VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
VUZI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
VUZIVuzix Corporation
$2.74$228M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksVUZICash Flow

Vuzix Corporation (VUZI) Cash Flow Statement

20Y historyFree accessUpdated daily

Persistent operational cash burn is evident, as the company failed to generate positive free cash flow in any of the last ten quarters, with FCF margins reaching a trough of -8.4% in 2023Q4.

VUZI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06
Cash from Operations-20.89M-18.79M-23.74M-26.28M-24.52M-26.98M-13.96M-22.36M-22.54M-16.47M-14.4M-11.67M-4.61M-5.09M-2.82M-1.5M-2.84M-2.26M-1.29M-3.3M120K
Operating CF Margin %--299.16%-412.53%-216.65%-207.18%-204.94%-120.57%-335.13%-278.5%-297.34%-676.75%-424.3%-152.01%-213.12%-87.46%-11.52%-23.21%-19.02%-10.29%-32.51%1.26%
Operating CF Growth %-78.54%20.85%9.66%-7.16%9.12%-93.21%37.54%0.83%-36.91%-14.37%-23.39%-153.16%9.48%-80.34%-87.76%47.14%-25.8%-75.9%61.05%-2850%-
Net Income-30.71M-32.27M-73.54M-50.15M-40.76M-40.38M-17.95M-26.48M-21.88M-19.63M-19.25M-13.43M-7.87M-10.15M-5.49M-3.88M-4.56M-3.25M-4.89M-3.06M-720K
Depreciation & Amortization3.01M3.15M3.93M4.93M2.59M2.31M2.64M2.44M1.67M1.21M770.67K667.29K350.93K377.84K468.82K468.82K444.36K522.46K510.13K370K280K
Stock-Based Compensation3.04M5.33M11.57M12.71M15.78M17.3M2.81M1.5M2.2M1.62M902.98K2.24M260.75K159.27K172.23K298.66K243.97K355.2K180.3K00
Deferred Taxes00000004.57M-142.37K1.13M1.14M1.11M2.27M3.79M138.78K055.49K0000
Other Non-Cash Items1.01M1.01M35.47M8.11M423.43K783.73K41.47K100K175K1.54M2.13M2.97M3.09M5.02M962.36K-2.94M277K0132.89K-1.51M20K
Working Capital Changes2.76M3.99M-1.17M-1.88M-2.54M-7M-1.5M-4.49M-4.56M-1.2M1.05M-4.11M-436.87K-507.01K1.07M671.23K747.39K111.64K2.79M900K540K
Change in Receivables-13.4K-257.7K941.15K-1.48M-2.05M-853.55K-289.41K-599.58K201.84K-870.86K222.38K57.84K-168.61K-44.32K607.88K254.82K87.84K-33.14K1.49M-930K0
Change in Inventory1.87M2.12M19.29K-2.09M593.61K-6.57M-1.67M-3M-3.43M-2.35M-426.52K-2.44M41.68K-266.45K717.5K1.21M-789.03K-652.32K-322.86K-820K0
Change in Payables-22.21K146.79K-1.03M358.88K-843.01K537.61K454.37K-1.61M-846.4K2.64M178.04K-1.28M-237.01K-379.63K-912.12K-362.23K191.43K-826.41K733.69K-1.29M0
Cash from Investing-3.03M-2.62M-2.92M-19.28M-21.17M-4.85M-1.49M-3.16M-3.15M-2.69M-2.19M-2.08M-901.34K-459.19K7.27M-897.4K-236.04K-472.46K-549.8K-320K-480K
Capital Expenditures-2.57M-2.01M-1.36M-5.32M-1.72M-3.81M-496.63K-2.91M-3.15M-2.69M-2.19M-2.08M-901.34K-459.19K-248.11K-897.4K-236.04K-472.46K-549.8K-320K-480K
CapEx % of Revenue42.23%32.06%23.62%43.89%14.56%28.93%4.29%43.59%38.89%48.57%102.77%75.81%29.73%19.22%7.69%6.87%1.93%3.97%4.4%3.15%5.03%
Acquisitions0000-2.3M0000000000000000
Investments---------------------
Other Investing-454.08K-604.82K-1.56M-11.46M-17.15M-1.04M-988.88K-250K-1.78M-1.01M-147K-191.91K-705.44K-313.26K7.45M-97.01K-85.49K-134.59K-125.64K00
Cash from Financing28.85M24.37M18.29M-449.56K-1.95M115.97M40.91M18.86M28.06M19.51M19.24M25.54M5.29M5.79M-4.8M182.22K3.22M4.42M2.29M3.41M880K
Debt Issued (Net)0000001.56M000-76.88K-326.55K2.6M-1.11M-4.74M161.74K3.45M217.44K120.19K-389.76K0
Equity Issued (Net)18.81M24.39M8.18M-470.76K-2.01M91.61M25.2M18.86M28.02M21.13M21.11M008.05M0006.11M2.14M3.8M0
Dividends Paid-62.33K-22.41K000-10M00000000000-94.73K000
Share Repurchases000-470.76K-2.01M000000000000003.8M410K
Other Financing10.11M010.11M21.2K57.71K34.35M14.16M039.38K-1.62M-1.8M25.87M2.68M-1.15M-57.5K20.48K-233.3K-1.91M30.28K1.67K880K
Net Change in Cash4.94M2.96M-8.37M-46.01M-47.64M84.13M25.46M-6.66M2.37M355.69K2.66M11.79M-225.17K243.59K-351.42K-2.22M136.3K1.68M453.86K-200K520K
Free Cash Flow-23.57M-21.36M-26.66M-42.86M-43.39M-31.83M-15.45M-25.26M-25.69M-19.16M-16.58M-13.75M-5.51M-5.55M-3.07M-2.4M-3.08M-2.73M-1.84M-3.62M-360K
FCF Margin %-386.94%-340.06%-463.27%-353.35%-366.61%-241.8%-133.4%-378.71%-317.39%-345.9%-779.52%-500.11%-181.74%-232.34%-95.14%-18.39%-25.14%-23%-14.69%-35.66%-3.77%
FCF Growth %-13.46%19.89%37.8%1.23%-36.31%-106.04%38.84%1.67%-34.12%-15.51%-20.58%-149.58%0.73%-80.72%-27.92%22.05%-12.69%-48.95%49.3%-905.56%-
FCF per Share-0.29-0.28-0.39-0.68-0.68-0.52-0.41-0.83-0.95-0.91-0.98-0.89-0.53-0.93-0.84-0.57-0.88-0.93-0.66-1.47-0.16
FCF Conversion (FCF/Net Income)0.77x0.58x0.32x0.52x0.60x0.67x0.78x0.84x1.03x0.84x0.75x0.87x0.59x0.50x-8.75x0.39x0.62x0.70x0.26x1.08x-0.22x
Interest Paid00000000000088.51K230.11K170.51K284.19K249.07K172.53K000
Taxes Paid00000000000088.51K230.11K19.01K39.5K9.43K36.69K000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Persistent operational cash burn

