Revenue
$118.12M
Fiscal year ended 2025-11-30Operating income
$11.84M
Fiscal year ended 2025-11-30Free cash flow
-$9.20M
Fiscal year ended 2025-11-30Byrna Technologies Inc. (BYRN) reported revenue of $118.12M and net income of $9.69M for the fiscal year ended 2025-11-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Byrna Technologies Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Miscellaneous Electrical Machinery, Equipment & Supplies.
Income
| Metric | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $118.12M | $85.76M | $42.64M | $48.04M | $42.16M | $16.57M | $924.42K | $250.23K | $292.51K | $154.02K |
| Cost of revenue | $46.65M | $32.98M | $19.00M | $21.76M | $19.27M | $9.06M | $775.41K | $186.07K | $191.32K | $95.02K |
| Gross profit | $71.47M | $52.77M | $23.65M | $26.28M | $22.89M | $7.51M | $149.01K | $64.16K | $101.19K | $59.00K |
| Operating income | $11.84M | $6.67M | -$7.79M | -$7.73M | -$3.29M | -$4.31M | -$3.29M | -$2.04M | -$1.92M | -$1.69M |
| Net income | $9.69M | $12.79M | -$8.19M | -$7.88M | -$3.28M | -$12.55M | -$4.41M | -$2.15M | -$2.80M | -$1.92M |
| Research & development | $300.00K | $600.00K | $600.00K | $500.00K | $300.00K | $40.00K | $158.10K | $164.16K | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 24.15M | shares 23.14M | shares 21.92M | Unavailable | Unavailable | shares 126.79M | shares 103.54M | shares 94.45M | shares 57.70M | shares 54.70M |
| Pretax income | $11.74M | $7.08M | -$8.03M | -$7.65M | -$3.44M | -$12.26M | -$4.41M | -$2.15M | -$2.80M | -$1.92M |
| Income tax expense | $2.05M | -$5.71M | $165.00K | $234.00K | -$160.00K | $293.00K | $0 | $0 | $0 | $0 |
| Diluted EPS | $0.40 | $0.55 | $-0.37 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $3.40M | $2.13M | $1.92M | $1.72M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $13.73M | $16.83M | $20.50M | $20.07M | $56.31M | $3.18M | $1.17M | $1.18M | $1.97M | $192.83K |
| Total assets | $84.49M | $71.92M | $52.31M | $57.05M | $75.31M | $21.22M | $3.57M | $2.66M | $2.19M | $370.09K |
| Current assets | $63.70M | $50.96M | $38.20M | $42.64M | $66.16M | $16.61M | $2.86M | $2.23M | $2.17M | $282.72K |
| Total liabilities | $18.73M | $17.55M | $10.00M | $11.06M | $9.22M | $12.81M | $5.55M | $2.50M | $1.87M | $1.36M |
| Current liabilities | $17.09M | $15.44M | $8.65M | $8.92M | $8.18M | $11.80M | $3.68M | $2.33M | $973.56K | $1.36M |
| Total equity incl. NCI | $65.76M | $54.37M | $42.32M | $45.99M | $66.10M | $8.41M | -$1.98M | $157.04K | -$326.62K | -$993.59K |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $32.69M | $19.97M | $13.89M | $15.46M | $6.61M | $4.82M | $959.75K | $129.12K | $157.30K | $7.32K |
| Accounts receivable | $10.84M | $2.60M | $2.90M | $5.90M | $1.70M | $800.00K | $438.26K | $18.91K | $36.41K | $32.53K |
| Goodwill | $2.26M | $2.26M | $2.26M | $2.26M | $816.00K | $651.00K | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $6.46M | Unavailable | Unavailable | Unavailable |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$1.57M | $11.74M | $3.89M | -$13.83M | -$4.44M | $2.54M | -$3.77M | -$1.60M | -$1.47M | -$1.66M |
| Capital expenditures | $7.62M | $2.35M | $903.00K | $3.25M | $1.84M | $1.43M | $245.97K | $311.52K | $21.84K | $0 |
| Investing cash flow | -$459.00K | -$11.23M | -$2.98M | -$5.14M | -$5.88M | -$2.00M | -$245.97K | -$421.52K | -$21.84K | $0 |
| Financing cash flow | -$1.33M | -$4.55M | -$422.00K | -$17.04M | $57.25M | $7.77M | $4.03M | $1.23M | $3.24M | -$36.87K |
| Net change in cash | -$3.10M | -$3.67M | $430.00K | -$36.33M | $46.74M | $8.48M | -$8.49K | -$782.66K | $1.77M | -$1.66M |
| Stock-based compensation | $3.07M | $3.40M | $5.38M | $5.42M | $3.15M | $1.25M | $218.15K | $128.80K | $214.11K | $28.02K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | $1.10M | $3.75M | $0 | $17.50M | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $2.12M | $1.49M | $1.26M | $855.00K | $487.00K | $242.00K | $46.84K | $19.39K | $45.38K | $46.52K |
Derived
| Metric | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$9.20M | $9.39M | $2.99M | -$17.08M | -$6.28M | $1.11M | -$4.02M | -$1.91M | -$1.49M | -$1.66M |
| Gross margin | 60.5% | 61.5% | 55.5% | 54.7% | 54.3% | 45.3% | 16.1% | 25.6% | 34.6% | 38.3% |
| Operating margin | 10.0% | 7.8% | -18.3% | -16.1% | -7.8% | -26.0% | -355.7% | -814.7% | -656.0% | -1098.6% |
| FCF margin | -7.8% | 11.0% | 7.0% | -35.6% | -14.9% | 6.7% | -434.7% | -762.4% | -510.4% | -1077.9% |
| SBC / revenue | 2.6% | 4.0% | 12.6% | 11.3% | 7.5% | 7.6% | 23.6% | 51.5% | Unavailable | 18.2% |
| Current ratio | 3.73x | 3.30x | 4.42x | 4.78x | 8.09x | 1.41x | 0.78x | 0.96x | 2.22x | 0.21x |
| Revenue YoY growth | 37.7% | 101.1% | -11.2% | 13.9% | 154.5% | 1692.0% | 269.4% | -14.5% | 89.9% | Unavailable |
| Net margin | 8.2% | 14.9% | -19.2% | -16.4% | -7.8% | -75.8% | -477.0% | -860.6% | -957.3% | -1249.3% |
| R&D / revenue | 0.3% | 0.7% | 1.4% | 1.0% | 0.7% | 0.2% | 17.1% | 65.6% | Unavailable | Unavailable |
| CapEx / revenue | 6.5% | 2.7% | 2.1% | 6.8% | 4.4% | 8.6% | 26.6% | 124.5% | 7.5% | 0.0% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 17.5% | -80.6% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open BYRN in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-07-09View SEC filing
10-Q · Filed 2026-04-09View SEC filing
10-K · Filed 2026-02-05View SEC filing
10-Q · Filed 2025-10-09View SEC filing
10-Q · Filed 2025-07-10View SEC filing
10-Q · Filed 2025-04-10View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.