ValueScreener

ValueScreener company report

Byrna Technologies Inc. (BYRN)

NASDAQ / Industrials / Aerospace & Defense

Share price

4.78 USD Market dataClose of Oct 15, 2026

Market capitalisation

111.9M USD Market dataClose of Oct 15, 2026
Market data
Oct 15, 2026
Filed accounts
FY2025, filed Feb 5, 2026
Ratios computed
Oct 15, 2026
Filed years
19, FY2006 to FY2025
Four kinds of sourceSEC filingCompany statementMarket dataComputedWhat each means
SEC filingFiled with the SEC
Read from a statement the company filed with the SEC, with the form, fiscal year, filing date and accession beside it.
Company statementCompany statement
What the company says about itself in a filing: an 8-K item, the auditor, its own segment names.
Market dataMarket data
Prices, market value and what analysts publish, with the date they are as of.
ComputedComputed by ValueScreener
Worked out by us from the other three, with the inputs and the formula one press away. A score is a research output, not a rating or a recommendation.
Reading

1 of 10

Overview

What the business is, what it costs, and how it reads on four questions.

Market dataSEC filingComputed

Four questions, at a glance

Quality

Return on invested capital, after tax

18.0% Computed

From the FY2025 filing

Read quality

Valuation

Price to earnings

11.12x Computed

FY2025 accounts, priced at the latest close

Read valuation

Cash generation

Free cash flow yield

-8.0% Computed

FY2025 accounts, priced at the latest close

Read cash generation

Revenue and net income, as filed

FY2016 Revenue: 154.0K USDFY2016 Net income: -1.9M USDFY2017 Revenue: 292.5K USDFY2017 Net income: -2.8M USDFY2018 Revenue: 250.2K USDFY2018 Net income: -2.2M USDFY2019 Revenue: 924.4K USDFY2019 Net income: -4.4M USDFY2020 Revenue: 16.6M USDFY2020 Net income: -12.6M USDFY2021 Revenue: 42.2M USDFY2021 Net income: -3.3M USDFY2022 Revenue: 48.0M USDFY2022 Net income: -7.9M USDFY2023 Revenue: 42.6M USDFY2023 Net income: -8.2M USDFY2024 Revenue: 85.8M USDFY2024 Net income: 12.8M USDFY2025 Revenue: 118.1M USDFY2025 Net income: 9.7M USD
Revenue Net income10 filed fiscal years, from the annual reports; the table in Filings names each document.
Named tests met
5 of 30 Which tests
The business, and the score behind its five axes

The reading, in brief

Is it cheap

Price to earnings is 11.12x at the close of 2026-10-15 on FY2025 figures; the lines are 15.00x (Graham's defensive ceiling) and, by market convention, 10.00x, 25.00x and 40.00x, and this sits between 10.00x and 15.00x.

Today, against the Aerospace & Defense industry (42 companies), 11.12x sits at the 5th percentile; the middle half of that group runs from 24.18x to 64.31x.

Is it good

Return on invested capital was 18.0% in FY2025, in the band labelled "Above the cost of capital" (12.0% to 20.0%), on lines anchored on Damodaran's cost-of-capital data.

Today, against the Aerospace & Defense industry (34 companies), 18.0% sits at the 91st percentile; the middle half of that group runs from 1.5% to 13.2%.

Is it safe

Byrna Technologies Inc. held more cash than debt at the end of FY2025 (net cash of 11.4m USD), so net debt to EBITDA is a net cash position rather than a leverage reading.

Year by year against peers
Whether Byrna Technologies Inc.'s return on equity stayed above the median of the Aerospace & Defense industry, year by year. (FY2020 to FY2025, 6 fiscal years of Byrna Technologies Inc. with a comparable figure)
The direction
Which way Byrna Technologies Inc.'s gross margin has moved, and how steadily. (FY2016 to FY2025, 10 filed years of Byrna Technologies Inc.)
What could explain it
What in Byrna Technologies Inc.'s filed statements could explain the movements. (12 readings drawn from the statement lines Byrna Technologies Inc. filed)
What to check next
What to check next on Byrna Technologies Inc., and where in its filings. (6 questions for Byrna Technologies Inc.)
In one paragraph
One paragraph on Byrna Technologies Inc.'s returns, cash, balance sheet and price. (14 of sixteen figures read for Byrna Technologies Inc.)

