| 20-F | 2019-06-30 | Filed 2019-10-21 |
| 20-F | 2018-06-30 | Filed 2018-09-25 |
| Comps ($'000 TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Red Violet (RDVT) | 147,591 | 34% | -32.2 | -13% | 49,640 | 7,585 | 21,236 | 7,258 | -6,220 | -4,171 | 134,254 |
| MAM Software (MAMS) | 131,123 | 55% | 26.8 | 11% | 33,100 | 16,543 | 37,264 | 20,542 | 3,763 | 4,885 | 131,081 |
| SharpSpring (SHSP) | 109,415 | 70% | -10.7 | -28% | 34,509 | 8,312 | 16,568 | 11,553 | -9,659 | -8,930 | 95,661 |
| Great Elm Capital Group (GEC) | 107,876 | 0% | 22.3 | -2% | 178,139 | 112,130 | 60,078 | 0 | -3,923 | 7,179 | 160,003 |
| iClick Interactive (ICLK) | 94,171 | 0% | 207,258 | 100,618 | 0 | 0 | 0 | 0 | 54,343 | ||
| Cyren (CYRN) | 92,416 | 60% | -7.1 | -21% | 60,324 | 40,045 | 28,862 | 17,361 | -12,679 | -12,796 | 90,292 |
| CLPS (CLPS) | 78,331 | 0% | 32,663 | 11,875 | 0 | 0 | 0 | 0 | 71,730 | ||
| Intellicheck (IDN) | 77,976 | 88% | -23.9 | -25% | 13,412 | 2,178 | 6,097 | 5,336 | -3,319 | -3,143 | 75,219 |
| Gridsum Holding (GSUM) | 75,528 | 0% | 915,390 | 860,580 | 0 | 0 | 0 | 0 | -18,490 | ||
| VMware (VMW) | 62,170 | 87% | 0.1 | 47% | 26,294 | 19,285 | 10,811 | 9,412 | 12,408 | 657,490 | 64,733 |
| NetSol (NTWK) | 65,072 | 67% | 4.9 | 9% | 88,379 | 22,314 | 48,358 | 32,318 | 7,770 | 9,731 | 47,450 |
| Aware (AWRE) | 60,746 | 43% | -20.4 | -0% | 65,899 | 5,134 | 13,812 | 5,905 | -222 | -623 | 12,739 |
| Medical Transcription Billing (MTBC) | 48,971 | 0% | 25.4 | -2% | 51,558 | 14,141 | 48,681 | 0 | -1,204 | 1,380 | 35,106 |
| Taoping (TAOP) | 46,771 | 0% | 41,616 | 24,012 | 0 | 0 | 0 | 0 | 45,118 | ||
| Zedge (ZDGE) | 39,459 | 84% | -21.0 | -39% | 8,851 | 2,759 | 8,468 | 7,111 | -3,438 | -1,796 | 37,800 |
| GSE Systems (GVP) | 34,726 | 24% | -11.0 | -9% | 63,859 | 37,336 | 157,932 | 38,406 | -5,836 | -3,729 | 41,088 |
| AudioEye (AEYE) | 34,264 | 56% | -4.8 | -71% | 9,005 | 6,014 | 7,198 | 4,026 | -6,357 | -6,357 | 30,800 |
| Qumu (QUMU) | 30,406 | 73% | -7.2 | -17% | 28,173 | 25,403 | 19,134 | 14,021 | -4,772 | -3,711 | 26,715 |
| Datasea (DTSS) | 19,897 | -11.6 | -18% | 7,931 | 2,556 | 0 | 0 | -1,458 | -1,427 | 16,578 | |
| My Size (MYSZ) | 13,746 | 97% | -2.6 | -124% | 3,434 | 1,524 | 31 | 30 | -4,243 | -4,243 | 10,923 |
| Balance Sheet ($'000) | 2018-06-30 | 2019-06-30 |
| Cash | 9,743 | 6,601 |
| Accounts Receivable | 16,268 | 19,264 |
| Inventory | ||
| PP&E | 791 | 1,214 |
| Assets | 30,945 | 32,663 |
| Accounts Payable | ||
| Long-Term Debt | ||
| Liabilities | 13,466 | 11,875 |
| Stockholders' Equity | 17,479 | 20,788 |
| Income Statement ($'000) | 2018-06-30 | 2019-06-30 |
| Revenue | ||
| Cost of Revenue | ||
| Gross Profit | ||
| R&D | ||
| SG&A | ||
| Tax | ||
| Net Income | ||
| Cash Flow ($'000) | 2018-06-30 | 2019-06-30 |
| Cash Operating | ||
| Cash Investing | ||
| Cash Financing | ||