BYRN - Byrna Technologies... Stock Analysis | Stock Taper
Logo
Byrna Technologies Inc.

BYRN

Byrna Technologies Inc. NASDAQ
$12.80 0.15% (+0.02)

Market Cap $289.74 M
52w High $34.30
52w Low $11.13
P/E 32.00
Volume 158.71K
Outstanding Shares 22.67M

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 Q4-2021Q2-2025Q3-2025Q4-2025
Product
Product
$0 $30.00M $30.00M $60.00M
Royalty
Royalty
$0 $0 $0 $0
40mm
40mm
$0 $0 $0 $0
Byrna HD
Byrna HD
$10.00M $0 $0 $0

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
CANADA
CANADA
$0 $0 $0 $0
SOUTH AFRICA
SOUTH AFRICA
$0 $0 $0 $0
UNITED STATES
UNITED STATES
$20.00M $30.00M $30.00M $0

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Byrna Technologies Inc.'s financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.