Regen Statements
RG
Regen 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
0.059
100
—
0
—
0
0.033
55
0.135
227.7
0.167
282.8
-0.108
-182.8
-0.022
-37.5
—
0
-0.13
-220.3
—
0
-0.117
-198.3
-0.028
4.214
0.118
100
—
0
—
0
0.088
67.9
0.254
203.1
0.342
271.1
-0.224
-171.1
-0.248
-36.2
—
0
-0.472
-207.3
—
0
-0.485
-207.3
-0.119
4.094
0.059
100
—
0
—
0
0.048
80.5
0.134
227.4
0.182
307.9
-0.123
-207.9
-0.227
-384.3
—
0
-0.35
-592.1
—
0
-0.35
-592.1
-0.097
3.596
0.059
100
—
0
—
0
0.035
59.5
0.083
140
0.118
199.5
-0.059
-99.5
-0.016
-26.8
-0.25
-421.09
-0.325
-547.5
—
0
-0.28
-472.02
-0.069
4.038
0.06
100
—
0
—
0
0.05
83.3
0.1
166.7
0.14
233.3
-0.09
-150
-0.01
-16.7
—
0
-0.1
-166.7
—
0
-0.1
-166.7
-0.03
3.38
0.06
100
—
0
—
0
0.04
66.7
0.1
166.7
0.14
233.3
-0.08
-133.3
0.02
33.3
—
0
-0.05
-83.3
—
0
-0.04
-66.7
—
4.28
0.06
100
—
0
—
0
0.1
166.7
0.43
716.7
0.52
866.7
-0.46
-766.7
2.1
3500
—
0
1.64
2733.3
—
0
1.45
2416.7
0.58
2.51
0.06
100
—
0
—
0
0.06
100
0.09
150
0.16
266.7
-0.1
-166.7
0.07
116.7
-0.05
-83.3
-0.08
-133.3
—
0
-0.08
-133.3
-0.03
2.97
0.06
100
—
0
—
0
0.03
50
0.09
150
0.12
200
-0.06
-100
67.02
111700
—
0
66.96
111600
—
0
66.96
111600
20.85
3.21
0.06
100
—
0
—
0
0.06
100
0.07
116.7
0.13
216.7
-0.08
-133.3
-66.71
-111183.3
-0.3
-500
-67.08
-111800
—
0
-67.08
-111800
-21.93
3.06
0.06
100
—
0
—
0
0.12
200
0.05
83.3
0.16
266.7
-0.1
-166.7
2.78
4633.3
0.06
100
2.64
4400
—
0
2.64
4400
0.87
3.05
0.06
100
—
0
—
0
0.02
33.3
0.17
283.3
0.18
300
-0.12
-200
-0.48
-800
—
0
-1.38
-2300
—
0
-1.38
-2300
-0.49
2.83
0.06
100
—
0
—
0
0.01
16.7
0.08
133.3
0.1
166.7
-0.04
-66.7
-7.45
-12416.7
—
0
-7.49
-12483.3
—
0
-7.49
-12483.3
-3.13
2.39
0.03
100
—
0
—
0
—
0
0.04
133.3
0.04
133.3
-0.01
-33.3
0.46
1533.3
—
0
0.44
1466.7
—
0
0.67
2233.3
0.25
2.63
0.03
100
—
0
—
0
—
0
0.04
133.3
0.05
166.7
-0.02
-66.7
1.68
5600
—
0
1.67
5566.7
—
0
1.44
4800
0.94
1.54
0.03
100
—
0
—
0
—
0
0.04
133.3
0.05
166.7
-0.02
-66.7
1.22
4066.7
—
0
1.2
4000
—
0
0.96
3200
1.02
0.94
0.03
100
—
0
—
0
—
0
0.04
133.3
0.04
133.3
-0.02
-66.7
3.22
10733.3
—
0
3.21
10700
—
0
2.56
