Byrna Statements
BY
Data from Byrna`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
31 Aug, 2024
Next reporting period:
29 Nov, 2024
Report frequency:
Quarterly
Earnings release date:
09 Oct, 2024
Expected release date:
12 Feb, 2025
Byrna Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
20.854
2.9 %
100
7.842
37.6
13.012
3.6 %
62.4
—
0
—
0
12.184
14.4 %
58.4
0.828
-56.7 %
4
0.116
0.6
0.003
0.01
0.947
-54.5 %
4.5
-0.078
-0.4
1.025
-50.6 %
4.9
0.044
23.41
20.269
21.7 %
100
7.709
38
12.56
30.3 %
62
—
0
—
0
10.647
8.6 %
52.5
1.913
1266.5 %
9.4
0.165
0.8
0.002
0.01
2.08
12135.3 %
10.3
0.003
0.01
2.077
12117.6 %
10.2
0.088
23.731
16.654
6.5 %
100
7.015
42.1
9.639
6.6 %
57.9
—
0
—
0
9.803
-1.1 %
58.9
-0.164
81.1 %
-1
0.18
1.1
0.001
0.006
0.017
103.4 %
0.1
—
0
0.017
102.1 %
0.1
0.001
22.839
15.64
120.6 %
100
6.595
42.2
9.045
186.2 %
57.8
—
0
—
0
9.915
36.6 %
63.4
-0.87
78.8 %
-5.6
0.158
1
0.213
1.4
-0.499
88.2 %
-3.2
0.33
2.1
-0.829
79.7 %
-5.3
-0.038
21.991
7.09
-38.4 %
100
3.93
55.4
3.16
-49 %
44.6
—
0
—
0
7.26
3.6 %
102.4
-4.11
-401.2 %
-58
-0.1
-1.4
-0.01
-0.1
-4.22
-283.6 %
-59.5
-0.12
-1.7
-4.09
-265.2 %
-57.7
-0.19
21.96
11.51
36.9 %
100
5.31
46.1
6.2
18.1 %
53.9
—
0
—
0
7.01
-3.2 %
60.9
-0.82
58.8 %
-7.1
-0.07
-0.6
-0.21
-1.8
-1.1
50.2 %
-9.6
0.02
0.2
-1.12
47.9 %
-9.7
-0.05
21.87
8.41
-47.5 %
100
3.17
37.7
5.25
-39.4 %
62.4
—
0
—
0
7.24
-16.6 %
86.1
-1.99
-6533.3 %
-23.7
-0.16
-1.9
-0.06
-0.7
-2.21
-11150 %
-26.3
-0.06
-0.7
-2.15
-1553.8 %
-25.6
-0.1
21.86
16.02
29 %
100
7.36
45.9
8.66
25.9 %
54.1
—
0
—
0
8.68
4.8 %
54.2
-0.03
97.9 %
-0.2
0.17
1.1
-0.13
-0.8
0.02
101.4 %
0.1
0.15
0.9
-0.13
91.5 %
-0.8
-0.01
21.34
12.42
6.9 %
100
5.55
44.7
6.88
12.4 %
55.4
—
0
—
0
8.28
-5.2 %
66.7
-1.41
46.2 %
-11.4
0.03
0.2
—
0
-1.38
53.2 %
-11.1
0.15
1.2
-1.53
49 %
-12.3
-0.07
21.75
11.62
45.6 %
100
5.5
47.3
6.12
32.8 %
52.7
—
0
—
0
8.73
8.7 %
75.1
-2.62
23.2 %
-22.5
-0.26
-2.2
-0.07
-0.6
-2.95
11.7 %
-25.4
0.05
0.4
-3
6.8 %
-25.8
-0.13
23.1
7.98
-28.5 %
100
3.36
42.1
4.61
-19.1 %
57.8
—
0
—
0
8.03
-8.7 %
100.6
-3.41
-10 %
-42.7
0.18
2.3
-0.11
-1.4
-3.34
4 %
-41.9
-0.12
-1.5
-3.22
-0.3 %
-40.4
-0.14
23.79
11.16
28.3 %
100
5.46
48.9
5.7
16.6 %
51.1
—
0
—
0
8.8
31.5 %
78.9
-3.1
-72.2 %
-27.8
-0.3
-2.7
-0.08
-0.7
-3.48
-81.3 %
-31.2
-0.27
-2.4
-3.21
-74.5 %
-28.8
-0.14
