Income statement
USD
Annual
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 118M | 86M | 43M | 48M | 42M |
| Gross Profit | 71M | 53M | 24M | 26M | 23M |
| Operating Income | 12M | 7M | -8M | -8M | -3M |
| EBITDA | 14M | 8M | -7M | -7M | -3M |
| Net Income | 10M | 13M | -8M | -8M | -3M |
| EPS (Diluted) | — | — | — | — | — |
Industrials
Live Price
Offline$5.53
-2.81% today
1Y Change
-81.42%
Window
Jun 25, 2025 → Jun 24, 2026
Coverage: 250 bars · Jun 25, 2025 → Jun 24, 2026
Research Briefing
A compact read on the setup, peer context, quarterly changes, and recent earnings reaction.
Research Snapshot
Byrna Technologies Inc. (BYRN) is a Industrials stock with a market cap of $120.00M. The stock last traded around $5.53 and down 81.4% across the available one-year price window (Jun 25, 2025 → Jun 24, 2026). Baseline metrics include revenue growth of +37.7%, EPS growth of -24.6%, a dividend yield of 0.0%. What stands out right now is revenue +37.7%, EPS -24.6%, free cash flow -197.9% with operating margin 9.4% and ROIC 13.6%. Valuation is more restrained than many high-expectation growth names at P/E 13.9 and price/sales 1.0. Overall, the current profile looks closer to a higher-growth but lower-margin setup than a generic broad-market placeholder. Stock Foundry combines BYRN price history, valuation, growth, dividend context, earnings, analyst forecasts, news, related Industrials peers on this page.
Benchmark Edge
Normalized return, excess return, max drawdown, and calendar-year wins against the benchmarks investors actually use.
BYRN
—
Normalized return
SPY
--
S&P 500
Excess Return
--
Relative to SPY
BYRN Max Drawdown
-85.22%
Trailing 1Y
SPY Max Drawdown
—
Trailing 1Y
Uses the longest available daily history for BYRN and SPY.
Financial profile
Profitability, balance sheet stamina, and cash efficiency drawn from the latest filings.
FY Revenue
$42.2M
-12.2% YoY
FY Net Income
-$3.3M
+58.4% YoY
Free Cash Flow
-$6.3M
+63.3% YoY
Revenue Growth
+37.7%
EPS Growth
-24.6%
Gross Margin
60.3%
Net Margin
7.3%
Income statement
USD
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 118M | 86M | 43M | 48M | 42M |
| Gross Profit | 71M | 53M | 24M | 26M | 23M |
| Operating Income | 12M | 7M | -8M | -8M | -3M |
| EBITDA | 14M | 8M | -7M | -7M | -3M |
| Net Income | 10M | 13M | -8M | -8M | -3M |
| EPS (Diluted) | — | — | — | — | — |
Balance sheet
USD
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Cash & Equivalents | 14M | 17M | 20M | 20M | 56M |
| Total Assets | 84M | 72M | 52M | 57M | 75M |
| Total Liabilities | 19M | 18M | 10M | 11M | 9M |
| Shareholder Equity | 66M | 54M | 42M | 46M | 66M |
| Total Debt | 4M | 3M | 2M | 3M | 1M |
| Net Debt | -10M | -14M | -19M | -18M | -55M |
Cash flow positioning
Latest Full Year
Operating Cash Flow
4M
+67.9% YoY
Capital Expenditures
2M
+43.5% YoY
Free Cash Flow
6M
+63.3% YoY
Key ratios
Gross Margin
60.3%
Operating Margin
9.4%
Net Margin
7.3%
ROE
13.8%
Debt / Equity
0.03x
Next Step
Use the numbers to decide whether this is a growth candidate, a quality compounder, or just an interesting outlier.