| 20-F | 2019-12-31 | Filed 2020-03-27 |
| 20-F | 2018-12-31 | Filed 2019-03-29 |
| Comps ($ TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sphere 3D (ANY) | 11,226,299,000 | 32% | -6.1 | -29% | 9,157,000,000 | 9,917,000,000 | 4,461,000,000 | 1,425,000,000 | -2,624,000,000 | -1,820,000,000 | 11,097,298,000 |
| Inpixon (INPX) | 10,608,885,000 | 75% | -0.6 | -56% | 30,491,000,000 | 19,006,000,000 | 4,388,000,000 | 3,278,000,000 | -16,955,000,000 | -16,162,000,000 | 10,043,885,000 |
| Evolving Systems (EVOL) | 10,460,224,000 | 67% | -1.4 | -36% | 23,032,000,000 | 12,835,000,000 | 19,066,000,000 | 12,817,000,000 | -8,316,000,000 | -6,911,000,000 | 9,462,224,000 |
| TSR (TSRI) | 10,791,341,000 | 16% | -4.4 | -10% | 12,534,145,000 | 5,645,914,000 | 63,340,028,000 | 9,825,392,000 | -1,307,336,000 | -1,602,639,000 | 7,096,351,000 |
| OneSpan (OSPN) | 658,763,000 | 67% | -1.9 | 2% | 365,277,000,000 | 111,202,000,000 | 248,366,000,000 | 165,225,000,000 | 7,704,000,000 | 28,697,000,000 | -55,077,238,000 |
| Creative Realities (CREX) | 17,366,000 | 44% | 1.9 | 1% | 34,927,000,000 | 17,035,000,000 | 25,521,000,000 | 11,215,000,000 | 475,000,000 | 1,903,000,000 | 3,678,366,000 |
| WISeKey International (WKEY) | |||||||||||
| China Index Holdings (CIH) | |||||||||||
| Bilibili (BILI) | |||||||||||
| StoneCo (STNE) | |||||||||||
| Phunware (PHUN) | 53% | 0.6 | -30% | 30,425,000,000 | 23,944,000,000 | 16,462,000,000 | 8,705,000,000 | -8,987,000,000 | -8,247,000,000 | -5,250,001,000 | |
| Liberty TripAdvisor Holdings (LTRPA) | 0% | -1.3 | 1% | 5,531,000,000,000 | 1,644,000,000,000 | 1,572,000,000,000 | 0 | 74,000,000,000 | 272,000,000,000 | -352,000,001,000 | |
| Luokung Technology Corp (LKCO) | 0% | 97,079,401,000 | 33,978,642,000 | 0 | 0 | 0 | 0 | -1,192,220,000 | |||
| Wealthbridge (HHHH) | 1.2 | 0% | 58,541,146,000 | 2,524,370,000 | 0 | 0 | 267,638,000 | 267,638,000 | 330,869,000 | ||
| YayYo (YAYO) | 38% | 0.2 | -8% | 4,491,215,000 | 7,232,901,000 | 1,718,439,000 | 651,066,000 | -370,655,000 | -370,655,000 | -81,341,000 | |
| LiveRamp Holdings (RAMP) | 55% | 1.8 | 0% | 1,363,230,000,000 | 176,872,000,000 | 330,991,000,000 | 180,507,000,000 | 0 | -438,668,000,000 | -792,258,002,000 | |
| Akerna (KERN) | 56% | 7.9 | 284,607,100% | 3,192,890,000 | 1,795,529,000 | -2,846,071,000 | -2,919,453,000 | -22,929,933,000 | |||
| Kaleyra (KLR) | 431.5 | -1% | 79,366,258,000 | 74,366,250,000 | 0 | 0 | -1,086,138,000 | -333,118,000 | -143,750,002,000 | ||
| PagSeguro (PAGS) | 0% | 11,417,278,000,000 | 4,842,900,000,000 | 0 | 0 | 0 | 0 | -1,000 | |||
| GoDaddy (GDDY) | 16% | 4.2 | 2% | 6,167,600,000,000 | 5,499,700,000,000 | 2,903,500,000,000 | 473,600,000,000 | 120,900,000,000 | 352,300,000,000 | 1,471,899,999,000 |
| Balance Sheet ($) | ||
| Cash | ||
| Accounts Receivable | ||
| Inventory | ||
| PP&E | ||
| Assets | ||
| Accounts Payable | ||
| Long-Term Debt | ||
| Liabilities | ||
| Stockholders' Equity | ||
| Income Statement ($) | ||
| Revenue | ||
| Cost of Revenue | ||
| Gross Profit | ||
| R&D | ||
| SG&A | ||
| Tax | ||
| Net Income | ||
| Cash Flow ($) | ||
| Cash Operating | ||
| Cash Investing | ||
| Cash Financing | ||