Switch theme
Sign up to access all valuation multiples
Xtract One Technologies Inc is a Ā 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 focusĀ 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 Oneās creativeĀ 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 $11.2M
LTM EBITDA -$4.0M
$60.4M
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 of $11.2M and a last 12-month EBITDA of -$4.0M.
In the most recent fiscal year, Xtract One achieved revenue of $11.4M and an EBITDA of -$6.3M.
Xtract One expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Xtract One valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $2.9M | $11.4M | XXX | XXX | XXX |
| Gross Profit | n/a | n/a | XXX | XXX | XXX |
| Gross Margin | NaN% | NaN% | XXX | XXX | XXX |
| EBITDA | -$10.0M | -$6.3M | XXX | XXX | XXX |
| EBITDA Margin | -346% | -55% | XXX | XXX | XXX |
| Net Profit | -$27.8M | -$11.4M | XXX | XXX | XXX |
| Net Margin | -966% | -100% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Xtract One's stock price is CAD 0 (or $0).
Xtract One has current market cap of CAD 90.6M (or $63.4M), and EV of CAD 86.3M (or $60.4M).
See Xtract One trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $60.4M | $63.4M | 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
Sign UpAs of April 15, 2025, Xtract One has market cap of $63.4M and EV of $60.4M.
Xtract One's trades at 5.4x LTM EV/Revenue multiple, and -15.0x LTM EBITDA.
Analysts estimate Xtract One's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Xtract One and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $60.4M | XXX | XXX | XXX |
| EV/Revenue | 5.4x | XXX | XXX | XXX |
| EV/EBITDA | -11.9x | XXX | XXX | XXX |
| P/E | -9.0x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -12.3x | 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.
Sign UpXtract One's NTM/LTM revenue growth is 41%
Xtract One's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.2M for the same period.
Over next 12 months, Xtract One's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Xtract One's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Xtract One and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 298% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -45% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -37% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -4% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.2M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 12% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 64% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 51% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 130% | XXX | 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 | |
| Valid | XXX | XXX | XXX | XXX | XXX | XXX |
| Mobotix | XXX | XXX | XXX | XXX | XXX | XXX |
| S-1 Korea | XXX | XXX | XXX | XXX | XXX | XXX |
| Alarm.com | XXX | XXX | XXX | XXX | XXX | XXX |
| Genasys | 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.
Sign Up| 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. Valid, Mobotix, S-1 Korea, Alarm.com. |
| What is the current market cap of Xtract One? | Xtract One's current market cap is $63.4M |
| What is the current revenue of Xtract One? | Xtract One's last 12-month revenue is $11.2M. |
| What is the current EBITDA of Xtract One? | Xtract One's last 12-month EBITDA is -$4.0M. |
| What is the current EV/Revenue multiple of Xtract One? | Current revenue multiple of Xtract One is 5.4x. |
| What is the current EV/EBITDA multiple of Xtract One? | Current EBITDA multiple of Xtract One is -15.0x. |
| What is the current revenue growth of Xtract One? | Xtract One revenue growth between 2023 and 2024 was 298%. |
| Is Xtract One profitable? | Yes, Xtract One is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
