Financhill
Buy
62

BYRN Quote, Financials, Valuation and Earnings

Last price:
$31.09
Seasonality move :
13.86%
Day range:
$28.30 - $30.01
52-week range:
$5.36 - $30.01
Dividend yield:
0%
P/E ratio:
317.60x
P/S ratio:
9.03x
P/B ratio:
14.55x
Volume:
259K
Avg. volume:
577.3K
1-year change:
318.29%
Market cap:
$647.8M
Revenue:
$42.6M
EPS (TTM):
-$0.14
Period Ending 2019-11-30 2020-11-30 2021-11-30 2022-11-30 2023-11-30
Revenue $924.4K $16.6M $42.2M $48M $42.6M
Revenue Growth (YoY) 269.43% 1692.05% 154.5% 13.94% -11.23%
 
Cost of Revenues $775.4K $9.1M $19.3M $21.8M $19M
Gross Profit $149K $7.5M $22.9M $26.3M $23.6M
Gross Profit Margin 16.12% 45.32% 54.29% 54.71% 55.45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $414K -$7M -$118K -$121K -$930K
Operating Expenses $3.4M $11.8M $26.2M $34M $31.4M
Operating Income -$3.3M -$4.3M -$3.3M -$7.7M -$7.8M
 
Net Interest Expenses $1.5M $988K $34K -- --
EBT. Incl. Unusual Items -$4.4M -$12.3M -$3.4M -$7.7M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $293K -$160K $234K $165K
Net Income to Company -$4.4M -$12.6M -$3.3M -$7.9M -$8.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.4M -$12.6M -$3.3M -$7.9M -$8.2M
 
Basic EPS (Cont. Ops) -$0.40 -$0.98 -$0.22 -$0.35 -$0.37
Diluted EPS (Cont. Ops) -$0.40 -$0.98 -$0.22 -$0.35 -$0.37
Weighted Average Basic Share $10.4M $12.7M $19.6M $22.4M $21.9M
Weighted Average Diluted Share $10.4M $12.7M $19.6M $22.4M $21.9M
 
EBITDA -$2.8M -$11M -$2.8M -$6.9M -$6.5M
EBIT -$2.9M -$11.3M -$3.3M -$7.7M -$7.8M
 
Revenue (Reported) $924.4K $16.6M $42.2M $48M $42.6M
Operating Income (Reported) -$3.3M -$4.3M -$3.3M -$7.7M -$7.8M
Operating Income (Adjusted) -$2.9M -$11.3M -$3.3M -$7.7M -$7.8M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $4.2M $8.7M $12.4M $7.1M $20.9M
Revenue Growth (YoY) 1266.98% 107.31% 42.73% -42.96% 194.34%
 
Cost of Revenues $2.1M $3.8M $5.5M $3.9M $7.8M
Gross Profit $2.1M $4.9M $6.9M $3.2M $13M
Gross Profit Margin 50.72% 56.17% 55.36% 44.57% 62.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$9K -$124K $25K -$348K -$162K
Operating Expenses $2.7M $6.7M $8.3M $7.3M $12.2M
Operating Income -$557K -$1.8M -$1.4M -$4.1M $828K
 
Net Interest Expenses -- -- $3K -- --
EBT. Incl. Unusual Items -$566K -$1.9M -$1.4M -$4.2M $947K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$74K $150K -$124K -$78K
Net Income to Company -$566K -$1.8M -$1.5M -$4.1M $1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$566K -$1.8M -$1.5M -$4.1M $1M
 
Basic EPS (Cont. Ops) -$0.04 -$0.08 -$0.07 -$0.19 $0.05
Diluted EPS (Cont. Ops) -$0.04 -$0.08 -$0.07 -$0.19 $0.04
Weighted Average Basic Share $13.5M $22M $21.8M $22M $22.8M
Weighted Average Diluted Share $13.5M $22M $21.8M $22M $23.4M
 
