| 10-Q | 2019-11-30 | Filed 2020-01-13 |
| 10-Q | 2019-08-31 | Filed 2019-10-15 |
| 10-Q | 2019-05-31 | Filed 2019-07-19 |
| 10-K | 2019-02-28 | Filed 2019-06-13 |
| 10-Q | 2018-11-30 | Filed 2019-01-17 |
| 10-Q | 2018-08-31 | Filed 2018-10-15 |
| 10-Q | 2018-05-31 | Filed 2018-07-16 |
| 10-K | 2018-02-28 | Filed 2018-06-13 |
| 10-Q | 2017-11-30 | Filed 2018-01-18 |
| 10-Q | 2017-08-31 | Filed 2017-10-23 |
| 10-Q | 2017-05-31 | Filed 2017-07-14 |
| 10-K | 2017-02-28 | Filed 2017-05-08 |
| 10-Q | 2016-11-30 | Filed 2017-01-23 |
| 10-Q | 2016-08-31 | Filed 2016-10-18 |
| 10-Q | 2016-05-31 | Filed 2016-07-20 |
| 10-K | 2016-02-29 | Filed 2016-06-23 |
| 10-Q | 2015-11-30 | Filed 2016-01-19 |
| 10-Q | 2015-08-31 | Filed 2015-10-16 |
| 10-Q | 2015-05-31 | Filed 2015-08-07 |
| 10-K | 2015-02-28 | Filed 2015-06-16 |
| 10-Q | 2014-11-30 | Filed 2015-01-20 |
| 10-Q | 2014-08-31 | Filed 2014-10-20 |
| 10-Q | 2014-05-31 | Filed 2014-07-21 |
| 10-K | 2014-02-28 | Filed 2014-06-13 |
| 10-Q | 2013-11-30 | Filed 2014-01-21 |
| 10-Q | 2013-08-31 | Filed 2013-10-21 |
| 10-K | 2013-02-28 | Filed 2013-06-13 |
| 10-Q | 2012-11-30 | Filed 2013-01-22 |
| 10-Q | 2012-08-31 | Filed 2012-10-22 |
| 10-Q | 2012-05-31 | Filed 2012-07-23 |
| 10-K | 2012-02-29 | Filed 2012-06-13 |
| 10-Q | 2011-11-30 | Filed 2012-01-23 |
| 10-Q | 2011-08-31 | Filed 2011-10-21 |
| 10-Q | 2011-05-31 | Filed 2011-07-19 |
| 10-K | 2011-02-28 | Filed 2011-06-15 |
| 10-Q | 2010-11-30 | Filed 2011-01-13 |
| 10-Q | 2010-08-31 | Filed 2010-10-21 |
| 10-Q | 2010-05-31 | Filed 2010-07-15 |
| 10-K | 2010-02-28 | Filed 2010-06-08 |
| 10-Q | 2009-11-30 | Filed 2010-01-19 |
| 8-K | 2020-05-07 | Enter Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2020-04-27 | Other Events |
| 8-K | 2020-04-03 | Enter Agreement, Off-BS Arrangement, Other Events, Exhibits |
| 8-K | 2020-03-26 | Enter Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2020-03-13 | Off-BS Arrangement, Exhibits |
| 8-K | 2020-02-12 | Off-BS Arrangement, Exhibits |
| 8-K | 2020-01-29 | Enter Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2020-01-17 | Enter Agreement, Officers, Exhibits |
| 8-K | 2019-12-27 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-12-09 | Enter Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2019-10-29 | Enter Agreement, M&A, Off-BS Arrangement, Exhibits |
| 8-K | 2019-10-24 | Officers, Exhibits |
| 8-K | 2019-10-09 | Officers |
| 8-K | 2019-08-21 | Enter Agreement, M&A, Off-BS Arrangement, Sale of Shares, Other Events, Exhibits |
| 8-K | 2019-08-21 | Other Events |
| 8-K | 2019-08-15 | Officers, Shareholder Vote, Exhibits |
| 8-K | 2019-08-14 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-07-29 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-07-11 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-06-27 | Other Events, Exhibits |
| 8-K | 2019-06-25 | Off-BS Arrangement, Officers, Exhibits |
| 8-K | 2019-06-19 | Other Events, Exhibits |
| 8-K | 2019-06-14 | Officers |
| 8-K | 2019-05-16 | Accountant, Exhibits |
| 8-K | 2019-05-09 | Other Events, Exhibits |
| 8-K | 2019-04-30 | Other Events, Exhibits |
| 8-K | 2019-04-25 | Enter Agreement, Exhibits |
| 8-K | 2019-04-24 | Other Events, Exhibits |
| 8-K | 2019-04-10 | Enter Agreement, Exhibits |
| 8-K | 2019-04-03 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-03-27 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-03-12 | Enter Agreement, Exhibits |
| 8-K | 2019-03-05 | |
