Byrna Technologies Inc. (BYRN)

Byrna Technologies Income Statement

Financials in millions USD. Fiscal year is December - November.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Revenue	103.53	85.76	42.64	48.04	42.16	16.57
Revenue Growth (YoY)	73.56%	101.10%	-11.22%	13.94%	154.50%	1692.04%
Cost of Revenue	39.47	32.98	19	21.76	19.27	9.06
Gross Profit	64.06	52.77	23.65	26.28	22.89	7.51
Selling, General & Admin	53.22	45.2	30.54	33.21	25.68	11.28
Research & Development	0.6	0.6	0.6	0.5	0.3	0.04
Operating Expenses	54.12	46.1	31.44	34.01	26.18	11.32
Operating Income	9.94	6.67	-7.79	-7.73	-3.29	-3.81
Interest Expense	-	-	-	-	-0.03	-0.99
Interest & Investment Income	0.72	1.02	0.69	0.2	-	-
Earnings From Equity Investments	-0.06	-0.04	-0.6	-	-	-
Currency Exchange Gain (Loss)	-0.51	-0.58	-0.27	-0.09	-0.21	-0.09
Other Non Operating Income (Expenses)	0.01	-0	-0.01	0.03	-0.03	-1.35
EBT Excluding Unusual Items	10.1	7.07	-7.98	-7.59	-3.56	-6.23
Gain (Loss) on Sale of Investments	0.01	0.01	-0.05	-0.06	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-0.07	-
Other Unusual Items	-	-	-	-	0.19	-6.03
Pretax Income	10.11	7.08	-8.03	-7.65	-3.44	-12.26
Income Tax Expense	-4.67	-5.71	0.17	0.23	-0.16	0.29
Net Income	14.79	12.79	-8.19	-7.89	-3.28	-12.55
Preferred Dividends & Other Adjustments	-	-	-	-	1.04	-
Net Income to Common	14.79	12.79	-8.19	-7.89	-4.33	-12.55
Shares Outstanding (Basic)	23	23	22	22	20	13
Shares Outstanding (Diluted)	24	23	22	22	20	13
Shares Change (YoY)	6.76%	5.56%	-1.99%	14.04%	54.67%	22.45%
EPS (Basic)	0.65	0.57	-0.37	-0.35	-0.22	-0.99
EPS (Diluted)	0.62	0.55	-0.37	-0.35	-0.22	-0.99
Free Cash Flow	-8.61	9.39	2.99	-17.08	-6.28	1.11
Free Cash Flow Per Share	-0.36	0.41	0.14	-0.76	-0.32	0.09
Gross Margin	61.88%	61.54%	55.45%	54.71%	54.29%	45.32%
Operating Margin	9.61%	7.78%	-18.27%	-16.09%	-7.81%	-22.99%
Profit Margin	14.28%	14.92%	-19.21%	-16.41%	-10.26%	-75.78%
Free Cash Flow Margin	-8.31%	10.95%	7.01%	-35.55%	-14.88%	6.71%
EBITDA	11.76	8.16	-6.53	-6.88	-2.8	-3.57
EBITDA Margin	11.36%	9.52%	-15.31%	-14.31%	-6.65%	-21.53%
D&A For EBITDA	1.82	1.49	1.26	0.86	0.49	0.24
EBIT	9.94	6.67	-7.79	-7.73	-3.29	-3.81
EBIT Margin	9.61%	7.78%	-18.27%	-16.09%	-7.81%	-22.99%

Updated Jul 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q