23.63
8.7
-35.1 %
100
3.82
43.9
4.89
-35.3 %
56.2
—
0
—
0
6.69
20.8 %
76.9
-1.8
-189.1 %
-20.7
-0.1
-1.1
-0.01
-0.1
-1.92
-186.5 %
-22.07
-0.07
-0.8
-1.84
-285.9 %
-21.1
-0.08
22.05
13.4
50.7 %
100
5.84
43.6
7.56
59.5 %
56.4
—
0
—
0
5.54
7.6 %
41.3
2.02
592.7 %
15.1
0.21
1.6
-0.01
-0.07
2.22
922.2 %
16.6
0.18
1.3
0.99
466.7 %
7.4
0.05
18.99
8.89
-19.4 %
100
4.15
46.7
4.74
-3.3 %
53.3
—
0
—
0
5.15
-16.4 %
57.9
-0.41
67.5 %
-4.6
-0.05
-0.6
—
0
-0.27
80 %
-3.04
—
0
-0.27
83.5 %
-3.04
-0.02
14.89
11.03
162.6 %
100
6.13
55.6
4.9
130 %
44.4
—
0
—
0
6.16
129 %
55.8
-1.26
-121.1 %
-11.4
-0.09
-0.8
—
0
-1.35
-136.8 %
-12.2
0.29
2.6
-1.64
-187.7 %
-14.9
-0.11
14.67
4.2
252.9 %
100
2.07
49.3
2.13
309.6 %
50.7
—
0
—
0
2.69
96.4 %
64
-0.57
32.9 %
-13.6
—
0
—
0
-0.57
92.9 %
-13.6
—
0
-0.57
92.9 %
-13.6
-0.04
13.49
1.19
693.3 %
100
0.67
56.3
0.52
1833.3 %
43.7
—
0
1.35
113.4
1.37
-14.4 %
115.1
-0.85
47.9 %
-71.4
-0.08
-6.7
-1.1
-92.4
-8.06
-253.5 %
-677.3
—
0
-8.06
-253.5 %
-677.3
-0.67
12.07
0.15
-70 %
100
0.18
120
-0.03
-160 %
-20
—
0
1.57
1046.7
1.6
95.1 %
1066.7
-1.63
-111.7 %
-1086.7
-0.16
-106.7
-0.5
-333.3
-2.28
-32.6 %
-1520
—
0
-2.28
-32.6 %
-1520
-0.22
10.47
0.5
61.3 %
100
0.45
90
0.05
-16.7 %
10
—
0
0.82
164
0.82
7.9 %
164
-0.77
-8.5 %
-154
-0.5
-100
-0.45
-90
-1.72
-57.8 %
-344
—
0
-1.72
-57.8 %
-344
-0.17
10.4
0.31
181.8 %
100
0.25
80.6
0.06
100 %
19.4
—
0
0.76
245.2
0.76
4.1 %
245.2
-0.71
0 %
-229.03
-0.01
-3.2
-0.37
-119.4
-1.09
-51.4 %
-351.6
—
0
-1.09
-51.4 %
-351.6
-0.1
10.41
0.11
1000 %
100
0.08
72.7
0.03
200 %
27.3
—
0
0.73
663.6
0.73
-34.2 %
663.6
-0.71
36 %
-645.5
0.19
172.7
-0.2
-181.8
-0.72
18.2 %
-654.5
—
0
-0.72
18.2 %
-654.5
-0.07
10.36
0.01
-66.7 %
100
0.01
100
0.01
200 %
100
—
0
1.1
11000
1.11
6.7 %
11100
-1.11
-5.7 %
-11100.000000000002
0.33
3300
-0.1
-1000
-0.88
26.1 %
-8800
—
0
-0.88
26.1 %
-8800
-0.09
10.24
0.03
-40 %
100
0.04
133.3
-0.01
-150 %
-33.3
—
0
1.03
3433.3
1.04
160 %
3466.7
-1.05
-183.8 %
-3500
-0.08
-266.7
-0.07
-233.3
-1.19
-891.7 %
-3966.7
—
0
-1.19
-891.7 %
-3966.7
-0.12
9.71
0.05
-64.3 %
100
0.03
60
0.02
-50 %
40
—
0
0.39
780
0.4
-4.8 %
800
-0.37
2.6 %
-740
0.28
560
-0.03
-60
-0.12
75 %
-240
—
0
-0.12
75 %
-240
-0.01
9.44
0.14
366.7 %
100
0.1
71.4
0.04
300 %
28.6
—
0
0.42
300
0.42
44.8 %
300
-0.38
-35.7 %
-271.4
-0.08
-57.1