These are BYRN’s filed figures. The research desk says what they mean, against peers and its own years, with what to check next.

Research BYRNPart of Serious. New accounts start with 30 days of Professional, free, no card.

2 of 10

What changed

The newest filing, what it moved, and when the next one is due.

SEC filingCompany statement

The newest accounts on file are the FY2025 annual report: 10-K, filed Feb 5, 2026, accession 0001437749-26-003206.

3 of 10

Quality

The returns the business earns on its capital, and the margins behind them.

SEC filingComputed

Byrna Technologies Inc: returns on capital and margins, each with its source
FigureValue, source and document
Return on invested capital, after tax18.0% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Return on equity14.7% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Return on capital employed, pre-tax17.6% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Return on assets11.5% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Gross margin60.5% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Operating margin10.0% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Net margin8.2% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
BYRN 8.2%
OPXS 12.4%CODA 15.6%SIF -0.9%CVU -1.2%AIRO -4.5%
-4.5%15.6%
Net margin: BYRN against the 5 companies named under Valuation context, each as filed for its own latest year. Placement only: no average is drawn.

4 of 10

Financial strength

What it owes against what it owns, and whether it can meet what falls due.

SEC filingComputedCompany statement

Byrna Technologies Inc: leverage, liquidity and distress, each with its source
FigureValue, source and document
Debt to equity0.04 ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Current ratio3.73 ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Quick ratio1.81 ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Interest coverage
Why n/a

No interest expense is filed for this year, so coverage is not computed.

n/a ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Altman Z-score5.44 ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Net debt-13.1M ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Total assets 84.5MTotal liabilities 18.7MShareholders' equity 65.8MOwnsOwes, and equity
Total assets Total liabilities Shareholders’ equity
The balance sheet, line by line

Financial health

What Byrna Technologies Inc owned and owed at the end of fiscal 2025, from the balance sheet it filed (10-K, filed Feb 5, 2026, 0001437749-26-003206).

Byrna Technologies Inc: balance sheet position
Total assets84.5M FiledFY2025 10-K, filed Feb 5, 2026
Total liabilities18.7M FiledFY2025 10-K, filed Feb 5, 2026
Shareholders' equity65.8M FiledFY2025 10-K, filed Feb 5, 2026
Cash15.5M FiledFY2025 10-K, filed Feb 5, 2026
Total debt2.3M FiledFY2025 10-K, filed Feb 5, 2026
Net debt-13.1M
Current ratio3.73
Debt to equity0.04
  • Interest cover: FY2025: No interest expense is filed for this year, so coverage is not computed.

Read from the filed balance sheet for each year, with the income statement of the same year supplying operating profit where a ratio needs it. Nothing here is a view on whether this company is sound.

5 of 10

Valuation context

What the market charges for it, against its own record and companies like it.

Market dataSEC filingComputed

Byrna Technologies Inc: what the market charges, each with its source
FigureValue, source and document
Price to earnings11.12x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
P/E on trailing twelve months16.50x ComputedClose of Oct 15, 2026 · Trailing four quarters, each as known on the day; the quarterly filings are listed under Filings
Price to book1.76x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Price to sales0.98x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Enterprise value to EBIT8.79x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Enterprise value to EBITDA7.46x ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Price to earnings over growth
Why n/a

We do not hold this figure for this company, so there is nothing to show.

n/a ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Diluted earnings per share0.40 USD FiledFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Graham number5.13 USD ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206

We publish no fair value or price target of our own. Value BYRN on your own assumptions in the DCF workbench, starting from the filed figures.

Its own record, and companies like it

Valuation

What the market charges for Byrna Technologies Inc today, and the multiples it has carried. No value of ours: the figures are the filings’ and the market’s.

