Previous Close | $22.97 |
Intrinsic Value | $939.29 |
Upside potential | +3,989% |
Data is not available at this time.
Byrna Technologies Inc. operates in the non-lethal security solutions industry, specializing in innovative personal defense products. The company's core revenue model is driven by direct-to-consumer sales and commercial distribution of its flagship Byrna HD launcher, along with related accessories and chemical irritants. Byrna differentiates itself through proprietary technology, offering a safer alternative to traditional firearms, which appeals to both civilian and law enforcement markets. The company has carved a niche in the growing non-lethal weapons sector, capitalizing on increasing demand for less-than-lethal self-defense options amid rising public safety concerns. Byrna's market positioning is strengthened by its focus on product innovation, regulatory compliance, and strategic marketing to security-conscious consumers. The company competes with established players in the personal defense space but maintains an edge through its patented technology and e-commerce-driven distribution model.
Byrna reported $85.8 million in revenue for FY 2024, with net income of $12.8 million, reflecting improved profitability. The company generated $11.7 million in operating cash flow, demonstrating solid operational efficiency. Capital expenditures of $2.3 million suggest disciplined reinvestment in the business. The diluted EPS of $0.55 indicates meaningful earnings power relative to its market capitalization.
The company's positive net income and operating cash flow highlight its ability to convert sales into earnings effectively. With modest capital expenditures relative to cash flow, Byrna demonstrates capital efficiency. The absence of significant debt enhances its ability to reinvest in growth initiatives or pursue strategic opportunities without financial strain.
Byrna maintains a strong balance sheet with $16.8 million in cash and equivalents against only $2.6 million in total debt, indicating robust liquidity. The negligible debt load provides financial flexibility. The company's equity base appears stable with 22.5 million shares outstanding, suggesting a conservative capital structure.
Revenue growth trends appear positive given the FY 2024 results, though comparable historical data would provide better context. The company currently does not pay dividends, opting instead to reinvest cash flows into business expansion and product development. This aligns with its growth-stage profile in the emerging non-lethal defense market.
The company's valuation metrics reflect market expectations for continued growth in the non-lethal defense sector. The positive earnings and cash flow generation support a fundamental valuation approach. Investors appear to be pricing in expectations for market expansion and potential adoption by institutional security customers.
Byrna's strategic advantages include its proprietary technology, regulatory compliance, and direct-to-consumer distribution model. The outlook appears favorable given increasing demand for non-lethal alternatives in personal security. Potential risks include regulatory changes and competition, but the company's niche positioning and financial health provide a solid foundation for future growth.
Company filings, CIK 0001354866
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |