25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Byrna Technologies Inc
Buy, Hold or Sell?

Let's analyze Byrna together

I guess you are interested in Byrna Technologies Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Byrna Technologies Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Byrna Technologies Inc

I send you an email if I find something interesting about Byrna Technologies Inc.

1. Quick Overview

1.1. Quick analysis of Byrna (30 sec.)










1.2. What can you expect buying and holding a share of Byrna? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
$1.90
Expected worth in 1 year
$1.93
How sure are you?
27.5%

+ What do you gain per year?

Total Gains per Share
$0.02
Return On Investment
0.1%

For what price can you sell your share?

Current Price per Share
$18.79
Expected price per share
$13.10 - $22.12
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Byrna (5 min.)




Live pricePrice per Share (EOD)
$18.79
Intrinsic Value Per Share
$-3.14 - $-2.23
Total Value Per Share
$-1.23 - $-0.33

2.2. Growth of Byrna (5 min.)




Is Byrna growing?

Current yearPrevious yearGrowGrow %
How rich?$44.5m$44.3m-$511.5k-1.2%

How much money is Byrna making?

Current yearPrevious yearGrowGrow %
Making money$572.5k-$1.8m$2.4m427.4%
Net Profit Margin2.5%-23.5%--

How much money comes from the company's main activities?

2.3. Financial Health of Byrna (5 min.)




2.4. Comparing to competitors in the Aerospace & Defense industry (5 min.)




  Industry Rankings (Aerospace & Defense)  


Richest
#139 / 190

Most Revenue
#146 / 190

Most Profit
#122 / 190

Most Efficient
#106 / 190
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Byrna?

Welcome investor! Byrna's management wants to use your money to grow the business. In return you get a share of Byrna.

First you should know what it really means to hold a share of Byrna. And how you can make/lose money.

Speculation

The Price per Share of Byrna is $18.79. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Byrna.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Byrna, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $1.90. Based on the TTM, the Book Value Change Per Share is $0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.06 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Byrna.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.040.2%0.020.1%-0.08-0.4%-0.07-0.4%-0.05-0.3%
Usd Book Value Change Per Share-0.010.0%0.010.0%-0.06-0.3%0.100.5%0.050.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.010.0%0.010.0%-0.06-0.3%0.100.5%0.050.2%
Usd Price Per Share11.59-10.28-6.26-8.32-4.26-
Price to Earnings Ratio66.18-1,020.05--103.26-178.35-88.06-
Price-to-Total Gains Ratio-1,682.85-469.33--181.09-63.32-27.45-
Price to Book Ratio6.09-5.41-3.15-5.33--58.88-
Price-to-Total Gains Ratio-1,682.85-469.33--181.09-63.32-27.45-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share18.79
Number of shares53
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.10
Usd Total Gains Per Share0.010.10
Gains per Quarter (53 shares)0.325.06
Gains per Year (53 shares)1.2820.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101-902010
203-804130
304-706150
405-608170
506-5010190
608-40122110
709-30142130
8010-20162150
9012-10182170
1001300203190

