-304.2 %
-3717.1
—
0
-40.612
-304.2 %
-3717.1
-0.617
65.814
2.004
87.8 %
100
2.057
102.7
-0.053
98.7 %
-2.7
2.738
136.7
6.319
315.3
10.028
-28.5 %
500.4
-10.081
44.8 %
-503.08
0.045
2.3
0
-0.01
-10.048
49.5 %
-501.4
—
0
-10.048
49.5 %
-501.4
-0.155
64.725
1.067
-51.1 %
100
5.313
497.9
-4.246
-1669 %
-397.9
3.521
330
9.563
896.3
14.032
25.6 %
1315.1
-18.277
-60.2 %
-1713.04
0.411
38.6
0.122
11.5
-19.881
-81.1 %
-1863.3
—
0
-19.881
-81.1 %
-1863.3
-0.311
63.956
2.18
-53.5 %
100
2.42
111
-0.24
-124.7 %
-11.009
2.91
133.5
7.3
334.9
11.17
5.6 %
512.4
-11.41
-18.7 %
-523.4
0.47
21.6
-0.02
-0.9
-10.98
-21.5 %
-503.7
—
0
-10.98
-21.5 %
-503.7
-0.17
63.32
4.69
11.9 %
100
3.72
79.3
0.97
10.2 %
20.7
2.84
60.6
6.77
144.3
10.58
-9.6 %
225.6
-9.61
11.3 %
-204.9
0.6
12.8
-0.04
-0.9
-9.04
11.7 %
-192.8
—
0
-9.04
11.7 %
-192.8
-0.14
63.23
4.19
44.5 %
100
3.32
79.2
0.88
776.9 %
21
3.07
73.3
7.67
183.1
11.7
0.1 %
279.2
-10.83
8.3 %
-258.5
0.69
16.5
-0.09
-2.1
-10.24
4.8 %
-244.4
—
0
-10.24
4.8 %
-244.4
-0.16
63.22
2.9
-15.5 %
100
3.02
104.1
-0.13
-114.9 %
-4.5
3.14
108.3
7.91
272.8
11.69
8.4 %
403.1
-11.81
-19.1 %
-407.2
0.74
25.5
0.35
12.1
-10.76
-13.5 %
-371.03
—
0
-10.76
-13.5 %
-371.03
-0.17
63.66
3.43
14 %
100
2.56
74.6
0.87
222.2 %
25.4
3.44
100.3
6.83
199.1
10.78
5 %
314.3
-9.92
0.8 %
-289.2
0.51
14.9
-0.02
-0.6
-9.48
5.4 %
-276.4
—
0
-9.48
5.4 %
-276.4
-0.15
63.78
3.01
20.4 %
100
2.74
91
0.27
-43.7 %
9
3
99.7
6.89
228.9
10.27
-5.3 %
341.2
-10
3.5 %
-332.2
0.01
0.3
-0.03
-1
-10.02
4.7 %
-332.9
—
0
-10.02
4.7 %
-332.9
-0.16
63.74
2.5
-24.5 %
100
2.03
81.2
0.48
860 %
19.2
3.1
124
7.48
299.2
10.84
-3.6 %
433.6
-10.36
7.5 %
-414.4
-0.04
-1.6
-0.05
-2
-10.51
8.5 %
-420.4
—
0
-10.51
8.5 %
-420.4
-0.16
63.7
3.31
9.6 %
100
3.27
98.8
0.05
-87.5 %
1.5
3.35
101.2
7.64
230.8
11.25
4.6 %
339.9
-11.2
-8.1 %
-338.4
-0.01
-0.3
-0.17
-5.1
-11.49
-9.5 %
-347.1
—
0
-11.49
-9.5 %
-347.1
-0.18
63.66
3.02
3.4 %
100
2.62
86.8
0.4
-31 %
13.2
3.4
112.6
7.12
235.8
10.76
10.4 %
356.3
-10.36
-12.9 %
-343.05
-0.01
-0.3
-0.11
-3.6
-10.49
-13.4 %
-347.4
—
0
-10.49
-13.4 %
-347.4
-0.17
63.52
2.92
-25.5 %
100
2.34
80.1
0.58
-46.3 %
19.9
2.72
93.2
6.53
223.6
9.75
-3 %
333.9
-9.18
-2.2 %
-314.4
-0.03
-1.03
-0.01
-0.3
-9.25
-1.1 %
-316.8
—
0
-9.25
-1.1 %
-316.8
-0.15
63.07
3.92
-7.3 %
100
2.84
72.4
1.08
271.4 %
27.6
2.21
