Financhill
Sell
43

RAY Quote, Financials, Valuation and Earnings

Last price:
$1.18
Seasonality move :
--
Day range:
$1.16 - $1.28
52-week range:
$1.09 - $6.04
Dividend yield:
0%
P/E ratio:
19.89x
P/S ratio:
2.11x
P/B ratio:
2.24x
Volume:
30.6K
Avg. volume:
254.4K
1-year change:
--
Market cap:
$21.1M
Revenue:
$8.6M
EPS (TTM):
$0.07
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- $4.1M $5.8M $5.8M $8.6M
Revenue Growth (YoY) -- -- 41.01% 0.21% 47.4%
 
Cost of Revenues -- $3.1M $4.2M $4.3M $6.7M
Gross Profit -- $1M $1.6M $1.5M $1.9M
Gross Profit Margin -- 24.81% 26.84% 25.2% 22.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $151.3K $172.5K $530.8K $441.6K
Other Inc / (Exp) -- $180 $650 $18.3K -$2.6K
Operating Expenses -- $152.9K $119.2K $545.7K $453.1K
Operating Income -- $866.7K $1.4M $917.8K $1.5M
 
Net Interest Expenses -- -- $200 -- --
EBT. Incl. Unusual Items -- $867.1K $1.4M $953.4K $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $141.7K $223.5K $150.7K $360K
Net Income to Company -- $725.4K $1.2M $802.8K $1.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $725.4K $1.2M $802.8K $1.3M
 
Basic EPS (Cont. Ops) -- $0.04 $0.07 $0.05 $0.07
Diluted EPS (Cont. Ops) -- $0.04 $0.07 $0.05 $0.07
Weighted Average Basic Share -- $17.5M $17.5M $17.5M $17.5M
Weighted Average Diluted Share -- $17.5M $17.5M $17.5M $17.5M
 
EBITDA -- $868.6K $1.4M $969.2K $1.6M
EBIT -- $867.1K $1.4M $954.3K $1.6M
 
Revenue (Reported) -- $4.1M $5.8M $5.8M $8.6M
Operating Income (Reported) -- $866.7K $1.4M $917.8K $1.5M
Operating Income (Adjusted) -- $867.1K $1.4M $954.3K $1.6M
Period Ending 2021-01-19 2022-01-19 2023-01-19 2024-01-19
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $5.2M $7.7M $9.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.8M $5.7M $7.9M
Gross Profit -- -- $1.3M $2M $2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $369.4K $467.8K $888.3K
Other Inc / (Exp) -- $100 -$5.7K $22.5K -$52.7K
Operating Expenses -- -- $380.5K $475.1K $899.8K
Operating Income -- -- $941.4K $1.5M $1.1M
 
Net Interest Expenses -- -- $700 -- --
EBT. Incl. Unusual Items -- -- $935K $1.6M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $150.4K $248K $251.8K
Net Income to Company -- -- $784.6K $1.4M $1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $784.6K $1.4M $1M
 
Basic EPS (Cont. Ops) -- -- $0.04 $0.08 $0.06
Diluted EPS (Cont. Ops) -- -- $0.04 $0.08 $0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $946.9K $1.6M $1.3M
EBIT -- -- $935.8K $1.6M $1.3M
 
Revenue (Reported) -- -- $5.2M $7.7M $9.9M
Operating Income (Reported) -- -- $941.4K $1.5M $1.1M
Operating Income (Adjusted) -- -- $935.8K $1.6M $1.3M
Period Ending 2022-01-19 2023-01-19 2024-01-19 2025-01-19 2026-01-19
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents -- $439.3K $1.6M $2.7M $4.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $227.2K $744.6K $864.6K $1.9M
Inventory -- $250.5K -- -- $237.1K
Prepaid Expenses -- -- $11.5K $12.1K $640
Other Current Assets -- -- -- -- --
Total Current Assets -- $1.5M $2.6M $3.8M $6.8M
 
Property Plant And Equipment -- $3.5K $26.4K $11.5K --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $1.5M $2.7M $4.2M $7.4M
 
Accounts Payable -- $92.5K $108.5K $93.7K $93.6K
Accrued Expenses -- $6.4K $6.4K $27.8K $82K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $12.9K $11.2K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $624.9K $759.8K $1.5M $3.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $624.9K $771.1K $1.5M $3.5M
 
Common Stock -- $100 $100 $100 $100
Other Common Equity Adj -- -- -- -- --
Common Equity -- $895.5K $1.9M $2.7M $4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $895.5K $1.9M $2.7M $4M
 
Total Liabilities and Equity -- $1.5M $2.7M $4.2M $7.4M
Cash and Short Terms -- $439.3K $1.6M $2.7M $4.6M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $2.8M $4.8M $10.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $551.6K $948.6K $1.7M
Inventory -- -- $130.7K $87.1K $146K
Prepaid Expenses -- -- $5.2K $5.2K $640
Other Current Assets -- -- -- -- --
Total Current Assets -- -- $3.7M $6M $12.3M
 
Property Plant And Equipment -- -- $18.8K $4.6K --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- -- $3.8M $6.4M $12.3M
 
Accounts Payable -- -- $70.8K $74.3K $141.4K
Accrued Expenses -- -- $3.2K $51.3K $118.5K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $13.2K $4.6K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.6M $2.9M $2.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- -- $1.6M $2.9M $2.9M
 
Common Stock -- -- $100 $100 $110
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $2.1M $3.5M $9.4M
 
Total Liabilities and Equity -- -- $3.8M $6.4M $12.3M
Cash and Short Terms -- -- $2.8M $4.8M $10.4M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -- $725.4K $1.2M $802.8K $1.3M
Depreciation & Amoritzation -- $1.6K $4.8K $14.9K $11.6K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$34.7K -$521.6K -$115.8K -$991.1K
Change in Inventories -- -$224.9K $250.2K -- -$237.2K
Cash From Operations -- $863.5K $1.1M $1.4M $2M
 
Capital Expenditures -- $2.8K $1.5K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$602.9K $283.1K $184.3K $108.2K
 
Dividends Paid (Ex Special Dividend) -- -- -$200.1K -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$405.3K -$265.3K
Cash From Financing -- -- -$200.1K -$405.3K -$265.3K
 
Beginning Cash (CF) -- $179.9K $438.8K $1.6M $2.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $260.7K $1.1M $1.2M $1.9M
Ending Cash (CF) -- $440.5K $1.6M $2.7M $4.6M
 
Levered Free Cash Flow -- $860.8K $1.1M $1.4M $2M
Period Ending 2021-01-19 2022-01-19 2023-01-19 2024-01-19
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- $784.6K $1.4M $1M
Depreciation & Amoritzation -- -- $11.1K $14.2K $4.6K
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$103.3K -$394.8K -$745.2K
Change in Inventories -- -- $79.6K $43.8K -$57.7K
Cash From Operations -- -- $1.5M $2.3M $251K
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $289.5K $25.1K $100K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$347.8K --
Cash From Financing -- -- -$289.9K -$347.8K $5.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.5M $2M $5.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $1.5M $2.3M $251K
Period Ending 2022-01-19 2023-01-19 2024-01-19 2025-01-19 2026-01-19
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock