Magnet Forensics Inc., together with its subsidiaries, engages in the development of data analytics software used for digital forensics investigations to public sector and private enterprises in Canada, the United States, and Europe. It offers Magnet AXIOM, a digital investigations platform to recover analyze, and report on digital evidence from smartphones, cloud services, IoT devices, and third-party images; Magnet AXIOM CYBER, a digital forensics and incident response solution for businesses that need to perform remote acquisitions, and collect and analyze evidence from computers, cloud, and mobile devices; and Magnet OUTRIDER, a digital evidence triage tool used at crime scenes to scan digital media for the presence of CSAM. The company also provides Magnet AUTOMATE, an orchestration and automation tool to enable law enforcement agencies to create automated and repeatable digital evidence processing workflows; Magnet REVIEW to securely share the digital evidence via a single web-based platform; Magnet ATLAS, a workflow orchestration tool to manage cases, generate real-time reports, and track digital investigations; Magnet Digital Investigation Suite that transform digital investigations with analytics and collaborate agency-wide, securely, and at scale; and Magnet IGNITE, a cloud-based early case assessment triage tool. It serves large government agencies, corporations, and professional services firms. The company was formerly known as JADsoftware Inc. and changed its name to Magnet Forensics Inc. in August 2012. Magnet Forensics Inc. was incorporated in 2010 and is headquartered in Waterloo, Canada.

Magnet Forensics Inc.

SUMURI provides digital forensics solutions and training.  The self-described offerings include software (RECON LAB, RECON ITR, CARBON, PALADIN), hardware (forensic workstations, laptops, ruggedized laptops, cryptanalysis tools, eDiscovery workstations, NUIX workstations, server solutions, video analysis workstations), and training (Mac training, host training, NW3C training courses, open-source digital forensics training, and more). SUMURI also offers data recovery services in partnership with DriveSavers.

SUMURI

Exterro provides a data risk management platform focused on e-discovery, privacy, and compliance solutions, self-described as the most comprehensive software platform for managing data risks.

Exterro

Nextpoint provides cloud-based ediscovery software and solutions for managing evidence and documentation.

Nextpoint

Magnet Forensics develops digital forensics software that allows law enforcement agencies and other organizations to recover and analyze data from computers and mobile devices, aimed at solving criminal and corporate investigations.

Metric
Company Name	Magnet Forensics Inc.	SUMURI	Exterro	Nextpoint
Symbol	MAGT
MSH ID	COM:MAGNETFORENSICS	COM:SUMURI	COM:EXTERRO	COM:NEXTPOINT
Market	STOCKS	PRIVATE	PRIVATE	PRIVATE
Sector	Technology	Technology	Commercial & Professional Services	Commercial & Professional Services
Industry	Software - Application	Cybersecurity	Software	Legal Technology
Country	CA	US	US	US
Stage
Employee Count	493		251
Website	magnetforensics.com	sumuri.com	exterro.com	nextpoint.com
LinkedIn
Founders

Metric
Market Cap	1.29B
Enterprise Value
Monthly Web Traffic	374.54K	73.26K
Web Traffic Growth	2.02	-0.05
Valuation
Raised Capital

Metric
Revenue	98.93M
Revenue (LTM)
Revenue (NTM)
Gross Profit	92.47M
EBITDA	9.38M
Operating Income	5.96M
Net Income	3.67M
EPS	0.10
Diluted EPS	0.09
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin	0.94
Operating Profit Margin	0.14
EBITDA Margin	0.09
Net Profit Margin	0.10
Return on Equity	0.06
Return on Assets	0.03
Return on Capital Employed	0.07

COM:MAGNETFORENSICS

Magnet Forensics

Last Close

44.24

11/04 20:00

Market Cap

1.83B

Beta: -

Volume Today

22.71K

Avg: -

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio	364.78
P/B Ratio	13.14
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio	24.23
EV Multiple	157.20

Metric
Days Sales Outstanding	75.86
Days Payables Outstanding	1.09K
Days Inventory Outstanding
Operating Cycle	134.01
Cash Conversion Cycle	-1.94K
Asset Turnover	0.29

Metric
Operating Cash Flow	33.96M
Free Cash Flow	32.51M
Cash Flow to Debt	4.78
Operating Cash Flow/Sales	0.58
Free Cash Flow Yield	0.02

Metric
Cash & Equivalents	146.81M
Accounts Receivable	812K
Inventory
Goodwill	1.46M
Debt to Capitalization	0.06
Debt to Assets	0.04
Current Ratio	2.29
Quick Ratio	2.25

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue	0.09
R&D to Revenue	0.33
SG&A to Revenue	0.17