Financhill
Buy
64

BYRN Quote, Financials, Valuation and Earnings

Last price:
$26.65
Seasonality move :
11.36%
Day range:
$25.61 - $26.48
52-week range:
$7.79 - $34.78
Dividend yield:
0%
P/E ratio:
43.22x
P/S ratio:
6.54x
P/B ratio:
10.52x
Volume:
305.8K
Avg. volume:
385.5K
1-year change:
111.43%
Market cap:
$597.6M
Revenue:
$85.8M
EPS (TTM):
$0.61
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $16.6M $42.2M $48M $42.6M $85.8M
Revenue Growth (YoY) 1692.05% 154.5% 13.94% -11.23% 101.1%
 
Cost of Revenues $9.1M $19.3M $21.8M $19M $33M
Gross Profit $7.5M $22.9M $26.3M $23.6M $52.8M
Gross Profit Margin 45.32% 54.29% 54.71% 55.45% 61.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7M -$118K -$121K -$930K -$611K
Operating Expenses $11.8M $26.2M $34M $31.4M $46.1M
Operating Income -$4.3M -$3.3M -$7.7M -$7.8M $6.7M
 
Net Interest Expenses $988K $34K -- -- --
EBT. Incl. Unusual Items -$12.3M -$3.4M -$7.7M -$8M $7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $293K -$160K $234K $165K -$5.7M
Net Income to Company -$12.6M -$3.3M -$7.9M -$8.2M $12.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.6M -$3.3M -$7.9M -$8.2M $12.8M
 
Basic EPS (Cont. Ops) -$0.98 -$0.22 -$0.35 -$0.37 $0.57
Diluted EPS (Cont. Ops) -$0.98 -$0.22 -$0.35 -$0.37 $0.55
Weighted Average Basic Share $12.7M $19.6M $22.4M $21.9M $22.5M
Weighted Average Diluted Share $12.7M $19.6M $22.4M $21.9M $23.1M
 
EBITDA -$11M -$2.8M -$6.9M -$6.5M $8.2M
EBIT -$11.3M -$3.3M -$7.7M -$7.8M $6.7M
 
Revenue (Reported) $16.6M $42.2M $48M $42.6M $85.8M
Operating Income (Reported) -$4.3M -$3.3M -$7.7M -$7.8M $6.7M
Operating Income (Adjusted) -$11.3M -$3.3M -$7.7M -$7.8M $6.7M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $8.9M $8M $8.4M -- $26.2M
Revenue Growth (YoY) 5868.46% -10.3% 5.44% -- 57.26%
 
Cost of Revenues $4.2M $3.4M $3.2M -- $10.3M
Gross Profit $4.7M $4.6M $5.2M -- $15.9M
Gross Profit Margin 53.3% 57.84% 62.37% -- 60.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $166K $67K -$361K -- -$80K
Operating Expenses $5.2M $8M $7.2M -- $14.2M
Operating Income -$411K -$3.4M -$2M -- $1.7M
 
Net Interest Expenses $27K -- -- -- --
EBT. Incl. Unusual Items -$272K -$3.3M -$2.2M -- $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$120K -$59K -- $140K
Net Income to Company -$272K -$3.2M -$2.2M -- $1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$272K -$3.2M -$2.2M -- $1.7M
 
Basic EPS (Cont. Ops) -$0.02 -$0.14 -$0.10 -- $0.07
Diluted EPS (Cont. Ops) -$0.02 -$0.14 -$0.10 -- $0.07
Weighted Average Basic Share $14.9M $23.8M $21.9M -- $22.6M
Weighted Average Diluted Share $14.9M $23.8M $21.9M -- $24.1M
 
