vs
Byrna Technologies Inc.（BYRN）与Sunrun Inc.（RUN）财务数据对比。点击上方公司名可切换其他公司
Sunrun Inc.的季度营收约是Byrna Technologies Inc.的32.9倍（$1.2B vs $35.2M）。Byrna Technologies Inc.净利率更高（9.5% vs 8.9%，领先0.6%）。Sunrun Inc.同比增速更快（123.5% vs 26.0%）。过去两年Sunrun Inc.的营收复合增速更高（59.0% 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。
Sunrun Inc.是美国知名的光伏系统及电池储能产品供应商，业务以服务住宅客户为主，2007年成立，总部位于加利福尼亚州旧金山，致力于为家庭用户提供高效的清洁能源解决方案。
BYRN vs RUN — 直观对比
营收规模更大
RUN
是对方的32.9倍
$35.2M
营收增速更快
RUN
高出97.5%
26.0%
净利率更高
BYRN
高出0.6%
8.9%
两年增速更快
RUN
近两年复合增速
45.5%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $35.2M | $1.2B |
| 净利润 | $3.4M | $103.6M |
| 毛利率 | 59.8% | — |
| 营业利润率 | 11.2% | 8.4% |
| 净利率 | 9.5% | 8.9% |
| 营收同比 | 26.0% | 123.5% |
| 净利润同比 | -65.2% | 103.7% |
| 每股收益（稀释后） | $0.14 | $0.38 |
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BYRNRUN
| Q4 25 | $35.2M | $1.2B | ||
| Q3 25 | $28.2M | $724.6M | ||
| Q2 25 | $28.5M | $569.3M | ||
| Q1 25 | $26.2M | $504.3M | ||
| Q4 24 | $28.0M | $518.5M | ||
| Q3 24 | $20.9M | $537.2M | ||
| Q2 24 | $20.3M | $523.9M | ||
| Q1 24 | $16.7M | $458.2M |
净利润BYRNRUN
| Q4 25 | $3.4M | $103.6M | ||
| Q3 25 | $2.2M | $16.6M | ||
| Q2 25 | $2.4M | $279.8M | ||
| Q1 25 | $1.7M | $50.0M | ||
| Q4 24 | $9.7M | $-2.8B | ||
| Q3 24 | $1.0M | $-83.8M | ||
| Q2 24 | $2.1M | $139.1M | ||
| Q1 24 | $17.0K | $-87.8M |
毛利率BYRNRUN
| 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BYRNRUN
| Q4 25 | 11.2% | 8.4% | ||
| Q3 25 | 10.2% | 0.5% | ||
| Q2 25 | 11.7% | -19.7% | ||
| Q1 25 | 6.5% | -22.8% | ||
| Q4 24 | 14.6% | -628.0% | ||
| Q3 24 | 4.0% | -23.8% | ||
| Q2 24 | 9.4% | -24.4% | ||
| Q1 24 | -1.0% | -40.0% |
净利率BYRNRUN
| Q4 25 | 9.5% | 8.9% | ||
| Q3 25 | 7.9% | 2.3% | ||
| Q2 25 | 8.5% | 49.1% | ||
| Q1 25 | 6.3% | 9.9% | ||
| Q4 24 | 34.6% | -542.7% | ||
| Q3 24 | 4.9% | -15.6% | ||
| Q2 24 | 10.2% | 26.5% | ||
| Q1 24 | 0.1% | -19.2% |
每股收益（稀释后）BYRNRUN
| Q4 25 | $0.14 | $0.38 | ||
| Q3 25 | $0.09 | $0.06 | ||
| Q2 25 | $0.10 | $1.07 | ||
| Q1 25 | $0.07 | $0.20 | ||
| Q4 24 | $0.42 | $-12.59 | ||
| Q3 24 | $0.04 | $-0.37 | ||
| Q2 24 | $0.09 | $0.55 | ||
| Q1 24 | $0.00 | $-0.40 |
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 | — |
| 总债务越低越好 | — | $14.7B |
| 股东权益账面价值 | $65.8M | $3.1B |
| 总资产 | $84.5M | $22.6B |
| 负债/权益比越低杠杆越低 | — | 4.69× |
8季度趋势，按日历期对齐
现金及短期投资BYRNRUN
| Q4 25 | $15.5M | — | ||
| Q3 25 | $9.0M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $19.3M | — | ||
| Q4 24 | $25.7M | — | ||
| Q3 24 | $20.1M | — | ||
