vs
Side-by-side financial comparison of Vuzix Corp (VUZI) and AIRWA INC. (YYAI). Click either name above to swap in a different company.
AIRWA INC. is the larger business by last-quarter revenue ($3.0M vs $2.2M, roughly 1.3× Vuzix Corp). AIRWA INC. runs the higher net margin — -7.4% vs -384.2%, a 376.8% gap on every dollar of revenue. On growth, AIRWA INC. posted the faster year-over-year revenue change (729.8% vs 76.4%). Over the past eight quarters, AIRWA INC.'s revenue compounded faster (14.3% CAGR vs 5.8%).
Vuzix Corporation is an American multinational technology company headquartered in Rochester, New York and founded by Paul Travers in 1997. Vuzix is a supplier of smartglasses and augmented reality display technology. Vuzix manufactures and sells computer display devices and software. Vuzix head-mounted displays are marketed towards mobile and immersive augmented reality applications, such as 3D gaming, manufacturing training, and military tactical equipment. On January 5, 2015, Intel acquire...
Flying W Airways (FWA) was a briefly high-profile publicly-traded company of the late 1960s/early 1970s, which originated in 1961 when its founders opened Flying W Airport in New Jersey as a fly-in resort. FWA became a bet on Alaskan oil and at its peak in 1969 attracted investment by the Matlack family, had two Hollywood actors on its board and bought Red Dodge Aviation (RDA) of Alaska, for which it acquired Lockheed L-100 Hercules aircraft, to take advantage of forthcoming Alaska pipeline c...
VUZI vs YYAI — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $2.2M | $3.0M |
| Net Profit | $-8.6M | $-221.8K |
| Gross Margin | 16.7% | 75.2% |
| Operating Margin | -373.9% | 1.8% |
| Net Margin | -384.2% | -7.4% |
| Revenue YoY | 76.4% | 729.8% |
| Net Profit YoY | 36.9% | 83.8% |
| EPS (diluted) | $-0.12 | $-0.05 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $2.2M | $3.0M | ||
| Q3 25 | $1.2M | $3.0M | ||
| Q2 25 | $1.3M | $3.0M | ||
| Q1 25 | $1.6M | $3.3M | ||
| Q4 24 | $1.3M | $3.3M | ||
| Q3 24 | $1.4M | $3.3M | ||
| Q2 24 | $1.1M | $-701.1K | ||
| Q1 24 | $2.0M | — |
| Q4 25 | $-8.6M | $-221.8K | ||
| Q3 25 | $-7.4M | $1.3M | ||
| Q2 25 | $-7.7M | $552.2K | ||
| Q1 25 | $-8.6M | $-411.2K | ||
| Q4 24 | $-13.7M | $-1.4M | ||
| Q3 24 | $-9.2M | $-4.2M | ||
| Q2 24 | $-40.6M | — | ||
| Q1 24 | $-10.0M | — |
| Q4 25 | 16.7% | 75.2% | ||
| Q3 25 | -35.4% | 75.2% | ||
| Q2 25 | -58.7% | 75.2% | ||
| Q1 25 | -16.8% | 77.3% | ||
| Q4 24 | -389.6% | 77.3% | ||
| Q3 24 | -18.8% | 77.3% | ||
| Q2 24 | -30.5% | — | ||
| Q1 24 | -2.6% | — |
| Q4 25 | -373.9% | 1.8% | ||
| Q3 25 | -645.5% | 49.7% | ||
| Q2 25 | -606.1% | 42.7% | ||
| Q1 25 | -555.0% | 16.2% | ||
| Q4 24 | -1089.2% | 71.2% | ||
| Q3 24 | -670.9% | 74.6% | ||
