Byrna Technologies Inc. (NASDAQ: BYRN)

Sector: Industrials Industry: Aerospace & Defense CIK: 0001354866
Market Cap 392.01 Mn
P/B 6.21
P/E 24.51
P/S 3.54
ROIC (Qtr) 14.58
Div Yield % 0.00
Rev 1y % (Qtr) 35.13
Total Debt (Qtr) 2.43 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 6.50M provide 9.67x coverage of short-term debt 672000, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 73.15M provides 30.08x coverage of total debt 2.43M, indicating robust asset backing and low credit risk.
  • Tangible assets of 73.15M provide exceptional 253.12x coverage of deferred revenue 289000, showing strong service capability backing.
  • Operating cash flow of (4.24M) fully covers other non-current liabilities (249000) by 17.04x, showing strong long-term stability.
  • Short-term investments of 2.50M provide solid 10.04x coverage of other current liabilities 249000, indicating strong liquidity.

Bear case

  • Operating cash flow of (4.24M) barely covers its investment activities of (9.26M), with a coverage ratio of 0.46, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 6.50M against inventory of 34.11M, the 0.19 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of (4.24M) provides insufficient coverage of deferred revenue obligations of 289000, which is -14.68x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (4.24M) shows concerning coverage of stock compensation expenses of 3.08M, with a -1.38 ratio indicating potential earnings quality issues.
  • Free cash flow of (10.97M) provides weak coverage of capital expenditures of 6.73M, with a -1.63 ratio suggesting additional external financing needs for growth initiatives.

Geographical Breakdown of Revenue (2023)

Contract with Customer, Sales Channel Breakdown of Revenue (2023)

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 342.94 Bn 42.54 7.80 20.84 Bn
2 RTX RTX Corp 252.05 Bn 38.24 2.93 40.71 Bn
3 BA Boeing Co 174.43 Bn -17.16 2.16 53.35 Bn
4 LMT Lockheed Martin Corp 126.61 Bn 30.15 1.73 22.19 Bn
5 GD General Dynamics Corp 95.62 Bn 22.69 1.86 8.01 Bn
6 NOC Northrop Grumman Corp /De/ 89.30 Bn 22.22 2.18 16.96 Bn
7 HWM Howmet Aerospace Inc. 88.16 Bn 60.80 11.05 3.19 Bn
8 TDG TransDigm Group INC 80.97 Bn 43.39 9.17 30.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.93 3.58
EV to Cash from Ops. EV/CFO -91.35 58.38
EV to Debt EV to Debt 159.38 98.04
EV to EBIT EV/EBIT 32.22 19.42
EV to EBITDA EV/EBITDA 26.26 33.60
EV to Free Cash Flow [EV/FCF] EV/FCF -35.33 91.66
EV to Market Cap EV to Market Cap 0.99 1.13
EV to Revenue EV/Rev 3.50 11.27
Price to Book Value [P/B] P/B 6.21 4.81
Price to Earnings [P/E] P/E 24.51 31.79
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 -3.75
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 22.95
Dividend per Basic Share Div per Share (Qtr) 0.00 0.70
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 14.15
Interest Coverage Int. cover (Qtr) 0.00 -18.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -246.27 -50.32
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -67.65 1,609.43
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.75
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 598.52 -30.98
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 287.91 10.65
EBIT Growth (1y) % EBIT 1y % (Qtr) 372.65 -26.90
EBT Growth (1y) % EBT 1y % (Qtr) 372.65 -27.25
EPS Growth (1y) % EPS 1y % (Qtr) 545.45 -99.21
FCF Growth (1y) % FCF 1y % (Qtr) -209.10 6.61
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 53.59 -5.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.41 0.51
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.07
Cash Ratio Cash Ratio (Qtr) 0.48 1.76
Current Ratio Curr Ratio (Qtr) 4.21 3.72
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 0.07
Interest Cover Ratio Int Coverage (Qtr) 0.00 -18.00
Times Interest Earned Times Interest Earned (Qtr) 0.00 -18.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 13.40 -345.84
EBIT Margin % EBIT Margin % (Qtr) 10.85 -382.63
EBT Margin % EBT Margin % (Qtr) 10.85 -387.93
Gross Margin % Gross Margin % (Qtr) 61.30 -33.31
Net Profit Margin % Net Margin % (Qtr) 14.40 -389.13