BYRN
BYRN
Byrna Technologies Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $35.25M ▲ | $17.11M ▲ | $3.36M ▲ | 9.54% ▲ | $0.15 ▲ | $4.45M ▲ |
| Q3-2025 | $28.18M ▼ | $14.06M ▼ | $2.23M ▼ | 7.93% ▼ | $0.1 ▼ | $3.48M ▼ |
| Q2-2025 | $28.5M ▲ | $14.24M ▲ | $2.43M ▲ | 8.51% ▲ | $0.11 ▲ | $3.88M ▲ |
| Q1-2025 | $26.19M ▼ | $14.23M ▲ | $1.66M ▼ | 6.35% ▼ | $0.07 ▼ | $2.14M ▼ |
| Q4-2024 | $27.98M | $13.47M | $9.67M | 34.57% | $0.43 | $4.47M |
What's going well?
Sales are growing fast, up 26% from last quarter. Profits are up even more, with net income jumping 50%. The company is keeping costs in check and has no debt burden.
What's concerning?
Gross margins slipped a bit, and there’s no detail on R&D or marketing spending this quarter. Revenue growth looks volatile, so it’s unclear if this pace is sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $15.48M ▲ | $84.49M ▲ | $18.73M ▲ | $65.76M ▲ |
| Q3-2025 | $9M ▼ | $78.56M ▲ | $15.42M ▼ | $63.14M ▲ |
| Q2-2025 | $12.98M ▼ | $77.45M ▲ | $17.31M ▲ | $60.14M ▲ |
| Q1-2025 | $19.29M ▼ | $71.04M ▼ | $14.21M ▼ | $56.83M ▲ |
| Q4-2024 | $25.73M | $71.92M | $17.55M | $54.37M |
What's financially strong about this company?
BYRN has plenty of cash, very little debt, and a high current ratio, making it well-prepared for tough times. Most assets are tangible, and equity is rising. The company is also reducing inventory, which helps cash flow.
What are the financial risks or weaknesses?
Retained earnings are negative, showing a history of losses. Payables jumped this quarter, which could signal cash management tactics or supplier pressure. Debt increased, though still at safe levels.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.36M ▲ | $9.93M ▲ | $-1.04M ▼ | $-1.43M ▼ | $7.23M ▲ | $8.14M ▲ |
| Q3-2025 | $2.23M ▼ | $-2.27M ▲ | $1.17M ▼ | $6K ▼ | $-506K ▲ | $-4.52M ▲ |
| Q2-2025 | $2.43M ▲ | $-5.46M ▼ | $4.71M ▲ | $67K ▲ | $-668K ▲ | $-6.4M ▲ |
| Q1-2025 | $1.66M ▼ | $-3.78M ▼ | $-5.3M ▲ | $26K ▲ | $-9.16M ▼ | $-6.42M ▼ |
| Q4-2024 | $9.67M | $7.26M | $-9.85M | $-628K | $-3.25M | $6.29M |
What's strong about this company's cash flow?
BYRN's cash flow flipped from negative to strongly positive, with $9.9 million generated from operations and $8.1 million in free cash flow. The company is self-funding, has no debt, and is even buying back shares.
What are the cash flow concerns?
The big cash boost came partly from stretching payables, which may not be repeatable. Inventory is also building up, tying up some cash.
Revenue by Products
| Product | Q4-2021 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Product | $0 ▲ | $30.00M ▲ | $30.00M ▲ | $60.00M ▲ |
Royalty | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
40mm | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Byrna HD | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
CANADA | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
SOUTH AFRICA | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $20.00M ▲ | $30.00M ▲ | $30.00M ▲ | $0 ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Byrna Technologies Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include strong and accelerating revenue growth, a clear move from losses to meaningful profitability, and steadily improving gross and operating margins. The balance sheet is conservatively financed, with low debt and a history of net cash, giving the company flexibility. On the strategic side, Byrna benefits from differentiated, patented technology, a compelling razor-and-blade model with proprietary ammunition, and an expanding distribution network that spans direct online channels, major platforms, and a growing number of physical retailers. Its innovation pipeline suggests ongoing efforts to enhance both product attractiveness and economic efficiency.
The main concerns lie in sustainability and execution. Operating and free cash flows have been volatile and recently negative, even as accounting profits improved, and cash reserves have declined while inventory and short-term obligations have risen. Retained earnings are still negative, reflecting a relatively short track record of profitability. Limited visibility into spending on R&D and overhead makes cost discipline harder to assess. Externally, Byrna faces competitive pressure from a wide range of self-defense options and potential new entrants, as well as regulatory and reputational risks inherent in selling weapons-related products, even if less lethal.
Taken together, Byrna looks like a company in transition from early-stage, capital-consuming growth to a more established, profit-generating business, but that transition is not yet complete. The growth opportunity in less-lethal personal protection, coupled with Byrna’s differentiated technology and business model, provides a favorable backdrop. The key questions for the coming years are whether the company can convert its sales growth and innovation into consistently positive cash flow, manage working capital more efficiently, and maintain its balance sheet strength while continuing to invest. Outcomes will likely depend heavily on execution in scaling distribution, managing inventory, and delivering on the product and services roadmap.
