Byrna Technologies Inc.

Byrna Technologies Inc. (BYRN) Market Cap

Byrna Technologies Inc. has a market capitalization of $138.4M.

Financials based on reported quarter end 2026-02-28

Price: $6.10

β–Ό -0.13 (-2.09%)

Market Cap: 138.38M

NASDAQ Β· time unavailable

CEO: Conn Davis

Sector: Industrials

Industry: Aerospace & Defense

IPO Date: 2006-09-12

Website: https://www.byrna.com

Byrna Technologies Inc. (BYRN) - Company Information

Market Cap: 138.38M Β· Sector: Industrials

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.

Analyst Sentiment

74%
Strong Buy

Based on 7 ratings

Analyst 1Y Forecast: $20.42

Average target (based on 3 sources)

Consensus Price Target

Low

$8

Median

$8

High

$13

Average

$9

Potential Upside: 50.3%

Price & Moving Averages

Loading chart...

πŸ“˜ Full Research Report

ℹ️

AI-Generated Research: This report is for informational purposes only.

πŸ“˜ BYRNA TECHNOLOGIES INC (BYRN) β€” Investment Overview

🧩 Business Model Overview

BYRNA Technologies develops and sells vaporization hardware designed for controlled, consistent delivery of cannabis and related consumables. The value chain is centered on (1) product engineering and intellectual property embedded in device design, (2) manufacturing and supply to fulfill demand for devices and replacement components/accessories, and (3) commercialization through distribution channels that place BYRNA devices in customers’ hands.

Customer stickiness is driven by device-to-consumable compatibility and user familiarity. Once a consumer has adopted a specific device ecosystem, repeat purchasing of accessories and ongoing replacement cycles create a practical β€œinstalled base” dynamic, even without classic network effects.

πŸ’° Revenue Streams & Monetisation Model

Revenue typically stems from a mix of:

  • Device and component sales: One-time or batch purchases of vaporizers and related parts, generally with meaningful gross margin contribution depending on manufacturing scale and product mix.
  • Accessory and consumable-related monetisation: Repeat purchasing behavior from accessories and replenishment items tied to device usage patterns.
  • Distribution-led sales: Revenue generation through channel partners and placement strategies that convert retail/customer demand into device throughput.

Margin structure is most influenced by (1) product mix (devices vs. higher-margin accessories/components), (2) manufacturing and component costs, and (3) channel economics (discounting and distribution fees). Over time, the most favorable economic profile generally emerges when BYRNA expands an installed base and shifts incremental revenue toward repeatable categories rather than purely transactional device sales.

🧠 Competitive Advantages & Market Positioning

BYRNA’s competitive moat is primarily rooted in intellectual property and product differentiation, reinforced by practical switching costs.

  • Intangible asset (IP / design differentiation): Competitive differentiation in vaporizer performance and user experience can be protected through patented or proprietary engineering. Even where patents are not absolute barriers, differentiated design can raise the cost for competitors to match perceived performance and usability.
  • Switching costs (ecosystem compatibility): Customers typically prefer continuity in device operation, consumption style, and supply chain access. If accessories/components are device-specific or sourced through the same ecosystem, switching is less frequent and repeat purchasing becomes more likely.
  • Distribution and brand credibility: In regulated consumer categories, consistent product performance and compliance posture matter. Brands that secure durable distribution relationships can maintain shelf/placement access longer than undifferentiated entrants.

Network effects are not a primary driver for this business; the core durability comes from engineering differentiation and installed-base economics rather than platform-like adoption dynamics.

πŸš€ Multi-Year Growth Drivers

Over a 5–10 year horizon, growth is primarily supported by secular expansion in legal cannabis consumption and the ongoing substitution toward vaporization:

  • Market legalization and regulatory normalization: Broader legalization and medical adoption expand the total addressable consumer base for controlled-delivery devices.
  • Preference shift from combustion to vaporization: Consumer and institutional preferences increasingly favor inhalation technologies that reduce combustion byproducts, supporting device category growth.
  • Installed-base expansion: As more users adopt BYRNA devices, replacement and accessory-related purchasing can add stability to revenue patterns.
  • Geographic channel deepening: Durable distribution partnerships can extend the footprint and increase effective market coverage without proportionate increases in R&D spending.

The most important long-term question is not just penetration of new buyers, but whether BYRNA can convert adoption into higher-quality, repeatable revenue and sustain gross margin through scaling and product mix improvements.

⚠ Risk Factors to Monitor

  • Regulatory and compliance risk: Changes in cannabis product rules, device approval requirements, or labeling standards can impact demand, distribution eligibility, and cost of compliance.
  • Competitive intensity and pricing pressure: Vaporizer technology is susceptible to rapid imitation, which can compress margins if differentiation weakens or if competitors scale faster.
  • Technology displacement: Advances in inhalation hardware, heating methods, or user interfaces can shift consumer preference away from older platforms.
  • Execution and supply-chain risk: Manufacturing quality, component availability, and inventory management strongly influence customer satisfaction and profitability.
  • Financing and balance sheet risk: Early-stage and growth-oriented device companies can face dilution and refinancing risk if operating cash flow does not improve as planned.
  • Intellectual property and legal risk: Patent disputes, invalidation, or failure to maintain enforceable claims can reduce differentiation value.

