OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
BYRN$5.1858

Byrna Technologies Inc

Aerospace & DefenseVerified

The company maintains a strong liquidity position, with $24.79 million in cash and equivalents and no long-term debt, resulting in a debt-to-equity ratio of 0.00 and a current ratio of 3.91. Its liquidity_fpt score is high, indicating minimal short-term financial stress. The price-to-book ratio of 2.59 and price-to-tangible-book ratio of 2.59 suggest the market is valuing the company at a premium to its book value, consistent with its growth profile and limited debt. Profitability metrics show a return on equity (ROE) of 4.58% and return on assets (ROA) of 3.61%, which are below the typical thresholds for high-margin industrial goods firms. However, the company's gross profit margin of 61.8% (calculated from $12.56 million gross profit on $20.27 million revenue) is strong, indicating efficient cost control. Operating income of $1.91 million and net income of $2.08 million reflect solid operational performance, though the company's scale remains modest. Geographically, Byrna's revenue is concentrated in the United States, with no material international operations disclosed. The company operates in a single business segment focused on personal defense devices, with no diversification into other product lines or markets. Looking ahead, the company is projected to grow revenue by 25% in the current fiscal year and 30% in the next, driven by expanding distribution and product line extensions. Free cash flow of $1.96 million and operating cash flow of $5.88 million support reinvestment and potential shareholder returns. Risk factors include the absence of long-term debt, which reduces financial leverage risk, and no immediate dilution pressure, as shares outstanding remain unchanged between basic and diluted counts. The company has no recent filings indicating capital-raising activity or dilutive events. Recent events include a strong analyst outlook, with a mean price target of $13.95 and a median of $13.75, suggesting significant upside potential from the current market price of $5.18. The company has not issued new shares in the past 12 months, and no material regulatory or litigation risks were identified in the latest filings.

30-day price · BYRN-4.11 (-44.8%)
Low$4.93High$10.00Close$5.07As of13 May, 00:00 UTC
Profile
CompanyByrna Technologies Inc
TickerBYRN.O
SectorIndustrials
BusinessIndustrial Goods
Industry groupIndustrial Goods
IndustryAerospace & Defense
AI analysis

Business. Byrna Technologies Inc designs, develops, and sells non-lethal self-defense products, primarily the Byrna personal defense device, which uses compressed air to fire non-lethal projectiles.

Classification. Byrna Technologies Inc is classified under the Aerospace & Defense industry within the Industrial Goods business sector, with a confidence level of 0.92.