| 8-K | 2019-03-05 | Enter Agreement, Sale of Shares, Exhibits |
| 8-K | 2019-02-14 | Off-BS Arrangement, Exhibits |
| 8-K | 2019-02-11 | |
| 8-K | 2019-02-04 | Enter Agreement, Off-BS Arrangement, Other Events, Exhibits |
| 8-K | 2019-01-23 | Officers |
| 8-K | 2018-12-24 | Sale of Shares, Officers |
| 8-K | 2018-11-29 | Enter Agreement, M&A, Exhibits |
| 8-K | 2018-10-31 | Enter Agreement, Sale of Shares, Officers, Exhibits |
| 8-K | 2018-10-11 | Accountant, Exhibits |
| 8-K | 2018-09-28 | Other Events, Exhibits |
| 8-K | 2018-09-28 | Enter Agreement, Exhibits |
| 8-K | 2018-09-26 | Other Events |
| 8-K | 2018-09-19 | Other Events, Exhibits |
| 8-K | 2018-08-23 | Other Events, Exhibits |
| 8-K | 2018-08-23 | Enter Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2018-08-22 | |
| 8-K | 2018-08-22 | |
| 8-K | 2018-08-10 | |
| 8-K | 2018-07-28 | Enter Agreement, Off-BS Arrangement, Exhibits |
| 8-K | 2018-07-03 | Enter Agreement, M&A, Exhibits |
| 8-K | 2018-06-19 | |
| 8-K | 2018-05-31 | Enter Agreement, Exhibits |
| 8-K | 2018-03-01 | Enter Agreement, Sale of Shares, Exhibits |
| 8-K | 2018-02-22 | Other Events, Exhibits |
| 8-K | 2018-02-08 | Amend Bylaw, Other Events, Exhibits |
| 8-K | 2018-02-05 | Earnings, Sale of Shares, Exhibits |
| 8-K | 2018-01-10 | Enter Agreement, Sale of Shares, Exhibits |
| 8-K | 2017-12-22 | Enter Agreement, Sale of Shares, Exhibits |
Our predecessor, Maximus Exploration Corporation, was incorporated in the State of Nevada on December 29, 2005, and was a reporting ‘shell company' as defined in Rule 405 of the Securities Act (“Maximus”). Extraordinary Vacations Group, Inc. (“EXVG”) was incorporated in the State of Nevada in June 2004. Extraordinary Vacations USA Inc. (“EVUSA”), EXVG's wholly-owned subsidiary, is a Delaware corporation, incorporated on June 24, 2002. On October 9, 2008, EXVG agreed to sell 100% of EVUSA to Maximus and consummated a reverse merger with Maximus. Maximus then changed its name to Next 1 Interactive, Inc. On June 24, 2015, we changed our name to Monaker Group, Inc.
On May 12, 2012, we effected a 1:500 reverse stock-split of all of our outstanding shares of common stock, which has been retroactively reflected herein.
On June 25, 2015, we effected a 1:50 reverse stock-split of all of our outstanding shares of common stock, which has been retroactively reflected herein.
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Expedia (EXPE) | 20,052 | 65% | 12.8 | 2% | 21,381 | 17,197 | 11,879 | 7,716 | 513 | 1,624 | 20,724 |
| XPO Logistics (XPO) | 7,548 | 50% | 10.2 | 2% | 13,916 | 10,951 | 12,512 | 6,240 | 333 | 1,196 | 12,234 |
| GATX (GATX) | 2,833 | 0% | 7.3 | 3% | 8,091 | 6,304 | 1,394 | 0 | 204 | 380 | 2,785 |
| Travelport (TVPT) | 2,018 | 37% | 12.2 | 1% | 3,053 | 3,175 | 1,941 | 711 | 35 | 328 | 4,007 |
| Tuniu (TOUR) | 1,842 | 0% | 6,557 | 7,850 | 0 | 0 | 0 | 0 | 1,011 | ||
| Providence Service (PRSC) | 1,109 | 6% | 38.4 | 1% | 621 | 224 | 1,486 | 82 | 8 | 28 | 1,067 |
| Lindblad Expeditions (LIND) | 853 | 51% | 23.8 | 3% | 530 | 394 | 338 | 174 | 14 | 41 | 971 |
| despegar.com (DESP) | 823 | 0% | 764 | 516 | 0 | 0 | 0 | 0 | 471 | ||
| Atlas Air (AAWW) | 669 | 0% | 10.1 | 5% | 5,969 | 3,776 | 1,992 | 0 | 328 | 260 | 2,620 |
| Era Group (ERA) | 226 | 0% | 8.9 | -1% | 767 | 308 | 218 | 0 | -9 | 32 | 282 |
| Bristow Group (BRS) | 40 | 0% | -2.7 | -18% | 2,793 | 2,311 | 1,307 | 0 | -493 | -328 | 870 |
| Monaker Group (MKGI) | 34 | 21% | 8.5 | 35% | 11 | 2 | 0 | 0 | 4 | 4 | 33 |
