| Closing Price ($) | Shares Out (MM) | Market Cap ($MM) |
| $0.00 | 0 | $0 |
| S-1 | 2019-02-11 | Public Filing |
| 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 |
| 10-Q | 2017-03-31 | Quarter: 2017-03-31 |
| 10-K | 2016-12-31 | Annual: 2016-12-31 |
| 10-Q | 2016-09-30 | Quarter: 2016-09-30 |
| 10-Q | 2016-06-30 | Quarter: 2016-06-30 |
| 10-Q | 2016-03-31 | Quarter: 2016-03-31 |
| 10-K | 2015-12-31 | Annual: 2015-12-31 |
| 10-Q | 2015-09-30 | Quarter: 2015-09-30 |
| 10-Q | 2015-06-30 | Quarter: 2015-06-30 |
| 10-Q | 2015-03-31 | Quarter: 2015-03-31 |
| 10-K | 2014-12-31 | Annual: 2014-12-31 |
| 10-Q | 2014-09-30 | Quarter: 2014-09-30 |
| 10-Q | 2014-06-30 | Quarter: 2014-06-30 |
| 10-Q | 2014-03-31 | Quarter: 2014-03-31 |
| 10-K | 2013-12-31 | Annual: 2013-12-31 |
| 8-K | 2019-11-18 | Enter Agreement, Exhibits |
| 8-K | 2019-10-17 | Officers, Exhibits |
| 8-K | 2019-08-30 | Enter Agreement, M&A, Off-BS Arrangement, Sale of Shares, Exhibits |
| 8-K | 2019-07-22 | Officers, Exhibits |
| 8-K | 2019-07-19 | Enter Agreement, M&A, Sale of Shares, Officers, Exhibits |
| 8-K | 2019-07-11 | Officers, Exhibits |
| 8-K | 2019-05-31 | Enter Agreement, Sale of Shares, Exhibits |
| 8-K | 2019-02-01 | Enter Agreement, M&A, Off-BS Arrangement, Sale of Shares, Exhibits |
| 8-K | 2019-01-07 | Accountant, Exhibits |
| 8-K | 2019-01-04 | Enter Agreement, M&A, Sale of Shares, Officers, Exhibits |
| 8-K | 2018-12-15 | Enter Agreement, Other Events, Exhibits |
| 8-K | 2018-09-28 | Enter Agreement, Accountant, Exhibits |
| 8-K | 2018-09-05 | Officers |
| 8-K | 2018-08-30 | Enter Agreement, Off-BS Arrangement, Sale of Shares, Officers, Exhibits |
| 8-K | 2018-07-20 | Enter Agreement, Leave Agreement, Off-BS Arrangement, Sale of Shares, Officers, Other Events, Exhibits |
| 8-K | 2018-06-01 | Enter Agreement, M&A, Off-BS Arrangement, Sale of Shares, Exhibits |
| Comparables ($'000 Annual) | Ticker | Market Cap | Assets | Liabilities | Revenue | Gross Profit | Net Income | EBITDA | EV |
| Ryanair Holdings | RYAA | -0 | 13,250,700 | 8,035,800 | 0 | 0 | 0 | 0 | -34,900 |
| Lingo Media | LMDC | -0 | 1,302 | 743 | 0 | 0 | 0 | 0 | -0 |
| Apollo Education | APOL | 1,063,295 | 1,955,243 | 886,324 | 2,000,328 | 0 | -19,719 | 62,995 | 579,272 |
| China Crawfish | CACA | -0 | 2 | 0 | 0 | 0 | -4 | -4 | -3 |
| Mirenco | MREO | ||||||||
| Granite Real Estate | GRP | ||||||||
| Weyland Tech | WEYL | -0 | 10,602 | 5,280 | 29,462 | -958 | -4,242 | -4,099 | -5,303 |
| Baynon | BNON | -0 | 11 | 145 | 0 | 0 | -21 | -20 | 99 |
| Green Planet Bio Engineering | GPLB | 3,001 | 0 | 272 | 0 | 0 | -38 | -38 | 3,001 |
| G-Mes Holdings | GMES | -0 | 1,262 | 812 | 652 | 609 | 67 | 141 | -31 |
| Immune Therapeutics | IMUN | 0 | 24 | 12,553 | 0 | 34 | -5,080 | -5,079 | -21 |
| Therapeutic Solutions | TSOI | 0 | 367 | 1,851 | 13 | 10 | -1,579 | -1,236 | 481 |
| Blue Sphere | BLSP | 894 | 43,956 | 86,868 | 7,950 | 2,700 | -14,453 | -14,295 | 8,802 |
| Frontier Digital Media Group | FDMG | -0 | 5 | 31 | 32 | 0 | -29 | -29 | -3 |
