vs
Byrna Technologies Inc.（BYRN）与进步能源（FLNC）财务数据对比。点击上方公司名可切换其他公司
进步能源的季度营收约是Byrna Technologies Inc.的13.5倍（$475.2M vs $35.2M）。Byrna Technologies Inc.净利率更高（9.5% vs -9.5%，领先19.0%）。进步能源同比增速更快（154.4% vs 26.0%）。Byrna Technologies Inc.自由现金流更多（$8.1M vs $-232.6M）。过去两年Byrna Technologies Inc.的营收复合增速更高（45.5% vs -12.7%）
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。
进步能源是一家电力生产与分销企业，并入杜克能源前为财富500强能源企业，总发电容量超21000兆瓦，年营收达90亿美元。公司总部位于北卡罗来纳州罗利，旗下拥有两家大型电力公用事业公司，为卡罗来纳州及佛罗里达州约310万用户提供服务。
BYRN vs FLNC — 直观对比
营收规模更大
FLNC
是对方的13.5倍
$35.2M
营收增速更快
FLNC
高出128.5%
26.0%
净利率更高
BYRN
高出19.0%
-9.5%
自由现金流更多
BYRN
多$240.8M
$-232.6M
两年增速更快
BYRN
近两年复合增速
-12.7%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $35.2M | $475.2M |
| 净利润 | $3.4M | $-45.1M |
| 毛利率 | 59.8% | 4.9% |
| 营业利润率 | 11.2% | -14.8% |
| 净利率 | 9.5% | -9.5% |
| 营收同比 | 26.0% | 154.4% |
| 净利润同比 | -65.2% | -8.7% |
| 每股收益（稀释后） | $0.14 | $-0.34 |
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BYRNFLNC
| Q4 25 | $35.2M | $475.2M | ||
| Q3 25 | $28.2M | $1.0B | ||
| Q2 25 | $28.5M | $602.5M | ||
| Q1 25 | $26.2M | $431.6M | ||
| Q4 24 | $28.0M | $186.8M | ||
| Q3 24 | $20.9M | $1.2B | ||
| Q2 24 | $20.3M | $483.3M | ||
| Q1 24 | $16.7M | $623.1M |
净利润BYRNFLNC
| Q4 25 | $3.4M | $-45.1M | ||
| Q3 25 | $2.2M | $17.9M | ||
| Q2 25 | $2.4M | $6.3M | ||
| Q1 25 | $1.7M | $-31.0M | ||
| Q4 24 | $9.7M | $-41.5M | ||
| Q3 24 | $1.0M | $47.8M | ||
| Q2 24 | $2.1M | $785.0K | ||
| Q1 24 | $17.0K | $-9.2M |
毛利率BYRNFLNC
| Q4 25 | 59.8% | 4.9% | ||
| Q3 25 | 60.1% | 13.7% | ||
| Q2 25 | 61.6% | 14.8% | ||
| Q1 25 | 60.8% | 9.9% | ||
| Q4 24 | 62.8% | 11.4% | ||
| Q3 24 | 62.4% | 12.8% | ||
| Q2 24 | 62.0% | 17.2% | ||
| Q1 24 | 57.9% | 10.3% |
营业利润率BYRNFLNC
| Q4 25 | 11.2% | -14.8% | ||
| Q3 25 | 10.2% | 4.4% | ||
| Q2 25 | 11.7% | 1.9% | ||
| Q1 25 | 6.5% | -10.2% | ||
| Q4 24 | 14.6% | -31.4% | ||
| Q3 24 | 4.0% | 6.2% | ||
| Q2 24 | 9.4% | 1.1% | ||
| Q1 24 | -1.0% | -2.3% |
净利率BYRNFLNC
| Q4 25 | 9.5% | -9.5% | ||
| Q3 25 | 7.9% | 1.7% | ||
| Q2 25 | 8.5% | 1.0% | ||
| Q1 25 | 6.3% | -7.2% | ||
| Q4 24 | 34.6% | -22.2% | ||
| Q3 24 | 4.9% | 3.9% | ||
| Q2 24 | 10.2% | 0.2% | ||
| Q1 24 | 0.1% | -1.5% |
每股收益（稀释后）BYRNFLNC
| Q4 25 | $0.14 | $-0.34 | ||
| Q3 25 | $0.09 | $0.18 | ||
| Q2 25 | $0.10 | $0.01 | ||
| Q1 25 | $0.07 | $-0.24 | ||
| Q4 24 | $0.42 | $-0.32 | ||
| Q3 24 | $0.04 | $0.34 | ||
| Q2 24 | $0.09 | $0.00 | ||
| Q1 24 | $0.00 | $-0.07 |
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 | $452.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $65.8M | $388.0M |