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Disconnect Between Earnings Reality

As reported in quarterly financial statements, Vuzix consistently exhibits a significant gap between net losses and operating cash flow, with OCF/NI ratios fluctuating wildly, such as the 0.79 observed in 2026Q1, indicating that non-cash charges and working capital adjustments are masking the underlying severity of the cash burn.

The persistent divergence between net income and operating cash flow suggests that the company's accounting losses are not fully capturing the cash-outflow reality of its operations. Investors should monitor this gap, as it implies that the firm's ability to sustain its current R&D-heavy model relies on external financing rather than internal cash generation.

Negative Free Cash Flow Trajectory

Based on the provided cash flow data, Vuzix has failed to generate positive free cash flow in any of the last ten quarters, with FCF margins remaining deeply negative, reaching a trough of -8.4% in 2023Q4, which underscores the structural inability of the current business model to self-fund.

The consistent negative FCF trajectory indicates that the company is effectively consuming capital to maintain its current scale of operations. This trend warrants further investigation into whether the firm can reach a pivot point where revenue growth finally outpaces the cash-intensive requirements of its waveguide manufacturing and development.

Capital Intensity Outpacing Revenue Growth

According to recent SEC filings, Vuzix maintains a high capital intensity, with CapEx/Revenue ratios occasionally exceeding 100%, such as the 160.7% recorded in 2023Q4, suggesting that the company is heavily reinvesting in manufacturing infrastructure despite the lack of a clear, scalable path to positive gross margins.

The high level of capital expenditure relative to revenue suggests that the firm is prioritizing the build-out of its waveguide production capabilities over immediate profitability. This strategy appears to be a high-stakes bet on future volume that has yet to materialize in the form of meaningful top-line growth.

Working Capital Volatility Masks Burn

As indicated by the quarterly cash flow data, working capital changes have been erratic, swinging from a $2.3 million outflow in 2024Q1 to a $1.6 million inflow in 2025Q1, which suggests that the company's cash position is highly sensitive to the timing of inventory procurement and customer payment cycles.

The volatility in working capital adjustments may be obscuring the true underlying cash burn rate of the core business. Investors should monitor these fluctuations closely, as they may indicate potential inefficiencies in inventory management or challenges in collecting payments from enterprise customers in a timely manner.

Stock-Based Compensation Obscures Cash Reality

Based on reported figures, Vuzix relies heavily on stock-based compensation, which reached $3.2 million in 2024Q3, effectively acting as a non-cash substitute for salary expenses that would otherwise further exacerbate the company's already significant operating cash flow deficit.

The reliance on equity-based compensation suggests that the company is preserving cash by diluting shareholders to retain specialized talent. This practice warrants further investigation, as it may mask the true cost of operations and the long-term sustainability of the firm's human capital strategy.

VUZI — Frequently Asked Questions

Quick answers to the most common questions about buying VUZI stock.

How much cash does Vuzix Corporation (VUZI) generate from operations?

Vuzix Corporation (VUZI) generated $-18.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Vuzix Corporation's free cash flow?

Vuzix Corporation (VUZI) reported negative free cash flow of $21.4M in 2025, indicating capital requirements exceeded cash from operations.

What is Vuzix Corporation's capital expenditure (CapEx)?

Vuzix Corporation (VUZI) spent $2.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Vuzix Corporation distribute cash to shareholders?

In 2025, Vuzix Corporation (VUZI) returned $0.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.