image
Industrials - Aerospace & Defense - NASDAQ - US
$ 29.4
0.547 %
$ 661 M
Market Cap
267.27
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 20, 2025.

The intrinsic value of one BYRN stock under the worst case scenario is HIDDEN Compared to the current market price of 29.4 USD, Byrna Technologies Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 20, 2025.

The intrinsic value of one BYRN stock under the base case scenario is HIDDEN Compared to the current market price of 29.4 USD, Byrna Technologies Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 20, 2025.

The intrinsic value of one BYRN stock under the best case scenario is HIDDEN Compared to the current market price of 29.4 USD, Byrna Technologies Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
42.6 M REVENUE
-11.22%
-7.79 M OPERATING INCOME
-4.49%
-8.19 M NET INCOME
-3.89%
3.89 M OPERATING CASH FLOW
128.15%
-2.98 M INVESTING CASH FLOW
42.00%
-422 K FINANCING CASH FLOW
97.52%
20.9 M REVENUE
2.89%
828 K OPERATING INCOME
-56.99%
1.03 M NET INCOME
-50.60%
-1.4 M OPERATING CASH FLOW
-72.22%
-689 K INVESTING CASH FLOW
-31.99%
-3 M FINANCING CASH FLOW
-220.75%
Balance Sheet Byrna Technologies Inc.
image
Current Assets 38.2 M
Cash & Short-Term Investments 20.5 M
Receivables 2.94 M
Other Current Assets 14.8 M
Non-Current Assets 14.1 M
Long-Term Investments 0
PP&E 6.77 M
Other Non-Current Assets 7.34 M
Current Liabilities 8.65 M
Accounts Payable 2.62 M
Short-Term Debt 1.29 M
Other Current Liabilities 4.74 M
Non-Current Liabilities 1.35 M
Long-Term Debt 1.26 M
Other Non-Current Liabilities 91 K
EFFICIENCY
Earnings Waterfall Byrna Technologies Inc.
image
Revenue 42.6 M
Cost Of Revenue 19 M
Gross Profit 23.6 M
Operating Expenses 31.4 M
Operating Income -7.79 M
Other Expenses 402 K
Net Income -8.19 M
RATIOS
55.45% GROSS MARGIN
55.45%
-18.27% OPERATING MARGIN
-18.27%
-19.21% NET MARGIN
-19.21%
-19.36% ROE
-19.36%
-15.66% ROA
-15.66%
-18.50% ROIC
-18.50%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Byrna Technologies Inc.
image
Net Income -8.19 M
Depreciation & Amortization 1.26 M
Capital Expenditures -903 K
Stock-Based Compensation 5.38 M
Change in Working Capital 2.7 M
Others 2.11 M
Free Cash Flow 2.99 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Byrna Technologies Inc.
image
Wall Street analysts predict an average 1-year price target for BYRN of $19.3 , with forecasts ranging from a low of $14 to a high of $25 .