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%3.09.00.025.0%4.016.00.020.0%4.036.00.010.0%4.072.00.05.3%
Book Value Change Per Share3.01.00.075.0%4.08.00.033.3%8.011.01.040.0%11.025.04.027.5%22.046.08.028.9%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.076.00.0%
Total Gains per Share3.01.00.075.0%4.08.00.033.3%8.011.01.040.0%11.025.04.027.5%22.046.08.028.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Byrna Technologies Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.0070.006-214%-0.056+710%0.096-107%0.047-115%
Book Value Per Share--1.9031.896+0%1.973-4%1.471+29%0.732+160%
Current Ratio--3.5084.125-15%5.252-33%4.080-14%5.387-35%
Debt To Asset Ratio--0.2450.207+18%0.171+43%0.459-47%1.001-76%
Debt To Equity Ratio--0.3250.263+23%0.207+57%0.369-12%1.812-82%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--276935742.810249229732.610+11%147451237.500+88%199605645.013+39%101586806.557+173%
Eps--0.0440.024+84%-0.083+290%-0.070+259%-0.051+217%
Ev To Ebitda Ratio--74.12680.495-8%-6388.181+8718%-1272.986+1817%-637.445+960%
Ev To Sales Ratio--3.3203.372-2%3.558-7%4.581-28%18.975-83%
Free Cash Flow Per Share---0.0890.111-180%-0.067-25%-0.039-56%-0.030-67%
Free Cash Flow To Equity Per Share---0.2170.070-411%-0.105-52%0.062-449%0.033-764%
Gross Profit Margin--1.000-26.669+2767%4.199-76%-3.796+480%-1.398+240%
Intrinsic Value_10Y_max---2.234--------
Intrinsic Value_10Y_min---3.136--------
Intrinsic Value_1Y_max---0.134--------
Intrinsic Value_1Y_min---0.207--------
Intrinsic Value_3Y_max---0.471--------
Intrinsic Value_3Y_min---0.719--------
Intrinsic Value_5Y_max---0.890--------
Intrinsic Value_5Y_min---1.333--------
Market Cap422380410.000+36%271323742.810238405732.610+14%140774737.500+93%190277485.063+43%97476558.532+178%
Net Profit Margin--0.0490.025+97%-0.235+578%-1.227+2596%-10.315+21086%
Operating Margin--0.0400.027+45%-0.222+660%-0.809+2138%-8.648+21882%
Operating Ratio--0.9600.980-2%1.222-21%1.855-48%9.449-90%
Pb Ratio9.876+38%6.0925.414+13%3.147+94%5.332+14%-58.885+1067%
Pe Ratio107.287+38%66.1771020.054-94%-103.256+256%178.346-63%88.064-25%
Price Per Share18.790+38%11.59010.275+13%6.263+85%8.320+39%4.264+172%
Price To Free Cash Flow Ratio-52.743-62%-32.5339.867-430%-6.445-80%-10.036-69%-6.668-80%
Price To Total Gains Ratio-2728.272-62%-1682.846469.332-459%-181.091-89%63.323-2758%27.451-6230%
Quick Ratio--1.7712.480-29%2.748-36%2.576-31%3.622-51%
Return On Assets--0.0170.009+83%-0.036+309%-0.095+648%-0.322+1952%
Return On Equity--0.0230.012+85%-0.043+288%-0.024+205%-0.853+3805%
Total Gains Per Share---0.0070.006-214%-0.056+710%0.096-107%0.047-115%
Usd Book Value--44539000.00043835000.000+2%44346500.000+0%33704847.650+32%16762415.000+166%
Usd Book Value Change Per Share---0.0070.006-214%-0.056+710%0.096-107%0.047-115%
Usd Book Value Per Share--1.9031.896+0%1.973-4%1.471+29%0.732+160%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0440.024+84%-0.083+290%-0.070+259%-0.051+217%
Usd Free Cash Flow---2085000.0002514000.000-183%-1497250.250-28%-907908.750-56%-682395.875-67%
Usd Free Cash Flow Per Share---0.0890.111-180%-0.067-25%-0.039-56%-0.030-67%
Usd Free Cash Flow To Equity Per Share---0.2170.070-411%-0.105-52%0.062-449%0.033-764%
Usd Market Cap422380410.000+36%271323742.810238405732.610+14%140774737.500+93%190277485.063+43%97476558.532+178%
Usd Price Per Share18.790+38%11.59010.275+13%6.263+85%8.320+39%4.264+172%
Usd Profit--1025000.000572500.000+79%-1874250.000+283%-1208740.150+218%-979233.075+196%
Usd Revenue--20854000.00018354250.000+14%10755500.000+94%10349688.750+101%5209510.400+300%
Usd Total Gains Per Share---0.0070.006-214%-0.056+710%0.096-107%0.047-115%
 EOD+4 -4MRQTTM+19 -18YOY+20 -175Y+22 -1510Y+22 -15

3.3 Fundamental Score

Let's check the fundamental score of Byrna Technologies Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15107.287
Price to Book Ratio (EOD)Between0-19.876
Net Profit Margin (MRQ)Greater than00.049
Operating Margin (MRQ)Greater than00.040
Quick Ratio (MRQ)Greater than11.771
Current Ratio (MRQ)Greater than13.508
Debt to Asset Ratio (MRQ)Less than10.245
Debt to Equity Ratio (MRQ)Less than10.325
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.017
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Byrna Technologies Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.500
Ma 20Greater thanMa 5018.938
Ma 50Greater thanMa 10017.106
Ma 100Greater thanMa 20014.441
OpenGreater thanClose19.130
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Byrna Technologies Inc

Byrna Technologies Inc., a less-lethal self-defense technology company, engages in the development, manufacture, and sale of less-lethal personal security solutions in the United States, South Africa, Europe, South America, Asia, and Canada. Its products include handheld personal security devices and shoulder-fired launchers designed for use by consumers and professional security customers without the need for a background check or firearms license; projectiles, including chemical irritant, kinetic, and inert rounds; self-defense aerosol products comprising Byrna Bad Guy Repellent; and accessories and related safety products, such as Byrna Banshee, Byrna Shield, compressed carbon dioxide canisters, sighting systems, holsters, and Byrna-branded apparel. The company sells its products to the consumer market through its Byrna e-commerce store and Amazon storefront, Side Hustle dealer program, premier dealers, and a network of outdoor and sporting goods stores either directly or through distributors; and to the professional security market through Train the Trainer program. 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.

