| F-1 | 2020-05-26 | Public Filing |
| 20-F | 2019-12-31 | Filed 2020-03-31 |
| Comps ($ TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Patriot Scientific (PTSC) | 0 | 1.2 | -41% | 1,924,763,000 | 228,212,000 | 0 | 0 | -798,463,000 | -796,863,000 | -985,930,000 | |
| Global Arena Holding (GAHC) | 0 | 0% | -1.8 | -49% | 795,649,000 | 7,255,728,000 | 448,270,000 | 0 | -392,853,000 | -2,134,003,000 | 3,867,237,000 |
| US Stem Cell (USRM) | 0 | 58% | -0.2 | -481% | 656,240,000 | 9,770,052,000 | 2,763,385,000 | 1,597,926,000 | -3,158,293,000 | -2,255,964,000 | 378,392,000 |
| Owl Rock Capital (ORCC) | |||||||||||
| Sirva (SRVA) | |||||||||||
| MMEX Resources (MMEX) | 0 | -0.2 | -673% | 556,920,000 | 3,851,693,000 | 0 | 0 | -3,750,001,000 | -6,083,973,000 | 1,281,815,000 | |
| Visium Technologies (VISM) | 0 | 0.0 | -31,116% | 2,558,000 | 3,140,777,000 | 0 | 0 | -795,949,000 | -795,949,000 | -2,559,000 | |
| Fiverr (FVRR) | |||||||||||
| Zenergy Brands (ZNGY) | 0 | 17% | 0.0 | -171% | 2,123,997,000 | 8,073,550,000 | 2,085,140,000 | 344,648,000 | -3,635,418,000 | -3,635,113,000 | -5,687,000 |
| View Systems (VSYM) | 0 | 100% | -0.8 | -1,148% | 26,855,000 | 1,082,980,000 | 1,400,000 | 1,400,000 | -308,285,000 | -271,978,000 | 225,553,000 |
| Growlife (PHOT) | 0 | 33% | 0.0 | -130% | 4,625,508,000 | 9,063,884,000 | 6,743,804,000 | 2,192,581,000 | -6,029,017,000 | -4,694,925,000 | -201,073,000 |
| Bravatek Solutions (BVTK) | 0 | 73% | 0.0 | -158% | 151,269,000 | 8,436,716,000 | 199,282,000 | 145,838,000 | -238,505,000 | -114,024,000 | -1,510,000 |
| Ford Motor Credit (FMCC) | 0 | 0% | 15.7 | 1% | 160,883,000,000,000 | 146,728,000,000,000 | 12,691,000,000,000 | 0 | 2,313,000,000,000 | 7,242,000,000,000 | 114,027,000,000,000 |
| Futureland (FUTL) | 0 | 0% | 0.0 | 40% | 1,056,463,000 | 1,158,371,000 | 11,043,000 | 0 | 425,031,000 | 429,980,000 | 12,500,000 |
| Granite Real Estate (GRP) | |||||||||||
| Cerence (CRNC) | |||||||||||
| W&E Source (WESC) | 0 | 100% | 0.0 | -419% | 14,314,000 | 182,161,000 | 527,000 | 527,000 | -60,006,000 | -60,006,000 | -2,931,000 |
| Dais Analytic (DLYT) | 0 | 36% | 0.0 | -597% | 413,706,000 | 8,699,663,000 | 1,055,259,000 | 377,909,000 | -2,469,890,000 | -2,184,371,000 | -13,775,000 |
| AMTD (HKIB) | |||||||||||
| 2050 Motors (ETFM) | 0 | -0.2 | -166,272,400% | 1,000 | 1,848,976,000 | 0 | 0 | -1,662,724,000 | -1,654,247,000 | 250,018,000 |
| 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 | ||