πŸ“Š Valuation & Market View

Public markets for consumer-facing cannabis-device and hardware-like categories often anchor on revenue growth and gross margin trajectory rather than near-term profitability. As a result:

  • Sales-based multiples (e.g., EV/Sales): Common where profitability is developing; expectations center on sustainable market share and improving unit economics.
  • EV/EBITDA or operating leverage: Becomes more relevant when operating margins stabilize; investors focus on the ability to convert revenue growth into durable earnings power.

Key valuation drivers include (1) trajectory of gross margin through scale and mix, (2) evidence of repeatable demand via installed base monetization, (3) operating expense discipline, and (4) durability of distribution and product differentiation.

πŸ” Investment Takeaway

BYRNA’s long-term investment case rests on whether differentiated vaporizer engineering and an emerging ecosystem can translate into installed-base economicsβ€”supporting repeat purchasing of accessories/components and improving profitability over time. The moat is most defensible through intellectual property-linked differentiation and practical switching costs, while the primary investment risks relate to regulatory changes, competitive imitation, and the ability to scale manufacturing and distribution without margin compression.


⚠ AI-generated β€” informational only. Validate using filings before investing.

Fundamentals Overview

Loading fundamentals overview...

πŸ“Š AI Financial Analysis

Powered by StockMarketInfo
Earnings Data: Q Ending 2026-02-28

"Headline (latest quarter ended 2026-02-28): Revenue $29.0M, Net Income $0.80M, EPS $0.04. QoQ (vs 2025-11-30): Revenue fell from $35.2M to $29.0M (-17.5%) while net income declined from $3.36M to $0.80M (-76.2%). YoY (same quarter last year) is not computable from the provided dataset because a 2025-02-28 quarter is not included. Profitability: Net margin compressed meaningfully across the 4-quarter window. The latest quarter net margin was ~2.8% ($0.80M/$29.0M), down from ~9.6% in 2025-11-30. Over time, results were highly volatile: 2025-05-31 net margin ~8.5% and 2025-08-31 ~7.9%, followed by the latest sharp deterioration. Cash flow quality: Free cash flow swung from strongly positive (+$8.1M on 2025-11-30) to negative again (-$5.0M on 2026-02-28). Dividends are $0 throughout, and there are no buybacks provided. Shareholder returns: Market performance is weak (price $6.69; 1Y -67.3%, 6M -73.2%, YTD -60.0%), indicating negative total shareholder return driven by capital depreciation, with no yield support. Analyst valuation implies limited near-term comfort versus current levels (consensus target ~$9.17)."

Revenue Growth

Neutral

QoQ revenue declined -17.5% (from $35.2M to $29.0M). YoY growth cannot be calculated because the 2025-02-28 quarter is not provided.

Profitability

Neutral

Net income fell -76.2% QoQ and net margin compressed to ~2.8% (from ~9.6% in the prior quarter). Earnings volatility is high across the four quarters.

Cash Flow Quality

Neutral

FCF swung from +$8.1M (2025-11-30) to -$5.0M (2026-02-28). With no dividends, shareholder cash returns depend entirely on improving profitability/cash generation.

Leverage & Balance Sheet

Caution

Equity is broadly stable (2026-02-28: ~$66.5M) and net debt remains negative (net cash position), though assets and liabilities have fluctuated over the period.

Shareholder Returns

Neutral

Total shareholder return is heavily negative: 1Y price change -67.3% with $0 dividends and no buyback data.

Analyst Sentiment & Valuation

Neutral

Consensus target (~$9.17) is above the current price ($6.69), suggesting modest upside from analyst views, but the stock has strong recent downside momentum.

Disclaimer:This analysis is AI-generated for informational purposes only. Accuracy is not guaranteed and this does not constitute financial advice.

So what: BYRN reported strong growth and improving adjusted profitability, but the earnings call admits margins were hurt by dealer/chain mix and amortization of CL Launcher + ammunition-facility startup costs. Management is leaning on a 4%–5% Feb 1 price increase, manufacturing productivity improvements (+33% monthly production via production cells), and a rapid retail rollout (to ~2,000 locations in 2026) to drive β€œseveral percentage points” of gross margin expansion in 2026. In the Q&A excerpt, the analyst focus is operational/margin mechanics: CLXL is positioned as an incremental $30 price lift ($579.99) with essentially identical margins to CL because the bill-of-materials change is small, while marketing a stronger value proposition (seven-plus-one mag + 12g CO2 enabling ~15 rapid shots). The only explicit headwind question raisedβ€”Q1 seasonalityβ€”was not answered in the provided text, highlighting that the street is still testing whether the strong Q4-to-Q1 demand carryover can overcome typical seasonality and inventory dynamics.