56.4
7.33
187
10.05
140.4 %
256.4
-8.98
-86.7 %
-229.08
-0.05
-1.3
-0.02
-0.5
-9.15
-154.9 %
-233.4
—
0
-9.15
-122.1 %
-233.4
-0.17
54.14
4.23
52.2 %
100
4.86
114.9
-0.63
-280 %
-14.9
1.87
44.2
3.1
73.3
4.18
-17.7 %
98.8
-4.81
-1.7 %
-113.7
-0.03
-0.7
-0.06
-1.4
-3.59
24.6 %
-84.9
—
0
-4.12
22 %
-97.4
-0.1
43.09
2.78
-8.6 %
100
2.43
87.4
0.35
-56.3 %
12.6
1.87
67.3
2.57
92.4
5.08
1 %
182.7
-4.73
-11.6 %
-170.1
—
0
-0.02
-0.7
-4.76
-12.3 %
-171.2
—
0
-5.28
-11.2 %
-189.9
-0.13
39.84
3.04
98.7 %
100
2.24
73.7
0.8
900 %
26.3
1.8
59.2
2.6
85.5
5.03
-6.2 %
165.5
-4.24
19.7 %
-139.5
0.01
0.3
-0.01
-0.3
-4.24
20.9 %
-139.5
—
0
-4.75
18.9 %
-156.3
-0.13
36.34
1.53
-21.5 %
100
1.45
94.8
0.08
101.8 %
5.2
2.02
132
2.69
175.8
5.36
1.9 %
350.3
-5.28
45.2 %
-345.1
—
0
-0.02
-1.3
-5.36
44.1 %
-350.3
—
0
-5.86
41.9 %
-383.007
-0.18
33.13
1.95
68.1 %
100
6.32
324.1
-4.37
-1800 %
-224.1
2.06
105.6
2.55
130.8
5.26
-0.6 %
269.7
-9.63
-74.5 %
-493.8
0.06
3.1
-0.02
-1.03
-9.58
-74.8 %
-491.3
—
0
-10.08
-68.8 %
-516.9
-0.3
33.16
1.16
-47 %
100
1.39
119.8
-0.23
-253.3 %
-19.8
2.34
201.7
2.32
200
5.29
1.1 %
456
-5.52
-8.9 %
-475.9
0.07
6
-0.03
-2.6
-5.48
-8.3 %
-472.4
—
0
-5.97
-8 %
-514.7
-0.18
32.97
2.19
59.9 %
100
2.03
92.7
0.15
275 %
6.8
1.99
90.9
2.63
120.1
5.23
-18.2 %
238.8
-5.07
20.2 %
-231.5
0.02
0.9
-0.01
-0.5
-5.06
20.4 %
-231.05
—
0
-5.53
19 %
-252.5
-0.2
27.6
1.37
-30.8 %
100
1.33
97.1
0.04
-86.7 %
2.9
2.52
183.9
3.31
241.6
6.39
8.1 %
466.4
-6.35
-13.2 %
-463.5
0.04
2.9
-0.05
-3.6
-6.36
-14.4 %
-464.2
—
0
-6.83
-13.3 %
-498.5
-0.25
27.6
1.98
3.1 %
100
1.68
84.8
0.3
-51.6 %
15.2
3.22
162.6
2.17
109.6
5.91
7.7 %
298.5
-5.61
-15.4 %
-283.3
0.06
3
-0.01
-0.5
-5.56
-15.8 %
-280.8
—
0
-6.03
-14.6 %
-304.5
-0.22
27.59
1.92
-27.5 %
100
1.3
67.7
0.62
-7.5 %
32.3
2.47
128.6
2.63
137
5.49
-18.3 %
285.9
-4.86
19.7 %
-253.1
0.06
3.1
-0.02
-1.04
-4.8
22 %
-250
—
0
-5.26
20.3 %
-274
-0.19
27.5
2.65
72.1 %
100
1.98
74.7
0.67
272.2 %
25.3
2.56
96.6
3.87
146
6.72
21.5 %
253.6
-6.05
-13.1 %
-228.3
-0.04
-1.5
—
0
-6.15
-14.5 %
-232.08
—
0
-6.6
-13.8 %
-249.06
-0.24
27.33
1.54
-3.8 %
100
1.37
89
0.18
160 %
11.7
2.06
133.8
3.2
207.8
5.53
0.2 %
359.1
-5.35
8.2 %
-347.4
0.01
0.6
-0.03
-1.9
-5.37
8.7 %
-348.7
—
0
-5.8
8.2 %
-376.6
-0.21
27.07
1.6
13.5 %
1.9
-0.3
-233.3 %
2.33
2.93
5.52
29 %
-5.83
-33.4 %
-0.06
