| Closing Price ($) | Shares Out (MM) | Market Cap ($MM) |
| $0.00 | 0 | $0 |
| 10-Q | 2017-04-30 | Quarter: 2017-04-30 |
| 10-K | 2017-01-31 | Annual: 2017-01-31 |
| 10-Q | 2016-10-31 | Quarter: 2016-10-31 |
| 10-Q | 2016-07-31 | Quarter: 2016-07-31 |
| 10-Q | 2016-04-30 | Quarter: 2016-04-30 |
| 10-K | 2016-01-31 | Annual: 2016-01-31 |
| 10-Q | 2015-10-31 | Quarter: 2015-10-31 |
| 10-Q | 2015-07-31 | Quarter: 2015-07-31 |
| 10-Q | 2015-04-30 | Quarter: 2015-04-30 |
| 10-K | 2015-01-31 | Annual: 2015-01-31 |
| 10-Q | 2014-10-31 | Quarter: 2014-10-31 |
| 10-Q | 2014-07-31 | Quarter: 2014-07-31 |
| 10-Q | 2014-04-30 | Quarter: 2014-04-30 |
| 10-K | 2014-01-31 | Annual: 2014-01-31 |
| Comps ($ TTM) | Market Cap | Assets | Liabilities | Revenue | Gross Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|
| Apollo Education (APOL) | 1,063,294,900,000 | 1,955,243,000,000 | 886,324,000,000 | 2,000,328,000,000 | 0 | -19,719,000,000 | 98,213,000,000 | 579,271,900,000 |
| China Crawfish (CACA) | 2,499,000 | 0 | 0 | 0 | -4,278,000 | -4,278,000 | -2,501,000 | |
| Mirenco (MREO) | ||||||||
| Weyland Tech (WEYL) | 10,602,385,000 | 5,279,803,000 | 29,462,263,000 | -957,570,000 | -4,242,435,000 | -4,098,835,000 | -5,302,921,000 | |
| Lingo Media (LMDC) | 1,302,004,000 | 743,410,000 | 0 | 0 | 0 | 0 | -1,000 | |
| Granite Real Estate (GRP) | ||||||||
| Wewin Group (WWIN) | 25,735,000 | 114,327,000 | 5,000,000 | 19,659,000 | -95,301,000 | -95,301,000 | -20,011,000 | |
| MWF Global (MWF) | 125,000 | 0 | -34,156,000 | -34,156,000 | -569,000 | |||
| Frontier Digital Media Group (FDMG) | 5,245,000 | 30,791,000 | 31,784,000 | 0 | -29,127,000 | -29,127,000 | -3,427,000 | |
| Brighthouse Life Insurance Co of Ny (BHNY) | 9,065,749,000,000 | 8,029,864,000,000 | 236,819,000,000 | 0 | 0 | 2,514,000,000 | -190,199,002,000 | |
| G-Mes Holdings (GMES) | 1,262,407,000 | 812,133,000 | 651,687,000 | 608,846,000 | 66,711,000 | 140,706,000 | -30,825,000 | |
| Baynon (BNON) | 11,303,000 | 144,518,000 | 0 | 0 | -20,995,000 | -19,951,000 | 98,696,000 | |
| Immune Therapeutics (IMUN) | 0 | 23,672,000 | 12,552,994,000 | 0 | 33,986,000 | -5,080,179,000 | -5,078,622,000 | -21,398,000 |
| Green Planet Bio Engineering (GPLB) | 3,000,960,000 | 0 | 271,686,000 | 0 | 0 | -38,208,000 | -38,208,000 | 3,000,959,000 |
| Blue Sphere (BLSP) | 894,407,000 | 43,956,000,000 | 86,868,000,000 | 7,950,000,000 | 2,700,000,000 | -14,453,000,000 | -14,295,000,000 | 8,802,407,000 |
| Therapeutic Solutions (TSOI) | 0 | 367,163,000 | 1,851,159,000 | 13,260,000 | 10,130,000 | -1,579,387,000 | -1,235,683,000 | 481,264,000 |
| Stem Holdings (STEMH) | 40,803,014,000 | 5,702,703,000 | 957,741,000 | 363,932,000 | -8,070,014,000 | -7,496,304,000 | -5,453,599,000 | |
| SpringWorks (SWTX) | ||||||||
| Clean Coal Technologies (CCTC) | 27,229,000 | 16,748,864,000 | 0 | 0 | -5,795,085,000 | -3,051,616,000 | 893,654,000 | |
| Ryanair Holdings (RYAA) | 13,250,700,000,000 | 8,035,800,000,000 | 0 | 0 | 0 | 0 | -34,900,002,000 |
