Byrna Technologies Inc., a less-lethal defense technology company, develops and manufactures less-lethal munitions. It offers a Byrna line of handheld personal security devices, including the Byrna SD and Byrna SD .68 caliber handheld personal security devices that are designed to be used by civilians and private security professionals, as well as Byrna HD magazines, shoulder-fired launchers, and projectiles. The company also offers accessories and related safety products, including the Byrna Banshee, Byrna Shield, compressed carbon dioxide canisters, sighting systems, holsters, and Byrna-branded apparels. It operates in the United States and South Africa. The company was formerly known as Security Devices International, Inc. and changed its name to Byrna Technologies Inc. in March 2020. Byrna Technologies Inc. was incorporated in 2005 and is headquartered in Andover, Massachusetts.

Byrna Technologies Inc.

Net Revenue

Net Revenue %Chg

Net Revenue Common Size

Cost of Goods Sold

Cost of Goods Sold %Chg

Cost of Goods Sold Common Size

Gross Profit

Gross Profit %Chg

Gross Profit Common Size

Research and Product Development Cost

Research and Product Development Cost %Chg

Research and Product Development Cost Common Size

Depreciation

Depreciation %Chg

Depreciation Common Size

Amortization of Patent Rights

Amortization of Patent Rights %Chg

Amortization of Patent Rights Common Size

Foreign Currency Transaction Loss

Foreign Currency Transaction Loss %Chg

Foreign Currency Transaction Loss Common Size

Selling, General and Administrative

Selling, General and Administrative %Chg

Selling, General and Administrative Common Size

Operating Expenses

Operating Expenses %Chg

Operating Expenses Common Size

Income from Operations

Income from Operations %Chg

Income from Operations Common Size

Accretion of Debt Discounts

Accretion of Debt Discounts %Chg

Accretion of Debt Discounts Common Size

Interest Expense

Interest Expense %Chg

Interest Expense Common Size

Interest Income, Net

Interest Income, Net %Chg

Interest Income, Net Common Size

Forgiveness of Paycheck Protection Program Loan

Forgiveness of Paycheck Protection Program Loan %Chg

Forgiveness of Paycheck Protection Program Loan Common Size

Interest Income

Interest Income %Chg

Interest Income Common Size

Gain on Extinguishment of Debt

Gain on Extinguishment of Debt %Chg

Gain on Extinguishment of Debt Common Size

Warrant Inducement Expense

Warrant Inducement Expense %Chg

Warrant Inducement Expense Common Size

Change in Fair Value of Derivative Liabilities

Change in Fair Value of Derivative Liabilities %Chg

Change in Fair Value of Derivative Liabilities Common Size

Income from Joint Venture

Income from Joint Venture %Chg

Income from Joint Venture Common Size

Other Income

Other Income %Chg

Other Income Common Size

Income Before Income Taxes

Income Before Income Taxes %Chg

Income Before Income Taxes Common Size

Income Tax Expense

Income Tax Expense %Chg

Income Tax Expense Common Size

Net Income

Net Income %Chg

Net Income Common Size

Dividends on Preferred Stock

Dividends on Preferred Stock %Chg

Dividends on Preferred Stock Common Size

Net Income Available to Common Shareholders

Net Income Available to Common Shareholders %Chg

Net Income Available to Common Shareholders Common Size

Net Loss per Share - Basic and Diluted

Net Loss per Share - Basic and Diluted %Chg

Net Loss per Share - Basic and Diluted Common Size

Weighted-Average Number of Common Shares Outstanding During the Year - Basic and Diluted

Weighted-Average Number of Common Shares Outstanding During the Year - Basic and Diluted %Chg

Weighted-Average Number of Common Shares Outstanding During the Year - Basic and Diluted Common Size