0.01
-5.88
-6.9 %
—
-6.32
-6.4 %
-0.28
22.51
1.41
6 %
1.5
-0.09
79.1 %
1.51
2.52
4.28
20.2 %
-4.37
-9.8 %
0.04
-0.02
-5.5
-35.1 %
—
-5.94
-32.3 %
-0.28
21.37
1.33
9.9 %
1.75
-0.43
-386.7 %
1.2
2.11
3.56
-14.8 %
-3.98
1.2 %
-0.08
-0.01
-4.07
2.6 %
—
-4.49
2.4 %
-0.21
21.85
1.21
95.2 %
1.06
0.15
126.8 %
1.67
2.27
4.18
-8.9 %
-4.03
21.7 %
-0.15
-0.01
-4.18
34 %
—
-4.6
31.9 %
-0.23
20.26
0.62
6.9 %
1.18
-0.56
-133.3 %
1.83
2.53
4.59
2.2 %
-5.15
-8.9 %
-0.05
—
-6.33
-25.6 %
—
-6.75
-23.9 %
-0.37
18.17
0.58
3.6 %
0.82
-0.24
-84.6 %
2.18
2.11
4.49
21.4 %
-4.73
-23.5 %
-0.27
-0.02
-5.04
-22.9 %
—
-5.45
-21.1 %
-0.32
17.22
0.56
55.6 %
0.69
-0.13
45.8 %
1.67
1.85
3.7
6.9 %
-3.83
-3.5 %
-0.26
-0.01
-4.1
-8.5 %
—
-4.5
-7.9 %
-0.28
16.14
0.36
-33.3 %
0.6
-0.24
-900 %
1.27
2.01
3.46
7.5 %
-3.7
-15.6 %
-0.06
-0.02
-3.78
-7.7 %
—
-4.17
-6.9 %
-0.26
16.1
0.54
-44.3 %
0.52
0.03
-90.9 %
1.4
1.67
3.22
22.4 %
-3.2
-39.1 %
-0.29
-0.01
-3.51
-45 %
—
-3.9
-38.8 %
-0.24
16.01
0.97
125.6 %
0.64
0.33
725 %
0.94
1.59
2.63
20.6 %
-2.3
-7.5 %
-0.1
-0.03
-2.42
-0.8 %
—
-2.81
-1.1 %
-0.18
15.93
0.43
-46.9 %
0.39
0.04
-77.8 %
0.73
1.37
2.18
-43.7 %
-2.14
42 %
-0.26
—
-2.4
52.8 %
—
-2.78
49 %
-0.17
15.93
0.81
-4.7 %
0.63
0.18
50 %
0.51
3.29
3.87
109.2 %
-3.69
-112.1 %
-1.39
-0.01
-5.09
19.5 %
—
-5.45
13.8 %
-0.4
13.56
0.85
28.8 %
0.73
0.12
-40 %
0.58
1.26
1.85
25.9 %
-1.74
-37 %
-4.48
-0.03
-6.32
-91.5 %
—
-6.32
-91.5 %
-0.57
11.08
0.66
-8.3 %
0.46
0.2
-23.1 %
0.48
0.93
1.47
23.5 %
-1.27
-36.6 %
-2.02
-0.01
-3.3
-1475 %
—
-3.3
-1475 %
-0.31
10.56
0.72
-10 %
0.46
0.26
-25.7 %
0.3
0.79
1.19
-11.2 %
-0.93
6.1 %
1.19
-0.03
0.24
-84.1 %
—
0.24
-84.1 %
0.02
11.23
0.8
31.1 %
0.45
0.35
975 %
0.4
0.84
1.34
-12.4 %
-0.99
36.9 %
2.53
-0.02
1.51
126.3 %
—
1.51
126.5 %
0.13
11.52
0.61
79.4 %
0.65
-0.04
-126.7 %
0.54
0.9
1.53
14.2 %
-1.57
-30.8 %
-3.33
0.55
-5.74
-208.6 %
-0.04
-5.7
-206.5 %
-0.59
9.64
0.34
-51.4 %
0.19
0.15
-48.3 %
0.47
0.78
1.34
-4.3 %
-1.2
-8.1 %
-0.64
-0.02
-1.86
-12 %
—
-1.86
-12 %
-0.26
7.19
0.7
-5.4 %
0.41
0.29
-27.5 %
0.42
0.89
1.4
27.3 %
-1.11
-56.3 %
-0.55
—
-1.66
-76.6 %
—
-1.66
-76.6 %
-0.47
3.54
0.74
4.2 %
0.34
0.4
166.7 %
0.32
0.69
1.1
-19.1 %
-0.71
41.3 %
-0.22
-0.01
-0.94
33.8 %
—
-0.94
33.8 %
-0.26
3.54
0.71
—
0.56
0.15
—
0.42
0.86
1.36
—
-1.21
—
-0.16
—
-1.42
—
-0.03
-1.42
—
-0.401
3.54