Rayont Statements
RA
Rayont 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
0.98
100
0.266
27.1
0.715
72.9
—
0
0.981
100
1.005
102.5
-0.29
-29.5
0.016
1.6
0.005
0.5
-0.269
-27.4
—
0
-0.269
-27.4
-0.005
50.164
1.419
100
0.531
37.4
0.888
62.6
—
0
1.135
80
1.158
81.6
-0.27
-19.05
-0.031
-2.2
—
0
-0.302
-21.2
—
0
-0.302
-21.2
-0.006
50.164
1.369
100
0.57
41.7
0.798
58.3
—
0
1.038
75.8
1.048
76.5
-0.249
-18.2
-0.116
-8.5
0.094
6.8
0.502
36.6
—
0
0.502
36.6
0.01
48.913
1.013
100
0.457
45.1
0.556
54.9
—
0
1.16
114.5
1.296
128
-0.74
-73.06
-0.313
-30.9
1.857
183.3
0.804
79.4
0.024
2.4
0.779
77
0.016
48.086
0.465
100
0.309
66.6
0.155
33.4
—
0
0.315
67.8
0.435
93.6
-0.28
-60.2
-0.154
-33.09
0.514
110.7
0.081
17.4
—
0
0.081
17.4
0.002
48.069
0.674
100
0.361
53.6
0.313
46.4
—
0
0.455
67.5
0.56
83
-0.247
-36.6
-0.101
-15.04
—
0
-0.348
-51.6
—
0
-0.348
-51.6
-0.007
48.032
0.688
100
0.329
47.9
0.358
52.1
—
0
0.453
65.8
0.578
84.1
-0.22
-32
-0.047
-6.9
—
0
-0.267
-38.9
—
0
-0.267
-38.9
-0.006
47.402
0.835
100
0.362
43.4
0.473
56.6
—
0
0.668
80.1
1.002
120
-0.529
-63.4
0.125
15
0.179
21.5
-0.225
-26.9
—
0
-0.225
-26.9
-0.01
22.463
0.952
100
0.341
35.8
0.611
64.2
—
0
0.525
55.2
0.577
60.6
0.034
3.6
-0.013
-1.4
0.122
12.8
0.143
15
—
0
0.143
15
0.003
46.86
0.458
100
0.277
60.4
0.181
39.6
—
0
0.494
108
0.523
114.2
-0.341
-74.6
0.002
0.4
0.486
106.2
0.147
32
—
0
0.147
32
0.004
40.829
0.187
100
—
0
0.187
100
—
0
-0.019
-10.3
0.082
44.1
0.104
55.9
0.004
2
0
0.03
0.108
57.9
—
0
0.108
57.9
0.009
12.7
—
100
—
0
—
0
—
0
0.054
0
0.054
0
-0.054
0
0.002
0
0.003
0
-0.049
0
—
0
-0.049
0
-0.004
12.983
0.442
100
0.265
59.9
0.177
40.1
—
0
0.2
45.1
0.228
51.6
-0.051
-11.5
-0.005
-1.2
—
0
-0.057
-12.8
—
0
-0.057
-12.8
-0.004
12.908
0.401
100
0.222
55.2
0.18
44.8
—
0
0.428
106.6
0.453
113
-0.274
-68.2
-0.003
-0.8
—
0
-0.277
-69
—
0
-0.277
-69
-0.021
12.908
—
100
—
0
—
0
—
0
1.152
0
1.229
0
-1.229
0
—
0
0.007
0
-1.221
0
—
0
-1.221
0
-0.187
6.522
—
100
—
0
—
0
—
0
0.324
0
0.351
0
-0.351
0
—
0
-0.003
0
-0.354
0
—
0
-0.354
0
-0.025
14.045
—
100
—
0
—
0
—
0
0.718
0
0.718
0
-0.718
0
—
0
0.001
0
-0.718
0
—
0
-0.718
0
-0.174
4.121
—
100
—
0
—
0
—
0
0.01
0
0.01
0
-0.01
0
—
0
—
0
-0.01
0
—
0
-0.01
0
—
1.89
—
100
—
0
0.006
0
—
0
0.008
0
0.009
0
-0.009
0
—
0
-0.002
0
-0.009
0
—
0
-0.009
0
-0.005
1.887
0.006
100
—
0
0.002
33.3
—
0
0.038
641.5
0.039
647.7
-0.033
-547.7
—
0
-0.038
-625.3
-0.034
-574.2
—
0
-0.034
-574.2
-0.018
1.887
0.02
100
—
0
0.02
100
—
0
0.04
200
0.04
200
-0.02
-100
—
0
—
0
-0.02
-100
—
0
-0.02
-100
-0.01
1.89
—
—
—
—
0.06
0.06
-0.06
—
—
-0.06
—
-0.06
-0.03
1.89
-0.2
0.03
-0.23
—
0.05
0.05
-0.28
—
—
-0.28
—
-0.28
-0.15
1.93
0.3
0.23
0.07
—
0.08
0.08
-0.02
—
—
-0.02
—
-0.02
-0.01
1.89
0.01
—
0.01
—
0.09
0.1
-0.09
—
—
-0.09
—
-0.09
-0.05
1.89
0.55
0.48
0.07
—
0.07
0.07
—
—
—
—
—
—
—
1.89
—
-0.02
0.03
0.01
0.05
0.05
-0.03
—
—
-0.03
—
-0.03
-0.02
1.98
0.33
0.3
0.03
—
0.06
0.06
-0.03
—
—
-0.03
—
-0.03
-0.02
1.84
0.4
0.36
0.04
—
0.05
0.05
-0.02
—
—
-0.02
—
-0.02
-0.01
1.84
0.55
0.47
0.08
—
0.04
0.05
0.03
—
—
0.03
—
0.03
0.02
1.84
0.04
0.03
0.01
—
0.05
0.05
-0.04
—
—
-0.04
—
-0.04
-0.02
1.84
0.31
0.27
0.04
—
0.06
0.06
-0.02
—
—
-0.02
—
-0.02
-0.01
1.84
0.14
0.12
0.02
—
0.09
0.09
-0.07
—
—
-0.07
—
-0.07
-0.04
1.84
0.24
0.22
0.02
—
0.04
0.04
-0.02
—
—
-0.02
—
-0.02
-0.01
1.83
0.25
0.23
0.02
—
0.05
0.05
-0.03
—
—
-0.03
—
-0.03
-0.02
1.83
—
—
—
—
0.04
0.04
-0.04
—
—
-0.04
—
-0.04
-0.02
1.83
0.15
0.14
0.01
—
0.06
0.06
-0.05
—
—
-0.05
—
-0.05
-0.03
1.83
0.21
0.19
0.02
—
0.09
0.09
-0.06
—
—
-0.06
—
-0.06
-0.04
1.83