-0.03
-21.4
-0.48
-33.3 %
-342.9
—
0
-0.48
-33.3 %
-342.9
-0.05
9.33
0.03
-62.5 %
100
0.02
66.7
0.01
—
33.3
—
0
0.29
966.7
0.29
-23.7 %
966.7
-0.28
24.3 %
-933.3
-0.04
-133.3
-0.03
-100
-0.36
74.6 %
-1200
—
0
-0.36
74.6 %
-1200
-0.04
9.3
0.08
14.3 %
0.07
0.01
-50 %
—
0.37
0.38
-15.6 %
-0.37
14 %
-1.05
—
-1.42
-153.6 %
—
-1.42
-153.6 %
-0.23
6.25
0.07
-30 %
0.05
0.02
-60 %
—
0.43
0.45
-16.7 %
-0.43
12.2 %
-0.04
-0.09
-0.56
17.6 %
—
-0.56
17.6 %
-0.1
5.67
0.1
150 %
0.05
0.05
150 %
—
0.53
0.54
8 %
-0.49
-2.1 %
-0.1
-0.09
-0.68
-385.7 %
—
-0.68
-385.7 %
-0.12
5.62
0.04
-42.9 %
0.02
0.02
-33.3 %
—
0.48
0.5
-12.3 %
-0.48
11.1 %
0.4
-0.07
-0.14
75.9 %
—
-0.14
75.9 %
-0.03
5.54
0.07
133.3 %
0.04
0.03
200 %
—
0.56
0.57
29.5 %
-0.54
-25.6 %
-0.04
—
-0.58
-18.4 %
—
-0.58
-18.4 %
-0.11
5.5
0.03
50 %
0.02
0.01
—
—
0.43
0.44
2.3 %
-0.43
-4.9 %
-0.06
—
-0.49
-4.3 %
—
-0.49
-4.3 %
-0.09
5.46
0.02
-33.3 %
0.01
0.01
—
—
0.41
0.43
30.3 %
-0.41
-28.1 %
-0.06
—
-0.47
-23.7 %
—
-0.47
-23.7 %
-0.09
5.46
0.03
-57.1 %
0.02
0.01
—
—
0.32
0.33
-69.4 %
-0.32
70.1 %
-0.06
—
-0.38
60 %
—
-0.38
60 %
-0.07
5.46
0.07
600 %
0.05
0.01
—
—
1.07
1.08
163.4 %
-1.07
-161 %
0.12
—
-0.95
-102.1 %
—
-0.95
-102.1 %
-0.17
5.46
0.01
-75 %
0.01
0.01
—
—
0.4
0.41
-4.7 %
-0.41
—
-0.06
—
-0.47
—
—
-0.47
—
-0.09
5.31
0.04
—
0.02
0.01
—
—
0.41
0.43
-2.3 %
-0.41
4.7 %
-0.06
—
-0.47
4.1 %
—
-0.47
4.1 %
-0.1
4.69
0.04
300 %
0.03
—
—
—
0.42
0.44
-60.4 %
-0.43
61.3 %
-0.06
—
-0.49
58.1 %
—
-0.49
58.1 %
-0.1
4.69
0.01
—
0.01
—
—
—
1.1
1.11
158.1 %
-1.11
-158.1 %
-0.06
—
-1.17
-160 %
—
-1.17
-160 %
-0.25
4.69
—
-100 %
—
—
-100 %
—
0.42
0.43
-33.8 %
-0.43
31.7 %
-0.02
—
-0.45
28.6 %
—
-0.45
28.6 %
-0.09
4.69
0.02
—
0.01
0.01
—
—
0.63
0.65
32.7 %
-0.63
-31.3 %
—
—
-0.63
-31.3 %
—
-0.63
-31.3 %
-0.13
4.74
—
-100 %
—
—
-100 %
—
0.47
0.49
22.5 %
-0.48
-23.1 %
—
—
-0.48
12.7 %
—
-0.48
12.7 %
-0.1
4.68
0.03
—
0.02
0.01
—
—
0.39
0.4
2.6 %
-0.39
—
-0.16
—
-0.55
-25 %
—
-0.55
-25 %
-0.12
4.66
—
—
—
—
—
—
0.38
0.39
-23.5 %
-0.39
23.5 %
-0.06
—
-0.44
21.4 %
—
-0.44
21.4 %
-0.13
3.4
—
—
—
—
—
—
0.5
0.51
18.6 %
-0.51
-18.6 %
-0.05
—
-0.56
-19.1 %
—
-0.56
-19.1 %
-0.17
3.33
—
—
—
—
—
—
0.43
0.43
-58.7 %
-0.43
58.7 %
-0.04
—
-0.47
56.1 %
—
-0.47
56.1 %
-0.15
3.24
—
—
—
—
—
—
1.03
1.04
—
-1.04
—
-0.03
—
-1.07
—
—
-1.07
—
-0.349
3.07