Stock 7XT XTM INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials XTM Inc. Deutsche Boerse AG

Equities

7XT

CA98388T1021

Business Support Services

Market Closed - Deutsche Boerse AG
Other stock markets
 02:04:24 2024-04-26 am EDT 		5-day change 1st Jan Change
0.0926 EUR +0.43% Intraday chart for XTM Inc. -10.53% +92.12%
Feb. 23 XTM Inc. announced that it has received $12.178468 million in funding CI
Jan. 24 XTM Inc. Provides Further Disclosure on Licensing Agreement CI

Valuation

Fiscal Period: December 2020 2021 2022
Capitalization 1 16.68 62.97 19.73
Enterprise Value (EV) 1 17.11 55.12 17.35
P/E ratio -4.54 x -11.3 x -2.7 x
Yield - - -
Capitalization / Revenue 19.6 x 26.5 x 4.17 x
EV / Revenue 20.1 x 23.2 x 3.67 x
EV / EBITDA -4.72 x -12.4 x -2.87 x
EV / FCF -20,656,809 x -21,250,008 x -6,963,546 x
FCF Yield -0% -0% -0%
Price to Book 22.9 x 6.61 x 9.02 x
Nbr of stocks (in thousands) 101,115 165,708 171,569
Reference price 2 0.1650 0.3800 0.1150
Announcement Date 5/4/21 4/26/22 8/3/23
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1.058 0.6639 0.8633 0.8532 2.381 4.734
EBITDA 1 0.1207 -1.071 -1.905 -3.626 -4.429 -6.049
EBIT 1 0.107 -1.123 -1.938 -3.656 -4.472 -6.091
Operating Margin 10.12% -169.17% -224.5% -428.57% -187.85% -128.68%
Earnings before Tax (EBT) 1 0.0994 -1.134 -2.01 -3.597 -4.756 -7.266
Net income 1 0.0855 -1.134 -2.01 -3.597 -4.756 -7.266
Net margin 8.08% -170.84% -232.85% -421.65% -199.77% -153.5%
EPS - -0.0226 -0.0249 -0.0364 -0.0336 -0.0426
Free Cash Flow - -3.141 -0.8118 -0.8285 -2.594 -2.491
FCF margin - -473.1% -94.04% -97.11% -108.96% -52.63%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 10/24/19 10/24/19 6/17/20 5/4/21 4/26/22 8/3/23
1CAD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3
Net sales 1 0.87 0.7966 1.286 1.468
EBITDA 1 -1.86 -1.396 -1.755 -1.712
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) 1 -1.94 -1.524 -1.871 -1.821
Net income 1 -1.94 -1.524 -1.871 -1.821
Net margin -222.99% -191.34% -145.48% -124.04%
EPS 2 - -0.007780 -0.007690 -0.007470
Dividend per Share - - - -
Announcement Date 4/26/22 5/24/22 8/29/22 11/23/22
1CAD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 0.06 - 0.41 0.43 - -
Net Cash position 1 - 0.24 - - 7.85 2.38
Leverage (Debt/EBITDA) 0.5348 x - -0.2135 x -0.1186 x - -
Free Cash Flow - -3.14 -0.81 -0.83 -2.59 -2.49
ROE (net income / shareholders' equity) - -76.6% -114% -321% -90.7% -135%
ROA (Net income/ Total Assets) - -40.6% -23.4% -33.9% -12.3% -8.02%
Assets 1 - 2.795 8.587 10.63 38.58 90.56
Book Value Per Share - 0.0400 0.0200 0.0100 0.0600 0.0100
Cash Flow per Share - 0 0 0 0.0500 0.0200
Capex 1 0.03 1.91 0.05 0.01 0.07 0.08
Capex / Sales 3.25% 287.51% 5.63% 1.4% 3.01% 1.76%
Announcement Date 10/24/19 10/24/19 6/17/20 5/4/21 4/26/22 8/3/23
1CAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Transaction & Payment Services

1st Jan change Capi.
FISERV, INC. Stock Fiserv, Inc.
+17.35% 91.21B
PAYPAL HOLDINGS, INC. Stock PayPal Holdings, Inc.
+7.41% 69.43B
BLOCK, INC. Stock Block, Inc.
-3.71% 46.28B
GLOBAL PAYMENTS INC. Stock Global Payments Inc.
-1.91% 31.78B
CORPAY, INC. Stock Corpay, Inc.
+7.50% 21.83B
EDENRED SE Stock Edenred SE
-16.97% 11.95B
WISE PLC Stock Wise plc
-9.73% 10.07B
WEX INC. Stock WEX Inc.
+11.32% 9.07B
NEXI S.P.A Stock Nexi S.p.A
-25.92% 7.68B
Transaction & Payment Services
  1. Stock Market
  2. Equities
  3. PAID Stock
  4. 7XT Stock
  5. Financials XTM Inc.