| 10-Q | 2020-09-30 | Filed 2020-11-12 |
| 10-Q | 2020-06-30 | Filed 2020-08-14 |
| S-1 | 2020-04-07 | Public Filing |
| 10-Q | 2020-03-31 | Filed 2020-05-12 |
| 10-K | 2019-12-31 | Filed 2020-03-16 |
| 10-Q | 2019-09-30 | Filed 2019-11-12 |
| 10-Q | 2019-06-30 | Filed 2019-08-09 |
| S-1 | 2019-04-12 | Public Filing |
| 10-Q | 2019-03-31 | Filed 2019-06-12 |
| 8-K | 2020-06-08 | |
| 8-K | 2020-05-18 | |
| 8-K | 2020-05-12 | |
| 8-K | 2020-04-27 | |
| 8-K | 2020-03-17 | |
| 8-K | 2020-02-05 | |
| 8-K | 2019-05-13 |
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Landcadia (LCA) | 747 | 0% | -3.3 | -132% | 205 | 161 | 149 | 0 | -270 | -249 | 824 |
| NextCure (NXTC) | 745 | 0% | -35.5 | -11% | 205 | 34 | 4 | 0 | -23 | -21 | 735 |
| ETFS Platinum Trust (PPLT) | 716 | 9.5 | 11% | 696 | 0 | 0 | 0 | 76 | 76 | 716 | |
| Sunnova Energy (NOVA) | 709 | 0% | -25.1 | -4% | 2,150 | 1,367 | 71 | 0 | -84 | -71 | 1,776 |
| Convergeone Holdings (CVON) | 709 | 29% | 16.4 | 1% | 1,067 | 1,224 | 1,102 | 321 | 16 | 87 | 1,416 |
| Talos Petroleum (SGY) | 706 | 0% | 5.0 | 4% | 826 | 500 | 314 | 0 | 30 | 131 | 664 |
| iKang Healthcare (KANG) | 694 | 0% | 865 | 485 | 0 | 0 | 0 | 0 | 866 | ||
| Cortexyme (CRTX) | 662 | -22.1 | -18% | 133 | 6 | 0 | 0 | -25 | -24 | 541 | |
| OI (OIBR) | 654 | 0% | 67,248 | 38,048 | 0 | 0 | 0 | 0 | 25,985 | ||
| Freedom Holding (FRHC) | 626 | 0% | 10.4 | 7% | 426 | 292 | 111 | 0 | 29 | 48 | 494 |
| Farmers & Merchants Bancorp (FMCB) | 614 | 4.4 | 2% | 3,569 | 3,213 | 0 | 0 | 54 | 88 | 390 | |
| HomeFed (HOFD) | 605 | 0% | -53.7 | -2% | 610 | 155 | 98 | 0 | -12 | -12 | 630 |
| Industrea Acquisition (INDU) | 594 | 44% | 26.6 | -2% | 865 | 525 | 175 | 76 | -13 | 37 | 996 |
| GraniteShares Gold Trust (BAR) | 593 | 6.0 | 16% | 612 | 0 | 0 | 0 | 99 | 99 | 593 | |
| Watford Holdings (WTRE) | 593 | 0% | 7.2 | 2% | 3,611 | 2,598 | 521 | 0 | 78 | 96 | 692 |
| Tronc (TRNC) | 586 | 24% | 1.3 | 33% | 748 | 335 | 1,299 | 307 | 247 | 344 | 452 |
| Akero Therapeutics (AKRO) | 566 | -18.4 | -15% | 150 | 7 | 0 | 0 | -23 | -23 | 418 | |
| Cambium Learning (ABCD) | 565 | 76% | 24.4 | 23% | 185 | 185 | 161 | 121 | 43 | 24 | 582 |
| Rampart Studios (RMP) | 561 | 0 | 0 | 0 | 0 | 0 | 0 | 561 | |||
| Hills Bancorporation (HBIA) | 543 | 2.7 | 1% | 3,358 | 2,943 | 0 | 0 | 40 | 86 | 228 |
| Balance Sheet ($MM) | 2019-03-31 | 2019-06-30 | 2019-09-30 |
| Cash | 59 | 128 | 120 |
| Accounts Receivable | |||
| Inventory | |||
| PP&E | 0 | 0 | 0 |
| Assets | 71 | 143 | 133 |
| Accounts Payable | 2 | 5 | 2 |
| Long-Term Debt | |||
| Liabilities | 4 | 7 | 6 |
| Stockholders' Equity | -38 | 136 | 127 |
| Income Statement ($MM) | 2019-03-31 | 2019-06-30 | 2019-09-30 |
| Revenue | |||
| Cost of Revenue | |||
| Gross Profit | |||
| R&D | 5 | 7 | 8 |
| SG&A | 1 | 2 | 2 |
| Tax | |||
| Net Income | -6 | -9 | -10 |
| Cash Flow ($MM) | 2019-03-31 | 2019-06-30 | 2019-09-30 |
| Cash Operating | -7 | -6 | -9 |
| Cash Investing | 3 | -48 | 9 |
| Cash Financing | 0 | 78 | 0 |