Fundamental data was last updated by Penke on 2024-12-05 14:47:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Byrna earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Byrna to the Aerospace & Defense industry mean.
  • A Net Profit Margin of 4.9% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Byrna Technologies Inc:

  • The MRQ is 4.9%. The company is making a profit. +1
  • The TTM is 2.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.9%TTM2.5%+2.4%
TTM2.5%YOY-23.5%+26.0%
TTM2.5%5Y-122.7%+125.2%
5Y-122.7%10Y-1,031.5%+908.8%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%4.3%+0.6%
TTM2.5%4.3%-1.8%
YOY-23.5%3.5%-27.0%
5Y-122.7%2.9%-125.6%
10Y-1,031.5%3.6%-1,035.1%
4.3.1.2. Return on Assets

Shows how efficient Byrna is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Byrna to the Aerospace & Defense industry mean.
  • 1.7% Return on Assets means that Byrna generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Byrna Technologies Inc:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM0.9%+0.8%
TTM0.9%YOY-3.6%+4.6%
TTM0.9%5Y-9.5%+10.5%
5Y-9.5%10Y-32.2%+22.6%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%0.7%+1.0%
TTM0.9%0.7%+0.2%
YOY-3.6%0.8%-4.4%
5Y-9.5%0.5%-10.0%
10Y-32.2%0.7%-32.9%
4.3.1.3. Return on Equity

Shows how efficient Byrna is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Byrna to the Aerospace & Defense industry mean.
  • 2.3% Return on Equity means Byrna generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Byrna Technologies Inc:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.2%+1.1%
TTM1.2%YOY-4.3%+5.6%
TTM1.2%5Y-2.4%+3.7%
5Y-2.4%10Y-85.3%+82.8%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.8%+0.5%
TTM1.2%1.9%-0.7%
YOY-4.3%1.6%-5.9%
5Y-2.4%1.2%-3.6%
10Y-85.3%1.6%-86.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Byrna Technologies Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Byrna is operating .

  • Measures how much profit Byrna makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Byrna to the Aerospace & Defense industry mean.
  • An Operating Margin of 4.0% means the company generated $0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Byrna Technologies Inc:

  • The MRQ is 4.0%. The company is operating less efficient.
  • The TTM is 2.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.0%TTM2.7%+1.2%
TTM2.7%YOY-22.2%+25.0%
TTM2.7%5Y-80.9%+83.7%
5Y-80.9%10Y-864.8%+783.9%
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ4.0%8.8%-4.8%
TTM2.7%6.9%-4.2%
YOY-22.2%4.9%-27.1%
5Y-80.9%3.9%-84.8%
10Y-864.8%3.5%-868.3%
4.3.2.2. Operating Ratio

Measures how efficient Byrna is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • An Operation Ratio of 0.96 means that the operating costs are $0.96 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Byrna Technologies Inc:

  • The MRQ is 0.960. The company is less efficient in keeping operating costs low.
  • The TTM is 0.980. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.960TTM0.980-0.019
TTM0.980YOY1.222-0.243
TTM0.9805Y1.855-0.875
5Y1.85510Y9.449-7.594
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9601.036-0.076
TTM0.9801.122-0.142
YOY1.2221.031+0.191
5Y1.8551.089+0.766
10Y9.4491.050+8.399
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Byrna Technologies Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Byrna is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A Current Ratio of 3.51 means the company has $3.51 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Byrna Technologies Inc:

  • The MRQ is 3.508. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.125. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.508TTM4.125-0.616
TTM4.125YOY5.252-1.128
TTM4.1255Y4.080+0.044
5Y4.08010Y5.387-1.307
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5081.401+2.107
TTM4.1251.413+2.712
YOY5.2521.518+3.734
5Y4.0801.625+2.455
10Y5.3871.576+3.811
4.4.3.2. Quick Ratio

Measures if Byrna is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Byrna to the Aerospace & Defense industry mean.
  • A Quick Ratio of 1.77 means the company can pay off $1.77 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Byrna Technologies Inc:

  • The MRQ is 1.771. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.480. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.771TTM2.480-0.709
TTM2.480YOY2.748-0.267
TTM2.4805Y2.576-0.096
5Y2.57610Y3.622-1.045
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7710.718+1.053
TTM2.4800.745+1.735
YOY2.7480.875+1.873
5Y2.5760.942+1.634
10Y3.6220.956+2.666
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Byrna Technologies Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Byrna assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Byrna to Aerospace & Defense industry mean.
  • A Debt to Asset Ratio of 0.25 means that Byrna assets are financed with 24.5% credit (debt) and the remaining percentage (100% - 24.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Byrna Technologies Inc:

  • The MRQ is 0.245. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.207. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.245TTM0.207+0.038
TTM0.207YOY0.171+0.036
TTM0.2075Y0.459-0.252
5Y0.45910Y1.001-0.542
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2450.611-0.366
TTM0.2070.607-0.400
YOY0.1710.597-0.426
5Y0.4590.591-0.132
10Y1.0010.613+0.388
4.5.4.2. Debt to Equity Ratio

Measures if Byrna is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Byrna to the Aerospace & Defense industry mean.
  • A Debt to Equity ratio of 32.5% means that company has $0.32 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Byrna Technologies Inc:

  • The MRQ is 0.325. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.263. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.325TTM0.263+0.062
TTM0.263YOY0.207+0.056
TTM0.2635Y0.369-0.106
5Y0.36910Y1.812-1.443
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3251.413-1.088
TTM0.2631.537-1.274
YOY0.2071.352-1.145
5Y0.3691.482-1.113
10Y1.8121.657+0.155
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Byrna generates.