| Q2 24 | -3726.5% | — | ||
| Q1 24 | -503.6% | — |
| Q4 25 | -384.2% | -7.4% | ||
| Q3 25 | -633.4% | 42.0% | ||
| Q2 25 | -591.5% | 18.4% | ||
| Q1 25 | -546.4% | -12.6% | ||
| Q4 24 | -1074.0% | -41.7% | ||
| Q3 24 | -665.4% | -129.0% | ||
| Q2 24 | -3715.6% | — | ||
| Q1 24 | -501.4% | — |
| Q4 25 | $-0.12 | $-0.05 | ||
| Q3 25 | $-0.09 | — | ||
| Q2 25 | $-0.10 | — | ||
| Q1 25 | $-0.11 | $-1.41 | ||
| Q4 24 | $-0.16 | $6.43 | ||
| Q3 24 | $-0.14 | $-1.91 | ||
| Q2 24 | $-0.62 | $-30.98 | ||
| Q1 24 | $-0.16 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $21.2M | $107.0M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $24.7M | $165.4M |
| Total Assets | $40.1M | $172.1M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $21.2M | $107.0M | ||
| Q3 25 | $22.6M | $2.5M | ||
| Q2 25 | $17.5M | $1.4M | ||
| Q1 25 | $15.2M | $4.3M | ||
| Q4 24 | $18.2M | $18.1M | ||
| Q3 24 | $14.3M | $18.2M | ||
| Q2 24 | $9.9M | $1.8M | ||
| Q1 24 | $16.5M | — |
| Q4 25 | $24.7M | $165.4M | ||
| Q3 25 | $27.9M | $26.2M | ||
| Q2 25 | $28.9M | $25.3M | ||
| Q1 25 | $32.8M | $26.1M | ||
| Q4 24 | $37.3M | $8.0M | ||
| Q3 24 | $39.6M | $9.4M | ||
| Q2 24 | $35.4M | $9.6M | ||
| Q1 24 | $73.1M | — |
| Q4 25 | $40.1M | $172.1M | ||
| Q3 25 | $42.5M | $34.7M | ||
| Q2 25 | $36.9M | $32.9M | ||
| Q1 25 | $35.8M | $30.7M | ||
| Q4 24 | $39.4M | $21.6M | ||
| Q3 24 | $41.8M | $23.2M | ||
| Q2 24 | $38.2M | $23.2M | ||
| Q1 24 | $77.0M | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-5.6M | $-30.8M |
| Free Cash FlowOCF − Capex | $-5.9M | — |
| FCF MarginFCF / Revenue | -263.5% | — |
| Capex IntensityCapex / Revenue | 15.8% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-20.8M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-5.6M | $-30.8M | ||
| Q3 25 | $-5.0M | $-1.1M | ||
| Q2 25 | $-4.8M | $-423.7K | ||
| Q1 25 | $-3.5M | $-133.8K | ||
| Q4 24 | $-4.0M | $779.4K | ||
| Q3 24 | $-5.3M | $-601.3K | ||
| Q2 24 | $-5.6M | $-460.3K | ||
| Q1 24 | $-8.8M | — |
| Q4 25 | $-5.9M | — | ||
| Q3 25 | $-5.3M | — | ||
| Q2 25 | $-5.5M | — | ||
| Q1 25 | $-4.1M | — | ||
| Q4 24 | $-4.3M | — | ||
| Q3 24 | $-5.5M | — | ||
| Q2 24 | $-6.5M | — | ||
| Q1 24 | $-8.9M | — |
| Q4 25 | -263.5% | — | ||
| Q3 25 | -457.4% | — | ||
| Q2 25 | -425.6% | — | ||
| Q1 25 | -257.2% | — | ||
| Q4 24 | -334.4% | — | ||
| Q3 24 | -395.1% | — | ||
| Q2 24 | -591.4% | — | ||
| Q1 24 | -444.4% | — |
| Q4 25 | 15.8% | — | ||
| Q3 25 | 27.4% | — | ||
| Q2 25 | 56.1% | — | ||
| Q1 25 | 38.8% | — | ||
| Q4 24 | 18.1% | — | ||
| Q3 24 | 14.4% | — | ||
| Q2 24 | 75.8% | — | ||
| Q1 24 | 5.1% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | -0.86× | ||
| Q2 25 | — | -0.77× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