About Byrna Technologies Inc.
https://www.byrna.comByrna Technologies Inc., a less-lethal defense technology company, develops and manufactures less-lethal munitions.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $35.25M ▲ | $17.11M ▲ | $3.36M ▲ | 9.54% ▲ | $0.15 ▲ | $4.45M ▲ |
| Q3-2025 | $28.18M ▼ | $14.06M ▼ | $2.23M ▼ | 7.93% ▼ | $0.1 ▼ | $3.48M ▼ |
| Q2-2025 | $28.5M ▲ | $14.24M ▲ | $2.43M ▲ | 8.51% ▲ | $0.11 ▲ | $3.88M ▲ |
| Q1-2025 | $26.19M ▼ | $14.23M ▲ | $1.66M ▼ | 6.35% ▼ | $0.07 ▼ | $2.14M ▼ |
| Q4-2024 | $27.98M | $13.47M | $9.67M | 34.57% | $0.43 | $4.47M |
What's going well?
Sales are growing fast, up 26% from last quarter. Profits are up even more, with net income jumping 50%. The company is keeping costs in check and has no debt burden.
What's concerning?
Gross margins slipped a bit, and there’s no detail on R&D or marketing spending this quarter. Revenue growth looks volatile, so it’s unclear if this pace is sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $15.48M ▲ | $84.49M ▲ | $18.73M ▲ | $65.76M ▲ |
| Q3-2025 | $9M ▼ | $78.56M ▲ | $15.42M ▼ | $63.14M ▲ |
| Q2-2025 | $12.98M ▼ | $77.45M ▲ | $17.31M ▲ | $60.14M ▲ |
| Q1-2025 | $19.29M ▼ | $71.04M ▼ | $14.21M ▼ | $56.83M ▲ |
| Q4-2024 | $25.73M | $71.92M | $17.55M | $54.37M |
What's financially strong about this company?
BYRN has plenty of cash, very little debt, and a high current ratio, making it well-prepared for tough times. Most assets are tangible, and equity is rising. The company is also reducing inventory, which helps cash flow.
What are the financial risks or weaknesses?
Retained earnings are negative, showing a history of losses. Payables jumped this quarter, which could signal cash management tactics or supplier pressure. Debt increased, though still at safe levels.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $3.36M ▲ | $9.93M ▲ | $-1.04M ▼ | $-1.43M ▼ | $7.23M ▲ | $8.14M ▲ |
| Q3-2025 | $2.23M ▼ | $-2.27M ▲ | $1.17M ▼ | $6K ▼ | $-506K ▲ | $-4.52M ▲ |
| Q2-2025 | $2.43M ▲ | $-5.46M ▼ | $4.71M ▲ | $67K ▲ | $-668K ▲ | $-6.4M ▲ |
| Q1-2025 | $1.66M ▼ | $-3.78M ▼ | $-5.3M ▲ | $26K ▲ | $-9.16M ▼ | $-6.42M ▼ |
| Q4-2024 | $9.67M | $7.26M | $-9.85M | $-628K | $-3.25M | $6.29M |
What's strong about this company's cash flow?
BYRN's cash flow flipped from negative to strongly positive, with $9.9 million generated from operations and $8.1 million in free cash flow. The company is self-funding, has no debt, and is even buying back shares.
What are the cash flow concerns?
The big cash boost came partly from stretching payables, which may not be repeatable. Inventory is also building up, tying up some cash.
Revenue by Products
| Product | Q4-2021 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Product | $0 ▲ | $30.00M ▲ | $30.00M ▲ | $60.00M ▲ |
Royalty | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
40mm | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Byrna HD | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
CANADA | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
SOUTH AFRICA | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $20.00M ▲ | $30.00M ▲ | $30.00M ▲ | $0 ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Byrna Technologies Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include strong and accelerating revenue growth, a clear move from losses to meaningful profitability, and steadily improving gross and operating margins. The balance sheet is conservatively financed, with low debt and a history of net cash, giving the company flexibility. On the strategic side, Byrna benefits from differentiated, patented technology, a compelling razor-and-blade model with proprietary ammunition, and an expanding distribution network that spans direct online channels, major platforms, and a growing number of physical retailers. Its innovation pipeline suggests ongoing efforts to enhance both product attractiveness and economic efficiency.
The main concerns lie in sustainability and execution. Operating and free cash flows have been volatile and recently negative, even as accounting profits improved, and cash reserves have declined while inventory and short-term obligations have risen. Retained earnings are still negative, reflecting a relatively short track record of profitability. Limited visibility into spending on R&D and overhead makes cost discipline harder to assess. Externally, Byrna faces competitive pressure from a wide range of self-defense options and potential new entrants, as well as regulatory and reputational risks inherent in selling weapons-related products, even if less lethal.
Taken together, Byrna looks like a company in transition from early-stage, capital-consuming growth to a more established, profit-generating business, but that transition is not yet complete. The growth opportunity in less-lethal personal protection, coupled with Byrna’s differentiated technology and business model, provides a favorable backdrop. The key questions for the coming years are whether the company can convert its sales growth and innovation into consistently positive cash flow, manage working capital more efficiently, and maintain its balance sheet strength while continuing to invest. Outcomes will likely depend heavily on execution in scaling distribution, managing inventory, and delivering on the product and services roadmap.

CEO
Bryan Scott Ganz
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2021-04-27 | Reverse | 1:10 |
ETFs Holding This Stock
XAR
Weight:0.15%
Shares:685.16K
VTS.AX
Weight:0.00%
Shares:534.50K
XSU.TO
Weight:0.01%
Shares:447.29K
Summary
Showing Top 3 of 66
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
Grade Summary
Showing Top 3 of 3
Price Target
Institutional Ownership
FMR LLC
Shares:3.41M
Value:$44.12M
CAPITAL RESEARCH GLOBAL INVESTORS
Shares:1.91M
Value:$24.68M
BLACKROCK, INC.
Shares:1.36M
Value:$17.6M
Summary
Showing Top 3 of 164