The company maintains a strong liquidity position, with $24.79 million in cash and equivalents and no long-term debt, resulting in a debt-to-equity ratio of 0.00 and a current ratio of 3.91. Its liquidity_fpt score is high, indicating minimal short-term financial stress. The price-to-book ratio of 2.59 and price-to-tangible-book ratio of 2.59 suggest the market is valuing the company at a premium to its book value, consistent with its growth profile and limited debt. Profitability metrics show a return on equity (ROE) of 4.58% and return on assets (ROA) of 3.61%, which are below the typical thresholds for high-margin industrial goods firms. However, the company's gross profit margin of 61.8% (calculated from $12.56 million gross profit on $20.27 million revenue) is strong, indicating efficient cost control. Operating income of $1.91 million and net income of $2.08 million reflect solid operational performance, though the company's scale remains modest. Geographically, Byrna's revenue is concentrated in the United States, with no material international operations disclosed. The company operates in a single business segment focused on personal defense devices, with no diversification into other product lines or markets. Looking ahead, the company is projected to grow revenue by 25% in the current fiscal year and 30% in the next, driven by expanding distribution and product line extensions. Free cash flow of $1.96 million and operating cash flow of $5.88 million support reinvestment and potential shareholder returns. Risk factors include the absence of long-term debt, which reduces financial leverage risk, and no immediate dilution pressure, as shares outstanding remain unchanged between basic and diluted counts. The company has no recent filings indicating capital-raising activity or dilutive events. Recent events include a strong analyst outlook, with a mean price target of $13.95 and a median of $13.75, suggesting significant upside potential from the current market price of $5.18. The company has not issued new shares in the past 12 months, and no material regulatory or litigation risks were identified in the latest filings.
Key takeaways
  • Byrna Technologies Inc has a strong liquidity position with no long-term debt and a current ratio of 3.91.
  • The company's gross profit margin is 61.8%, indicating efficient cost control despite modest absolute profitability.
  • Analysts project a mean price target of $13.95, implying over 169% upside from the current market price.
  • Revenue is concentrated in a single product line and geographic market, increasing exposure to demand volatility.
  • No immediate dilution or liquidity risks are present, and the company has not issued new shares in the past year.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$20.3M
Gross profit$12.6M
Operating income$1.9M
Net income$2.1M
R&D
SG&A
D&A
SBC
Operating cash flow$5.9M
CapEx-$693.0k
Free cash flow$2.0M
Total assets$57.5M
Total liabilities$12.2M
Total equity$45.3M
Cash & equivalents$24.8M
Long-term debt$0.00
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY-4$42.2M-$3.1M-$3.3M-$5.5M
FY-3$48.0M-$7.7M-$7.9M-$10.2M
FY-2$42.6M-$7.8M-$8.2M-$7.8M
FY-1$85.8M$6.7M$12.8M$11.9M
FY0$118.1M$11.8M$9.7M$4.3M
PeriodGross %Op %Net %FCF %
FY-4
FY-3
FY-2
FY-1
FY0
PeriodAssetsEquityCashDebt
FY-4$75.3M$66.1M$56.3M
FY-3$57.0M$46.0M$20.1M
FY-2$52.3M$42.3M$20.5M
FY-1$71.9M$54.4M$16.8M
FY0$84.5M$65.8M$13.7M
PeriodOCFCapExFCFSBC
FY-4-$4.4M-$1.7M-$5.5M
FY-3-$13.8M-$3.3M-$10.2M
FY-2$3.9M-$903.0k-$7.8M
FY-1$11.7M-$2.3M$11.9M
FY0-$1.6M-$7.6M$4.3M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ-7$20.3M$1.9M$2.1M$2.0M
FQ-6$20.9M$828.0k$1.0M$836.0k
FQ-5$28.0M$4.1M$9.7M$9.2M
FQ-4$26.2M$1.7M$1.7M-$480.0k
FQ-3$28.5M$3.3M$2.4M$2.0M
FQ-2$28.2M$2.9M$2.2M$586.0k
FQ-1$35.2M$4.0M$3.4M$2.2M
FQ0$29.0M$928.0k$801.0k$880.0k
PeriodGross %Op %Net %FCF %
FQ-7
FQ-6
FQ-5
FQ-4
FQ-3
FQ-2
FQ-1
FQ0
PeriodAssetsEquityCashDebt
FQ-7$57.5M$45.3M$24.8M
FQ-6$59.0M$44.5M$20.1M
FQ-5$71.9M$54.4M$16.8M
FQ-4$71.0M$56.8M$7.7M
FQ-3$77.5M$60.1M$7.0M
FQ-2$78.6M$63.1M$6.5M
FQ-1$84.5M$65.8M$13.7M
FQ0$79.9M$66.5M$7.5M
PeriodOCFCapExFCFSBC
FQ-7$5.9M-$693.0k$2.0M
FQ-6$4.5M-$1.4M$836.0k
FQ-5$11.7M-$2.3M$9.2M
FQ-4-$3.8M-$2.6M-$480.0k
FQ-3-$9.2M-$3.6M$2.0M
FQ-2-$11.5M-$5.8M$586.0k
FQ-1-$1.6M-$7.6M$2.2M
FQ0-$4.4M-$621.0k$880.0k
Valuation
Market price$5.18
Market cap$117.5M
Enterprise value$92.7M
P/E56.6
Reported non-GAAP P/E
EV/Revenue4.6
EV/Op income48.5
EV/OCF15.8
P/B2.6
P/Tangible book2.6
Tangible book$45.3M
Net cash$24.8M
Current ratio3.9
Debt/Equity0.0
ROA3.6%
ROE4.6%
Cash conversion2.8%
CapEx/Revenue-3.4%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Aerospace & Defense · cohort 184 companies
MetricBYRNActivity
Op margin9.4%6.6% medp25 -6.7% · p75 13.4%above median
Net margin10.2%4.7% medp25 -6.0% · p75 11.0%above median
Gross margin62.0%28.0% medp25 16.8% · p75 46.8%top quartile
R&D / revenue4.1% medp25 4.1% · p75 4.1%
CapEx / revenue-3.4%-6.7% medp25 -17.5% · p75 -3.2%above median
Debt / equity0.0%16.5% medp25 3.2% · p75 44.9%bottom quartile
Observations
IR observations
Mean price target13.95 USD
Median price target13.75 USD
High price target21.00 USD
Low price target7.50 USD
Mean recommendation2.00 (1=strong buy, 5=strong sell)
Strong-buy count1.00
Buy count3.00
Hold count1.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate0.22 USD
Last actual EPS0.40 USD
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-16 14:26 UTC#29fbc9c3
Market quoteclose USD 5.06 · shares 0.02B diluted
no public URL
2026-05-16 14:26 UTC#731cabf5
Source: analysis-pipeline (hybrid)Generated: 2026-05-27 14:12 UTCJob: 64247838