AI IconGrowth Catalysts

  • Byrna CLXL launch (introduced at SHOT Show; planned rollout in 2026 demand ramp)
  • Brick-and-mortar footprint expansion to ~900 chain store locations by year-end (from ~200 at start of 2025)
  • More than 500 additional chain store locations supported in Q4 2025
  • We Don't Sell Bananas AI-enabled advertising campaigns; expanded ad channel reach
  • AI-enabled marketing helping drive strong Black Friday/Cyber Monday order volumes into Q1 2026

Business Development

  • Sportsman's Warehouse partnership: try-before-you-buy program rolling out to all but a handful of locations in 2026; added self-contained shooting pods (doubling store count in 2026)
  • SHOT Show verbal commitments from large chains for 500+ additional locations, including coverage in Texas
  • Amazon DTC channel continues to expand (DTC mix shift toward Amazon)

AI IconFinancial Highlights

  • Q4 net revenue: $35.2M (+26% YoY from $28.0M). Full-year net revenue: $118.1M (+38% YoY from $85.8M).
  • Q4 gross profit: $21.1M (60% margin) vs $17.6M (63% margin) prior year; margin decline attributed to dealer/chain mix and amortization of CL Launcher + ammunition factory startup costs.
  • Full-year gross margin: 61% vs 62% prior year; 1% gross margin decline attributed to CL launcher and Fort Wayne ammo facility startup amortization.
  • Price increase implemented: 4% to 5% as of Feb 1, 2026 (management expects this to support 2026 margin expansion).
  • Q4 operating expenses: $17.1M vs $13.5M (+$3.6M), driven by higher advertising/marketing and marketing/engineering headcount to support +500 chain locations in Q4.
  • Q4 net income: $3.4M vs $9.7M prior year; decrease primarily due to $5.6M tax benefit in Q4 2024 (excluding that, net income improved by $2.5M).
  • Adjusted EBITDA: $6.0M in Q4 vs $5.0M in Q4 2024; full-year adjusted EBITDA: $16.8M vs $11.5M.
  • Cash at Nov 30, 2025: $15.5M vs $25.7M at Nov 30, 2024; inventory: $32.7M vs $20.0M.

AI IconCapital Funding

  • New post-quarter credit facility: $20M total with Texas Capital Bank (made of $5M revolving line of credit + $15M delayed term draw).
  • Facility intent: support strategic growth including potential acquisitions (with $15M earmarked for acquisitions, $5M for working capital).
  • Share repurchase: CFO/CEO stated over $1M spent buying back stock in FY2025; CEO also stated cash increased despite spending over $1M on buybacks (exact FY total buyback not fully quantified in provided excerpt).

AI IconStrategy & Ops

  • Manufacturing output: increasing monthly production by 33%.
  • Assembly process shift: moving from assembly line to production cells (more operations per employee) to improve quality and morale.
  • Fort Wayne ammo facility expansion/flexibility: can scale output via second/third shift; flex production between compact launcher, SD, and LE based on demand.
  • Ammo capability: produce both 0.61 caliber and 0.68 caliber in lights-off hermetically sealed clean room; 12-gauge payload rounds in production this month.

AI IconMarket Outlook

  • Management expects the end of fiscal Q1 to be the low point in inventory, then inventory rebuild to support ramping demand.
  • Brick-and-mortar total footprint expected to grow from >1,500 touchpoints to ~2,000 locations in 2026.
  • Management expects 2026 gross margin expansion by 'several percentage points' driven by (1) higher-margin compact launcher mix, (2) manufacturing efficiencies/economies of scale, and (3) the 4%–5% Feb 1, 2026 price increase.

AI IconRisks & Headwinds

  • Gross margin pressure in Q4 and full-year was driven by mix shift toward dealer/chain sales and ongoing amortization of startup costs (CL Launcher + ammo factory).
  • Seasonality risk raised by analyst: Q1 is typically weaker than Q4; expectation of solid growth start to Q1 may be challenged by seasonality (question asked, but no management answer provided in the provided transcript excerpt).
  • Inventory build risk: inventory was materially higher at Nov 30, 2025 ($32.7M vs $20.0M), with management warning Q1 end would be a low point before rebuilding.

Sentiment: MIXED

Note: This summary was synthesized by AI from the BYRN Q4 2025 (fiscal year ended Nov 30, 2025) earnings transcript. Financial data is complex; please verify all metrics against official SEC filings before making investment decisions.

Loading financial data and tables...
πŸ“

SEC Filings (BYRN)

Β© 2026 Stock Market Info β€” Byrna Technologies Inc. (BYRN) Financial Profile