Consumer Defensive · Education & Training Services
Price
$1.02
Market Cap
$34.4M
Employees
96
Beta
1.78
Avg Volume
1,002,717
CEO
Yan Fu
Business Description
Ruanyun Edai Technology Inc. is a holding company established in the Cayman Islands, which conducts its primary operations in China, developing artificial intelligence-powered solutions tailored for the K-12 educational sector.
Business History
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
Stock Price / EPS (Diluted)
—
Stock Price: $1.02
EPS (Diluted): 0.00
EPS (Diluted): 0.00
EPS is zero — cannot divide
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
-940.74
Stock Price: $1.02
Total Equity: -$161,800
Shares: 33,750,004
Total Equity: -$161,800
Shares: 33,750,004
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
-303.50
Market Cap: $34.43M
Total Debt: $4.41M
Cash: $673,397
EBITDA: -$124,620
Total Debt: $4.41M
Cash: $673,397
EBITDA: -$124,620
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$155.9M
Market Cap: $34.43M
Total Debt: $4.41M
Cash: $673,397
Total Debt: $4.41M
Cash: $673,397
P/S Ratio (Price per dollar of revenue)
APIStock Price / Revenue Per Share
22.77
Stock Price: $1.02
Revenue: $6.69M
Shares: 33,750,004
Revenue: $6.69M
Shares: 33,750,004
EV/Sales (Total value vs revenue — works when P/E can't)
API23.33
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
56.7%
Gross Profit: $3.79M
Revenue: $6.69M
Revenue: $6.69M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-7.3%
Operating Income: -$486,293
Revenue: $6.69M
Revenue: $6.69M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-5.9%
Net Income: -$396,562
Revenue: $6.69M
Revenue: $6.69M
ROE (Profit from shareholder equity)
APINet Income / Total Equity
-1,010.8%
Net Income: -$396,562
Total Equity: -$161,800
Total Equity: -$161,800
ROIC (Profit from all invested capital)
APINOPAT / Invested Capital
-12.5%
Operating Income: -$486,293
Tax Rate: 0.0%
Equity: -$161,800
Total Debt: $4.41M
Cash: $673,397
Tax Rate: 0.0%
Equity: -$161,800
Total Debt: $4.41M
Cash: $673,397
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
0.67
Current Assets: $4.28M
Current Liabilities: $6.38M
Current Liabilities: $6.38M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
-27.25
Short-Term Debt: $4.41M
Long-Term Debt: $0.00
Total Debt: $4.41M
Total Equity: -$161,800
Long-Term Debt: $0.00
Total Debt: $4.41M
Total Equity: -$161,800
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$0.20
Revenue: $6.69M
Shares: 33,750,004
Shares: 33,750,004
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$0.00
Total Equity: -$161,800
Shares: 33,750,004
Shares: 33,750,004
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-0.06
Operating CF: -$1.82M
CapEx: -$144,366
Shares: 33,750,004
CapEx: -$144,366
Shares: 33,750,004
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $1.02
Stock Price: $1.02
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$396,562
Net Income: -$396,562
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares RYET against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 25, 2026 2:03pm (1d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $11.5M | $12.8M | $9.1M | $9.2M | $6.7M |
| Cost of Revenue | $7.6M | $7.2M | $5.9M | $6.2M | $2.9M |
| Gross Profit | $3.9M | $5.6M | $3.2M | $2.9M | $3.8M |
| Operating Expenses | $3.9M | $6.4M | $4.7M | $5.1M | $4.3M |
| Operating Income | $9,081 | $-777,834 | -$1.4M | -$2.1M | $-486,293 |
| Net Income | $522,075 | $-730,693 | -$1.2M | -$2.0M | $-396,562 |
| EBITDA | $1.2M | $-51,128 | $-564,368 | -$1.5M | $-124,620 |
| EPS | $0.01 | $-0.02 | $-0.03 | $-0.06 | $0.00 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 25, 2026 2:03pm (1d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2.2M | $1.1M | $1.8M | $1.1M | $673,397 |
| Total Current Assets | $6.9M | $8.8M | $6.3M | $3.9M | $4.3M |
| Total Assets | $8.8M | $11.1M | $8.0M | $5.2M | $5.9M |
| Current Liabilities | $4.5M | $7.4M | $5.9M | $5.2M | $6.4M |
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $4.6M | $7.4M | $5.9M | $5.2M | $6.4M |
| Total Equity | $4.3M | $3.8M | $2.3M | $240,263 | $-161,800 |
| Retained Earnings | -$11.3M | -$12.1M | -$13.2M | -$15.2M | -$15.6M |
Cash Flow (Annual)
Last updated: Jun 25, 2026 2:03pm (1d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$1.6M | -$2.6M | $3.1M | $-799,447 | -$1.8M |
| Capital Expenditure | $-382,107 | $-588,968 | $-326,494 | $-4,395 | $-144,366 |
| Free Cash Flow | -$2.0M | -$3.1M | $2.7M | $-803,842 | -$2.0M |
| Acquisitions (net) | $0 | $0 | $0 | $0 | $0 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$1.1M | -$1.0M | $763,677 | $-684,976 | $-428,471 |
Growth Trends (YoY %)
Last updated: Jun 25, 2026 2:03pm (1d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +11.3% | -28.7% | +0.2% | -27.0% |
| Gross Profit Growth | +44.7% | -42.4% | -9.4% | +29.1% |
| Operating Income Growth | -8,665.5% | -82.1% | -49.8% | +77.1% |
| Net Income Growth | -240.0% | -61.1% | -70.4% | +80.2% |
| EBITDA Growth | -104.2% | -1,003.8% | -163.2% | +91.6% |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for RYET — it's generated by the pipeline (
market-narrative step).
No community reviews yet for RYET.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30