BYRN Lowest Price Target Wall Street Target
14 USD -52.38%
BYRN Average Price Target Wall Street Target
19.3 USD -34.28%
BYRN Highest Price Target Wall Street Target
25 USD -14.97%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Byrna Technologies Inc.
image
Sold
0-3 MONTHS
493 K USD 2
3-6 MONTHS
1.8 M USD 3
6-9 MONTHS
292 K USD 2
9-12 MONTHS
207 K USD 2
Bought
18.6 K USD 1
0-3 MONTHS
28.1 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
2 months ago
Nov 19, 2024
Sell 100 K USD
Hughes Herbert
Director
- 5000
20.0754 USD
2 months ago
Nov 14, 2024
Sell 22.8 K USD
Ganz Bryan
President and CEO
- 1174
19.4179 USD
2 months ago
Nov 19, 2024
Sell 370 K USD
Ganz Bryan
President and CEO
- 18826
19.6283 USD
2 months ago
Nov 15, 2024
Bought 18.6 K USD
KEARNES LAURILEE
Chief Financial Officer
+ 1000
18.6 USD
3 months ago
Oct 10, 2024
Bought 28.1 K USD
KEARNES LAURILEE
Chief Financial Officer
+ 2000
14.0382 USD
3 months ago
Sep 25, 2024
Sell 45.7 K USD
Ganz Bryan
President and CEO
- 2478
18.46 USD
4 months ago
Sep 20, 2024
Sell 95.7 K USD
Ganz Bryan
President and CEO
- 5495
17.4128 USD
3 months ago
Sep 23, 2024
Sell 17.4 USD
Ganz Bryan
President and CEO
- 1
17.4 USD
3 months ago
Sep 24, 2024
Sell 576 K USD
Ganz Bryan
President and CEO
- 32026
17.9765 USD
4 months ago
Sep 18, 2024
Sell 41.7 K USD
Wager Lisa
Corporate Secretary, CGO
- 2450
17.0147 USD
4 months ago
Sep 05, 2024
Sell 368 K USD
Ganz Bryan
President and CEO
- 22558
16.3301 USD
4 months ago
Sep 12, 2024
Sell 851 USD
Wager Lisa
Corporate Secretary, CGO
- 50
17.01 USD
4 months ago
Sep 05, 2024
Sell 269 K USD
Ganz Bryan
President and CEO
- 17442
15.4024 USD
4 months ago
Sep 04, 2024
Sell 270 K USD
Wager Lisa
Corporate Secretary, CGO
- 20000
13.5 USD
4 months ago
Sep 05, 2024
Sell 37.7 K USD
Wager Lisa
Corporate Secretary, CGO
- 2500
15.0773 USD
4 months ago
Sep 05, 2024
Sell 98 K USD
Hughes Herbert
Director
- 6500
15.0843 USD
7 months ago
May 24, 2024
Sell 100 K USD
Wager Lisa
Corporate Secretary, CGO
- 8333
12 USD
8 months ago
May 21, 2024
Sell 93.4 K USD
Wager Lisa
Corporate Secretary, CGO
- 8333
11.2093 USD
8 months ago
May 21, 2024
Sell 98.6 K USD
Hughes Herbert
Director
- 8836
11.1571 USD
11 months ago
Feb 20, 2024
Sell 62.9 K USD
Hughes Herbert
director, other: Board Chair
- 5229
12.0317 USD
11 months ago
Feb 21, 2024
Sell 81.2 K USD
Wager Lisa
Corporate Secretary, CGO
- 7072
11.4834 USD
11 months ago
Feb 20, 2024
Sell 62.9 K USD
Hughes Herbert
director, other: Board Chair
- 5229
12.0317 USD
1 year ago
Oct 19, 2023
Bought 4.8 K USD
North David
Chief Financial Officer
+ 1200
4 USD
1 year ago
Oct 17, 2023
Bought 19.6 K USD
North David
Chief Financial Officer
+ 5000
3.9273 USD
1 year ago
Oct 13, 2023
Bought 15 K USD
North David
Chief Financial Officer
+ 4700
3.1887 USD
1 year ago
Oct 16, 2023
Bought 17.6 K USD
Ganz Bryan
President and CEO
+ 5000
3.51 USD
1 year ago
Oct 13, 2023
Bought 36.6 K USD
Ganz Bryan
President and CEO
+ 12000
3.0536 USD
1 year ago
Jul 17, 2023
Bought 11.4 K USD
Pham Luan
Chief Mktg and Rev Officer
+ 3003
3.7899 USD
1 year ago
Jul 14, 2023
Bought 9.17 K USD
Pham Luan
Chief Mktg and Rev Officer
+ 2505
3.6589 USD
2 years ago
Oct 07, 2022
Bought 31.8 K USD
Wager Michael
Chief Strategy Officer
+ 6200
5.129 USD
2 years ago
Oct 07, 2022
Bought 70.3 K USD
Wager Michael
Chief Strategy Officer
+ 13800
5.0977 USD
2 years ago
Oct 07, 2022
Bought 25.8 K USD
North David
Chief Financial Officer
+ 5000
5.15 USD
2 years ago
Oct 06, 2022
Bought 25 K USD