Byrna Technologies Inc: valuation
Share price4.78 USD
Market capitalisation111.9M USD
Enterprise value to EBITDA7.46x
Graham number5.13 USD
Diluted earnings per share, FY20250.40 USD

Price to earnings on trailing twelve months, a different basis from the fiscal-year P/E above, since Oct 3, 2016: low 10.00x, median 33.38x, high 319.90x, latest 16.50x. 477 trading days with a meaningful ratio, 2,044 more on a loss and left out. Each close over the trailing twelve months of earnings as known that day: a quarter counts from the day it was filed.

Companies like Byrna Technologies Inc

  1. Optex Systems Holdings, Inc (OPXS)Market cap 69.3M USD
  2. Coda Octopus Group, Inc. (CODA)Market cap 111.9M USD
  3. SIFCO Industries, Inc. (SIF)Market cap 133.2M USD
  4. CPI Aerostructures, Inc. (CVU)Market cap 65.9M USD
  5. AIRO Group Holdings, Inc. Common Stock (AIRO)Market cap 173.2M USD

Same industry (Aerospace & Defense) and size band (Micro, 50M to 300M), nearest in market value, net margin and current ratio. Each of those counts equally, by how many of the companies considered sit between the two on it. Closest first: the order is likeness and nothing else.

6 of 10

Cash generation

Whether profit arrives as cash, and what is paid back to shareholders.

SEC filingComputed

Byrna Technologies Inc: cash generation and what is paid out, each with its source
FigureValue, source and document
Free cash flow yield-8.0% ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Free cash flow-9.2M USD ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Free cash flow margin-7.8% ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Dividend yield
Why n/a

We do not hold this figure for this company, so there is nothing to show.

n/a ComputedClose of Oct 15, 2026 · FY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Payout ratio
Why n/a

We do not hold this figure for this company, so there is nothing to show.

n/a ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
FY2016 Free cash flow: -1.7M USDFY2016 Net income: -1.9M USDFY2017 Free cash flow: -1.5M USDFY2017 Net income: -2.8M USDFY2018 Free cash flow: -1.9M USDFY2018 Net income: -2.2M USDFY2019 Free cash flow: -4.0M USDFY2019 Net income: -4.4M USDFY2020 Free cash flow: 1.1M USDFY2020 Net income: -12.6M USDFY2021 Free cash flow: -6.3M USDFY2021 Net income: -3.3M USDFY2022 Free cash flow: -17.1M USDFY2022 Net income: -7.9M USDFY2023 Free cash flow: 3.0M USDFY2023 Net income: -8.2M USDFY2024 Free cash flow: 9.4M USDFY2024 Net income: 12.8M USDFY2025 Free cash flow: -9.2M USDFY2025 Net income: 9.7M USD
Free cash flow Net incomeProfit that arrives as cash stands level with net income; a gap year after year is worth reading about.

7 of 10

Filings

Every figure, the year it is for and the document it was read from.

SEC filingMarket data

The filed figures

Computed from the accounts this company filed with the SEC and, in a ratio with a price in it, the last close, dated on this page. Every filed figure below carries the fiscal year and the filing date its accounts were read from, and every blank carries the reason it is blank. Nothing here is a view on this company.

Byrna Technologies Inc.: the eight ratios, with the fiscal year and filing date behind each.
FigureValueYearAs of
11.12xFY2025Oct 15, 2026
1.76xFY2025Oct 15, 2026
8.79xFY2025Oct 15, 2026
-8.0%FY2025Oct 15, 2026
18.0%FY2025Feb 5, 2026
n/aFY2025Oct 15, 2026
n/a The filed cash flow statement reports no dividend paid at all. That is not the same as a filed zero, and we will not read it as one.
0.04FY2025Feb 5, 2026
3.73FY2025Feb 5, 2026
0.98xFY2025Oct 15, 2026
n/aFY2025Oct 15, 2026
n/a This figure compares a year against the one before it, and we hold one filed year for this company.
5.44FY2025Oct 15, 2026
0.32FY2025Feb 5, 2026
3/9FY2025Feb 5, 2026

The figures are computed from the accounts for fiscal 2025, the newest full year on file. 19 filed fiscal years on record, FY2006 to FY2025, from SEC EDGAR. Prices as of Oct 15, 2026. Ratios recomputed Oct 15, 2026. Two facts, because a recompute is not a fresh quote.

