VUZI

Value 20202021202220232024 TTM Total revenue 11.58 M13.16 M11.84 M12.13 M5.75 M 5.31 M Gross profit 1.93 M2.45 M1.48 M-2.63 M-5.6 M -6.39 M Operating expenses 21.06 M42.43 M43.72 M49.67 M68.37 M 31.58 M Selling/general/admin expenses 10.95 M28.62 M29.12 M31.3 M25.42 M 19.59 M Research & development 7.57 M11.67 M12.68 M12.34 M9.63 M 10.31 M Operating income -19.13 M-39.98 M-42.23 M-52.3 M-73.97 M -37.97 M Non-Operating Income, Total 1.18 M-397.05 K1.47 M2.15 M433.34 K 658.95 K Interest expense, net of interest capitalized 19.33 K———— — Non-Operating Income, excl. Interest Expenses 1.16 M-397.05 K1.47 M2.15 M433.34 K 658.95 K Unusual income/expense ————— — Pretax income -17.95 M-40.38 M-40.76 M-50.15 M-73.54 M -37.31 M Equity in earnings ————— — Taxes 00000 — Non-controlling/minority interest ————— — After tax other income/expense ————— — Net income before discontinued operations -17.95 M-40.38 M-40.76 M-50.15 M-73.54 M -37.31 M Discontinued operations ————— — Net income -17.95 M-40.38 M-40.76 M-50.15 M-73.54 M -37.31 M Dilution adjustment 02.06 M2.06 M—— — Preferred dividends 2.06 M2.06 M2.06 M—— — Diluted net income available to common stockholders -20.01 M-40.38 M-40.76 M-50.15 M-73.54 M -37.34 M Basic earnings per share (Basic EPS) —-0.66-0.64-0.79-1.08 -0.46 Diluted earnings per share (Diluted EPS) —-0.52-0.64-0.79-1.08 -0.46 Average basic shares outstanding —61.13 M63.71 M63.43 M67.84 M 298 M Diluted shares outstanding —61.13 M63.71 M63.43 M67.84 M 298 M EBITDA -17.22 M-38.67 M-40.13 M-51.13 M-72.15 M -35.94 M EBIT -19.13 M-39.98 M-42.23 M-52.3 M-73.97 M -37.97 M Cost of revenue 9.65 M10.71 M10.35 M14.76 M11.35 M 11.7 M Other cost of goods sold ————— — Depreciation & amortization (cash flow) 1.9 M1.31 M2.1 M1.18 M1.82 M 2.03 M