Byrna Technologies Inc
NASDAQ:BYRN
Income Statement
Earnings Waterfall
Byrna Technologies Inc
Revenue
|
50.9m
USD
|
Cost of Revenue
|
-22.9m
USD
|
Gross Profit
|
28m
USD
|
Operating Expenses
|
-34m
USD
|
Operating Income
|
-6m
USD
|
Other Expenses
|
-58k
USD
|
Net Income
|
-6m
USD
|
Income Statement
Byrna Technologies Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
0
+67%
|
0
N/A
|
0
-20%
|
0
+75%
|
0
+29%
|
0
+11%
|
0
+50%
|
0
N/A
|
0
-13%
|
0
+15%
|
0
N/A
|
0
+7%
|
0
+50%
|
0
+17%
|
0
+4%
|
0
-3%
|
0
+14%
|
0
-6%
|
0
-17%
|
0
-8%
|
0
-13%
|
0
+130%
|
1
+100%
|
1
+16%
|
2
+101%
|
6
+181%
|
17
+174%
|
25
+53%
|
38
+48%
|
42
+12%
|
42
+0%
|
41
-2%
|
39
-4%
|
43
+9%
|
48
+11%
|
48
+1%
|
48
0%
|
43
-11%
|
43
-1%
|
51
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(9)
|
(13)
|
(18)
|
(20)
|
(19)
|
(18)
|
(18)
|
(20)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(23)
|
|
Gross Profit |
0
N/A
|
0
+100%
|
0
N/A
|
0
N/A
|
0
-50%
|
0
N/A
|
0
+100%
|
0
+100%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+50%
|
0
+17%
|
0
+57%
|
0
+9%
|
0
-17%
|
0
-10%
|
0
-11%
|
0
N/A
|
0
-25%
|
0
N/A
|
0
-17%
|
0
+80%
|
0
+67%
|
0
-27%
|
1
+445%
|
3
+345%
|
8
+181%
|
12
+64%
|
19
+57%
|
22
+14%
|
23
+4%
|
23
-1%
|
21
-6%
|
23
+9%
|
26
+13%
|
27
+2%
|
27
+0%
|
23
-14%
|
24
+2%
|
28
+19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(7)
|
(12)
|
(15)
|
(19)
|
(24)
|
(26)
|
(29)
|
(32)
|
(34)
|
(34)
|
(33)
|
(31)
|
(30)
|
(31)
|
(34)
|
|
Selling, General & Administrative |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(12)
|
(14)
|
(20)
|
(24)
|
(26)
|
(29)
|
(32)
|
(34)
|
(34)
|
(33)
|
(31)
|
(30)
|
(31)
|
(34)
|
|
Operating Income |
(2)
N/A
|
(2)
-7%
|
(2)
-2%
|
(3)
-37%
|
(3)
+2%
|
(2)
+8%
|
(2)
+1%
|
(2)
+2%
|
(2)
+13%
|
(2)
N/A
|
(2)
-1%
|
(2)
+17%
|
(2)
-9%
|
(2)
-4%
|
(2)
N/A
|
(2)
+4%
|
(2)
+16%
|
(1)
+7%
|
(1)
+4%
|
(2)
-49%
|
(3)
-39%
|
(3)
-11%
|
(4)
-10%
|
(3)
+8%
|
(4)
-16%
|
(4)
-4%
|
(4)
+3%
|
(4)
-12%
|
(3)
+28%
|
(0)
+99%
|
(1)
-4 733%
|
(3)
-127%
|
(6)
-91%
|
(11)
-74%
|
(11)
+4%
|
(7)
+29%
|
(6)
+19%
|
(4)
+30%
|
(7)
-64%
|
(8)
-12%
|
(6)
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(2)
N/A
|
(2)
-3%
|
(2)
0%
|
(3)
-29%
|
(3)
-1%
|
(3)
+6%
|
(3)
-1%
|
(2)
+9%
|
(2)
+4%
|
(2)
N/A
|
(2)
-1%
|
(2)
+16%
|
(2)
+13%
|
(2)
-13%
|
(2)
-4%
|
(3)
-43%
|
(3)
-8%
|
(3)
+7%
|
(2)
+16%
|
(2)
+10%
|
(3)
-24%
|
(3)
-9%
|
(4)
-33%
|
(4)
-14%
|
(6)
-32%
|
(13)
-126%
|
(13)
+4%
|
(12)
+3%
|
(10)
+16%
|
0
N/A
|
(1)
N/A
|
(3)
-161%
|
(7)
-90%
|
(12)
-79%
|
(11)
+5%
|
(8)
+31%
|
(7)
+15%
|
(5)
+28%
|
(8)
-61%
|
(8)
-7%
|
(6)
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(13)
|
(13)
|
(13)
|
(11)
|
(0)
|
(2)
|
(3)
|
(6)
|
(11)
|
(11)
|
(8)
|
(7)
|
(5)
|
(7)
|
(8)
|
(6)
|
|
Net Income (Common) |
(2)
N/A
|
(2)
-3%
|
(2)
0%
|
(3)
-29%
|
(3)
-1%
|
(3)
+6%
|
(3)
-1%
|
(2)
+9%
|
(2)
+4%
|
(2)
N/A
|
(2)
-1%
|
(2)
+16%
|
(2)
+13%
|
(2)
-13%
|
(2)
-4%
|
(3)
-43%
|
(3)
-8%
|
(3)
+7%
|
(2)
+16%
|
(2)
+10%
|
(3)
-24%
|
(3)
-9%
|
(4)
-33%
|
(4)
-14%
|
(6)
-32%
|
(13)
-126%
|
(13)
+4%
|
(13)
+1%
|
(11)
+16%
|
(1)
+86%
|
(3)
-85%
|
(4)
-57%
|
(7)
-68%
|
(11)
-55%
|
(11)
+3%
|
(8)
+28%
|
(7)
+14%
|
(5)
+28%
|
(7)
-52%
|
(8)
-9%
|
(6)
+26%
|
|
EPS (Diluted) |
-0.43
N/A
|
-0.44
-2%
|
-0.44
N/A
|
-0.58
-32%
|
-0.57
+2%
|
-0.54
+5%
|
-0.48
+11%
|
-0.47
+2%
|
-0.43
+9%
|
-0.42
+2%
|
-0.42
N/A
|
-0.35
+17%
|
-0.32
+9%
|
-0.35
-9%
|
-0.36
-3%
|
-0.49
-36%
|
-0.32
+35%
|
-0.3
+6%
|
-0.25
+17%
|
-0.23
+8%
|
-0.27
-17%
|
-0.29
-7%
|
-0.38
-31%
|
-0.43
-13%
|
-0.56
-30%
|
-1.08
-93%
|
-0.93
+14%
|
-0.99
-6%
|
-0.7
+29%
|
-0.07
+90%
|
-0.12
-71%
|
-0.22
-83%
|
-0.31
-41%
|
-0.49
-58%
|
-0.5
-2%
|
-0.35
+30%
|
-0.31
+11%
|
-0.23
+26%
|
-0.35
-52%
|
-0.37
-6%
|
-0.28
+24%
|