Xtract One Technologies Inc.
TSX:XTRA

Watchlist Manager
Xtract One Technologies Inc. Logo
Xtract One Technologies Inc.
TSX:XTRA
Watchlist
Price: 0.65 CAD Market Closed
Market Cap: 167.3m CAD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

Operating Cash Flow
+
3Y
+29%
5Y
+63%
10Y
-
Investing Cash Flow
+
3Y
-657%
5Y
+93%
10Y
-
Financing Cash Flow
+
3Y
+15%
5Y
+2 201%
10Y
-

Cash Flow Statement
Xtract One Technologies Inc.

Rotate your device to view
Cash Flow Statement
Currency: CAD
Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024 Oct-2024 Jan-2025 Apr-2025 Jul-2025
Operating Cash Flow
Net Income
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(2)
(2)
(2)
(2)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(4)
(5)
(8)
(9)
(8)
(11)
(12)
(15)
(16)
(17)
(17)
(20)
(23)
(24)
(25)
(21)
(18)
(16)
(17)
(14)
(14)
(15)
(40)
(44)
(45)
(44)
(16)
(14)
(13)
(12)
(11)
(11)
(10)
(11)
(12)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
Change in Deffered Taxes
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
1
2
3
2
3
2
2
3
2
2
2
1
1
1
1
1
1
1
1
1
1
0
0
1
1
1
1
1
1
Other Non-Cash Items
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
0
0
0
0
(0)
(0)
0
2
2
4
4
2
3
1
2
3
3
4
4
4
5
5
5
4
3
5
5
5
5
27
27
28
27
1
2
1
1
1
1
2
2
1
Cash Taxes Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
1
0
0
0
0
(0)
(0)
(0)
(0)
0
0
(0)
(0)
(1)
(1)
(1)
(1)
0
1
(1)
(1)
0
(3)
(1)
(0)
(3)
(2)
(2)
(2)
(3)
0
1
2
4
4
0
(0)
(2)
(2)
(0)
(1)
1
0
(1)
2
Cash from Operating Activities
(0)
N/A
(0)
+40%
0
N/A
(0)
N/A
(0)
-44%
(0)
-30%
(0)
-30%
(0)
+36%
(0)
-12%
(0)
+7%
(0)
-54%
(0)
-20%
(0)
+6%
(0)
+2%
(0)
+39%
(0)
+41%
(0)
+38%
(0)
-70%
(0)
+18%
(0)
-7%
(1)
-347%
(1)
+10%
(1)
-143%
(3)
-81%
(4)
-56%
(5)
-29%
(7)
-31%
(9)
-24%
(11)
-30%
(12)
-8%
(13)
-4%
(15)
-15%
(14)
+1%
(16)
-8%
(19)
-25%
(18)
+7%
(18)
+2%
(17)
+4%
(14)
+16%
(12)
+13%
(12)
+6%
(11)
+4%
(8)
+33%
(8)
-2%
(9)
-20%
(11)
-14%
(11)
-5%
(15)
-35%
(14)
+10%
(13)
+7%
(12)
+1%
(9)
+26%
(8)
+12%
(7)
+13%
(6)
+11%
(7)
-15%
(7)
+10%
Investing Cash Flow
Capital Expenditures
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(8)
(9)
(8)
(8)
(1)
(1)
(1)
(0)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
(0)
(1)
(1)
(1)
(1)
Other Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(15)
(5)
(5)
(8)
11
(8)
(9)
(6)
(10)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Investing Activities
(0)
N/A
(0)
+8%
(0)
+36%
(0)
+71%
(0)
-250%
(0)
+14%
(0)
N/A
(0)
-17%
(0)
+71%
(0)
-50%
(1)
-2 800%
(1)
-5%
(1)
N/A
(1)
+1%
(0)
+93%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
