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	Aug 31, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021	Nov 30, 2020
Revenue	110.85	85.76	42.64	48.04	42.16	16.57
Revenue Growth (YoY)	50.99%	101.10%	-11.22%	13.94%	154.50%	1692.04%
Cost of Revenue	42.88	32.98	19	21.76	19.27	9.06
Gross Profit	67.97	52.77	23.65	26.28	22.89	7.51
Selling, General & Admin	54.99	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	55.99	46.1	31.44	34.01	26.18	11.32
Operating Income	11.98	6.67	-7.79	-7.73	-3.29	-3.81
Interest Expense	-	-	-	-	-0.03	-0.99
Interest & Investment Income	0.54	1.02	0.69	0.2	-	-
Earnings From Equity Investments	-	-0.04	-0.6	-	-	-
Currency Exchange Gain (Loss)	-0.5	-0.58	-0.27	-0.09	-0.21	-0.09
Other Non Operating Income (Expenses)	-	-0	-0.01	0.03	-0.03	-1.35
EBT Excluding Unusual Items	12.02	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	12.03	7.08	-8.03	-7.65	-3.44	-12.26
Income Tax Expense	-3.97	-5.71	0.17	0.23	-0.16	0.29
Net Income	16	12.79	-8.19	-7.89	-3.28	-12.55
Preferred Dividends & Other Adjustments	-	-	-	-	1.04	-
Net Income to Common	16	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)	5.01%	5.56%	-1.99%	14.04%	54.67%	22.45%
EPS (Basic)	0.71	0.57	-0.37	-0.35	-0.22	-0.99
EPS (Diluted)	0.66	0.55	-0.37	-0.35	-0.22	-0.99
Free Cash Flow	-11.04	9.39	2.99	-17.08	-6.28	1.11
Free Cash Flow Per Share	-0.46	0.41	0.14	-0.76	-0.32	0.09
Gross Margin	61.32%	61.54%	55.45%	54.71%	54.29%	45.32%
Operating Margin	10.80%	7.78%	-18.27%	-16.09%	-7.81%	-22.99%
Profit Margin	14.43%	14.92%	-19.21%	-16.41%	-10.26%	-75.78%
Free Cash Flow Margin	-9.96%	10.95%	7.01%	-35.55%	-14.88%	6.71%
EBITDA	13.97	8.16	-6.53	-6.88	-2.8	-3.57
EBITDA Margin	12.61%	9.52%	-15.31%	-14.31%	-6.65%	-21.53%
D&A For EBITDA	2	1.49	1.26	0.86	0.49	0.24
EBIT	11.98	6.67	-7.79	-7.73	-3.29	-3.81
EBIT Margin	10.80%	7.78%	-18.27%	-16.09%	-7.81%	-22.99%

Updated Oct 9, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q