North David
Chief Financial Officer
+ 4708
5.3101 USD
2 years ago
Oct 07, 2022
Bought 13 K USD
Pham Luan
Chief Mktg and Rev Officer
+ 2430
5.34 USD
2 years ago
Oct 06, 2022
Bought 16.7 K USD
Pham Luan
Chief Mktg and Rev Officer
+ 3307
5.04 USD
2 years ago
Oct 07, 2022
Bought 66 K USD
Ganz Bryan
President and CEO
+ 12960
5.0921 USD
2 years ago
Oct 06, 2022
Bought 72 K USD
Ganz Bryan
President and CEO
+ 14000
5.1439 USD
2 years ago
Jul 12, 2022
Bought 99.3 K USD
Ganz Bryan
President, CEO
+ 13000
7.6352 USD
2 years ago
Jul 12, 2022
Bought 77.6 K USD
Wager Michael
Chief Strategy Officer
+ 10000
7.7589 USD
2 years ago
Feb 17, 2022
Bought 45.6 K USD
Wager Michael
Chief Strategy Officer
+ 5000
9.1277 USD
2 years ago
Feb 17, 2022
Bought 89.4 K USD
Ganz Bryan
President, CEO, Chairman
+ 10000
8.9446 USD
2 years ago
Feb 18, 2022
Bought 30.3 K USD
Wager Lisa
Corporate Secretary
+ 3500
8.6473 USD
2 years ago
Feb 18, 2022
Bought 8.13 K USD
Wager Lisa
Corporate Secretary
+ 1000
8.13 USD
2 years ago
Feb 17, 2022
Bought 17 K USD
Wager Lisa
Corporate Secretary
+ 1890
9 USD
3 years ago
Oct 15, 2021
Bought 85.4 K USD
Wager Michael
Chief Strategy Officer
+ 5000
17.08 USD
3 years ago
Jul 20, 2021
Bought 25 K USD
Wager Michael
Chief Strategy Officer
+ 1190
21 USD
3 years ago
Oct 15, 2021
Bought 177 K USD
Ganz Bryan
President, CEO, Chairman
+ 10000
17.69 USD
3 years ago
Jul 20, 2021
Bought 10 K USD
Reed Chris Lavern
Director
+ 476
21 USD
3 years ago
Jul 20, 2021
Bought 250 K USD
Ganz Bryan
CEO Pres Chairman of the Board
+ 11905
21 USD
3 years ago
Jul 20, 2021
Bought 50 K USD
North David
Chief Financial Officer
+ 2381
21 USD
3 years ago
Jul 20, 2021
Bought 75 K USD
Wager Lisa
Chief Legal Officer
+ 3572
21 USD
3 years ago
Jul 20, 2021
Bought 25 K USD
Wager Michael
Chief Strategy Officer
+ 1190
21 USD
7. News
Best-Performing Stocks Of 2024 Best-Performing Stocks Of 2024 seekingalpha.com - 2 weeks ago
Byrna Technologies Inc. (BYRN) Hits Fresh High: Is There Still Room to Run? Byrna Technologies (BYRN) is at a 52-week high, but can investors hope for more gains in the future? We take a look at the company's fundamentals for clues. zacks.com - 3 weeks ago
These 3 Stocks Have Quadrupled in Value in 2024, Including 1 Small-Cap Stock Owned by a Very Famous Investor An investor who can find a stock that goes up 15% annually has found a remarkable thing. The S&P 500 itself goes up roughly 10% per year, and investors who pick individual stocks want to beat this. fool.com - 3 weeks ago
Byrna Technologies (BYRN) Is a Great Choice for 'Trend' Investors, Here's Why Byrna Technologies (BYRN) made it through our "Recent Price Strength" screen and could be a great choice for investors looking to make a profit from stocks that are currently on the move. zacks.com - 3 weeks ago
These 5 Small-Cap Stocks Might Make You the Most Money in 2025 Small-cap stocks like AEYE, BYRN, CLMB, TZOO and HIPO are poised to grow from their strong fundamentals and recovering global economy. zacks.com - 3 weeks ago
Byrna Builds on Momentum in Latin America with Additional Law Enforcement Engagement and Byrna LATAM's New Manufacturing Expansion Plans in Argentina Byrna CEO Bryan Ganz Meets with Argentina's Vice President Victoria Villarruel and Córdoba Police Chief to Discuss Byrna's Role in Advancing Regional Security Solutions Byrna CEO Bryan Ganz Meets with Argentina's Vice President Victoria Villarruel and Córdoba Police Chief to Discuss Byrna's Role in Advancing Regional Security Solutions globenewswire.com - 1 month ago