| Q2 24 | $24.8M | — | ||
| Q1 24 | $24.2M | — |
总债务BYRNRUN
| Q4 25 | — | $14.7B | ||
| Q3 25 | — | $14.6B | ||
| Q2 25 | — | $14.0B | ||
| Q1 25 | — | $13.6B | ||
| Q4 24 | — | $12.9B | ||
| Q3 24 | — | $12.5B | ||
| Q2 24 | — | $12.0B | ||
| Q1 24 | — | $11.1B |
股东权益BYRNRUN
| Q4 25 | $65.8M | $3.1B | ||
| Q3 25 | $63.1M | $3.0B | ||
| Q2 25 | $60.1M | $2.9B | ||
| Q1 25 | $56.8M | $2.6B | ||
| Q4 24 | $54.4M | $2.6B | ||
| Q3 24 | $44.5M | $5.3B | ||
| Q2 24 | $45.3M | $5.4B | ||
| Q1 24 | $43.2M | $5.2B |
总资产BYRNRUN
| Q4 25 | $84.5M | $22.6B | ||
| Q3 25 | $78.6M | $22.2B | ||
| Q2 25 | — | $21.2B | ||
| Q1 25 | $71.0M | $20.4B | ||
| Q4 24 | $71.9M | $19.9B | ||
| Q3 24 | $59.0M | $22.1B | ||
| Q2 24 | $57.5M | $21.4B | ||
| Q1 24 | $52.7M | $20.8B |
负债/权益比BYRNRUN
| Q4 25 | — | 4.69× | ||
| Q3 25 | — | 4.90× | ||
| Q2 25 | — | 4.80× | ||
| Q1 25 | — | 5.19× | ||
| Q4 24 | — | 5.05× | ||
| Q3 24 | — | 2.36× | ||
| Q2 24 | — | 2.23× | ||
| Q1 24 | — | 2.15× |
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 | $96.9M |
| 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× | 0.94× |
| 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BYRNRUN
| Q4 25 | $9.9M | $96.9M | ||
| Q3 25 | $-2.3M | $-121.5M | ||
| Q2 25 | $-5.5M | $-292.7M | ||
| Q1 25 | $-3.8M | $-104.2M | ||
| Q4 24 | $7.3M | $-258.4M | ||
| Q3 24 | $-1.4M | $-156.2M | ||
| Q2 24 | $1.9M | $-208.5M | ||
| Q1 24 | $3.9M | $-143.1M |
自由现金流BYRNRUN
| Q4 25 | $8.1M | — | ||
| Q3 25 | $-4.5M | — | ||
| Q2 25 | $-6.4M | — | ||
| Q1 25 | $-6.4M | — | ||
| Q4 24 | $6.3M | — | ||
| Q3 24 | $-2.1M | $-156.4M | ||
| Q2 24 | $1.4M | — | ||
| Q1 24 | $3.8M | — |
自由现金流率BYRNRUN
| Q4 25 | 23.1% | — | ||
| Q3 25 | -16.0% | — | ||
| Q2 25 | -22.4% | — | ||
| Q1 25 | -24.5% | — | ||
| Q4 24 | 22.5% | — | ||
| Q3 24 | -10.0% | -29.1% | ||
| Q2 24 | 7.0% | — | ||
| Q1 24 | 22.6% | — |
资本支出强度BYRNRUN
| Q4 25 | 5.1% | — | ||
| Q3 25 | 8.0% | — | ||
| Q2 25 | 3.3% | — | ||
| Q1 25 | 10.1% | — | ||
| Q4 24 | 3.4% | — | ||
| Q3 24 | 3.3% | 0.0% | ||
| Q2 24 | 2.6% | — | ||
| Q1 24 | 1.0% | — |
现金转化率BYRNRUN
| Q4 25 | 2.95× | 0.94× | ||
| Q3 25 | -1.01× | -7.33× | ||
| Q2 25 | -2.25× | -1.05× | ||
| Q1 25 | -2.27× | -2.08× | ||
| Q4 24 | 0.75× | — | ||
| Q3 24 | -1.36× | — | ||
| Q2 24 | 0.93× | -1.50× | ||
| 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% |
RUN
| Products | $692.3M | 60% |
| Customer Agreements | $435.2M | 38% |
| Manufactured Product Other | $56.7M | 5% |
| Incentives | $31.3M | 3% |