| PHI (PHII) | 20 | 0% | -6.8 | -13% | 1,453 | 1,018 | 662 | 0 | -184 | -102 | 690 |
| Gander Mountain (GMTA) | |||||||||||
| Virgin Galactic Holdings (SPCE) | -0.0 | 1% | 677 | 31 | 0 | 0 | 5 | 5 | -0 | ||
| Verra Mobility Corporation (VRRM) | 0% | 5.1 | -1% | 1,376 | 1,048 | 431 | 0 | -14 | 148 | 759 | |
| MakeMyTrip (MMYT) | 0% | 0% | 1,570 | 213 | 278 | 0 | 0 | 0 | -0 | ||
| Daseke (DSKE) | 0% | -3.0 | -26% | 1,190 | 1,033 | 1,781 | 0 | -309 | -214 | 634 | |
| Yatra Online (YTRA) | 0% | 12,552 | 10,173 | 0 | 0 | 0 | 0 | -0 | |||
| Diamond S Shipping (DSSI) | 0% | -102.3 | -2% | 2,117 | 941 | 291 | 0 | -34 | -8 | 814 |
| Balance Sheet ($MM) | 2011-11-30 | 2012-02-29 | 2012-05-31 | 2012-08-31 | 2012-11-30 | 2013-08-31 | 2014-02-28 | 2014-05-31 | 2014-08-31 | 2014-11-30 | 2015-02-28 | 2015-05-31 | 2015-08-31 | 2015-11-30 | 2016-02-29 | 2016-05-31 | 2016-08-31 | 2016-11-30 | 2017-02-28 | 2017-05-31 | 2017-08-31 | 2017-11-30 | 2018-02-28 | 2018-05-31 | 2018-08-31 | 2018-11-30 | 2019-02-28 | 2019-05-31 |
| Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Inventory | ||||||||||||||||||||||||||||
| PP&E | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||
| Assets | 3 | 0 | 1 | 1 | 5 | 5 | 5 | 5 | 4 | 4 | 7 | 7 | 7 | 7 | 3 | 2 | 3 | 3 | 3 | 2 | 7 | 9 | 6 | 7 | 7 | 7 | 10 | 11 |
| Accounts Payable | 1 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | |||||||||||||||||
| Long-Term Debt | 0 | 0 | 7 | 8 | 7 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
| Liabilities | 13 | 15 | 15 | 13 | 15 | 17 | 14 | 13 | 13 | 14 | 13 | 10 | 10 | 10 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 6 | 2 | 2 | 2 | 2 |
| Stockholders' Equity | -10 | -14 | -14 | -12 | -10 | -15 | -14 | -14 | -14 | -18 | -6 | -3 | -3 | -3 | -1 | -1 | -1 | -0 | -0 | |||||||||
| Income Statement ($MM) | 2011-11-30 | 2012-02-29 | 2012-05-31 | 2012-08-31 | 2012-11-30 | 2013-08-31 | 2014-02-28 | 2014-05-31 | 2014-08-31 | 2014-11-30 | 2015-02-28 | 2015-05-31 | 2015-08-31 | 2015-11-30 | 2016-02-29 | 2016-05-31 | 2016-08-31 | 2016-11-30 | 2017-02-28 | 2017-05-31 | 2017-08-31 | 2017-11-30 | 2018-02-28 | 2018-05-31 | 2018-08-31 | 2018-11-30 | 2019-02-28 | 2019-05-31 |
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Cost of Revenue | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Gross Profit | -0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | |
| R&D | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||
| SG&A | 2 | 3 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 2 | 2 | 0 | 1 | 0 | 2 | 1 | 0 | 1 | 1 | 0 | |
| Tax | ||||||||||||||||||||||||||||
| Net Income | -3 | -6 | -1 | -0 | -2 | -5 | -0 | -1 | -1 | 5 | 1 | -1 | -5 | 4 | -1 | -1 | -2 | -3 | -1 | -0 | -2 | -6 | -1 | 5 | -2 | 2 | -1 | |
| Cash Flow ($MM) | 2011-11-30 | 2012-02-29 | 2012-05-31 | 2012-08-31 | 2012-11-30 | 2013-08-31 | 2014-02-28 | 2014-05-31 | 2014-08-31 | 2014-11-30 | 2015-02-28 | 2015-05-31 | 2015-08-31 | 2015-11-30 | 2016-02-29 | 2016-05-31 | 2016-08-31 | 2016-11-30 | 2017-02-28 | 2017-05-31 | 2017-08-31 | 2017-11-30 | 2018-02-28 | 2018-05-31 | 2018-08-31 | 2018-11-30 | 2019-02-28 | 2019-05-31 |
| Cash Operating | -1 | -1 | -1 | -2 | 1 | -1 | -1 | -0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | |||||||
| Cash Investing | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 0 | -0 | |||||||
| Cash Financing | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 2 | 1 | 2 | 0 | -0 | 2 | 0 | 1 | 0 | 2 | |||||||