The year and the filing date name the statement each figure’s accounts are read from, and they stand even where the figure itself could not be computed: the line beneath a blank says what that statement did not carry. A figure’s name opens its formula and the filings behind it; a statement that names no SEC filing has no filing date, and reads n/a.

Ten years of filed figures, year by year

Ten years of filed figures

10 filed fiscal years, FY2016 to FY2025, read from the annual reports Byrna Technologies Inc filed with the SEC. Each year names its filing. Amounts in USD, as filed.

Byrna Technologies Inc: revenue, earnings, free cash flow and returns, by fiscal year, with the filing each year was read from
YearRevenueOperating incomeNet incomeEPS, dilutedFree cash flowOperating marginReturn on equityFiling
FY2025118.1M11.8M9.7M0.40-9.2M10.0%14.7%10-K, Feb 5, 20260001437749-26-003206
FY202485.8M6.7M12.8M0.559.4M7.8%23.5%10-K, Feb 7, 20250001437749-25-003081
FY202342.6M-7.8M-8.2M-0.373.0M-18.3%-19.4%10-K, Feb 14, 20240001437749-24-004158
FY202248.0M-7.7M-7.9M-0.35-17.1M-16.1%-17.1%10-K, Feb 9, 20230001437749-23-002880
FY202142.2M-3.3M-3.3M-0.22-6.3M-7.8%-5.0%10-K, Feb 11, 20220001437749-22-003122
FY202016.6M-4.3M-12.6M-0.981.1M-26.0%-149.3%10-K, Feb 26, 20210001387131-21-002902
FY2019924.4K-3.3M-4.4M0.40-4.0M-355.7%n/m10-K, May 18, 20200001062993-20-002511
FY2018250.2K-2.0M-2.2M-0.20-1.9M-814.7%-1371.3%10-K, Mar 1, 20190001062993-19-001105
FY2017292.5K-1.9M-2.8M-0.50-1.5M-656.0%n/m10-K, Mar 15, 20180001062993-18-001206
FY2016154.0K-1.7M-1.9M-0.40-1.7M-1098.6%n/m10-K, Mar 13, 20170001062993-17-001346
  • Revenue, compound annual growth FY2016 to FY2025: 109.2%
  • Earnings: Earnings was not positive in both 2016 and 2025, so a compound rate across the window is not defined. Both figures are in the table.
  • Earnings per share: Earnings per share was not positive in both 2016 and 2025, so a compound rate across the window is not defined. Both figures are in the table.
  • Free cash flow: Free cash flow was not positive in both 2016 and 2025, so a compound rate across the window is not defined. Both figures are in the table.

Every figure in this section is a line of a filed annual statement or a ratio of two of them. Nothing here is estimated or smoothed. Earnings per share filed before a share split are put on today's share count, and say so. Nothing here is a verdict on the company.

8 of 10

Risks and guardrails

The accounting screens, the published tests, and the lines you can set to be told.

ComputedCompany statement

Byrna Technologies Inc: accounting screens and published tests, each with its source
FigureValue, source and document
Beneish M-score0.32 ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Piotroski F-score3/9 ComputedFY2025 10-K, filed Feb 5, 2026, 0001437749-26-003206
Named tests met5 of 30 Computed
Beta1.75 ComputedClose of Oct 15, 2026

The named tests

Of 30 tests value investors published: 5 met, 20 not met, 5 we could not complete. Counts, never a score: a single figure would have to decide that meeting one investor’s criteria and meeting another’s are worth the same.