| Balance Sheet ($) | 2012-04-30 | 2012-07-31 | 2013-01-31 | 2013-04-30 | 2013-07-31 | 2013-10-31 | 2014-01-31 | 2014-04-30 | 2014-07-31 | 2014-10-31 | 2015-01-31 | 2015-04-30 | 2015-07-31 | 2015-10-31 | 2016-01-31 | 2016-04-30 | 2016-07-31 | 2016-10-31 | 2017-01-31 | 2017-04-30 |
| Cash | 8,121,000 | 15,101,000 | 10,117,000 | 1,327,000 | 8,516,000 | 6,915,000 | 6,728,000 | 490,000 | 3,527,000 | 2,699,000 | 540,000 | 379,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 187,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||
| Inventory | ||||||||||||||||||||
| PP&E | ||||||||||||||||||||
| Assets | 18,121,000 | 52,204,000 | 45,551,000 | 35,647,000 | 41,908,000 | 39,380,000 | 38,265,000 | 34,106,000 | 36,140,000 | 34,309,000 | 15,254,000 | 15,093,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 3,305,000 | 4,800,000 | 1,787,000 | 5,487,000 | 10,568,000 | 14,845,000 | 14,473,000 | 20,776,000 | 30,040,000 | 10,105,000 | 10,158,000 | 8,475,000 | 8,475,000 | 10,415,000 | 10,415,000 | 10,415,000 | 10,415,000 | 14,442,000 | 14,442,000 | |
| Long-Term Debt | ||||||||||||||||||||
| Liabilities | 15,907,000 | 3,306,000 | 4,800,000 | 1,087,000 | 30,487,000 | 35,568,000 | 39,845,000 | 41,472,000 | 57,775,000 | 67,040,000 | 47,106,000 | 47,158,000 | 48,724,000 | 48,724,000 | 50,664,000 | 50,664,000 | 50,664,000 | 50,664,000 | 56,166,000 | 56,166,000 |
| Stockholders' Equity | 2,214,000 | 48,898,000 | 40,751,000 | 34,560,000 | 11,421,000 | 3,812,000 | -1,580,000 | -7,366,000 | -21,635,000 | -32,731,000 | -31,852,000 | -32,065,000 | -48,724,000 | -48,724,000 | -50,664,000 | -50,664,000 | -50,664,000 | -50,664,000 | -56,166,000 | -56,166,000 |
| Income Statement ($) | 2012-04-30 | 2012-07-31 | 2013-01-31 | 2013-04-30 | 2013-07-31 | 2013-10-31 | 2014-01-31 | 2014-04-30 | 2014-07-31 | 2014-10-31 | 2015-01-31 | 2015-04-30 | 2015-07-31 | 2015-10-31 | 2016-01-31 | 2016-04-30 | 2016-07-31 | 2016-10-31 | 2017-01-31 | 2017-04-30 |
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 967,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||
| Cost of Revenue | ||||||||||||||||||||
| Gross Profit | ||||||||||||||||||||
| R&D | ||||||||||||||||||||
| SG&A | ||||||||||||||||||||
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Net Income | -7,221,000 | -3,316,000 | -6,192,000 | -23,139,000 | -7,608,000 | -5,392,000 | -5,786,000 | -14,269,000 | -11,096,000 | 880,000 | -213,000 | -16,659,000 | 0 | -1,940,000 | 0 | 0 | 0 | -5,502,000 | 0 | |
| Cash Flow ($) | 2012-04-30 | 2012-07-31 | 2013-01-31 | 2013-04-30 | 2013-07-31 | 2013-10-31 | 2014-01-31 | 2014-04-30 | 2014-07-31 | 2014-10-31 | 2015-01-31 | 2015-04-30 | 2015-07-31 | 2015-10-31 | 2016-01-31 | 2016-04-30 | 2016-07-31 | 2016-10-31 | 2017-01-31 | 2017-04-30 |
| Cash Operating | -6,879,000 | -917,000 | -8,790,000 | -17,811,000 | -1,601,000 | |||||||||||||||
| Cash Investing | -10,000,000 | -27,102,000 | 0 | 0 | 0 | 0 | ||||||||||||||
| Cash Financing | 0 | 35,000,000 | 0 | 25,000,000 | 0 |