| 10-Q | 2020-03-31 | Filed 2020-05-07 |
| 10-K | 2019-12-31 | Filed 2020-03-24 |
| S-1 | 2019-12-09 | Public Filing |
| 10-Q | 2019-09-30 | Filed 2019-11-08 |
| 10-Q | 2019-06-30 | Filed 2019-09-05 |
| S-1 | 2019-06-28 | Public Filing |
| 8-K | 2020-07-07 | Earnings, Exhibits |
| 8-K | 2020-06-01 | |
| 8-K | 2020-05-19 | |
| 8-K | 2020-05-06 | |
| 8-K | 2020-04-07 | |
| 8-K | 2020-03-23 | |
| 8-K | 2020-03-02 | |
| 8-K | 2019-11-06 | |
| 8-K | 2019-10-07 | |
| 8-K | 2019-09-05 |
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| PagerDuty (PD) | 2,146 | 85% | -52.5 | -9% | 420 | 116 | 120 | 102 | -40 | -37 | 1,970 |
| Pinnacle Entertainment (PNK) | 2,104 | 0% | 4.0 | 2% | 3,859 | 4,140 | 2,544 | 0 | 80 | 673 | 2,702 |
| Tesaro (TSRO) | 2,098 | 69% | -3.8 | -91% | 711 | 842 | 219 | 151 | -649 | -587 | 2,256 |
| Porter Holding International (ULNV) | 2,022 | 49% | -3,780.1 | -18% | 3 | 4 | 2 | 1 | -1 | -1 | 2,022 |
| Fastly (FSLY) | 2,017 | 55% | -124.1 | -8% | 327 | 68 | 96 | 53 | -28 | -16 | 1,991 |
| TiVo (ROVI) | 1,981 | 0% | -8.5 | -19% | 2,523 | 1,232 | 661 | 0 | -476 | -323 | 2,754 |
| Select Income REIT (SIR) | 1,929 | 5.6 | 2% | 4,721 | 2,342 | 0 | 0 | 92 | 337 | 1,903 | |
| AssetMark (AMK) | 1,878 | 0% | 65.6 | -0% | 1,166 | 318 | 215 | 0 | -0 | 29 | 1,909 |
| Hortonworks (HDP) | 1,871 | 72% | -12.1 | -55% | 297 | 298 | 328 | 236 | -163 | -151 | 1,816 |
| Livongo Health (LVGO) | 1,831 | 71% | -46.3 | -6% | 555 | 54 | 88 | 62 | -34 | -31 | 1,432 |
| NAMI (NINK) | 1,784 | -1,429.7 | -231% | 1 | 4 | 0 | 0 | -1 | -1 | 1,784 | |
| Nationstar (NSM) | 1,743 | 0% | 1.1 | 2% | 17,190 | 15,249 | 1,875 | 0 | 266 | 1,155 | 1,248 |
| Tropicana Entertainment (TPCA) | 1,739 | 0% | 7.7 | 5% | 1,175 | 216 | 913 | 0 | 53 | 221 | 1,712 |
| Apptio (APTI) | 1,688 | 69% | -109.3 | -6% | 423 | 267 | 225 | 155 | -25 | -15 | 1,620 |
| New York REIT (NYRT) | 1,686 | 0% | -55.1 | -6% | 2,152 | 1,211 | 168 | 0 | -124 | -36 | 2,009 |
| Change Healthcare (CHNG) | 1,675 | -11.7 | -6% | 2,144 | 258 | 0 | 0 | -131 | -147 | 1,716 | |
| Imperva (IMPV) | 1,671 | 96% | 510.3 | -5% | 606 | 264 | 292 | 280 | -28 | 3 | 1,513 |
| TheRealReal (REAL) | 1,659 | 65% | -28.8 | -12% | 453 | 96 | 151 | 98 | -52 | -45 | 1,294 |
| Oclaro (OCLR) | 1,596 | 36% | 14.4 | 6% | 727 | 122 | 519 | 186 | 46 | 87 | 1,258 |
| SodaStream (SODA) | 1,579 | 0% | 617 | 116 | 0 | 0 | 0 | 0 | 1,579 |
| Balance Sheet ($MM) | 2019-06-30 | 2019-09-30 |
| Cash | 39 | 400 |
| Accounts Receivable | 35 | 41 |
| Inventory | 14 | 21 |
| PP&E | 11 | 13 |
| Assets | 177 | 555 |
| Accounts Payable | 9 | 8 |
| Long-Term Debt | ||
| Liabilities | 50 | 54 |
| Stockholders' Equity | -109 | 501 |
| Income Statement ($MM) | 2019-06-30 | 2019-09-30 |
| Revenue | 41 | 47 |
| Cost of Revenue | 13 | 12 |
| Gross Profit | 28 | 34 |
| R&D | 10 | 18 |
| SG&A | 32 | 38 |
| Tax | 0 | 0 |
| Net Income | -14 | -20 |
| Cash Flow ($MM) | 2019-06-30 | 2019-09-30 |
| Cash Operating | -16 | |
| Cash Investing | -52 | |
| Cash Financing | 380 | |