Full history for every metric is available with a Kvantra account
Magnet Forensics Inc. (MAGT.TO)
Key financial summary
Financials in USD| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | - | 27 | 39 | 51 | 70 | 99 | 99 |
| Operating profit | $m | 6 | 6 | |||||
| Net profit | $m | - | -1 | 1 | 11 | 7 | 4 | 4 |
| EPS reported | $ | 0.09 | 0.08 | |||||
| Operating cashflow per share | $ | 0.84 | 0.84 | |||||
| Capex per share | $ | 0.04 | 0.04 | |||||
| FCF per share | $ | 0.81 | 0.81 | |||||
| Free cash flow | $m | 33 | 33 | |||||
| Net debt | $m | -140 | -146 | |||||
| Book value equity | $m | 102 | 102 | |||||
| Book value per share | $ | 2.53 | 2.37 | |||||
| Number of shares | m | 40.22 | 42.94 | |||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | TTM | ||
|---|---|---|---|---|---|---|---|---|
| Value | ||||||||
| P/E TTM | x | 300.83 | - | |||||
| P/B LTM | x | 10.84 | 12.59 | |||||
| P/S LTM | x | 11.14 | 12.95 | |||||
| P/FCF LTM | x | 33.91 | 39.41 | |||||
| EV/EBITDA LTM | x | 102.59 | 104.79 | |||||
| EV/Sales LTM | x | 9.73 | 11.48 | |||||
| Earnings Yield LTM | % | 0.33% | 0.29% | |||||
| FCF Yield | % | 2.95% | 2.54% | |||||
| Quality | ||||||||
| ROE | % | 3.60% | 3.84% | |||||
| ROIC | % | 3.11% | 3.11% | |||||
| Operating margin | % | 6.02% | 6.02% | |||||
| Gross margin | % | 93.47% | 93.47% | |||||
| FCF/Sales | % | 32.86% | 32.86% | |||||
| Growth and momentum | ||||||||
| EPS Growth YoY | % | -49.39% | -49.39% | |||||
| Sales Growth YoY | % | +40.76% | +40.76% | |||||
| Net Income Growth YoY | % | -50.07% | -50.07% | |||||
| FCF Growth | % | +95.76% | +95.76% | |||||
| Operating Profit Growth | % | -48.44% | -48.44% | |||||
| Dividend and capital structure | ||||||||
| Dividend Yield | % | 0.00% | 0.00% | |||||
| Dividend Growth | % | 0.00% | 0.00% | |||||
| Payout Ratio | % | 0.00% | 0.00% | |||||
| FCF/Debt | x | 4.76 | 4.76 | |||||
| Net Debt/EBITDA | x | -14.93 | -14.93 | |||||
| EBIT/Net interest | x | 7.59 | 7.59 | |||||
| Net debt/market cap | % | -12.70% | -11.36% | |||||
| Net debt/Equity | x | -1.38 | -1.43 | |||||
| Gross debt/equity | x | 0.07 | 0.07 | |||||
Company overview
Headquartered in Waterloo, Canada, Magnet Forensics Inc. was founded in 2010 and specializes in developing sophisticated data analytics software for digital forensics investigations. These solutions are utilized by public sector entities and private businesses across Canada, the United States, and Europe. Among its offerings, Magnet AXIOM stands as a flagship digital investigations platform, enabling the recovery, analysis, and comprehensive reporting of digital evidence from diverse sources such as smartphones, cloud services, IoT devices, and various third-party images. For corporate clients requiring remote forensic capabilities and incident response, Magnet AXIOM CYBER provides a robust solution for collecting and examining evidence from computers, cloud environments, and mobile devices. The company also offers specialized tools like Magnet OUTRIDER, a digital evidence triage tool deployed at crime scenes to swiftly scan digital media for the presence of child sexual abuse material (CSAM). Law enforcement agencies can leverage Magnet AUTOMATE, an orchestration and automation tool designed to create efficient, repeatable digital evidence processing workflows. Secure collaboration is facilitated by Magnet REVIEW, a web-based platform for sharing digital evidence, while Magnet ATLAS offers a workflow orchestration solution to manage cases, generate real-time reports, and track ongoing digital investigations. The Magnet Digital Investigation Suite provides an integrated approach to transform investigations with advanced analytics, enabling secure and scalable agency-wide collaboration. Additionally, Magnet IGNITE is available as a cloud-based tool for early case assessment triage. The company's diverse client base includes significant government organizations, major corporations, and professional services firms. The company, originally incorporated as JADsoftware Inc., adopted the name Magnet Forensics Inc. in August 2012.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Magnet Forensics Inc. (MAGT.TO)
Headquartered in Waterloo, Canada, Magnet Forensics Inc. was founded in 2010 and specializes in developing sophisticated data analytics software for digital forensics investigations. These solutions are utilized by public sector entities and private businesses across Canada, the United States, and Europe. Among its offerings, Magnet AXIOM stands as a flagship digital investigations platform, enabling the recovery, analysis, and comprehensive reporting of digital evidence from diverse sources such as smartphones, cloud services, IoT devices, and various third-party images. For corporate clients requiring remote forensic capabilities and incident response, Magnet AXIOM CYBER provides a robust solution for collecting and examining evidence from computers, cloud environments, and mobile devices. The company also offers specialized tools like Magnet OUTRIDER, a digital evidence triage tool deployed at crime scenes to swiftly scan digital media for the presence of child sexual abuse material (CSAM). Law enforcement agencies can leverage Magnet AUTOMATE, an orchestration and automation tool designed to create efficient, repeatable digital evidence processing workflows. Secure collaboration is facilitated by Magnet REVIEW, a web-based platform for sharing digital evidence, while Magnet ATLAS offers a workflow orchestration solution to manage cases, generate real-time reports, and track ongoing digital investigations. The Magnet Digital Investigation Suite provides an integrated approach to transform investigations with advanced analytics, enabling secure and scalable agency-wide collaboration. Additionally, Magnet IGNITE is available as a cloud-based tool for early case assessment triage. The company's diverse client base includes significant government organizations, major corporations, and professional services firms. The company, originally incorporated as JADsoftware Inc., adopted the name Magnet Forensics Inc. in August 2012.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free