| Closing Price ($) | Shares Out (MM) | Market Cap ($MM) |
| $0.00 | 0 | $0 |
| 10-Q | 2019-09-30 | Quarter: 2019-09-30 |
| 10-Q | 2019-06-30 | Quarter: 2019-06-30 |
| 10-Q | 2019-03-31 | Quarter: 2019-03-31 |
| 10-K | 2018-12-31 | Annual: 2018-12-31 |
| 10-Q | 2018-09-30 | Quarter: 2018-09-30 |
| 10-Q | 2018-06-30 | Quarter: 2018-06-30 |
| 10-Q | 2018-03-31 | Quarter: 2018-03-31 |
| 10-K | 2017-12-31 | Annual: 2017-12-31 |
| 10-Q | 2017-09-30 | Quarter: 2017-09-30 |
| 10-Q | 2017-06-30 | Quarter: 2017-06-30 |
| 8-K | 2019-10-31 | Earnings, Exhibits |
| 8-K | 2019-09-04 | Other Events, Exhibits |
| 8-K | 2019-08-08 | Earnings, Exhibits |
| 8-K | 2019-06-06 | Shareholder Vote |
| 8-K | 2019-05-23 | Officers, Exhibits |
| 8-K | 2019-05-02 | Earnings, Exhibits |
| 8-K | 2019-02-21 | Earnings, Exhibits |
| 8-K | 2019-01-02 | Shareholder Rights, Officers, Other Events |
| 8-K | 2018-12-10 | Officers, Exhibits |
| 8-K | 2018-11-01 | Earnings, Exhibits |
| 8-K | 2018-08-20 | Other Events, Exhibits |
| 8-K | 2018-08-02 | Earnings, Exhibits |
| 8-K | 2018-06-07 | Shareholder Vote |
| 8-K | 2018-04-17 | Enter Agreement, Leave Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2018-02-22 | Earnings, Exhibits |
| Comparables ($'000 Annual) | Ticker | Market Cap | Assets | Liabilities | Revenue | Gross Profit | Net Income | EBITDA | EV |
| GSE Systems | GVP | 46,430 | 68,996 | 41,375 | 159,702 | 39,154 | -4,200 | -1,562 | 52,919 |
| Audioeye | AEYE | 58,722 | 7,536 | 4,957 | 7,697 | 4,230 | -6,924 | -6,795 | 55,917 |
| Qumu | QUMU | 36,655 | 26,793 | 23,769 | 25,019 | 17,944 | -2,107 | 669 | 32,999 |
| Taoping | TAOP | 46,771 | 41,616 | 24,012 | 0 | 0 | 0 | 0 | 45,118 |
| Datasea | DTSS | 44,610 | 6,237 | 128 | 0 | -17 | -1,658 | -1,632 | 39,268 |
| My Size | MYSZ | 20,022 | 4,783 | 1,726 | 25 | 24 | -4,996 | -4,996 | 15,610 |
| Broadvision | BVSN | 7,389 | 5,510 | 2,823 | 4,204 | 2,835 | -3,031 | -3,033 | 2,769 |
| Counterpath | CPAH | 6,785 | 12,054 | 9,382 | 10,451 | 8,311 | -4,932 | -4,658 | 5,561 |
| Workiva | WK | -0 | 279,982 | 270,355 | 268,755 | 195,489 | -34,470 | -28,280 | -94,713 |
| Zuora | ZUO | -0 | 313,661 | 141,445 | 259,540 | 131,882 | -79,961 | -69,225 | -43,814 |
| Domo | DOMO | -0 | 234,529 | 239,435 | 158,710 | 106,225 | -129,114 | -120,135 | 5,850 |
| Gridsum Holding | GSUM | -0 | 915,390 | 860,580 | 0 | 0 | 0 | 0 | -94,018 |
| changyou.com | CYOU | -0 | 1,965,484 | 1,133,840 | 0 | 0 | 0 | 0 | -703,219 |
| Dropbox | DBX | -0 | 2,364,900 | 1,634,700 | 1,147,400 | 1,137,400 | -44,400 | 44,300 | -972,800 |
| Shopify | SHOP | 0 | 243,712 | 48,395 | 0 | 0 | 0 | 0 | -110,070 |
| Mongodb | MDB | -0 | 741,597 | 502,254 | 253,741 | 248,361 | -109,177 | -86,991 | -187,198 |
| QAD | QADA | -0 | 288,387 | 172,527 | 0 | 169,349 | -8,566 | 10,461 | -128,657 |
| Atlassian | TEAM | -0 | 2,977,258 | 2,411,791 | 0 | 0 | 0 | 0 | -565,030 |
| Appian | APPN | -0 | 228,431 | 170,659 | 246,285 | 152,235 | -55,862 | -51,965 | -81,101 |
| Okta | OKTA | -0 | 1,026,810 | 776,085 | 486,750 | 351,789 | -155,274 | -148,164 | -218,498 |
| Balance Sheet ($'000) | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Cash | 77,654 | 72,289 | 73,758 | 60,876 | 50,363 | 107,266 | 94,930 | 75,353 | 81,101 |
| Accounts Receivable | 46,956 | 41,399 | 55,315 | 52,518 | 64,916 | 62,464 | 79,383 | 81,012 | 70,381 |
| Inventory | |||||||||
| PP&E | 2,872 | 2,737 | 8,238 | 3,359 | 3,208 | 3,291 | 15,007 | 23,340 | 42,328 |
| Assets | 152,667 | 142,326 | 161,052 | 145,798 | 150,260 | 206,864 | 233,180 | 231,507 | 228,431 |
| Accounts Payable | 7,782 | 2,712 | 5,226 | 2,713 | 8,888 | 6,616 | 9,249 | 6,364 | 10,173 |
| Long-Term Debt | |||||||||
| Liabilities | 98,782 | 92,422 | 115,528 | 107,170 | 118,201 | 125,048 | 159,988 | 167,214 | 170,659 |
| Stockholders' Equity | 53,885 | 49,904 | 45,524 | 38,628 | 32,059 | 81,816 | 73,192 | 64,293 | 57,772 |
| Income Statement ($'000) | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Revenue | 43,198 | 44,648 | 50,562 | 51,696 | 59,883 | 54,948 | 60,216 | 59,579 | 71,542 |
| Cost of Revenue | 16,637 | 16,613 | 18,657 | 21,049 | 21,574 | 20,092 | 22,210 | 24,066 | 23,051 |
| Gross Profit | 26,561 | 28,035 | 31,905 | 30,647 | 38,309 | 34,856 | 38,006 | 35,513 | 43,860 |
| R&D | 9,971 | 8,596 | 8,968 | 9,870 | 10,785 | 11,737 | 12,332 | 13,956 | 12,765 |
| SG&A | 31,410 | 25,962 | 29,892 | 31,024 | 35,809 | 38,004 | 38,976 | 38,961 | 40,409 |
| Tax | 176 | 256 | 272 | 211 | 118 | 3 | 502 | 122 | 267 |
| Net Income | -14,459 | -6,284 | -6,869 | -9,553 | -10,967 | -15,028 | -13,903 | -17,537 | -9,394 |
| Cash Flow ($'000) | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Cash Operating | 1,007 | -13,833 | -9,783 | -337 | -7,368 | -4,139 | 16,064 | ||
| Cash Investing | -138 | -1,036 | -557 | -590 | -4,827 | -16,595 | -11,094 | ||
| Cash Financing | 444 | 983 | 1,089 | 58,460 | 430 | 1,073 | 914 |