  • Above 15 is considered overpriced but always compare Byrna to the Aerospace & Defense industry mean.
  • A PE ratio of 66.18 means the investor is paying $66.18 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Byrna Technologies Inc:

  • The EOD is 107.287. Based on the earnings, the company is expensive. -2
  • The MRQ is 66.177. Based on the earnings, the company is expensive. -2
  • The TTM is 1,020.054. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD107.287MRQ66.177+41.111
MRQ66.177TTM1,020.054-953.878
TTM1,020.054YOY-103.256+1,123.310
TTM1,020.0545Y178.346+841.709
5Y178.34610Y88.064+90.281
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD107.28726.280+81.007
MRQ66.17723.369+42.808
TTM1,020.05420.530+999.524
YOY-103.25616.574-119.830
5Y178.34617.860+160.486
10Y88.06423.825+64.239
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Byrna Technologies Inc:

  • The EOD is -52.743. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -32.533. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 9.867. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-52.743MRQ-32.533-20.210
MRQ-32.533TTM9.867-42.400
TTM9.867YOY-6.445+16.312
TTM9.8675Y-10.036+19.903
5Y-10.03610Y-6.668-3.367
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD-52.743-1.043-51.700
MRQ-32.533-0.878-31.655
TTM9.867-0.452+10.319
YOY-6.445-0.020-6.425
5Y-10.036-0.719-9.317
10Y-6.668-0.432-6.236
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Byrna is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Aerospace & Defense industry mean).
  • A PB ratio of 6.09 means the investor is paying $6.09 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Byrna Technologies Inc:

  • The EOD is 9.876. Based on the equity, the company is overpriced. -1
  • The MRQ is 6.092. Based on the equity, the company is overpriced. -1
  • The TTM is 5.414. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD9.876MRQ6.092+3.784
MRQ6.092TTM5.414+0.678
TTM5.414YOY3.147+2.267
TTM5.4145Y5.332+0.082
5Y5.33210Y-58.885+64.217
Compared to industry (Aerospace & Defense)
PeriodCompanyIndustry (mean)+/- 
EOD9.8762.669+7.207
MRQ6.0922.408+3.684
TTM5.4142.571+2.843
YOY3.1472.389+0.758
5Y5.3322.755+2.577
10Y-58.8853.111-61.996
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Byrna Technologies Inc.

4.8.1. Institutions holding Byrna Technologies Inc

Institutions are holding 43.08% of the shares of Byrna Technologies Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30FMR Inc7.53860.0018169461054867047.8795
2024-06-30BlackRock Inc5.16350.00031160699840654262.6674
2024-09-30ArrowMark Colorado Holdings, LLC (ArrowMark Partners)4.99040.24381121797-645160-36.5125
2024-09-30Vanguard Group Inc4.12740.0003927805227202.5103
2024-09-30Sontag Advisory LLC2.29660.0891516254-36825-6.6582
2024-09-30Amvescap Plc.1.79990.00134046063888532468.4378
2024-09-30Geode Capital Management, LLC1.74130.0005391432-9341-2.3307
2024-06-30FNY Investment Advisers, LLC1.52742.3015343348-374019-52.1377
2024-09-30State Street Corp1.39830.00023143158472336.9015
2024-09-30D. E. Shaw & Co LP1.09410.00362459412459410
2024-06-30M&T Bank Corp0.75170.00581689661729011.3993
2024-09-30Millennium Management LLC0.73780.0013165858-156057-48.4777
2024-09-30Manatuck Hill Partners LLC0.66730.93251500001500000
2024-09-30Northern Trust Corp0.62340.000414012697700230.2833
2024-09-30Renaissance Technologies Corp0.62150.00361397006090077.2843
2024-09-30Bank of New York Mellon Corp0.6030.0004135546-11061-7.5447
2024-09-30Sound View Wealth Advisors, LLC0.47320.14741063801063800
2024-09-30Raymond James & Associates0.44630.001100317917610.0679
2024-09-30Deerfield Management Co0.37830.021685037850370
2024-09-30AQR Capital Management LLC0.36030.001980985809850
Total 37.34033.75838393722+1506566+17.9%

4.9.2. Funds holding Byrna Technologies Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Fidelity Tactical High Income Sr F83.09430.175569556917270033.0293
2024-08-31Fidelity Advisor Multi-Asset Income I2.26160.2162508385410008.7722
2024-10-31Vanguard Total Stock Mkt Idx Inv2.23920.000450335400
2024-09-30ArrowMark Small Cap Gro2.20661.9124496020-337688-40.5043
2024-09-30Meridian Small Cap Growth Legacy2.20661.9083496020-337688-40.5043
2024-11-27iShares Russell 2000 ETF2.09070.0111469969-980-0.2081
2024-11-27Invesco Dorsey Wright SmallCap Momt ETF1.8040.693740551500
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.20640.003627118000
2024-08-31Fidelity Small Cap Index0.79350.0076178371-6290-3.4062
2024-11-27iShares Russell 2000 Growth ETF0.69930.022415718500
2024-09-30Fidelity Extended Market Index0.46820.0043105252-3934-3.603
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.42530.003195602-3600-3.629
2024-10-31Vanguard Russell 2000 ETF0.35110.009378924-476-0.5995
2024-10-31State St Russell Sm Cap® Indx SL Cl I0.28160.00946330000
2024-09-30Bridgeway Ultra-Small Company0.27481.24286177100
2024-10-31Schwab Small Cap Index0.19070.00974285800
2024-09-30NT R2000 Index Fund - NL0.1890.01142480424800
2024-09-30BlackRock Extended Equity Market K0.18180.004740861-17-0.0416
2024-11-27iShares Micro-Cap ETF0.1780.07654001400
2024-10-31EAM Ultra Micro Cap0.17220.6393870300
Total 21.31496.9614791333-434493-9.1%

