Byrna Technologies Inc.
IndustrialsNASDAQ:BYRN · NASDAQ Capital Market
-$0.10 today
Vol 0.18M · Avg 0.54M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $9.7M -24.3% | $12.8M +256.2% | -$8.2M -3.9% | -$7.9M -140.2% | -$3.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $2.1M +41.5% | $1.5M +15.9% | $1.3M +46.1% | $883.0K +73.1% | $510.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $1.7M | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $3.1M -9.8% | $3.4M -36.7% | $5.4M -0.9% | $5.4M +72.2% | $3.1M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$20.8M -184.4% | -$7.3M -408.1% | $2.4M +117.7% | -$13.4M -588.9% | -$1.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$7.4M -1600.4% | $491.0K -77.6% | $2.2M +151.5% | -$4.3M -1166.1% | -$336.0K | $592.6M | $1.3B | $626.2M |
| Inventory | -$12.7M -117.0% | -$5.9M -1179.7% | $542.0K +105.9% | -$9.2M -534.6% | -$1.4M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.8M | $0 | $0 | $0 | $0 | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$3.5M -79.6% | -$2.0M -459.4% | -$352.0K -3300.0% | $11.0K +106.6% | -$166.0K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.7M +95.8% | $1.4M -54.6% | $3.0M +160.9% | $1.2M +140.6% | -$2.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$1.6M -113.4% | $11.7M +201.6% | $3.9M +128.1% | -$13.8M -211.6% | -$4.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$7.6M -224.8% | -$2.3M -159.9% | -$903.0K +72.2% | -$3.3M -77.0% | -$1.8M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $67.0K | $0 | $0 +100.0% | -$1.9M +53.4% | -$4.0M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$1.7M | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $8.8M | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$6.0K +99.9% | -$8.9M -327.7% | -$2.1M | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$459.0K +95.9% | -$11.2M -276.9% | -$3.0M +42.0% | -$5.1M +12.7% | -$5.9M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 | $0 | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $296.0K | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.1M +76.6% | -$4.7M -930.9% | -$456.0K +97.4% | -$17.5M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$526.0K -453.0% | $149.0K +338.2% | $34.0K -92.5% | $456.0K -99.2% | $57.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.3M +70.7% | -$4.6M -978.7% | -$422.0K +97.5% | -$17.0M -129.8% | $57.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $261.0K -29.6% | $371.0K +708.2% | -$61.0K +81.3% | -$326.0K -72.5% | -$189.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$3.1M +15.5% | -$3.7M -953.3% | $430.0K +101.2% | -$36.3M -177.7% | $46.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$9.2M -197.9% | $9.4M +214.2% | $3.0M +117.5% | -$17.1M -172.2% | -$6.3M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Kforce Inc.
NYSE:KFRC
$891.60M
Park Aerospace Corp.
NYSE:PKE
$744.50M
Cryoport, Inc.
NASDAQ:CYRX
$736.88M
Smith & Wesson Brands, Inc.
NASDAQ:SWBI
$656.73M
Orion Group Holdings, Inc.
NYSE:ORN
$587.35M
TAT Technologies Ltd.
NASDAQ:TATT
$586.19M
Falcon's Beyond Global, Inc. Class A Common Stock
NASDAQ:FBYD
$578.59M
Ennis, Inc.
NYSE:EBF
$524.94M
AIRO Group Holdings, Inc. Common Stock
NASDAQ:AIRO
$252.51M
Vertical Aerospace Ltd.
NYSE:EVTL
$216.93M
SEC Filings
Recent regulatory filings
No filings found.
Does BYRN generate free cash flow?
Byrna Technologies Inc. (BYRN) generated -$9,195,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does BYRN produce?
Operating cash flow was -$1,572,000.00, before capital expenditures of $7.62M.
Explore More
Continue the stock analysis
Jump to another research area for this company.