Quick10K

Spine Injury Solutions

Market

Closing Price ($)	Shares Out (MM)	Market Cap ($MM)
$0.17	20	$3

Financial Filings

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	2016-09-30	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

Current Reports

8-K	2018-11-13	Earnings, Exhibits
8-K	2018-10-30	Shareholder Vote
8-K	2018-09-05	Enter Agreement, Officers
8-K	2018-08-15	Earnings, Exhibits
8-K	2018-05-14	Earnings, Exhibits

Spine Injury Solutions Financials

SPIN Metrics, Comps, Filings

Valuation ($MM)

Market Cap, Enterprise Value

Balance Sheet ($MM)

Assets, Stockholders' Equity

Income Statement ($MM Quarter)

Revenue, Gross Profit, Net Income

Cash Flow ($MM Quarter)

Operating, Investing, Financing

Comparables ($'000 Annual)	Ticker	Market Cap	Assets	Liabilities	Revenue	Gross Profit	Net Income	EBITDA	EV
Plastic2Oil	PTOI	2,495	760	16,521	0	0	-2,003	-956	2,481
Invesco Currencyshares Singapore Dollar Trust	FXSG	3,628	3,637	1	36	0	21	21	-1,288
Egalet	EGLT	1,404	235,573	177,894	54,493	0	-101,264	-87,285	99,110
Geospatial	GSPH	3,659	116	3,479	569	404	-1,052	-713	3,629
Sauer Energy	SENY	3,496	1,092	291	30	15	-1,271	-1,239	3,494
Sports Field Holdings	SFHI	9,327	2,090	10,644	3,735	-840	-3,127	-2,837	11,546
Powerverde	PWVI	3,493	131	322	31	0	-442	-428	3,655
Invesco Currencyshares Chinese Renminbi Trust	FXCH	3,420	3,556	1	5	0	-16	-16	-21,016
Spine Injury Solutions	SPIN	1,214	2,735	1,665	629	383	-1,376	-1,257	1,228
Oncolix	ONCX	1,085	297	7,602	0	0	-7,200	-6,988	7,169
Wize Pharma	WIZP	4,304	2,599	2,134	0	0	-4,011	-4,011	2,509
Cardiff Lexington	CDIF	6,213	1,270	5,017	1,978	525	-2,474	-2,153	7,102
Giggles N' Hugs	GIGL	3,375	1,393	3,458	1,957	0	-578	-355	3,397
Vaso	VASO	6,902	46,815	44,645	71,094	38,365	-4,815	-2,093	5,865
Inception Mining	IMII	4,468	1,308	23,908	0	0	-9,511	-9,429	5,103
Vycor Medical	VYCO	3,875	1,129	2,158	1,663	1,495	-1,000	-889	3,812
Peerlogix	LOGX	5,631	30	8,043	35	0	-5,364	-3,305	7,734
Oculus	OVTZ		478	159	0	0	-240	-240	-476
Vicon Industries	VII	5,344	12,428	12,454	21,238	11,204	-5,409	-4,722	8,944
Intellinetics	INLX	1,852	868	6,330	1,829	1,755	-2,176	-1,258	4,975

Balance Sheet ($'000)	2011-12-31	2012-03-31	2012-09-30	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	2019-03-31	2019-06-30
Cash	55	130	1,222	1,018	911	288	570	688	619	389	114	358	341	170	199	174	127	124	130	256	113	85	141	78	58	65	48	60	97	47
Accounts Receivable	2,877	3,190	3,422	3,209	3,434	3,580	3,590	2,664	2,530	2,628	2,559	1,288	1,370	1,331	1,318	1,301	1,601	1,640	1,536	1,395	1,394	1,357	1,270	1,078	1,097	1,146	1,104	1,040	837	779
Inventory																75	78	63	148	184	184	192	177	201	217	217	222	116	89	89
PP&E																96	74	69	78	95	54	49	48	98	38	33	28	152	30	46
Assets	6,316	6,893	8,837	8,054	8,210	7,780	8,101	7,323	6,885	6,815	6,950	6,087	5,994	5,613	5,497	5,359	5,396	5,165	5,002	4,371	4,294	4,202	4,153	3,985	4,028	4,144	4,117	3,397	3,001	2,735
Accounts Payable
Long-Term Debt
Liabilities	2,569	1,590	2,457	2,240	2,279	1,867	1,887	1,736	1,691	1,709	1,677	1,530	1,783	1,642	1,745	1,825	1,800	1,746	1,750	1,658	1,628	1,688	1,626	1,657	1,610	1,702	1,725	1,736	1,727	1,665
Stockholders' Equity	3,747	5,303	6,380	5,813	5,931	5,912	6,214	5,587	5,194	5,106	5,273	4,557	4,211	3,971	3,752	3,534	3,596	3,419	3,252	2,713	2,666	2,513	2,527	2,328	2,418	2,441	2,392	1,662	1,274	1,070

Income Statement ($'000)	2011-12-31	2012-03-31	2012-09-30	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	2019-03-31	2019-06-30
Revenue					1,043	867	1,007	383	335	860	541	312	416	568	513	695	667	535	459	456	501	426	565	363	634	605	562		57	11
Cost of Revenue					387	360	408	166	145	424	242	170	181	233	222	215	228	56	16	559	157	141	165	109	194	208	210	45	26	0
Gross Profit		822	577		656	507	599	217	190	436	299	141	235	336	291	480	439	350	313	326	344	285	400	254	441	397	352	-11	31	11
R&D													82	94	90	-4	6	14	19	7	0	12	0	3		0	0	0
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	0	0	0
Net Income		481	104		46	-102	131	-702	-480	-153	-394	-665	-346	-250	-220	-242	53	-92	-178	-539	-49	-156	8	-209	90	23	-54	-730	-388	-204

Cash Flow ($'000)	2011-12-31	2012-03-31	2012-09-30	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	2019-03-31	2019-06-30
Cash Operating		-47			-62	-233	312	167	-19	-185	-215	477	-231	-119	-45	-34	-27	-3	56	176	-94	-103	110	-63	5	-33	-32	-63	48	-30
Cash Investing									-5	0	-13	-33	-11	-2		-37	0	0	0	0				0				0
Cash Financing		122			-45	-390	-30	-40	-45	-45	-46	-200	225	-50	75	45	-20	0	-50	-50	-50	75	-50	0	-25	40	15	75	-10	-20