Byrna Technologies Inc. (NASDAQ: BYRN)

Sector: Industrials Industry: Aerospace & Defense CIK: 0001354866
Market Cap 330.93 Mn
P/B 5.03
P/E 34.16
P/S 2.80
ROIC (Qtr) 15.88
Div Yield % 0.00
Rev 1y % (Qtr) 25.97
Total Debt (Qtr) 2.35 Mn
Debt/Equity (Qtr) 0.04

About

Byrna Technologies Inc., or BYRN, operates in the self-defense technology industry, specializing in less-lethal solutions for situations that do not necessitate the use of lethal force. The company's core mission is to empower people to live more safely through its easy-to-use, innovative self-defense tools, aligning with its mantra of "Live Safe." Byrna Technologies generates revenue by offering a range of handheld personal security devices, shoulder-fired launchers, projectiles, and accessories. The company's product line includes the Byrna SD,...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 13.73M provide 18.70x coverage of short-term debt 734000, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 79.14M provides 33.74x coverage of total debt 2.35M, indicating robust asset backing and low credit risk.
  • Tangible assets of 79.14M provide exceptional 151.91x coverage of deferred revenue 521000, showing strong service capability backing.
  • Operating cash flow of (1.57M) fully covers other non-current liabilities (496000) by 3.17x, showing strong long-term stability.
  • Tangible assets of 79.14M provide robust 159.56x coverage of other current liabilities 496000, indicating strong asset backing.

Bear case

  • Operating cash flow of (1.57M) provides insufficient coverage of deferred revenue obligations of 521000, which is -3.02x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (1.57M) shows concerning coverage of stock compensation expenses of 3.07M, with a -0.51 ratio indicating potential earnings quality issues.
  • Free cash flow of (9.13M) provides weak coverage of capital expenditures of 7.56M, with a -1.21 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (1.57M) provides minimal -0.77x coverage of tax expenses of 2.05M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Tangible assets of 79.14M provide limited backing for working capital of 46.60M, which is 1.70x, suggesting increased operational risk in market downturns.

Geographical Breakdown of Revenue (2025)

Contract with Customer, Sales Channel Breakdown of Revenue (2025)

Peer comparison

Companies in the Aerospace & Defense
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GE General Electric Co 340.73 Bn 39.15 7.43 20.49 Bn
2 RTX RTX Corp 266.41 Bn 39.57 3.01 39.51 Bn
3 BA Boeing Co 184.47 Bn 97.60 2.06 54.10 Bn
4 LMT Lockheed Martin Corp 145.11 Bn 28.92 1.93 21.70 Bn
5 HWM Howmet Aerospace Inc. 107.72 Bn 167.79 15.89 3.19 Bn
6 GD General Dynamics Corp 104.16 Bn 30.88 2.67 8.01 Bn
7 NOC Northrop Grumman Corp /De/ 101.77 Bn 24.33 2.43 17.02 Bn
8 TDG TransDigm Group INC 74.73 Bn 41.34 8.20 30.05 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 3.87 3.14
EV to Cash from Ops. EV/CFO -207.93 76.41
EV to Debt EV to Debt 139.33 80.89
EV to EBIT EV/EBIT 27.84 11.31
EV to EBITDA EV/EBITDA 22.36 30.07
EV to Free Cash Flow [EV/FCF] EV/FCF -35.81 86.36
EV to Market Cap EV to Market Cap 0.99 1.07
EV to Revenue EV/Rev 2.77 10.58
Price to Book Value [P/B] P/B 5.03 5.81
Price to Earnings [P/E] P/E 34.16 18.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -3.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 19.41
Dividend per Basic Share Div per Share (Qtr) 0.00 0.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 11.64
Interest Coverage Int. cover (Qtr) 0.00 -13.61
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -221.94 -65.17
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -18.43 1,593.29
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.86
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -24.27 -43.11
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 63.92 19.42
EBIT Growth (1y) % EBIT 1y % (Qtr) 65.74 -34.51
EBT Growth (1y) % EBT 1y % (Qtr) 65.74 -35.59
EPS Growth (1y) % EPS 1y % (Qtr) -24.56 -112.67
FCF Growth (1y) % FCF 1y % (Qtr) -197.19 27.64
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 35.43 -0.19
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.40 0.51
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.03
Cash Ratio Cash Ratio (Qtr) 0.80 1.78
Current Ratio Curr Ratio (Qtr) 3.73 3.63
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 0.29
Interest Cover Ratio Int Coverage (Qtr) 0.00 -13.61
Times Interest Earned Times Interest Earned (Qtr) 0.00 -13.61
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 12.30 -345.58
EBIT Margin % EBIT Margin % (Qtr) 9.94 -382.34
EBT Margin % EBT Margin % (Qtr) 9.94 -387.64
Gross Margin % Gross Margin % (Qtr) 60.50 -33.21
Net Profit Margin % Net Margin % (Qtr) 8.20 -388.96