$1.97

+0.11 (+5.91%)

Weekly Expected Move ±13.0%

$1 $2 $2 $2 $2

NASDAQ · Industrials · Electrical Equipment & Parts · Tech Score Strong Sell · Power 25 · $2.0M mcap · 973824 float · 8.19% daily turnover · Short 27% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$30M +49.1% ▲

5Y CAGR: +27.6%

Gross Profit

$4M -19.2% ▼

5Y CAGR: +12.1%

Operating Income

-$2M -309.6% ▼

Net Income

-$1M -191.6% ▼

EPS (Diluted)

$-0.07 -175.0% ▼

EBITDA

$90K -96.8% ▼

5Y CAGR: -41.2%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$14M	$19M	$27M	$20M	$30M
YoY Growth	+57.8%	+31.9%	+44.4%	-24.5%	+49.1%
Cost of Revenue	$10M	$13M	$20M	$15M	$26M
Gross Profit	$4M	$6M	$7M	$5M	$4M
Gross Margin	26.9%	30.4%	24.6%	24.3%	13.2%
R&D Expenses	$605K	$987K	$932K	$1M	$2M
SG&A Expenses	$825K	$1M	$2M	$3M	$3M
Operating Expenses	$1M	$2M	$3M	$4M	$6M
Operating Income	$2M	$3M	$4M	$747K	-$2M
Operating Margin	16.3%	18.7%	15.1%	3.7%	-5.2%
Interest Expense	$263K	$426K	$511K	$492K	$150K
Income Before Tax	$3M	$4M	$4M	$1M	-$1M
Tax Expense	$386K	$302K	$438K	$193K	-$66K
Net Income	$2M	$3M	$3M	$1M	-$1M
Net Margin	15.7%	18.2%	12.9%	6.0%	-3.7%
EPS (Diluted)	$0.18	$0.28	$0.29	$0.10	$-0.07
EBITDA	$3M	$4M	$4M	$3M	$90K
Shares Outstanding	12M	12M	12M	12M	15M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4
Revenue	$11M	$15M	$9M	$11M	$12M	$18M	$9M	$14M
Cost of Revenue	$8M	$13M	$7M	$9M	$11M	$16M	$7M	$12M
Gross Profit	$4M	$3M	$3M	$2M	$1M	$3M	$2M	$3M
Gross Margin	33.8%	18.0%	29.0%	20.2%	8.9%	13.9%	18.7%	17.8%
R&D Expenses	$560K	$372K	$469K	$695K	$817K	$843K	$770K	$319K
SG&A Expenses	$651K	$918K	$2M	$1M	$800K	$2M	$1M	$3M
Operating Expenses	$1M	$1M	$2M	$2M	$2M	$3M	$2M	$4M
Operating Income	$3M	$1M	$660K	$87K	-$1M	-$277K	-$631K	-$1M
Operating Margin	22.9%	9.4%	7.0%	0.8%	-10.8%	-1.5%	-7.2%	-7.2%
Interest Expense	$0	$0	$245K	$494K	$77K	$147K	$143K	$199K
Income Before Tax	$2M	$1M	$568K	$844K	-$1M	-$170K	-$523K	-$838K
Tax Expense	$292K	$146K	$93K	$101K	-$39K	-$55K	-$6K	$35K
Net Income	$2M	$1M	$475K	$744K	-$1M	-$57K	-$517K	-$873K
Net Margin	19.1%	8.3%	5.0%	6.8%	-8.9%	-0.3%	-5.9%	-6.2%
EPS (Diluted)	$0.24	$0.14	$0.04	$0.06	$-0.07	$-0.36	$-2.25	$-9.76
EBITDA	$3M	$2M	$1M	$287K	-$525K	$61K	$230K	-$355K
Shares Outstanding	9M	9M	12M	12M	15M	159125	229946	89497

RAYA NASDAQ