Byrna Technologies Inc.
IndustrialsNASDAQ:BYRN · NASDAQ Capital Market
-$0.10 today
Vol 0.18M · Avg 0.54M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$121.0M of revenue converted into $8.8M of net income for the selected period. Gross margin is 60.3% and net margin is 7.2%, showing how much revenue survives after costs and taxes. EPS is $0.36, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $118.1M +37.7% | $85.8M +101.1% | $42.6M -11.2% | $48.0M +13.9% | $42.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $46.6M +41.4% | $33.0M +73.6% | $19.0M -12.7% | $21.8M +12.9% | $19.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $71.5M +35.4% | $52.8M +123.2% | $23.6M -10.0% | $26.3M +14.8% | $22.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 60.5% -1.0pp | 61.5% +6.1pp | 55.5% +0.7pp | 54.7% +0.4pp | 54.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $59.6M +29.4% | $46.1M +46.6% | $31.4M -7.6% | $34.0M +29.9% | $26.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $2.1M +42.0% | $1.5M +18.1% | $1.3M +47.6% | $855.0K +75.6% | $487.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | $13.9M +61.8% | $8.6M +226.8% | -$6.8M +0.5% | -$6.8M -132.6% | -$2.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 11.7% +1.7pp | 10.0% +25.9pp | -15.9% -1.7pp | -14.1% -7.2pp | -6.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $11.8M +77.5% | $6.7M +185.6% | -$7.8M -0.8% | -$7.7M -134.9% | -$3.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 10.0% +2.2pp | 7.8% +26.0pp | -18.3% -2.2pp | -16.1% -8.3pp | -7.8% | 16.6% | 24.1% | 22.0% |
| Interest Income | $410.0K -60.0% | $1.0M +47.8% | $693.0K +244.8% | $201.0K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 -100.0% | $34.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$97.0K -123.5% | $413.0K +274.3% | -$237.0K -396.2% | $80.0K +152.6% | -$152.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $11.7M +65.7% | $7.1M +188.3% | -$8.0M -4.9% | -$7.7M -122.2% | -$3.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.9% +1.7pp | 8.3% +27.1pp | -18.8% -2.9pp | -15.9% -7.8pp | -8.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.1M +136.0% | -$5.7M -3559.4% | $165.0K -29.5% | $234.0K +246.3% | -$160.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $9.7M -24.3% | $12.8M +256.2% | -$8.2M -3.9% | -$7.9M -140.2% | -$3.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 8.2% -6.7pp | 14.9% +34.1pp | -19.2% -2.8pp | -16.4% -8.6pp | -7.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -24.6% | $1 +254.1% | -$0 -5.7% | -$0 -59.1% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -27.3% | $1 +248.6% | -$0 -5.7% | -$0 -59.1% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $22.7M +0.7% | $22.5M +2.7% | $21.9M -2.0% | $22.4M +14.0% | $19.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $24.1M +4.4% | $23.1M +5.6% | $21.9M -2.0% | $22.4M +14.0% | $19.6M | $1.2B | $924.4M | $678.0M |
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.
How much revenue does BYRN generate?
Byrna Technologies Inc. (BYRN) reported $118.12M of revenue in fiscal 2025.
Is BYRN profitable?
Byrna Technologies Inc. (BYRN) reported $9.69M of net income, with a net margin of 8.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.