5.3. Insider Transactions

Insiders are holding 20.838% of the shares of Byrna Technologies Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-15Laurilee KearnesBUY100018.6
2024-10-10Laurilee KearnesBUY200014.04
2024-09-25Bryan GanzSELL247818.46
2024-09-23Bryan GanzSELL117.4
2024-09-20Bryan GanzSELL549517.41
2024-09-18Lisa WagerSELL245017.01
2024-09-12Lisa WagerSELL5017.01
2024-09-05Bryan GanzSELL1744215.4
2024-09-05Herbert HughesSELL650015.08
2024-09-04Lisa WagerSELL2000013.5
2024-05-24Lisa WagerSELL833312
2024-05-21Herbert HughesSELL883611.16
2024-05-21Lisa WagerSELL833311.21
2024-02-20Herbert HughesSELL522912.03
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-08-31. Currency in USD. All numbers in thousands.

Summary
Total Assets59,004
Total Liabilities14,465
Total Stockholder Equity44,539
 As reported
Total Liabilities 14,465
Total Stockholder Equity+ 44,539
Total Assets = 59,004

Assets

Total Assets59,004
Total Current Assets43,985
Long-term Assets15,020
Total Current Assets
Cash And Cash Equivalents 20,077
Net Receivables 2,128
Inventory 19,797
Other Current Assets 1,983
Total Current Assets  (as reported)43,985
Total Current Assets  (calculated)43,985
+/-0
Long-term Assets
Property Plant Equipment 7,812
Goodwill 2,258
Intangible Assets 3,401
Long-term Assets Other 1,549
Long-term Assets  (as reported)15,020
Long-term Assets  (calculated)15,020
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities12,538
Long-term Liabilities1,927
Total Stockholder Equity44,539
Total Current Liabilities
Short-term Debt 1,192
Accounts payable 7,166
Other Current Liabilities 2,900
Total Current Liabilities  (as reported)12,538
Total Current Liabilities  (calculated)11,258
+/- 1,280
Long-term Liabilities
Capital Lease Obligations 2,495
Long-term Liabilities  (as reported)1,927
Long-term Liabilities  (calculated)2,495
+/- 568
Total Stockholder Equity
Common Stock24
Retained Earnings -66,456
Accumulated Other Comprehensive Income -646
Other Stockholders Equity 111,617
Total Stockholder Equity (as reported)44,539
Total Stockholder Equity (calculated)44,539
+/-0
Other
Capital Stock24
Cash and Short Term Investments 20,077
Common Stock Shares Outstanding 23,410
Current Deferred Revenue818
Liabilities and Stockholders Equity 59,004
Net Debt -17,582
Net Invested Capital 44,539
Net Working Capital 31,447
Property Plant and Equipment Gross 10,368
Short Long Term Debt Total 2,495