Basic Net Income per Share

Basic Net Income per Share %Chg

Basic Net Income per Share Common Size

Diluted Net Income per Share

Diluted Net Income per Share %Chg

Diluted Net Income per Share Common Size

Weighted-Average Number of Common Shares Outstanding - Basic

Weighted-Average Number of Common Shares Outstanding - Basic %Chg

Weighted-Average Number of Common Shares Outstanding - Basic Common Size

Weighted-Average Number of Common Shares Outstanding - Diluted

Weighted-Average Number of Common Shares Outstanding - Diluted %Chg

Weighted-Average Number of Common Shares Outstanding - Diluted Common Size

Total Revenues

Total Revenues %Chg

Total Revenues Common Size

Cost of Sales

Cost of Sales %Chg

Cost of Sales Common Size

Gross Profit Margin

Gross Profit Margin %Chg

Gross Profit Margin Common Size

Selling, General & Administrative Expenses

Selling, General & Administrative Expenses %Chg

Selling, General & Administrative Expenses Common Size

Depreciation & Amortization Expenses

Depreciation & Amortization Expenses %Chg

Depreciation & Amortization Expenses Common Size

Research & Development Expenses

Research & Development Expenses %Chg

Research & Development Expenses Common Size

Other Operating Expenses

Other Operating Expenses %Chg

Other Operating Expenses Common Size

Operating Profit

Operating Profit %Chg

Operating Profit Common Size

Operating Margin

Operating Margin %Chg

Operating Margin Common Size

Interest and Investment Income

Interest and Investment Income %Chg

Interest and Investment Income Common Size

Non-Operating Income

Non-Operating Income %Chg

Non-Operating Income Common Size

Total Non-Operating Income

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Adjusted Net Income

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Income Statement	LTM	Nov '24	Nov '23	Nov '22	Nov '21	Nov '20	Nov '19	Nov '18	Nov '17	Nov '16	Nov '15
Total Revenues	110.9	85.8	42.6	48	42.2	16.6	0.9	0.3	0.3	0.2	0.2
Total Revenues %Chg	51%	101.1%	-11.2%	13.9%	154.5%	1,692%	269.4%	-14.5%	89.9%	2%	255.5%
Net Revenue
Cost of Sales	42.9	33	19	21.8	19.3	9.1	0.8	0.2	0.2	0.1	0.1
Cost of Goods Sold
Gross Profit	68	52.8	23.6	26.3	22.9	7.5	0.1	0.1	0.1	0.1	0
Gross Profit
Gross Profit Margin	61.3%	61.5%	55.5%	54.7%	54.3%	45.3%	16.1%	25.6%	34.6%	38.3%	23.2%
Selling, General & Administrative Expenses	—	—	—	—	—	—	—	2.1	1.9	1.7	2.3
Selling, General and Administrative
Depreciation & Amortization Expenses	—	—	—	—	—	—	—	0	0	0	0
Depreciation
Amortization of Patent Rights
Research & Development Expenses	—	—	—	—	—	—	—	—	—	—	—
Research and Product Development Cost
Other Operating Expenses	56	46.1	31.4	34	26.2	11.8	3.4	0	-0.1	0	0.2
Foreign Currency Transaction Loss
Operating Profit	12	6.7	-7.8	-7.7	-3.3	-4.3	-3.3	-2	-1.9	-1.7	-2.1
Income from Operations
Operating Margin	10.8%	7.8%	-18.3%	-16.1%	-7.8%	-26%	-355.7%	-814.7%	-656%	-1,098.6%	-1,416.8%
Interest and Investment Income	-0.5	1	0.1	0.2	-0	-0.2	-0.4	-0.1	—	—	—
Interest Income
Income from Joint Venture
Interest Income, Net
Interest Expense	—	—	—	—	—	-0.8	-1.1	-0.2	-0.6	-0.2	-0.2
Interest Expense
Accretion of Debt Discounts
Non-Operating Income	-0.5	-0.6	-0.3	-0.1	-0.1	-7	0.4	0.2	-0.2	—	—
Foreign Currency Transaction Loss
Forgiveness of Paycheck Protection Program Loan
Gain on Extinguishment of Debt
Warrant Inducement Expense
Change in Fair Value of Derivative Liabilities
Other Income
Total Non-Operating Income	-1	0.4	-0.2	0.1	-0.2	-8	-1.1	-0.1	-0.9	-0.2	-0.2
Income Before Provision for Income Taxes	12	7.1	-8	-7.7	-3.4	-12.3	-4.4	-2.2	-2.8	-1.9	-2.4
Income Before Income Taxes
Provision for Income Taxes	-4	-5.7	0.2	0.2	0.2	0.3	—	—	—	—	—
Income Tax Expense
Consolidated Net Income	16	12.8	-8.2	-7.9	-3.6	-12.6	-4.4	-2.2	-2.8	-1.9	-2.4
Net Income Attributable to Preferred Dividends	—	—	—	—	1	—	—	—	—	—	—
Dividends on Preferred Stock
Net Income Attributable to Common Shareholders	16	12.8	-8.2	-7.9	-4.3	-12.6	-4.4	-2.2	-2.8	-1.9	-2.4
Net Income Available to Common Shareholders
Basic EPS	0.7	0.6	-0.4	-0.4	-0.2	-1	-0.4	-0.2	-0.5	-0.4	-0.5
Diluted EPS	0.7	0.6	-0.4	-0.4	-0.2	-1	-0.4	-0.2	-0.5	-0.4	-0.5
Basic Weighted Average Shares Outstanding	22.6	22.5	21.9	22.4	19.6	12.7	10.4	9.4	5.8	5.5	5
Total Shares Outstanding	22.7	22.5	21.9	21.9	23.8	14.9	10	10.2	9.3	5.5	5.5
Diluted Weighted Average Shares Outstanding	23.7	23.1	21.9	22.4	19.6	12.7	10.4	9.4	5.8	5.5	5
EBITDA	14	8.2	-6.5	-6.9	-2.8	-4.1	-3.2	-2	-1.9	-1.6	-2.1
Effective Tax Rate	-33%	-80.6%	-2.1%	-3.1%	-4.6%	-2.4%	—	—	—	—	—