Switch theme
Sign up to access all valuation multiples
Xtract One Technologies Inc is a technology-driven threat detection and security solution leveraging AI to provide seamless and secure patron access control experiences. The principal business of the Company is the development and commercialization of an integrated, layered, AI-powered threat detection gateway solution, referred to as the Platform, with the focus of enhancing public health and safety. The company makes unobtrusive threat detection systems that enable venue-building operators to prioritize and deliver improved patron experiences while providing unprecedented safety. Xtract One’s creative multi-sensor gateway product enables companies to covertly screen for weapons at points of entry without disrupting the flow of traffic. Company revenue is earned from Platform Segment.
2010
69
LTM Revenue $11.5M
LTM EBITDA -$3.9M
$71.8M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Xtract One has a last 12-month revenue (LTM) of $11.5M and a last 12-month EBITDA of -$3.9M.
In the most recent fiscal year, Xtract One achieved revenue of $11.8M and an EBITDA of -$6.5M.
Xtract One expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Xtract One valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $11.5M | XXX | $11.8M | XXX | XXX | XXX |
| Gross Profit | $6.9M | XXX | $7.4M | XXX | XXX | XXX |
| Gross Margin | 60% | XXX | 63% | XXX | XXX | XXX |
| EBITDA | -$3.9M | XXX | -$6.5M | XXX | XXX | XXX |
| EBITDA Margin | -34% | XXX | -55% | XXX | XXX | XXX |
| EBIT | -$6.6M | XXX | -$8.0M | XXX | XXX | XXX |
| EBIT Margin | -58% | XXX | -68% | XXX | XXX | XXX |
| Net Profit | -$6.5M | XXX | -$8.0M | XXX | XXX | XXX |
| Net Margin | -57% | XXX | -68% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Xtract One's stock price is CAD 0 (or $0).
Xtract One has current market cap of CAD 104M (or $74.9M), and EV of CAD 99.4M (or $71.8M).
See Xtract One trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $71.8M | $74.9M | XXX | XXX | XXX | XXX | $-0.03 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Xtract One has market cap of $74.9M and EV of $71.8M.
Xtract One's trades at 6.2x EV/Revenue multiple, and -13.7x EV/EBITDA.
Equity research analysts estimate Xtract One's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Xtract One has a P/E ratio of -11.5x.
See valuation multiples for Xtract One and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $74.9M | XXX | $74.9M | XXX | XXX | XXX |
| EV (current) | $71.8M | XXX | $71.8M | XXX | XXX | XXX |
| EV/Revenue | 6.3x | XXX | 6.2x | XXX | XXX | XXX |
| EV/EBITDA | -18.5x | XXX | -13.7x | XXX | XXX | XXX |
| EV/EBIT | -10.9x | XXX | -9.8x | XXX | XXX | XXX |
| EV/Gross Profit | 10.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | -11.5x | XXX | -10.3x | XXX | XXX | XXX |
| EV/FCF | n/a | XXX | -14.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialXtract One's last 12 month revenue growth is 49%
Xtract One's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.2M for the same period.
Xtract One's rule of 40 is -82% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Xtract One's rule of X is 89% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Xtract One and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 49% | XXX | 39% | XXX | XXX | XXX |
| EBITDA Margin | -34% | XXX | -45% | XXX | XXX | XXX |
| EBITDA Growth | -97% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | -82% | XXX | 4% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 89% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | 12% | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | 51% | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 130% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Oermester Vagyonvedelmi | XXX | XXX | XXX | XXX | XXX | XXX |
| Valid | XXX | XXX | XXX | XXX | XXX | XXX |
| Mobotix | XXX | XXX | XXX | XXX | XXX | XXX |
| S-1 Korea | XXX | XXX | XXX | XXX | XXX | XXX |
| Prosegur Compania De | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Xtract One acquired XXX companies to date.
Last acquisition by Xtract One was XXXXXXXX, XXXXX XXXXX XXXXXX . Xtract One acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Xtract One founded? | Xtract One was founded in 2010. |
| Where is Xtract One headquartered? | Xtract One is headquartered in Canada. |
| How many employees does Xtract One have? | As of today, Xtract One has 69 employees. |
| Who is the CEO of Xtract One? | Xtract One's CEO is Mr. Peter Evans. |
| Is Xtract One publicy listed? | Yes, Xtract One is a public company listed on TSE. |
| What is the stock symbol of Xtract One? | Xtract One trades under XTRA ticker. |
| When did Xtract One go public? | Xtract One went public in 2012. |
| Who are competitors of Xtract One? | Similar companies to Xtract One include e.g. Oermester Vagyonvedelmi, Valid, Mobotix, S-1 Korea. |
| What is the current market cap of Xtract One? | Xtract One's current market cap is $74.9M |
| What is the current revenue of Xtract One? | Xtract One's last 12 months revenue is $11.5M. |
| What is the current revenue growth of Xtract One? | Xtract One revenue growth (NTM/LTM) is 49%. |
| What is the current EV/Revenue multiple of Xtract One? | Current revenue multiple of Xtract One is 6.3x. |
| Is Xtract One profitable? | Yes, Xtract One is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Xtract One? | Xtract One's last 12 months EBITDA is -$3.9M. |
| What is Xtract One's EBITDA margin? | Xtract One's last 12 months EBITDA margin is -34%. |
| What is the current EV/EBITDA multiple of Xtract One? | Current EBITDA multiple of Xtract One is -18.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