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-08-312024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-28
> Total Assets 
0
0
0
0
66
110
254
1,468
2,299
6,398
5,890
5,354
4,811
3,923
3,033
2,239
1,582
756
384
117
117
41
333
315
315
153
209
252
252
339
559
417
254
352
3,065
2,060
2,060
1,106
2,146
1,557
1,011
3,057
2,546
2,166
1,708
1,233
725
406
406
916
542
2,192
2,192
1,508
1,172
2,657
2,657
2,782
4,112
3,566
3,566
3,721
21,909
21,216
17,525
22,033
76,278
75,314
70,496
56,718
57,913
57,049
54,125
53,423
49,591
52,314
52,742
57,523
59,004
59,00457,52352,74252,31449,59153,42354,12557,04957,91356,71870,49675,31476,27822,03317,52521,21621,9093,7213,5663,5664,1122,7822,6572,6571,1721,5082,1922,1925429164064067251,2331,7082,1662,5463,0571,0111,5572,1461,1062,0602,0603,065352254417559339252252209153315315333411171173847561,5822,2393,0333,9234,8115,3545,8906,3982,2991,468254110660000
   > Total Current Assets 
0
0
0
0
66
110
254
1,468
2,290
6,391
5,880
5,330
4,786
3,901
3,007
2,214
1,555
731
352
87
87
16
309
286
286
129
188
233
233
321
405
272
117
179
2,902
1,908
1,908
938
1,990
1,413
879
2,936
2,437
2,026
1,596
1,147
663
318
318
869
512
2,165
2,165
1,367
770
2,232
2,232
2,204
3,510
2,949
2,949
2,263
17,601
16,606
12,919
14,428
67,956
66,161
59,808
43,691
44,086
42,645
38,193
38,234
34,946
38,201
38,971
43,702
43,985
43,98543,70238,97138,20134,94638,23438,19342,64544,08643,69159,80866,16167,95614,42812,91916,60617,6012,2632,9492,9493,5102,2042,2322,2327701,3672,1652,1655128693183186631,1471,5962,0262,4372,9368791,4131,9909381,9081,9082,9021791172724053212332331881292862863091687873527311,5552,2143,0073,9014,7865,3305,8806,3912,2901,468254110660000
       Cash And Cash Equivalents 
0
0
0
0
66
110
254
1,464
2,280
6,268
5,844
5,293
4,766
3,871
2,982
2,168
1,520
701
321
55
55
1
245
247
247
66
69
115
115
182
396
232
51
79
2,888
1,842
1,842
831
1,706
1,085
561
165
2,161
1,851
1,464
1,014
488
193
193
596
255
1,965
1,965
919
474
1,182
1,182
739
1,881
1,082
1,082
300
4,654
3,175
1,975
4,391
58,421
56,308
44,701
25,847
24,457
20,068
14,426
15,360
13,654
20,498
24,176
24,788
20,077
20,07724,78824,17620,49813,65415,36014,42620,06824,45725,84744,70156,30858,4214,3911,9753,1754,6543001,0821,0821,8817391,1821,1824749191,9651,9652555961931934881,0141,4641,8512,1611655611,0851,7068311,8421,8422,88879512323961821151156966247247245155553217011,5202,1682,9823,8714,7665,2935,8446,2682,2801,464254110660000
       Short-term Investments 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39
51
46
0
0
0
0
0
0
0
0
0
0
0
0
0000000000004651390000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
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
13
6
14
20
20
13
0
7
18
9
17
40
24
22
15
33
33
22
28
36
36
130
33
19
19
71
322
586
586
230
1,163
1,407
679
1,235
1,043
1,658
1,101
2,549
2,673
5,915
4,177
4,193
3,642
2,945
1,536
1,635
2,128
2,1281,6351,5362,9453,6424,1934,1775,9152,6732,5491,1011,6581,0431,2356791,4071,163230586586322711919331303636282233331522244017918701320201461300000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
4
11
123
36
37
21
30
25
46
35
30
31
31
31
15
64
38
38
63
118
119
119
138
9
40
66
100
14
45
45
61
250
200
191
2,671
191
64
64
64
143
0
86
18
19
0
7
139
103
0
901
807
639
184
82
91
270
126
50
1,282
119
1,490
1,934
1,827
1,534
1,200
1,596
1,215
963
868
1,131
1,779
1,983
1,9831,7791,1318689631,2151,5961,2001,5341,8271,9341,4901191,28250126270918218463980790101031397019188601436464641912,6711912002506145451410066409138119119118633838641531313130354625302137361231140000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
8
8
10
24
25
23
26
25
27
25
32
30
30
25
23
29
29
24
21
18
18
19
154
145
137
173
163
152
152
168
156
144
132
121
109
140
113
85
62
0
87
47
30
0
27
141
401
0
425
578
603
617
617
1,459
4,309
4,610
4,606
7,605
8,322
9,153
10,688
13,027
13,827
14,404
15,932
15,189
14,645
14,113
13,771
13,821
15,020
15,02013,82113,77114,11314,64515,18915,93214,40413,82713,02710,6889,1538,3227,6054,6064,6104,3091,45961761760357842504011412703047870628511314010912113214415616815215216317313714515419181821242929232530303225272526232524108800000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
8
8
10
24
25
23
26
25
27
25
32
30
30
25
23
29
29
24
21
18
18
19
154
145
137
173
163
152
152
168
156
144
132
121
109
97
85
74
62
50
50
47
30
27
27
31
113
113
319
475
502
321
518
599
3,018
3,040
2,931
3,089
3,625
4,351
5,533
6,427
7,414
8,002
7,711
7,277
7,077
6,771
6,548
6,587
7,812
