| Closing Price ($) | Shares Out (MM) | Market Cap ($MM) |
| $0.00 | 0 | $0 |
| 10-Q | 2019-09-30 | Quarter: 2019-09-30 |
| 10-Q | 2019-06-30 | Quarter: 2019-06-30 |
| 10-Q | 2019-03-31 | Quarter: 2019-03-31 |
| 10-K | 2018-12-31 | Annual: 2018-12-31 |
| 10-Q | 2018-09-30 | Quarter: 2018-09-30 |
| 10-Q | 2018-06-30 | Quarter: 2018-06-30 |
| 10-Q | 2018-03-31 | Quarter: 2018-03-31 |
| 10-K | 2017-12-31 | Annual: 2017-12-31 |
| 10-Q | 2017-09-30 | Quarter: 2017-09-30 |
| 10-Q | 2017-06-30 | Quarter: 2017-06-30 |
| 10-Q | 2017-03-31 | Quarter: 2017-03-31 |
| 10-K | 2016-12-31 | Annual: 2016-12-31 |
| 10-Q | 2016-10-31 | Quarter: 2016-10-31 |
| 10-K | 2016-07-31 | Annual: 2016-07-31 |
| 10-Q | 2016-04-30 | Quarter: 2016-04-30 |
| 10-K | 2016-01-31 | Annual: 2016-01-31 |
| 10-Q | 2015-10-31 | Quarter: 2015-10-31 |
| 10-Q | 2015-07-31 | Quarter: 2015-07-31 |
| 10-Q | 2015-04-30 | Quarter: 2015-04-30 |
| 10-K | 2015-01-31 | Annual: 2015-01-31 |
| 10-Q | 2014-10-31 | Quarter: 2014-10-31 |
| 10-K | 2014-09-30 | Annual: 2014-09-30 |
| 10-Q | 2014-07-31 | Quarter: 2014-07-31 |
| 10-Q | 2014-04-30 | Quarter: 2014-04-30 |
| 8-K | 2019-04-17 | Enter Agreement |
| 8-K | 2019-01-18 | Enter Agreement |
| 8-K | 2019-01-18 | Enter Agreement |
| 8-K | 2018-12-31 | Enter Agreement |
| 8-K | 2018-10-12 | Enter Agreement |
| 8-K | 2018-08-06 | Enter Agreement |
| 8-K | 2018-07-20 | Enter Agreement, Other Events |
| 8-K | 2018-07-03 | Enter Agreement |
| Comps ($'000 TTM) | Market Cap | Assets | Liabilities | Revenue | Gross Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|
| Apollo Education (APOL) | 1,063,295 | 1,955,243 | 886,324 | 2,000,328 | 0 | -19,719 | 98,213 | 579,272 |
| China Crawfish (CACA) | 2 | 0 | 0 | 0 | -4 | -4 | -3 | |
| Mirenco (MREO) | ||||||||
| Weyland Tech (WEYL) | 10,602 | 5,280 | 29,462 | -958 | -4,242 | -4,099 | -5,303 | |
| Lingo Media (LMDC) | 1,302 | 743 | 0 | 0 | 0 | 0 | -0 | |
| Granite Real Estate (GRP) | ||||||||
| Wewin Group (WWIN) | 26 | 114 | 5 | 20 | -95 | -95 | -20 | |
| MWF Global (MWF) | 0 | 0 | -34 | -34 | -1 | |||
| Frontier Digital Media Group (FDMG) | 5 | 31 | 32 | 0 | -29 | -29 | -3 | |
| Brighthouse Life Insurance Co of Ny (BHNY) | 9,065,749 | 8,029,864 | 236,819 | 0 | 0 | 2,514 | -190,199 | |
| G-Mes Holdings (GMES) | 1,262 | 812 | 652 | 609 | 67 | 141 | -31 | |
| Baynon (BNON) | 11 | 145 | 0 | 0 | -21 | -20 | 99 | |
| Immune Therapeutics (IMUN) | 0 | 24 | 12,553 | 0 | 34 | -5,080 | -5,079 | -21 |
| Green Planet Bio Engineering (GPLB) | 3,001 | 0 | 272 | 0 | 0 | -38 | -38 | 3,001 |
| Blue Sphere (BLSP) | 894 | 43,956 | 86,868 | 7,950 | 2,700 | -14,453 | -14,295 | 8,802 |
| Therapeutic Solutions (TSOI) | 0 | 367 | 1,851 | 13 | 10 | -1,579 | -1,236 | 481 |