Here's Why Byrna Technologies Stock is a Portfolio Must Strategic growth initiatives and marketing investments should drive BYRN's performance through 2025 and beyond. zacks.com - 1 month ago
Byrna Increases Launcher Production by 33% to 24,000 Units a Month Byrna Set to Open New Ammo Production Facility in Ft. Wayne, Indiana As Part of Its Move to Bring All Byrna Production to the United States Byrna Set to Open New Ammo Production Facility in Ft. Wayne, Indiana As Part of Its Move to Bring All Byrna Production to the United States globenewswire.com - 1 month ago
Surging Earnings Estimates Signal Upside for Byrna Technologies (BYRN) Stock Byrna Technologies (BYRN) shares have started gaining and might continue moving higher in the near term, as indicated by solid earnings estimate revisions. zacks.com - 1 month ago
Byrna Is Back In Business Byrna's turnaround is driven by a 194% sales increase in Q3, economies of scale, and higher-margin DTC channels, leading to profitability. Effective celebrity endorsement marketing, with a 5x ROAS, and expanded retail footprint are key growth drivers. International expansion and new product launches, like the Compact Launcher, promise future growth and recurring revenue from consumables. seekingalpha.com - 1 month ago
Byrna Technologies Inc. (BYRN) is a Great Momentum Stock: Should You Buy? Does Byrna Technologies Inc. (BYRN) have what it takes to be a top stock pick for momentum investors? Let's find out. zacks.com - 1 month ago
Byrna Technologies Inc. (BYRN) Hit a 52 Week High, Can the Run Continue? Byrna Technologies (BYRN) is at a 52-week high, but can investors hope for more gains in the future? We take a look at the company's fundamentals for clues. zacks.com - 1 month ago
8. Profile Summary

Byrna Technologies Inc. BYRN

image
COUNTRY US
INDUSTRY Aerospace & Defense
MARKET CAP $ 661 M
Dividend Yield 0.00%
Description Byrna Technologies Inc., a less-lethal defense technology company, develops and manufactures less-lethal munitions. It offers a Byrna line of handheld personal security devices, including the Byrna SD and Byrna SD .68 caliber handheld personal security devices that are designed to be used by civilians and private security professionals, as well as Byrna HD magazines, shoulder-fired launchers, and projectiles. The company also offers accessories and related safety products, including the Byrna Banshee, Byrna Shield, compressed carbon dioxide canisters, sighting systems, holsters, and Byrna-branded apparels. It operates in the United States and South Africa. The company was formerly known as Security Devices International, Inc. and changed its name to Byrna Technologies Inc. in March 2020. Byrna Technologies Inc. was incorporated in 2005 and is headquartered in Andover, Massachusetts.
Contact 100 Burtt Road, Andover, MA, 01810 https://www.byrna.com
IPO Date Sept. 12, 2006
Employees 106
Officers Mr. John Brasseur Chief Operating Officer Mr. Andy Pollack Chief Public Safety Officer Ms. Sandra Driscoll Chief People Officer Ms. Laurilee Kearnes Chief Financial Officer Mr. Reilly Schueler Chief Commercial Officer Mr. Luan Pham Chief Revenue & Marketing Officer Mr. Bryan Scott Ganz J.D. Chief Executive Officer, President & Director Mr. Etienne Roux Executive Vice President of International Sales & Marketing Chief R. J. Boatman Chief Governmental Affairs Officer Mr. James Dunfey Chief Accounting Officer