8533.3
2.39
1.08
0.03
100
—
0
—
0
—
0
0.06
200
0.07
233.3
-0.04
-133.3
-4.04
-13466.7
—
0
-4.08
-13600
—
0
-3.88
-12933.3
-0.66
-1 756.86
0.03
100
—
0
—
0
0.01
33.3
0.15
500
0.16
533.3
-0.13
-433.3
3.22
10733.3
—
0
3.08
10266.7
—
0
3.08
10266.7
—
1 759.3
0.03
100
—
0
—
0
0.02
66.7
0.19
633.3
0.22
733.3
-0.19
-633.3
2.02
6733.3
—
0
1.86
6200
—
0
1.87
6233.3
0.38
4.89
0.03
100
—
0
—
0
0.02
66.7
0.15
500
0.16
533.3
-0.13
-433.3
-4.3
-14333.3
—
0
-4.41
-14700
—
0
-4.41
-14700
-15.74
0.28
0.03
100
—
0
—
0
—
0
0.26
866.7
0.26
866.7
-0.23
-766.7
0.02
66.7
-0.12
-400
-0.33
-1100.0000000000002
—
0
-0.34
-1133.3
-1.69
0.2
0.03
100
—
0
—
0
0.01
33.3
0.22
733.3
0.23
766.7
-0.2
-666.7
0.44
1466.7
—
0
0.25
833.3
—
0
0.25
833.3
1.38
0.18
—
100
—
0
—
0
0.04
0
0.23
0
0.26
0
-0.26
0
-0.43
0
—
0
-0.97
0
—
0
-0.97
0
-8.81
0.11
0.1
100
—
0
—
0
0.01
10
0.21
210
0.23
230
-0.13
-130
0.08
80
—
0
-0.11
-110
—
0
-0.11
-110
-1.09
0.1
—
100
—
0
—
0
-0.22
0
0.38
0
0.2
0
-0.2
0
-0.64
0
—
0
-0.84
0
—
0
-0.84
0
-7.63
0.11
—
—
—
0.55
0.33
0.88
-0.88
-1.91
—
-2.79
—
-2.79
-27.9
0.1
—
—
—
0.37
0.32
0.69
-0.69
-0.57
—
-1.25
—
-1.25
-13.88
0.09
0.11
—
—
0.37
0.29
0.66
-0.55
-2.07
—
-2.62
—
-2.62
-29.11
0.09
—
—
—
0.28
0.37
0.66
-0.66
-0.66
—
-1.31
—
-1.31
-14.55
0.09
—
—
—
0.03
0.49
0.52
-0.52
-0.07
0.03
-0.56
—
-0.56
-5.6
0.1
0.1
—
—
0.12
0.59
0.71
-0.61
-0.02
-0.36
-0.99
—
-0.99
-11
0.09
—
—
—
0.28
0.66
0.94
-0.94
-0.01
-0.05
-1
—
-1
-11.11
0.09
—
—
—
0.17
0.55
0.72
-0.72
-0.01
—
-0.73
—
-0.73
-9.12
0.08
—
—
—
0.11
0.58
0.69
-0.69
—
—
-0.69
—
-0.69
-8.62
0.08
0.19
—
—
0.19
0.53
0.72
-0.52
—
—
-0.53
—
-0.53
-6.62
0.08
—
—
—
0.07
0.55
0.62
-0.62
—
-0.21
-0.83
—
-0.83
-11.85
0.07
—
—
—
0.02
0.6
0.62
-0.62
-0.01
—
-0.63
—
-0.63
-12.6
0.05
—
—
—
—
0.21
0.21
-0.21
-0.01
—
-0.22
—
-0.22
-7.33
0.03
—
—
—
0.01
0.18
0.19
-0.19
—
—
-0.19
—
-0.19
-6.33
0.03
—
—
—
—
0.16
0.16
-0.16
—
-0.01
-0.17
—
-0.17
-5.66
0.03
—
—
—
0.01
0.16
0.17
-0.17
—
-0.02
-0.19
—
-0.19
-6.33
0.03
—
—
—
0.01
0.18
0.19
-0.19
—
-0.02
-0.21
—
-0.21
-7
0.03
—
—
—
—
0.08
0.08
-0.08
—
-0.04
-0.12
—
-0.12
-4
0.03