| Stem Holdings | STEMH | -0 | 40,803 | 5,703 | 958 | 364 | -8,070 | -7,496 | -5,454 |
| MWF Global | MWF | -0 | -0 | -0 | 0 | 0 | -34 | -34 | -1 |
| Clean Coal Technologies | CCTC | -0 | 27 | 16,749 | 0 | 0 | -5,795 | -3,052 | 894 |
| SpringWorks | SWTX | ||||||||
| Brighthouse Life Insurance Co of Ny | BHNY | -0 | 9,065,749 | 8,029,864 | 236,819 | 0 | 0 | 2,514 | -190,199 |
| Imine | JRVS | 5,585 | 2 | 590 | 0 | 0 | -1,527 | -1,527 | 6,083 |
| Balance Sheet ($'000) | 2012-12-31 | 2013-03-31 | 2013-06-30 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2014-06-30 | 2014-09-30 | 2014-12-31 | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 |
| Cash | 3 | 0 | 17 | 12 | 7 | 1 | 0 | 16 | 12 | 9 | 1 | 1 | 0 | 1 | 0 | 3 | 25 | 283 | 264 | 91 | 84 | 1,467 | 213 | 1,122 | 1,630 |
| Accounts Receivable | 361 | 301 | 369 | 150 | 122 | 2,185 | 3,494 | 6,411 | |||||||||||||||||
| Inventory | 1 | 1 | 1 | 1 | 2 | ||||||||||||||||||||
| PP&E | 1,316 | 8,214 | 8,214 | 8,593 | 8,192 | 8,192 | 8,402 | 8,410 | 8,571 | ||||||||||||||||
| Assets | 3 | 8 | 22 | 15 | 8 | 1 | 0 | 19 | 13 | 9 | 1 | 1 | 0 | 1 | 0 | 3 | 1,273 | 13,377 | 10,551 | 11,261 | 9,343 | 10,613 | 19,881 | 19,966 | 22,651 |
| Accounts Payable | 823 | 1,376 | 1,466 | 1,572 | 1,784 | 607 | 2,015 | 1,182 | 2,751 | ||||||||||||||||
| Long-Term Debt | |||||||||||||||||||||||||
| Liabilities | 208 | 237 | 269 | 272 | 275 | 290 | 300 | 328 | 332 | 345 | 350 | 357 | 368 | 394 | 410 | 459 | 5,288 | 18,089 | 15,596 | 17,460 | 22,118 | 20,751 | 26,308 | 27,967 | 32,677 |
| Stockholders' Equity | -205 | -229 | -247 | -257 | -267 | -289 | -300 | -309 | -319 | -336 | -349 | -356 | -368 | -393 | -410 | -456 | -4,015 | -4,712 | -5,045 | -6,199 | -12,775 | -10,138 | -6,427 | -8,000 | -10,278 |
| Income Statement ($'000) | 2012-12-31 | 2013-03-31 | 2013-06-30 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2014-06-30 | 2014-09-30 | 2014-12-31 | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 |
| Revenue | 477 | 593 | 622 | 404 | 321 | 2,353 | 8,650 | 14,280 | |||||||||||||||||
| Cost of Revenue | 270 | 284 | 316 | 629 | 206 | 2,262 | 8,927 | ||||||||||||||||||
| Gross Profit | 207 | 309 | 306 | -225 | 114 | 91 | -277 | ||||||||||||||||||
| R&D | |||||||||||||||||||||||||
| SG&A | |||||||||||||||||||||||||
| Tax | |||||||||||||||||||||||||
| Net Income | -25 | -17 | -10 | -22 | -11 | -9 | -17 | -13 | -7 | -25 | -17 | -46 | -710 | -639 | -1,231 | -6,576 | 103 | -1,315 | -2,913 | -1,118 | |||||
| Cash Flow ($'000) | 2012-12-31 | 2013-03-31 | 2013-06-30 | 2013-09-30 | 2013-12-31 | 2014-03-31 | 2014-06-30 | 2014-09-30 | 2014-12-31 | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 |
| Cash Operating | -2 | -44 | -4 | -5 | -6 | -16 | -12 | -4 | -3 | -8 | -14 | -3 | -10 | -6 | -6 | -394 | -5 | -88 | -404 | -1,086 | -751 | -2,157 | -2,788 | ||
| Cash Investing | -145 | 0 | 0 | 154 | 0 | -230 | 0 | 60 | |||||||||||||||||
| Cash Financing | 0 | 60 | 0 | 0 | 0 | 15 | 28 | 0 | 0 | 0 | 14 | 2 | 11 | 5 | 10 | 796 | -13 | -85 | 244 | 2,470 | -272 | 3,065 | 3,237 |