| Stem Holdings (STEMH) | 40,803 | 5,703 | 958 | 364 | -8,070 | -7,496 | -5,454 | |
| SpringWorks (SWTX) | ||||||||
| Clean Coal Technologies (CCTC) | 27 | 16,749 | 0 | 0 | -5,795 | -3,052 | 894 | |
| Ryanair Holdings (RYAA) | 13,250,700 | 8,035,800 | 0 | 0 | 0 | 0 | -34,900 |
| Balance Sheet ($'000) | 2013-01-31 | 2013-04-30 | 2013-07-31 | 2013-10-31 | 2014-01-31 | 2014-04-30 | 2014-07-31 | 2014-10-31 | 2015-01-31 | 2015-04-30 | 2015-07-31 | 2015-10-31 | 2016-01-31 | 2016-04-30 | 2016-07-31 | 2016-10-31 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Cash | 1 | 6 | 0 | 6 | 0 | 0 | 37 | 6 | 6 | 1 | 1 | 1 | 1 | 14 | 14 | 34 | 32 | 5 | 3 | 13 | 2,657 | 2,663 | 2,668 | 4,388 | 4,645 | 8,728 | 6,939 |
| Accounts Receivable | 113 | ||||||||||||||||||||||||||
| Inventory | |||||||||||||||||||||||||||
| PP&E | 63 | 63 | 63 | 66 | 66 | 66 | 66 | ||||||||||||||||||||
| Assets | 0 | 0 | 37 | 6 | 6 | 1 | 1 | 1 | 1 | 14 | 14 | 34 | 32 | 5 | 3 | 13 | 58,167 | 55,436 | 55,101 | 48,341 | 48,601 | 41,960 | 38,168 | ||||
| Accounts Payable | |||||||||||||||||||||||||||
| Long-Term Debt | |||||||||||||||||||||||||||
| Liabilities | 0 | 0 | 16 | 13 | 17 | 12 | 12 | 12 | 12 | 22 | 36 | 31 | 40 | 22 | 29 | 50 | 24,561 | 21,563 | 21,248 | 13,448 | 13,733 | 9,103 | 5,597 | ||||
| Stockholders' Equity | -46 | -39 | -46 | -54 | 0 | 0 | 21 | -7 | -11 | -11 | -11 | -11 | -11 | -8 | -22 | 3 | -8 | -17 | -26 | -36 | 31,350 | 31,527 | 31,481 | 32,020 | 31,980 | 29,849 | 30,174 |
| Income Statement ($'000) | 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 | 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 | 2019-03-31 | 2019-06-30 |
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,957 | 4,106 | 2,113 | 7,791 | 3,665 | 11,319 | 5,253 | ||
| Cost of Revenue | 1,976 | 6,575 | 3,497 | 10,716 | 4,549 | ||||||||||||||||||||||
| Gross Profit | 137 | 1,216 | 169 | 602 | 703 | ||||||||||||||||||||||
| R&D | |||||||||||||||||||||||||||
| SG&A | |||||||||||||||||||||||||||
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Net Income | -3 | -7 | -8 | -4 | 0 | -8 | -30 | 73 | -0 | 30 | 29 | 44 | -14 | -14 | -15 | -11 | -9 | -4 | -10 | -221 | 268 | -20 | 1,040 | 35 | 394 | 455 | |
| Cash Flow ($'000) | 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 | 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 | 2019-03-31 | 2019-06-30 |
| Cash Operating | -5 | -8 | -4 | 0 | 5 | -28 | -7 | -5 | -0 | 20 | -5 | -0 | -1 | -28 | -2 | -10 | -2,649 | 2,226 | 155 | 9,183 | 646 | 6,995 | 1,799 | ||||
| Cash Investing | 0 | 0 | -6 | -5 | 8 | 0 | |||||||||||||||||||||
| Cash Financing | 10 | 14 | -2 | 0 | 19 | 39 | -19 | -58 | 18 | 0 | 0 | 0 | 20 | 2,635 | -2,290 | -178 | -7,720 | -388 | -2,913 | -3,587 |