(0)
N/A
(0)
-233%
(0)
-210%
(16)
-4 952%
(6)
+63%
(6)
-6%
(10)
-60%
3
N/A
(17)
N/A
(17)
-3%
(14)
+15%
(11)
+24%
(2)
+81%
(1)
+41%
(0)
+98%
(1)
-1 700%
(0)
+65%
(0)
+53%
(0)
-33%
(0)
+17%
(0)
+10%
(0)
N/A
(0)
+89%
0
N/A
0
+8%
0
N/A
0
N/A
(0)
N/A
(1)
-105%
(1)
-45%
(1)
-6%
(1)
+44%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
1
1
1
1
0
0
0
1
1
0
0
0
0
0
0
0
0
1
1
3
3
5
16
16
41
39
29
70
45
45
44
1
1
1
0
0
0
0
0
0
6
6
6
6
13
16
16
16
10
9
9
9
1
7
Net Issuance of Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Other
(0)
0
(0)
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
0
0
0
0
0
(0)
0
2
4
4
4
3
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash from Financing Activities
0
N/A
0
-75%
(0)
N/A
1
N/A
1
+18%
1
+2%
1
+3%
0
-81%
0
-23%
0
-10%
1
+1 544%
1
-7%
1
N/A
0
N/A
(0)
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
+25%
1
+1 420%
1
-24%
3
+445%
4
+41%
9
+104%
21
+126%
19
-6%
43
+122%
39
-9%
29
-26%
70
+142%
45
-36%
45
-1%
44
-2%
1
-97%
1
-3%
0
-74%
(0)
N/A
(1)
-100%
(1)
-35%
(1)
+45%
(0)
+4%
(0)
+65%
6
N/A
6
N/A
6
-2%
6
-2%
13
+125%
15
+18%
15
+0%
15
+0%
10
-34%
9
-12%
9
0%
9
0%
1
-91%
7
+730%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
Net Change in Cash
0
N/A
(0)
N/A
(0)
N/A
0
N/A
0
-5%
0
-14%
0
-23%
(0)
N/A
(0)
-5%
(0)
N/A
0
N/A
(0)
N/A
0
N/A
0
+150%
(0)
N/A
(0)
+53%
(0)
+38%
(0)
-30%
(0)
+23%
(0)
N/A
0
N/A
(0)
N/A
2
N/A
2
+8%
5
+171%
15
+206%
12
-19%
34
+177%
12
-64%
11
-10%
51
+364%
21
-60%
33
+59%
12
-65%
(35)
N/A
(31)
+11%
(28)
+10%
(19)
+32%
(16)
+16%
(13)
+17%
(13)
+5%
(12)
+6%
(8)
+34%
(2)
+77%
(3)
-85%
(5)
-42%
(5)
-14%
(2)
+62%
2
N/A
3
+50%
3
+4%
1
-63%
0
-75%
1
+176%
1
+49%
(8)
N/A
(0)
+95%
Free Cash Flow
Free Cash Flow
(0)
N/A
(0)
+18%
(0)
+71%
(0)
-350%
(0)
-67%
(0)
-20%
(0)
-25%
(0)
+29%
(0)
+6%
(0)
+3%
(1)
-338%
(1)
-9%
(1)
+2%
(1)
+1%
(0)
+75%
(0)
+52%
(0)
+38%
(0)
-70%
(0)
+18%
(0)
-7%
(1)
-347%
(1)
+10%
(1)
-143%
(3)
-81%
(4)
-56%
(5)
-30%
(7)
-32%
(9)
-27%
(12)
-32%
(13)
-8%
(14)
-6%
(16)
-17%
(22)
-40%
(24)
-8%
(28)
-15%
(26)
+6%
(19)
+29%
(18)
+6%
(15)
+14%
(13)
+15%
(12)
+4%
(12)
+5%
(8)
+34%
(8)
-2%
(9)
-20%
(11)
-14%
(11)
-5%
(15)
-34%
(14)
+10%
(13)
+7%
(12)
+1%
(9)
+26%
(9)
+7%
(8)
+7%
(8)
+5%
(9)
-14%
(7)
+14%

See Also

Summary
XTRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
XTRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
XTRA stock valuation using valuation multiples.
Wall Street Estimates
XTRA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
XTRA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.