EBITDA -$490K -$1.7M -$1.1M -$4.1M $934K
EBIT -$566K -$1.8M -$1.4M -$4.1M $828K
 
Revenue (Reported) $4.2M $8.7M $12.4M $7.1M $20.9M
Operating Income (Reported) -$557K -$1.8M -$1.4M -$4.1M $828K
Operating Income (Adjusted) -$566K -$1.8M -$1.4M -$4.1M $828K
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $6M $42M $43.2M $43M $73.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4M $19.9M $19.9M $19.8M $29.2M
Gross Profit $2.7M $22.1M $23.3M $23.3M $44.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.2M $176K -$619K -$830K -$214K
Operating Expenses $6.5M $23.6M $33.8M $30.7M $42.5M
Operating Income -$3.8M -$1.5M -$10.5M -$7.4M $1.7M
 
Net Interest Expenses $1.6M $23K -- -- --
EBT. Incl. Unusual Items -$12.6M -$1.3M -$11.1M -$7.5M $2.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $402K -$188K -$14K $255K
Net Income to Company -$12.6M -$1.7M -$11M -$7.5M $2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.6M -$1.7M -$11M -$7.5M $2.3M
 
Basic EPS (Cont. Ops) -$1.00 -$0.11 -$0.48 -$0.35 $0.10
Diluted EPS (Cont. Ops) -$1.00 -$0.12 -$0.48 -$0.35 $0.09
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$10.9M -$710K -$9.8M -$6.3M $3.2M
EBIT -$11M -$1.2M -$10.5M -$7.4M $1.7M
 
Revenue (Reported) $6M $42M $43.2M $43M $73.4M
Operating Income (Reported) -$3.8M -$1.5M -$10.5M -$7.4M $1.7M
Operating Income (Adjusted) -$11M -$1.2M -$10.5M -$7.4M $1.7M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $5.5M $31M $32M $27M $57.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9M $13.8M $14.4M $12.4M $22.6M
Gross Profit $2.6M $17.2M $17.6M $14.6M $35.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6M -- -- -- --
Other Inc / (Exp) -$6.9M $248K -$251K -$959K -$417K
Operating Expenses $5.6M $17.4M $25M $21.7M $32.6M
Operating Income -$3M -$192K -$7.4M -$7.1M $2.6M
 
Net Interest Expenses $988K $36K $3K -- --
EBT. Incl. Unusual Items -$10.9M $33K -$7.7M -$7.5M $3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $109K $81K -$166K -$75K
Net Income to Company -$10.9M -$75K -$7.8M -$7.4M $3.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.9M -$76K -$7.8M -$7.4M $3.1M
 
Basic EPS (Cont. Ops) -$0.90 -$0.04 -$0.34 -$0.34 $0.14
Diluted EPS (Cont. Ops) -$0.90 -$0.05 -$0.34 -$0.34 $0.13
Weighted Average Basic Share $36M $54.7M $68.6M $65.7M $67.5M
Weighted Average Diluted Share $36M $55.9M $68.6M $65.7M $70M
 
EBITDA -$9.8M $549K -$6.8M -$6.2M $3.7M
EBIT -$9.9M $180K -$7.4M -$7.1M $2.6M
 
Revenue (Reported) $5.5M $31M $32M $27M $57.8M
Operating Income (Reported) -$3M -$192K -$7.4M -$7.1M $2.6M
Operating Income (Adjusted) -$9.9M $180K -$7.4M -$7.1M $2.6M
Period Ending 2019-11-30 2020-11-30 2021-11-30 2022-11-30 2023-11-30
Cash and Equivalents $1.1M $3.2M $56.3M $20.1M $20.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $438.3K $834K $1.7M $5.9M $2.9M
Inventory $959.8K $4.8M $6.6M $15.5M $13.9M
Prepaid Expenses $155.3K -- -- -- --
Other Current Assets $74.5K $1.4M $1.5M $1.2M $868K
Total Current Assets $2.9M $16.6M $66.2M $42.6M $38.2M
 
Property Plant And Equipment $518.2K $3M $4.4M $8M $6.8M
Long-Term Investments -- -- -- -- --
Goodwill -- $651K $816K $2.3M $2.3M
Other Intangibles $99K $811K $3.7M $3.9M $3.6M
Other Long-Term Assets $92K $109K $318K $272K $28K
Total Assets $3.6M $21.2M $75.3M $57M $52.3M
 