Which tests, by name(all 30)
Meets
Earnings yield and ROIC (Joel Greenblatt); Gross margin, turnover (Robert Novy-Marx); ROIC at or above WACC; P/E times P/B (Benjamin Graham); Cheapest quarter on P/E (David Dreman)
Does not
Defensive investor (Benjamin Graham); Deep value; Large cap, low P/E; High F-score, low P/B (Joseph Piotroski); Three forensic scores; High returns and growth; High yield, low payout; Dividends and buybacks; Low beta, profitable; Near the 52-week low; Two thirds of NCAV (Benjamin Graham); High returns, low debt; Owner earnings yield; High return on tangibles; Low P/S, rising earnings (James O'Shaughnessy); Book or below, low debt (Walter Schloss); Tangible book or below; Cash-flow yield and ROIC; Clean books, high ROIC; Cheapest quarter on P/B (David Dreman)
Not measured
Low PEG, low debt (Peter Lynch); EV/EBITDA and coverage; Z-score and coverage (Edward Altman); Cash-covered dividend; Low P/E, growth, yield (John Neff). A test with a figure we could not read is incomplete, never met and never failed.
Figures we could not read(7)
  • PEG Ratio: We do not hold this figure for this company, so there is nothing to show.
  • Eps Growth 5Y: We do not hold this figure for this company, so there is nothing to show.
  • Interest Coverage: No interest expense is filed for this year, so coverage is not computed.
  • Dividend Yield: We do not hold this figure for this company, so there is nothing to show.
  • Payout Ratio: We do not hold this figure for this company, so there is nothing to show.
  • Dividend Coverage Ratio: We do not hold this figure for this company, so there is nothing to show.
  • Dividend Streak: We do not hold this figure for this company, so there is nothing to show.

9 of 10

Declared positions

Whether anybody here owns this company.

Positions declared by the founder: no holding in any company shown here, as of October 3, 2026.

10 of 10

Next step

What to do with what you have read.

A thesis is your reason for owning it, in your words, with the figures that must stay true. Checking those figures every night against the newest filed accounts, and telling you once when one breaks, is what the subscription adds.

More on this company

What this cannot tell you

  • 7 figures could not be read on this company, among them PEG Ratio, Eps Growth 5Y, Interest Coverage. Each blank in the table above names the rest, with its reason. 5 named tests come back incomplete because of them, which is neither met nor missed.

And the one that is true of all of it: This is what the numbers say today. It cannot tell you the day one of them stops being true. Nothing here can, because the reasons are not written down.

Running this once is arithmetic on public documents and you are welcome to it. Writing down why you own each company, in your own words and with the numbers that have to stay true for it to hold, and then having those numbers re-checked every night against the newest filed accounts, and against the latest close where a rule watches a price, is Professional, the plan a new account starts on for 30 days, one trial per person. It writes to you the day one breaks, and stays quiet when nothing does. The check runs every night at 23:30 UTC. A filing is picked up the night after it is published.

No card. 30 free days, and nothing is charged unless you choose a plan.

Analyze your own portfolio

ValueScreener · valuescreener.ai · Computed from accounts filed with the SEC by this company, read from EDGAR, and from dated closing prices. On this page a filed figure opens into its formula, its inputs and the statement, fiscal year and filing date it was read from, and a price into the day of its close. A figure that cannot show that trail says so.

A computation on accounts filed with the SEC, not a recommendation and not advice. Past filings do not indicate future results. Risk disclaimer.

Once a week, what changed in the filings of US-listed companies, why it can matter to a thesis, and what deserves a closer review. Grounded in filings, not market noise.

Site map
  • Android app coming soon
  • iPhone app coming soon
ValueScreener

Discover companies, research each one to its filings, track what matters, and take your work into your own spreadsheet.

ValueScreener is a trading name of Oliva Real Estate Technologies LLC, a Delaware limited liability company. Legal notices: legal@valuescreener.ai. © 2026 Oliva Real Estate Technologies LLC. All rights reserved.

Risk disclaimer. This service is provided for research and education only. Nothing on it is investment advice, a recommendation, or an offer to buy or sell any security. Capital is at risk, and past performance does not indicate future results. Figures come from filed accounts and may be incomplete, delayed or later restated, so verify a number against the filing before you act on it.