7,8126,5876,5486,7717,0777,2777,7118,0027,4146,4275,5334,3513,6253,0892,9313,0403,018599518321502475319113113312727304750506274859710912113214415616815215216317313714515419181821242929232530303225272526232524108800000000
       Goodwill 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
355
355
651
651
651
816
816
816
2,245
2,307
2,258
2,258
2,258
2,258
2,258
2,258
2,265
2,258
2,2582,2652,2582,2582,2582,2582,2582,2582,3072,2458168168166516516513553550000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
67
56
45
0
0
0
0
0
1,910
183
0
0
0
0
0
000001831,910000004556670000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
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
0
0
0
0
0
0
0
0
0
0
0
0
110
108
106
106
103
101
99
99
860
827
811
795
3,626
3,659
3,668
3,612
3,991
3,952
3,872
3,800
3,727
3,655
3,583
3,510
3,441
3,401
3,4013,4413,5103,5833,6553,7273,8003,8723,9523,9913,6123,6683,6593,626795811827860999910110310610610811000000000000000000000000000000000000000000000000000000
       Other Assets 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
206
225
228
228
197
218
292
109
728
848
917
1,306
1,611
2,773
2,839
2,140
2,541
3,601
3,594
3,175
0
0
0
-1
-10003,1753,5943,6012,5412,1402,8392,7731,6111,3069178487281092922181972282282252060000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
24
111
19
18
108
139
158
156
175
291
288
293
219
256
222
438
692
692
959
1,060
788
788
929
1,190
1,437
1,437
1,861
1,511
1,343
1,071
1,671
961
107
107
93
1,469
1,560
1,514
1,524
1,459
1,572
1,497
1,498
1,481
1,399
1,399
2,446
2,525
1,866
1,866
1,826
1,553
2,500
2,500
2,868
4,293
5,550
5,550
6,450
13,131
12,807
8,481
8,883
8,020
9,216
9,089
11,036
10,673
11,055
9,405
8,974
7,368
9,995
9,573
12,210
14,465
14,46512,2109,5739,9957,3688,9749,40511,05510,67311,0369,0899,2168,0208,8838,48112,80713,1316,4505,5505,5504,2932,8682,5002,5001,5531,8261,8661,8662,5252,4461,3991,3991,4811,4981,4971,5721,4591,5241,5141,5601,469931071079611,6711,0711,3431,5111,8611,4371,4371,1909297887881,060959692692438222256219293288291175156158139108181911124000
   > Total Current Liabilities 
0
0
0
24
111
19
18
108
139
158
156
175
291
288
293
219
256
222
438
692
692
959
1,060
788
788
879
658
705
705
295
323
150
374
970
961
107
107
93
70
161
115
125
61
173
99
99
1,481
1,399
1,399
395
479
974
974
883
1,553
2,333
2,333
2,868
3,015
3,675
3,675
4,390
12,180
11,864
7,529
7,978
6,887
8,179
7,603
9,567
8,450
8,923
7,583
7,308
5,862
8,646
8,367
11,166
12,538
12,53811,1668,3678,6465,8627,3087,5838,9238,4509,5677,6038,1796,8877,9787,52911,86412,1804,3903,6753,6753,0152,8682,3332,3331,5538839749744793951,3991,3991,48199991736112511516170931071079619703741503232957057056588797887881,060959692692438222256219293288291175156158139108181911124000
       Short-term Debt 
0
0
0
8
12
13
9
4
5
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122
129
136
136
147
147
0
200
532
522
0
0
0
0
0
0
0
0
0
0
0
1,399
1,154
1,154
138
147
40
40
0
966
978
978
1,591
1,925
2,759
2,759
3,131
360
333
212
1,732
237
463
498
522
680
757
747
731
653
644
1,282
552
1,192
1,1925521,2826446537317477576805224984632371,7322123333603,1312,7592,7591,9251,591978978966040401471381,1541,1541,399000000000005225322000147147136136129122000000000000002254913128000
       Short Long Term Debt 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
978
1,019
1,591
1,925
2,759
3,102
210
133
75
0
1,500
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000001,5000751332103,1022,7591,9251,5911,0199780000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
5
99
6
9
104
134
157
154
18
291
288
293
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
341
343
48
48
0
0
36
0
0
0
70
0
0
0
0
86
0
0
0
193
286
0
126
126
928
862
601
601
694
2,156
3,475
3,526
1,925
3,019
2,793
4,012
2,712
3,363
3,804
3,188
3,456
1,750
2,617
3,193
6,450
7,166
7,1666,4503,1932,6171,7503,4563,1883,8043,3632,7124,0122,7933,0191,9253,5263,4752,156694601601862928126126028619300086000070000360048483433410000000000000000002932882911815415713410496995000
       Other Current Liabilities 
0
0
0
11
0
0
0
0
0
0
0
157
0
0
0
219
256
222
438
692
692
959
1,060
788
788
757
530
569
569
148
176
150
174
97
95
58
58
93
70
126
115
125
61
103
99
99
82
0
160
257
332
0
540
597
587
957
957
311
214
11
305
558
391
3,154
2,463
2,646
3,214
4,203
2,732
5,976
3,486
3,904
2,597
2,697
2,808
3,541
1,215
2,395
2,900
2,9002,3951,2153,5412,8082,6972,5973,9043,4865,9762,7324,2033,2142,6462,4633,1543915583051121431195795758759754003322571600829999103611251151267093585895971741501761485695695307577887881,060959692692438222256219000157000000011000
   > Long-term Liabilities 
0
