Byrna Technologies Inc. BYRN
We are a less‑lethal self‑defense technology company specializing in innovative, next‑generation solutions for security situations that do not require the use of lethal force. Our mantra is Live Safe®, and our core mission is to empower people to safely embrace life. We seek to fulfill our mission by developing easy‑to‑use self‑defense tools that are designed to allow people to live more safely. We are also focused on providing law enforcement and private security customers with less‑lethal alternatives to firearms that are intended to reduce the use of lethal force and facilitate trust within the communities they serve.
Since 2023, the Company has modernized its product line, diversified its distribution channels, and implemented technology‑driven marketing tools that significantly expand reach and brand engagement. In 2024 and 2025, Byrna launched the Byrna CL™ (Compact Launcher), expanded its law‑enforcement‑grade Byrna LE™ and LE PRO™ product lines, deployed a proprietary AI‑assisted advertising platform, expanded retail distribution through Sportsman's Warehouse and other partners, and opened additional Byrna‑branded retail locations. The Company also established Byrna Technologies Canada, a wholly owned subsidiary supporting regulatory compliance, warehousing, marketing, and sales for the Canadian market.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $118.1M | $85.8M | $42.6M | $48.0M | $42.2M | $16.6M | $924.4K | $250.2K | $292.5K | $154.0K |
| Cost of revenue | $46.6M | $33.0M | $19.0M | $21.8M | $19.3M | $9.1M | $775.4K | $186.1K | $191.3K | $95.0K |
| Gross profit | $71.5M | $52.8M | $23.6M | $26.3M | $22.9M | $7.5M | $149.0K | $64.2K | $101.2K | $59.0K |
| R&D | $300.0K | $600.0K | $600.0K | $500.0K | $300.0K | $40.0K | $158.1K | $164.2K | — | — |
| SG&A | — | — | — | — | — | — | $3.4M | $2.1M | $1.9M | $1.7M |
| Total operating expenses | $59.6M | $46.1M | $31.4M | $34.0M | $26.2M | $11.8M | $3.4M | $2.1M | $2.0M | $1.8M |
| Operating income | $11.8M | $6.7M | -$7.8M | -$7.7M | -$3.3M | -$4.3M | -$3.3M | -$2.0M | -$1.9M | -$1.7M |
| Interest expense | — | — | — | — | — | $233.1K | $414.4K | $148.9K | — | — |
| Pre-tax income | $11.7M | $7.1M | -$8.0M | -$7.7M | -$3.4M | -$12.3M | -$4.4M | -$2.2M | -$2.8M | -$1.9M |
| Income tax | $2.1M | $5.7M | $165.0K | $234.0K | $160.0K | $293.0K | $0 | $0 | $0 | $0 |
| Net income | $9.7M | $12.8M | -$8.2M | -$7.9M | -$3.3M | -$12.6M | -$4.4M | -$2.2M | -$2.8M | -$1.9M |
| EPS, basic | 0.43 | 0.57 | -0.37 | -0.35 | -0.22 | — | — | — | — | — |
| EPS, diluted | 0.40 | 0.55 | -0.37 | — | -0.22 | -0.98 | 0.04 | -0.02 | -0.05 | -0.04 |
| Shares, diluted (wtd. avg.) | $24.1M | $23.1M | $21.9M | $22.4M | $19.6M | $126.8M | $103.5M | $94.4M | $57.7M | $54.7M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $13.7M | $16.8M | $20.5M | $20.1M | $56.4M | $9.7M | $1.2M | $1.2M | $2.0M | $192.8K |
| Short-term investments | $1.8M | $8.9M | $0 | — | — | — | — | — | — | — |
| Receivables | $10.8M | $2.6M | $2.9M | $5.9M | $1.7M | $800.0K | $438.3K | $18.9K | $36.4K | $32.5K |
| Inventory | $32.7M | $20.0M | $13.9M | $15.5M | $6.6M | $4.8M | $959.7K | $129.1K | $157.3K | $7.3K |
| Total current assets | $63.7M | $51.0M | $38.2M | $42.6M | $66.2M | $16.6M | $2.9M | $2.2M | $2.2M | $282.7K |
| Property, plant and equipment | $7.7M | $3.4M | $3.8M | $3.3M | $2.0M | $1.2M | $321.3K | $113.4K | $27.0K | $50.5K |
| Goodwill | $2.3M | $2.3M | $2.3M | $2.3M | $816.0K | $651.0K | — | — | — | — |
| Other intangibles | $3.1M | $3.3M | $3.6M | $3.9M | $3.7M | $811.0K | $99.0K | $106.3K | — | — |
| Total assets | $84.5M | $71.9M | $52.3M | $57.0M | $75.3M | $21.2M | $3.6M | $2.7M | $2.2M | $370.1K |
| Accounts payable | $15.9M | $13.1M | $13.1M | $7.7M | $7.0M | $6.6M | $639.9K | $380.5K | $393.3K | $245.9K |
| Total current liabilities | $17.1M | $15.4M | $8.6M | $8.9M | $8.2M | $11.8M | $3.7M | $2.3M | $973.6K | $1.4M |
| Long-term debt | — | — | — | — | — | — | $6.5M | — | — | — |
| Total liabilities | $18.7M | $17.6M | $10.0M | $11.1M | $9.2M | $12.8M | $5.6M | $2.5M | $1.9M | $1.4M |
| Retained earnings | -$47.1M | -$56.8M | -$69.6M | -$61.4M | -$53.5M | -$50.2M | -$37.7M | -$33.3M | -$31.1M | -$28.3M |
| Total equity | $65.8M | $54.4M | $42.3M | $46.0M | $66.1M | $8.4M | -$2.0M | $157.0K | -$326.6K | -$993.6K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$1.6M | $11.7M | $3.9M | -$13.8M | -$4.4M | $2.5M | -$3.8M | -$1.6M | -$1.5M | -$1.7M |
| Depreciation and amortisation | $2.1M | $1.5M | $1.3M | $855.0K | $487.0K | $242.0K | $46.8K | $19.4K | — | — |
| Stock-based compensation | $3.1M | $3.4M | $5.4M | $5.4M | $3.1M | $1.3M | $218.2K | $128.8K | $214.1K | $28.0K |
| Capital expenditure | $7.6M | $2.3M | $903.0K | $3.3M | $1.8M | $1.4M | $246.0K | $311.5K | $21.8K | $0 |
| Investing cash flow | -$459.0K | -$11.2M | -$3.0M | -$5.1M | -$5.9M | -$2.0M | -$246.0K | -$421.5K | -$21.8K | $0 |
| Financing cash flow | -$1.3M | -$4.6M | -$422.0K | -$17.0M | $57.3M | $7.8M | $4.0M | $1.2M | $3.2M | -$36.9K |
| Buybacks | $1.1M | $3.8M | $0 | $17.5M | $0 | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-029518.
Others in SIC 3690
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ENS | EnerSys | $6.56B | 23.6x | 3.7% |
| NOVT | NOVANTA INC | $5.61B | 100.9x | 3.3% |
| QS | QuantumScape Corp | $3.38B | — | — |
| ATKR | Atkore Inc. | $3.17B | — | -11.0% |
| RUN | Sunrun Inc. | $2.14B | 5.2x | 45.1% |
| SPB | Spectrum Brands Holdings, Inc. | $2.04B | 22.9x | -5.2% |
| EMAT | Evolution Metals & Technologies Corp. | $1.88B | — | — |
| ENR | ENERGIZER HOLDINGS, INC. | $1.45B | 6.4x | 2.3% |