EBITDA -$157K -$3.2M -$1.7M -- $2.1M
EBIT -$245K -$3.4M -$2M -- $1.7M
 
Revenue (Reported) $8.9M $8M $8.4M -- $26.2M
Operating Income (Reported) -$411K -$3.4M -$2M -- $1.7M
Operating Income (Adjusted) -$245K -$3.4M -$2M -- $1.7M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $25.3M $41.2M $48.5M -- $95.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13M $18.5M $21.6M -- $36.2M
Gross Profit $12.3M $22.8M $26.9M -- $59.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6.8M -$219K -$550K -- -$593K
Operating Expenses $15.4M $29.1M $33.2M -- $50.5M
Operating Income -$3.1M -$6.3M -$6.3M -- $8.5M
 
Net Interest Expenses $358K $5K -- -- --
EBT. Incl. Unusual Items -$10.2M -$6.5M -$6.5M -- $8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $293K -$280K $294K -- -$5.6M
Net Income to Company -$10.5M -$6.2M -$6.8M -- $14.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.5M -$6.2M -$6.8M -- $14.4M
 
Basic EPS (Cont. Ops) -$0.79 -$0.30 -$0.31 -- $0.64
Diluted EPS (Cont. Ops) -$0.79 -$0.31 -$0.31 -- $0.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$9.6M -$5.5M -$5.4M -- $10.1M
EBIT -$9.9M -$6.1M -$6.3M -- $8.5M
 
Revenue (Reported) $25.3M $41.2M $48.5M -- $95.3M
Operating Income (Reported) -$3.1M -$6.3M -$6.3M -- $8.5M
Operating Income (Adjusted) -$9.9M -$6.1M -$6.3M -- $8.5M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Revenue $8.9M $8M $8.4M -- $26.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2M $3.4M $3.2M -- $10.3M
Gross Profit $4.7M $4.6M $5.2M -- $15.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $166K $67K -$361K -- -$80K
Operating Expenses $5.2M $8M $7.2M -- $14.2M
Operating Income -$411K -$3.4M -$2M -- $1.7M
 
Net Interest Expenses $27K -- -- -- --
EBT. Incl. Unusual Items -$272K -$3.3M -$2.2M -- $1.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$120K -$59K -- $140K
Net Income to Company -$272K -$3.2M -$2.2M -- $1.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$272K -$3.2M -$2.2M -- $1.7M
 
Basic EPS (Cont. Ops) -$0.02 -$0.14 -$0.10 -- $0.07
Diluted EPS (Cont. Ops) -$0.02 -$0.14 -$0.10 -- $0.07
Weighted Average Basic Share $14.9M $23.8M $21.9M -- $22.6M
Weighted Average Diluted Share $14.9M $23.8M $21.9M -- $24.1M
 
EBITDA -$157K -$3.2M -$1.7M -- $2.1M
EBIT -$245K -$3.4M -$2M -- $1.7M
 
Revenue (Reported) $8.9M $8M $8.4M -- $26.2M
Operating Income (Reported) -$411K -$3.4M -$2M -- $1.7M
Operating Income (Adjusted) -$245K -$3.4M -$2M -- $1.7M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $3.2M $56.3M $20.1M $20.5M $16.8M
Short Term Investments -- -- -- -- $8.9M
Accounts Receivable, Net $834K $1.7M $5.9M $2.9M $2.6M
Inventory $4.8M $6.6M $15.5M $13.9M $20M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4M $1.5M $1.2M $868K $2.6M
Total Current Assets $16.6M $66.2M $42.6M $38.2M $51M
 
Property Plant And Equipment $3M $4.4M $8M $6.8M $8.5M
Long-Term Investments -- -- -- -- --
Goodwill $651K $816K $2.3M $2.3M $2.3M
Other Intangibles $811K $3.7M $3.9M $3.6M $3.3M
Other Long-Term Assets $109K $318K $272K $28K $1M
Total Assets $21.2M $75.3M $57M $52.3M $71.9M
 
Accounts Payable $4.1M $2.8M $3.8M $2.6M $7.7M
Accrued Expenses $1.5M $3.3M $3M $2.7M $4.8M
Current Portion Of Long-Term Debt $76K -- -- -- --
Current Portion Of Capital Lease Obligations $257K $463K $757K $644K $539K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.8M $8.2M $8.9M $8.6M $15.4M
 