0
0
13
111
19
18
108
139
158
156
18
291
288
293
0
0
0
0
0
0
0
0
0
0
50
532
732
732
1,567
1,189
1,193
697
701
866
0
48
0
1,399
1,399
1,399
1,399
1,399
1,399
1,399
1,399
1,399
0
1,239
2,051
2,046
0
892
943
966
0
167
2,558
1,278
1,875
1,875
2,059
951
943
952
905
1,133
1,037
1,486
1,469
2,223
2,132
1,822
1,666
1,506
1,349
1,206
1,044
1,927
1,9271,0441,2061,3491,5061,6661,8222,1322,2231,4691,4861,0371,1339059529439512,0591,8751,8751,2782,558167096694389202,0462,0511,23901,3991,3991,3991,3991,3991,3991,3991,3991,39904808667016971,1931,1891,56773273253250000000000029328829118156158139108181911113000
       Long term Debt Total 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
115
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000115000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
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
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
303
405
415
410
385
340
0
199
139
0
0
0
0
00001391990340385410415405303000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
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
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
100
0
0
0
0
0
0
0
0
000000001000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
-24
-45
91
236
1,360
2,159
6,240
5,734
5,179
4,520
3,636
2,740
2,020
1,326
533
-54
-575
-575
-918
-727
-473
-473
-776
-981
-1,185
-1,185
-1,522
-953
-926
-817
-1,319
2,104
1,953
1,953
1,013
677
-3
-503
1,533
1,087
594
211
-265
-756
0
-994
-1,530
-1,984
0
327
-318
-381
157
157
-86
-180
-1,984
-1,984
-2,728
8,779
8,409
9,044
13,150
68,258
66,098
61,407
45,682
47,240
45,994
44,720
44,449
42,223
42,319
43,169
45,313
44,539
44,53945,31343,16942,31942,22344,44944,72045,99447,24045,68261,40766,09868,25813,1509,0448,4098,779-2,728-1,984-1,984-180-86157157-381-3183270-1,984-1,530-9940-756-2652115941,0871,533-503-36771,0131,9531,9532,104-1,319-817-926-953-1,522-1,185-1,185-981-776-473-473-727-918-575-575-545331,3262,0202,7403,6364,5205,1795,7346,2402,1591,36023691-45-24000
   Common Stock
0
0
0
7
0
0
10
11
14
14
14
14
14
14
14
14
14
14
15
15
15
17
19
26
26
26
26
27
27
27
30
31
33
33
46
47
47
47
47
47
47
47
55
55
55
55
55
0
55
57
57
0
93
94
94
102
102
104
104
104
104
105
146
149
149
20
23
23
23
23
23
23
23
23
24
24
24
24
24
2424242424232323232323232320149149146105104104104104102102949493057575505555555555474747474747474633333130272727262626261917151515141414141414141414141110007000
   Retained Earnings Total Equity00000-64,653-63,536-61,383-61,250-59,715-56,719-53,498-50,290-48,450-50,487-50,215000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
1
0
0
0
0
-2
-3
-5
-7
-9
-11
-13
-15
-18
-21
-21
-25
-27
-30
-30
-35
-38
-40
-40
-45
-52
-61
-69
-78
-89
-99
-99
-19
-15
-32
-43
-39
-41
-47
-50
-55
-56
-238
-57
-36
-34
-284
-33
-35
-40
-303
-34
-62
-115
-350
-38
-75
78
28
86
206
151
-16
-10
-1
-640
-620
-1,205
-1,846
-1,261
-1,080
-1,171
-1,027
-646
-646-1,027-1,171-1,080-1,261-1,846-1,205-620-640-1-10-16151206862878-75-38-350-115-62-34-303-40-35-33-284-34-36-57-238-56-55-50-47-41-39-43-32-15-19-99-99-89-78-69-61-52-45-40-40-38-35-30-30-27-25-21-21-18-15-13-11-9-7-5-3-20000100000
   Capital Surplus 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
58,448
59,296
61,374
118,374
119,589
120,767
120,375
124,107
125,474
126,938
128,425
0
0
0
0
0
00000128,425126,938125,474124,107120,375120,767119,589118,37461,37459,29658,448000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000-17,500-15,000-15,000-2,65400000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
158
260
419
709
3,198
4,572
9,944
9,945
11,845
12,172
13,080
13,082
13,096
13,213
13,215
13,481
13,484
13,484
14,012
14,966
15,906
15,906
16,100
16,103
16,105
16,105
16,373
17,298
18,400
18,985
19,055
22,920
23,326
23,326
23,415
23,520
24,025
24,025
26,525
26,541
27,180
27,180
27,180
27,182
0
27,307
27,608
27,653
0
31,365
31,562
31,622
-34
33,342
34,727
35,772
-18
35,613
37,189
57,129
58,448
59,296
61,374
118,374
119,589
118,113
105,375
109,107
107,974
109,438
110,925
112,207
112,950
113,874
113,797
111,617
111,617113,797113,874112,950112,207110,925109,438107,974109,107105,375118,113119,589118,37461,37459,29658,44857,12937,18935,613-1835,77234,72733,342-3431,62231,56231,365027,65327,60827,307027,18227,18027,18027,18026,54126,52524,02524,02523,52023,41523,32623,32622,92019,05518,98518,40017,29816,37316,10516,10516,10316,10015,90615,90614,96614,01213,48413,48413,48113,21513,21313,09613,08213,08012,17211,8459,9459,9444,5723,198709419260158000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.