| 总资产 | $84.5M | $2.3B |
| 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BYRNFLNC
| Q4 25 | $15.5M | $452.6M | ||
| Q3 25 | $9.0M | $690.8M | ||
| Q2 25 | — | $436.3M | ||
| Q1 25 | $19.3M | $568.6M | ||
| Q4 24 | $25.7M | $607.4M | ||
| Q3 24 | $20.1M | $448.7M | ||
| Q2 24 | $24.8M | $388.2M | ||
| Q1 24 | $24.2M | $411.8M |
股东权益BYRNFLNC
| Q4 25 | $65.8M | $388.0M | ||
| Q3 25 | $63.1M | $429.6M | ||
| Q2 25 | $60.1M | $407.4M | ||
| Q1 25 | $56.8M | $388.2M | ||
| Q4 24 | $54.4M | $409.4M | ||
| Q3 24 | $44.5M | $472.1M | ||
| Q2 24 | $45.3M | $421.2M | ||
| Q1 24 | $43.2M | $413.1M |
总资产BYRNFLNC
| Q4 25 | $84.5M | $2.3B | ||
| Q3 25 | $78.6M | $2.4B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | $71.0M | $2.3B | ||
| Q4 24 | $71.9M | $2.2B | ||
| Q3 24 | $59.0M | $1.9B | ||
| Q2 24 | $57.5M | $1.7B | ||
| Q1 24 | $52.7M | $1.5B |
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 | $-226.8M |
| 自由现金流经营现金流 - 资本支出 | $8.1M | $-232.6M |
| 自由现金流率自由现金流/营收 | 23.1% | -48.9% |
| 资本支出强度资本支出/营收 | 5.1% | 1.2% |
| 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 | $-179.7M |
8季度趋势，按日历期对齐
经营现金流BYRNFLNC
| Q4 25 | $9.9M | $-226.8M | ||
| Q3 25 | $-2.3M | $265.7M | ||
| Q2 25 | $-5.5M | $-153.9M | ||
| Q1 25 | $-3.8M | $-46.2M | ||
| Q4 24 | $7.3M | $-211.2M | ||
| Q3 24 | $-1.4M | $10.5M | ||
| Q2 24 | $1.9M | $-21.1M | ||
| Q1 24 | $3.9M | $70.9M |
自由现金流BYRNFLNC
| Q4 25 | $8.1M | $-232.6M | ||
| Q3 25 | $-4.5M | $260.9M | ||
| Q2 25 | $-6.4M | $-157.4M | ||
| Q1 25 | $-6.4M | $-50.5M | ||
| Q4 24 | $6.3M | $-213.3M | ||
| Q3 24 | $-2.1M | $7.3M | ||
| Q2 24 | $1.4M | $-23.5M | ||
| Q1 24 | $3.8M | $69.9M |
自由现金流率BYRNFLNC
| Q4 25 | 23.1% | -48.9% | ||
| Q3 25 | -16.0% | 25.0% | ||
| Q2 25 | -22.4% | -26.1% | ||
| Q1 25 | -24.5% | -11.7% | ||
| Q4 24 | 22.5% | -114.2% | ||
| Q3 24 | -10.0% | 0.6% | ||
| Q2 24 | 7.0% | -4.9% | ||
| Q1 24 | 22.6% | 11.2% |
资本支出强度BYRNFLNC
| Q4 25 | 5.1% | 1.2% | ||
| Q3 25 | 8.0% | 0.5% | ||
| Q2 25 | 3.3% | 0.6% | ||
| Q1 25 | 10.1% | 1.0% | ||
| Q4 24 | 3.4% | 1.1% | ||
| Q3 24 | 3.3% | 0.3% | ||
| Q2 24 | 2.6% | 0.5% | ||
| Q1 24 | 1.0% | 0.2% |
现金转化率BYRNFLNC
| Q4 25 | 2.95× | — | ||
| Q3 25 | -1.01× | 14.81× | ||
| Q2 25 | -2.25× | -24.61× | ||
| Q1 25 | -2.27× | — | ||
| Q4 24 | 0.75× | — | ||
| Q3 24 | -1.36× | 0.22× | ||
| Q2 24 | 0.93× | -26.87× | ||
| 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% |
FLNC
| Products | $450.9M | 95% |
| Services | $22.5M | 5% |
| Digital Applications And Solutions | $1.9M | 0% |