Long-Term Debt $115K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $12.8M $9.2M $11.1M $10M $17.6M
 
Common Stock $15K $23K $23K $24K $25K
Other Common Equity Adj $28K -$16K -$620K -$1.1M -$649K
Common Equity $8.4M $66.1M $46M $42.3M $54.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.4M $66.1M $46M $42.3M $54.4M
 
Total Liabilities and Equity $21.2M $75.3M $57M $52.3M $71.9M
Cash and Short Terms $3.2M $56.3M $20.1M $20.5M $25.7M
Total Debt $191K -- -- -- --
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Cash and Equivalents $2M $44.7M $14.4M -- $7.7M
Short Term Investments $39K -- -- -- $11.6M
Accounts Receivable, Net $321K $1.1M $4.2M -- $2.9M
Inventory $7.6M $12.1M $18M -- $23.2M
Prepaid Expenses $437K -- -- -- --
Other Current Assets $50K $1.9M $1.6M -- $3.4M
Total Current Assets $12.9M $59.8M $38.2M -- $48.8M
 
Property Plant And Equipment $2.9M $5.5M $7.7M -- $10.5M
Long-Term Investments $67K -- $354K -- --
Goodwill $651K $816K $2.3M -- $2.3M
Other Intangibles $795K $3.6M $3.8M -- $3.3M
Other Long-Term Assets $162K $727K $253K -- $689K
Total Assets $17.5M $70.5M $54.1M -- $71M
 
Accounts Payable $3.5M $4M $3.2M -- $8.3M
Accrued Expenses $1.5M $2M $1.6M -- $2.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $212K $498K $747K -- $572K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.5M $7.6M $7.6M -- $12.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $8.5M $9.1M $9.4M -- $14.2M
 
Common Stock $149K $23K $23K -- $25K
Other Common Equity Adj $86K -$10K -$1.2M -- -$719K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9M $61.4M $44.7M -- $56.8M
 
Total Liabilities and Equity $17.5M $70.5M $54.1M -- $71M
Cash and Short Terms $2M $44.7M $14.4M -- $19.3M
Total Debt -- -- -- -- --
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders -$12.6M -$3.3M -$7.9M -$8.2M $12.8M
Depreciation & Amoritzation $242K $487K $855K $1.3M $1.5M
Stock-Based Compensation $1.7M $3.2M $5.4M $5.4M $3.4M
Change in Accounts Receivable -$433K -$336K -$4.3M $2.2M $946K
Change in Inventories -$4.5M -$1.4M -$9.2M $542K -$5.9M
Cash From Operations $2.5M -$4.4M -$13.8M $3.9M $11.7M
 
Capital Expenditures $1.5M $1.8M $3.3M $903K $2.4M
Cash Acquisitions -$489K -$4M -$1.9M -$520K --
Cash From Investing -$2M -$5.9M -$5.1M -$3M -$11.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $190K $1.5M -- -- --
Long-Term Debt Repaid -$137K -$1.5M -- -- --
Repurchase of Common Stock -- -- -- -- -$3.8M
Other Financing Activities -$20K -$81K -$17.5M -$456K -$948K
Cash From Financing $7.8M $57.3M -$17M -$422K -$4.6M
 
Beginning Cash (CF) $1.2M $9.7M $56.4M $20.1M $20.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.3M $46.9M -$36M $491K -$4M
Ending Cash (CF) $9.7M $56.4M $20.1M $20.5M $16.8M
 
Levered Free Cash Flow $1M -$6.3M -$17.1M $3M $9.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$272K -$3.2M -$2.2M -- $1.7M
Depreciation & Amoritzation $88K $175K $276K -- $440K
Stock-Based Compensation $693K $1.3M $1.5M -- $840K
Change in Accounts Receivable $554K $569K $1.5M -- -$270K
Change in Inventories -$2.5M -$5.4M -$2.9M -- -$3.2M
Cash From Operations -$5.7M -$8.4M -$3.4M -- -$3.8M
 