Accounts Payable $600.9K $4.1M $2.8M $3.8M $2.6M
Accrued Expenses $305.1K $1.5M $3.3M $3M $2.7M
Current Portion Of Long-Term Debt $2.8M $76K -- -- --
Current Portion Of Capital Lease Obligations -- $257K $463K $757K $644K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.7M $11.8M $8.2M $8.9M $8.6M
 
Long-Term Debt $1.9M $115K -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $5.6M $12.8M $9.2M $11.1M $10M
 
Common Stock $104K $15K $23K $23K $24K
Other Common Equity Adj -$38.4K $28K -$16K -$620K -$1.1M
Common Equity -$2M $8.4M $66.1M $46M $42.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2M $8.4M $66.1M $46M $42.3M
 
Total Liabilities and Equity $3.6M $21.2M $75.3M $57M $52.3M
Cash and Short Terms $1.1M $3.2M $56.3M $20.1M $20.5M
Total Debt $4.6M $191K -- -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $4.7M $58.4M $24.5M $13.7M $20.1M
Short Term Investments -- $46K -- -- --
Accounts Receivable, Net $617.6K $945K $2.7M $3.6M $2.1M
Inventory $3.1M $7.6M $15.4M $16.7M $19.8M
Prepaid Expenses $1.3M $776K -- -- --
Other Current Assets $269.5K $119K $1.5M $963K $2M
Total Current Assets $17.6M $68M $44.1M $34.9M $44M
 
Property Plant And Equipment $3M $3.6M $7.4M $7.1M $7.8M
Long-Term Investments -- $45K -- -- --
Goodwill $354.5K $816K $2.3M $2.3M $2.3M
Other Intangibles $827.2K $3.7M $4M $3.7M $3.4M
Other Long-Term Assets $108.7K $177K $154K $204K $1.5M
Total Assets $21.9M $76.3M $57.9M $49.6M $59M
 
Accounts Payable $2.2M $3M $3.4M $1.8M $7.2M
Accrued Expenses $246.3K $2.4M $2.7M $2.1M $3.5M
Current Portion Of Long-Term Debt $132.6K -- -- -- --
Current Portion Of Capital Lease Obligations $227.3K $237K $680K $653K $596K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.2M $6.9M $8.5M $5.9M $12.5M
 
Long-Term Debt $84.6K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $13.1M $8M $10.7M $7.4M $14.5M
 
Common Stock $146.4K $23K $23K $24K $24K
Other Common Equity Adj $77.7K $151K -$640K -$1.3M -$646K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $8.8M $68.3M $47.2M $42.2M $44.5M
 
Total Liabilities and Equity $21.9M $76.3M $57.9M $49.6M $59M
Cash and Short Terms $4.7M $58.5M $24.5M $13.7M $20.1M
Total Debt $217.2K -- -- -- --
Period Ending 2019-11-30 2020-11-30 2021-11-30 2022-11-30 2023-11-30
Net Income to Stockholders -$4.4M -$12.6M -$3.3M -$7.9M -$8.2M
Depreciation & Amoritzation $54.2K $242K $487K $855K $1.3M
Stock-Based Compensation $732.5K $1.7M $3.2M $5.4M $5.4M
Change in Accounts Receivable -$419.3K -$433K -$336K -$4.3M $2.2M
Change in Inventories -$875.4K -$4.5M -$1.4M -$9.2M $542K
Cash From Operations -$3.8M $2.5M -$4.4M -$13.8M $3.9M
 
Capital Expenditures $246K $1.5M $1.8M $3.3M $903K
Cash Acquisitions -- -$489K -$4M -$1.9M -$520K
Cash From Investing -$246K -$2M -$5.9M -$5.1M -$3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $5.1M $190K $1.5M -- --
Long-Term Debt Repaid -$1M -$137K -$1.5M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$20K -$81K -$17.5M -$456K
Cash From Financing $4M $7.8M $57.3M -$17M -$422K
 
Beginning Cash (CF) $1.2M $1.2M $9.7M $56.4M $20.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.1K $8.3M $46.9M -$36M $491K
Ending Cash (CF) $1.2M $9.7M $56.4M $20.1M $20.5M
 
Levered Free Cash Flow -$4M $1M -$6.3M -$17.1M $3M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$566K -$1.8M -$1.5M -$4.1M $1M
Depreciation & Amoritzation $76K $143K $257K $7K $106K
Stock-Based Compensation $11K $981K $1.3M $1.7M $819K
Change in Accounts Receivable -$278K $256K -$200K $710K -$493K
Change in Inventories -$2M -$1M -$2.1M $360K -$4.3M
Cash From Operations $6.4M -$412K -$601K -$1.3M -$1.4M
 
Capital Expenditures $876K $744K $313K $194K $689K
Cash Acquisitions -- -- $12K -- --
Cash From Investing -$876K -$1.1M -$301K -$194K -$689K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$111K -$1.5M -- -- --
Repurchase of Common Stock -- -- -- -- -$3M
Other Financing Activities -- -$801K -- -$456K -$26K
Cash From Financing $3.4M $54.5M -$1K -$456K -$3M
 
Beginning Cash (CF) $2.8M $5.3M $25.8M $15.4M $24.8M
Foreign Exchange Rate Adjustment $145K $144K -$487K $210K $373K
Additions / Reductions $8.9M $53M -$903K -$1.9M -$5.1M
Ending Cash (CF) $11.9M $58.5M $24.5M $13.7M $20.1M
 
Levered Free Cash Flow $5.5M -$1.2M -$914K -$1.5M -$2.1M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$12.6M -$1.7M -$11M -$7.5M $2.3M
Depreciation & Amoritzation $176.8K $458K $756K $1.1M $1.5M
Stock-Based Compensation $1M $3.4M $4.7M $6.1M $3.3M
Change in Accounts Receivable -$518.3K $157K -$1.7M -$1.3M $1M
Change in Inventories -$2.6M -$4.5M -$8.1M -$2.6M -$3M
Cash From Operations $3.2M -$5.5M -$13.9M -$4.7M $12M
 
Capital Expenditures $1.1M $1.3M $3.2M $1.3M $1.9M
Cash Acquisitions -$489K -- -- -$2.4M --
Cash From Investing -$1.6M -$5.3M -$5.2M -$3.3M -$1.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$15M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $8.2M $57.6M -$14.5M -$3M -$3.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.8M $46.8M -$33.6M -$11M $6.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1M -$6.8M -$17.2M -$6M $10.1M
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders -$10.9M -$75K -$7.8M -$7.4M $3.1M
Depreciation & Amoritzation $153K $369K $638K $921K $1.1M
Stock-Based Compensation $778K $2.5M $4.1M $4.7M $2.6M
Change in Accounts Receivable -$196K $394K -$1M $2M $817K
Change in Inventories -$2.3M -$2.3M -$8.9M -$2.3M -$5.9M
Cash From Operations $4.8M -$3.3M -$12.8M -$3.6M $4.5M
 
Capital Expenditures $1.1M $897K $2.3M $342K $1.4M
Cash Acquisitions -$489K -- -- -$520K --
Cash From Investing -$1.6M -$4.9M -$4.2M -$2.4M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $190K $1.5M -- -- --
Long-Term Debt Repaid -$111K -$1.5M -- -- --
Repurchase of Common Stock -- -- -$15M -- -$3.2M
Other Financing Activities -- -$884K -- -$456K -$826K
Cash From Financing $7.3M $57.2M -$14.5M -$456K -$3.9M
 
Beginning Cash (CF) $4.4M $19.2M $126.9M $49.9M $69.5M
Foreign Exchange Rate Adjustment $203K -$117K -$407K $88K $406K
Additions / Reductions $10.5M $49M -$31.5M -$6.5M -$827K
Ending Cash (CF) $15.1M $68.1M $95M $43.4M $69M
 
Levered Free Cash Flow $3.7M -$4.2M -$15.1M -$4M $3.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
53
ARQQ alert for Dec 26

Arqit Quantum [ARQQ] is up 49.85% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 3.73% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 2.02% over the past day.

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

Show me the best stock