| Closing Price ($) | Shares Out (MM) | Market Cap ($MM) |
| $0.00 | 0 | $0 |
| 10-Q | 2019-06-30 | Quarter: 2019-06-30 |
| 10-Q | 2019-03-31 | Quarter: 2019-03-31 |
| 10-Q | 2018-12-31 | Quarter: 2018-12-31 |
| 10-K | 2018-09-30 | Annual: 2018-09-30 |
| 10-Q | 2018-06-30 | Quarter: 2018-06-30 |
| 10-Q | 2018-03-31 | Quarter: 2018-03-31 |
| 10-Q | 2017-12-31 | Quarter: 2017-12-31 |
| 10-K | 2017-09-30 | Annual: 2017-09-30 |
| 10-Q | 2017-06-30 | Quarter: 2017-06-30 |
| 10-Q | 2017-03-31 | Quarter: 2017-03-31 |
| 10-Q | 2016-12-31 | Quarter: 2016-12-31 |
| 10-K | 2016-09-30 | Annual: 2016-09-30 |
| 10-Q | 2016-06-30 | Quarter: 2016-06-30 |
| 10-Q | 2016-03-31 | Quarter: 2016-03-31 |
| 10-Q | 2015-12-31 | Quarter: 2015-12-31 |
| 10-K | 2015-09-30 | Annual: 2015-09-30 |
| 10-Q | 2015-06-30 | Quarter: 2015-06-30 |
| 10-Q | 2015-03-31 | Quarter: 2015-03-31 |
| 8-K | 2019-06-07 | Enter Agreement, Off-BS Arrangement, Sale of Shares, Officers, Exhibits |
| 8-K | 2019-05-16 | Officers |
| 8-K | 2019-03-29 | Enter Agreement, Exhibits |
| 8-K | 2019-02-22 | Enter Agreement, Off-BS Arrangement, Sale of Shares, Officers, Exhibits |
| 8-K | 2019-02-11 | Enter Agreement, Off-BS Arrangement, Sale of Shares, Exhibits |
| 8-K | 2019-01-08 | Enter Agreement, Off-BS Arrangement, Sale of Shares, Exhibits |
| 8-K | 2019-01-07 | Enter Agreement, Exhibits |
| 8-K | 2018-12-17 | Enter Agreement, Off-BS Arrangement, Sale of Shares, Exhibits |
| 8-K | 2018-08-29 | Enter Agreement, Sale of Shares, Exhibits |
| Comparables ($'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 ($'000) | 2015-03-31 | 2015-06-30 | 2015-09-30 | 2015-12-31 | 2016-03-31 | 2016-06-30 | 2016-09-30 | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 |
| Cash | 69 | 74 | 2 | 4 | 57 | 47 | 19 | 6 | 20 | 3 | 187 | 15 | 3 | 69 | 88 | 84 | 79 | 148 |
| Accounts Receivable | 12 | 12 | 0 | 0 | 0 | 384 | 419 | 386 | 443 | |||||||||
| Inventory | ||||||||||||||||||
| PP&E | 7 | 7 | 7 | 7 | 52 | 52 | 55 | 55 | ||||||||||
| Assets | 169 | 173 | 2 | 4 | 57 | 47 | 19 | 6 | 33 | 4 | 195 | 73 | 43 | 92 | 664 | 726 | 706 | 774 |
| Accounts Payable | 364 | 328 | 386 | 399 | 612 | 626 | 707 | 1,071 | ||||||||||
| Long-Term Debt | ||||||||||||||||||
| Liabilities | 150 | 173 | 116 | 137 | 140 | 195 | 197 | 222 | 297 | 330 | 2,484 | 2,540 | 2,707 | 2,667 | 3,403 | 3,852 | 4,160 | 4,664 |
| Stockholders' Equity | 19 | 0 | -114 | -133 | -83 | -148 | -178 | -216 | -264 | -326 | -2,289 | -2,467 | -2,664 | -2,575 | -2,739 | -3,126 | -3,454 | -3,889 |
| Income Statement ($'000) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | -2 | 0 | 0 | 0 | 195 | 522 | 646 | 646 | ||
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 399 | 402 | |||||||
| Gross Profit | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 222 | 247 | 244 | |||||||
| R&D | 48 | 6 | 7 | 10 | 70 | 16 | 0 | |||||||||||
| SG&A | 187 | 247 | ||||||||||||||||
| Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Net Income | -31 | -23 | -239 | -22 | -65 | -2,745 | -77 | -84 | -243 | -263 | -366 | -281 | -552 | -828 | -1,038 | |||
| Cash Flow ($'000) | 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 | -4 | 26 | -1 | 36 | 10 | -13 | -36 | -17 | -276 | -232 | -72 | -91 | -305 | -173 | -178 | -78 | ||
| Cash Investing | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Cash Financing | 0 | -45 | 0 | 89 | 0 | 0 | 355 | 60 | 60 | 158 | 200 | 170 | 177 | 147 |