Capital Expenditures $25K $915K $206K -- $2.6M
Cash Acquisitions -- -- -$520K -- --
Cash From Investing -$25K -$915K -$2.3M -- -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.7M -- -- --
Other Financing Activities -$54K -- -- -- -$67K
Cash From Financing $102K -$2.3M -- -- $26K
 
Beginning Cash (CF) $9.7M $56.4M $20.1M -- $16.8M
Foreign Exchange Rate Adjustment $143K -$64K $11K -- -$111K
Additions / Reductions -$5.6M -$11.6M -$5.7M -- -$9M
Ending Cash (CF) $4.2M $44.7M $14.4M -- $7.7M
 
Levered Free Cash Flow -$5.7M -$9.3M -$3.6M -- -$6.4M
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$10.5M -$6.2M -$6.8M -- $14.4M
Depreciation & Amoritzation $292K $574K $956K -- $1.6M
Stock-Based Compensation $1.6M $3.7M $5.6M -- $3.3M
Change in Accounts Receivable -$225K -$321K -$3.3M -- -$733K
Change in Inventories -$6.6M -$4.3M -$6.7M -- -$10.8M
Cash From Operations -$2.4M -$7.2M -$8.8M -- $4M
 
Capital Expenditures $1.5M $2.7M $2.5M -- $4.8M
Cash Acquisitions -$489K -- -$2.4M -- --
Cash From Investing -$2M -$6.8M -$6.5M -- -$16.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.7M -- -- --
Other Financing Activities -- -- -- -- -$1M
Cash From Financing $7.9M $54.9M -$14.8M -- -$4.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.5M $40.9M -$30M -- -$16.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.9M -$9.9M -$11.3M -- -$822K
Period Ending 2021-02-28 2022-02-28 2023-02-28 2024-02-28 2025-02-28
Net Income to Stockholders -$272K -$3.2M -$2.2M -- $1.7M
Depreciation & Amoritzation $88K $175K $276K -- $440K
Stock-Based Compensation $693K $1.3M $1.5M -- $840K
Change in Accounts Receivable $554K $569K $1.5M -- -$270K
Change in Inventories -$2.5M -$5.4M -$2.9M -- -$3.2M
Cash From Operations -$5.7M -$8.4M -$3.4M -- -$3.8M
 
Capital Expenditures $25K $915K $206K -- $2.6M
Cash Acquisitions -- -- -$520K -- --
Cash From Investing -$25K -$915K -$2.3M -- -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$2.7M -- -- --
Other Financing Activities -$54K -- -- -- -$67K
Cash From Financing $102K -$2.3M -- -- $26K
 
Beginning Cash (CF) $9.7M $56.4M $20.1M -- $16.8M
Foreign Exchange Rate Adjustment $143K -$64K $11K -- -$111K
Additions / Reductions -$5.6M -$11.6M -$5.7M -- -$9M
Ending Cash (CF) $4.2M $44.7M $14.4M -- $7.7M
 
Levered Free Cash Flow -$5.7M -$9.3M -$3.6M -- -$6.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Where Will Dell Stock Be in 5 Years?
Where Will Dell Stock Be in 5 Years?

So you’re looking at Dell (NASDAQ: DELL) and wondering, “Is…

Where Will Cameco Stock Be in 5 Years?
Where Will Cameco Stock Be in 5 Years?

Cameco (NYSE: CCJ) isn’t exactly the kind of stock you…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
70
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 47x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
84
SBET alert for May 30

SharpLink Gaming [SBET] is down 3.17% over the past day.

Buy
55
RGC alert for May 30

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Buy
73
CTEV alert for May 30

Claritev [CTEV] is up 7.82% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock