vs
Byrna Technologies Inc.（BYRN）与Dominari Holdings Inc.（DOMH）财务数据对比。点击上方公司名可切换其他公司
Byrna Technologies Inc.的季度营收约是Dominari Holdings Inc.的1.2倍（$35.2M vs $30.1M），Byrna Technologies Inc.净利率更高（9.5% vs -438.1%，领先447.7%），Dominari Holdings Inc.同比增速更快（220.4% vs 26.0%），过去两年Dominari Holdings Inc.的营收复合增速更高（369.1% vs 45.5%）
Byrna Technologies Inc.是一家专注于非致命个人安全及自卫产品研发、生产与销售的企业，核心产品包括手持式动能发射器、专用非致命投射弹及相关配件，服务个人消费者、执法机构、私营安保公司及教育机构，核心市场覆盖北美并正拓展全球布局。
BYRN vs DOMH — 直观对比
营收规模更大
BYRN
是对方的1.2倍
$30.1M
营收增速更快
DOMH
高出194.4%
26.0%
净利率更高
BYRN
高出447.7%
-438.1%
两年增速更快
DOMH
近两年复合增速
45.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $35.2M | $30.1M |
| 净利润 | $3.4M | $-131.8M |
| 毛利率 | 59.8% | — |
| 营业利润率 | 11.2% | -8.9% |
| 净利率 | 9.5% | -438.1% |
| 营收同比 | 26.0% | 220.4% |
| 净利润同比 | -65.2% | -12426.2% |
| 每股收益（稀释后） | $0.14 | $-6.94 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收BYRNDOMH
| Q4 25 | $35.2M | $30.1M | ||
| Q3 25 | $28.2M | $50.8M | ||
| Q2 25 | $28.5M | $34.1M | ||
| Q1 25 | $26.2M | $8.1M | ||
| Q4 24 | $28.0M | $9.4M | ||
| Q3 24 | $20.9M | $4.0M | ||
| Q2 24 | $20.3M | $6.2M | ||
| Q1 24 | $16.7M | $1.4M |
净利润BYRNDOMH
| Q4 25 | $3.4M | $-131.8M | ||
| Q3 25 | $2.2M | $125.2M | ||
| Q2 25 | $2.4M | $16.6M | ||
| Q1 25 | $1.7M | $-32.5M | ||
| Q4 24 | $9.7M | $1.1M | ||
| Q3 24 | $1.0M | $-4.2M | ||
| Q2 24 | $2.1M | $-6.1M | ||
| Q1 24 | $17.0K | $-5.4M |
毛利率BYRNDOMH
| Q4 25 | 59.8% | — | ||
| Q3 25 | 60.1% | — | ||
| Q2 25 | 61.6% | — | ||
| Q1 25 | 60.8% | — | ||
| Q4 24 | 62.8% | — | ||
| Q3 24 | 62.4% | — | ||
| Q2 24 | 62.0% | — | ||
| Q1 24 | 57.9% | — |
营业利润率BYRNDOMH
| Q4 25 | 11.2% | -8.9% | ||
| Q3 25 | 10.2% | -3.1% | ||
| Q2 25 | 11.7% | -57.0% | ||
| Q1 25 | 6.5% | -394.6% | ||
| Q4 24 | 14.6% | 0.4% | ||
| Q3 24 | 4.0% | -79.1% | ||
| Q2 24 | 9.4% | -44.3% | ||
| Q1 24 | -1.0% | -205.2% |
净利率BYRNDOMH
| Q4 25 | 9.5% | -438.1% | ||
| Q3 25 | 7.9% | 246.4% | ||
| Q2 25 | 8.5% | 48.7% | ||
| Q1 25 | 6.3% | -400.5% | ||
| Q4 24 | 34.6% | 11.4% | ||
| Q3 24 | 4.9% | -104.2% | ||
| Q2 24 | 10.2% | -99.1% | ||
| Q1 24 | 0.1% | -398.0% |
每股收益（稀释后）BYRNDOMH
| Q4 25 | $0.14 | $-6.94 | ||
| Q3 25 | $0.09 | $7.27 | ||
| Q2 25 | $0.10 | $1.12 | ||
| Q1 25 | $0.07 | $-3.02 | ||
| Q4 24 | $0.42 | $0.21 | ||
| Q3 24 | $0.04 | $-0.67 | ||
| Q2 24 | $0.09 | $-1.01 | ||
| Q1 24 | $0.00 | $-0.91 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $15.5M | $80.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $65.8M | $69.4M |
| 总资产 | $84.5M | $112.9M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BYRNDOMH
| Q4 25 | $15.5M | $80.5M | ||
| Q3 25 | $9.0M | $176.2M | ||
| Q2 25 | — | $28.2M | ||
| Q1 25 | $19.3M | $18.9M | ||
| Q4 24 | $25.7M | $8.2M | ||
| Q3 24 | $20.1M | $7.2M | ||
| Q2 24 | $24.8M | $12.1M | ||
| Q1 24 | $24.2M | $7.1M |
股东权益BYRNDOMH
| Q4 25 | $65.8M | $69.4M | ||
| Q3 25 | $63.1M | $210.2M | ||
| Q2 25 | $60.1M | $88.6M | ||
| Q1 25 | $56.8M | $42.4M | ||
| Q4 24 | $54.4M | $39.9M | ||
| Q3 24 | $44.5M | $38.3M | ||
| Q2 24 | $45.3M | $42.4M | ||
| Q1 24 | $43.2M | $47.7M |
总资产BYRNDOMH
| Q4 25 | $84.5M | $112.9M | ||
| Q3 25 | $78.6M | $223.4M | ||
| Q2 25 | — | $109.3M | ||
| Q1 25 | $71.0M | $52.3M | ||
| Q4 24 | $71.9M | $47.1M | ||
| Q3 24 | $59.0M | $43.4M | ||
| Q2 24 | $57.5M | $49.1M | ||
| Q1 24 | $52.7M | $52.2M |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $9.9M | $22.7M |
| 自由现金流经营现金流 - 资本支出 | $8.1M | — |
| 自由现金流率自由现金流/营收 | 23.1% | — |
| 资本支出强度资本支出/营收 | 5.1% | — |
| 现金转化率经营现金流/净利润 | 2.95× | — |
| 过去12个月自由现金流最近4个季度 | $-9.2M | — |
8季度趋势，按日历期对齐
经营现金流BYRNDOMH
| Q4 25 | $9.9M | $22.7M | ||
| Q3 25 | $-2.3M | $-4.9M | ||
| Q2 25 | $-5.5M | $-353.0K | ||
| Q1 25 | $-3.8M | $1.2M | ||
| Q4 24 | $7.3M | $-16.7M | ||
| Q3 24 | $-1.4M | $-4.7M | ||
| Q2 24 | $1.9M | $1.4M | ||
| Q1 24 | $3.9M | $-8.6M |
自由现金流BYRNDOMH
| Q4 25 | $8.1M | — | ||
| Q3 25 | $-4.5M | — | ||
| Q2 25 | $-6.4M | — | ||
| Q1 25 | $-6.4M | — | ||
| Q4 24 | $6.3M | — | ||
| Q3 24 | $-2.1M | — | ||
| Q2 24 | $1.4M | — | ||
| Q1 24 | $3.8M | — |
自由现金流率BYRNDOMH
| Q4 25 | 23.1% | — | ||
| Q3 25 | -16.0% | — | ||
| Q2 25 | -22.4% | — | ||
| Q1 25 | -24.5% | — | ||
| Q4 24 | 22.5% | — | ||
| Q3 24 | -10.0% | — | ||
| Q2 24 | 7.0% | — | ||
| Q1 24 | 22.6% | — |
资本支出强度BYRNDOMH
| Q4 25 | 5.1% | — | ||
| Q3 25 | 8.0% | — | ||
| Q2 25 | 3.3% | — | ||
| Q1 25 | 10.1% | — | ||
| Q4 24 | 3.4% | — | ||
| Q3 24 | 3.3% | — | ||
| Q2 24 | 2.6% | — | ||
| Q1 24 | 1.0% | — |
现金转化率BYRNDOMH
| Q4 25 | 2.95× | — | ||
| Q3 25 | -1.01× | -0.04× | ||
| Q2 25 | -2.25× | -0.02× | ||
| Q1 25 | -2.27× | — | ||
| Q4 24 | 0.75× | -15.65× | ||
| Q3 24 | -1.36× | — | ||
| Q2 24 | 0.93× | — | ||
| Q1 24 | 231.88× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
BYRN
| E Commerce | $23.0M | 65% |
| Wholesale Dealerdistributors | $10.9M | 31% |
| Other | $1.3M | 4% |
DOMH
| Chief Operating Decision Maker | $30.1M | 100% |
| Commissions | $458.0K | 2% |
