Quick10K

⚲

Moxian

Filings

10-Q	2020-06-30	Filed 2020-08-14
10-Q	2020-03-31	Filed 2020-05-15
10-Q	2019-12-31	Filed 2020-04-20
10-K	2019-09-30	Filed 2020-01-14
10-Q	2019-06-30	Filed 2019-08-14
10-Q	2019-03-31	Filed 2019-05-15
10-Q	2018-12-31	Filed 2019-02-19
10-K	2018-09-30	Filed 2019-01-15
10-Q	2018-06-30	Filed 2018-08-14
10-Q	2018-03-31	Filed 2018-05-15
10-Q	2017-12-31	Filed 2018-02-14
10-K	2017-09-30	Filed 2018-01-08
10-Q	2017-06-30	Filed 2017-08-04
10-Q	2017-03-31	Filed 2017-05-12
10-Q	2016-12-31	Filed 2017-02-13
10-K	2016-09-30	Filed 2016-12-22
10-Q	2016-06-30	Filed 2016-08-08
10-Q	2016-03-31	Filed 2016-05-16
10-Q	2015-12-31	Filed 2016-02-22
10-K	2015-09-30	Filed 2015-12-22
10-Q	2015-06-30	Filed 2015-08-14
10-Q	2015-03-31	Filed 2015-05-15
10-Q	2014-12-31	Filed 2015-02-17
10-K	2014-09-30	Filed 2014-12-31
10-Q	2014-06-30	Filed 2014-08-14
10-Q	2014-03-31	Filed 2014-05-14
10-Q	2013-09-30	Filed 2013-11-07
10-Q	2013-06-30	Filed 2013-09-23
10-Q	2013-03-31	Filed 2013-08-01
10-K	2012-12-31	Filed 2013-06-25
10-Q	2012-09-30	Filed 2013-03-12
10-Q	2012-06-30	Filed 2013-02-25
10-Q	2012-03-31	Filed 2013-02-19
10-Q	2011-12-31	Filed 2012-03-30
10-K	2011-12-31	Filed 2012-04-02
10-Q	2011-11-10	Filed 2011-11-10

Reports

8-K	2020-08-26	Enter Agreement, Exhibits
8-K	2020-08-26
8-K	2020-08-17	Other Events
8-K	2020-05-28
8-K	2020-04-28
8-K	2020-03-24
8-K	2020-02-25
8-K	2019-12-02
8-K	2019-10-21
8-K	2019-10-02
8-K	2019-08-27
8-K	2019-06-28
8-K	2019-06-21
8-K	2019-06-05
8-K	2019-05-22
8-K	2019-05-16
8-K	2019-05-06
8-K	2019-05-01
8-K	2019-04-23
8-K	2019-04-19
8-K	2019-04-03
8-K	2019-03-25
8-K	2019-01-29
8-K	2019-01-18
8-K	2018-12-31
8-K	2018-12-19
8-K	2018-11-30
8-K	2018-11-17
8-K	2018-11-09
8-K	2018-10-25
8-K	2018-10-23
8-K	2018-09-28
8-K	2018-09-14
8-K	2018-08-17
8-K	2018-06-30
8-K	2018-05-16
8-K	2018-05-11
8-K	2018-04-19
8-K	2018-03-27
8-K	2018-01-31
8-K	2017-12-18

Moxian Financials

MOXC Metrics, Comps, Filings

Quarterly | Annual

Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Equity

Income Statement ($BB Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($BB Quarterly)

Ops, Inv, Fin


Comps ($MM TTM)	Market Cap	Gross Margin	EV/EBITDA	Ret on Assets	Assets	Liabilities	Revenue	G Profit	Net Income	EBITDA	EV
Cardlytics (CDLX)	854	0%	-47.0	-11%	193	129	141	0	-21	-16	758
HealthStream (HSTM)	826	0%	19.2	3%	480	146	191	0	12	36	692
EverQuote (EVER)	618	93%	-50.0	-16%	81	33	215	200	-13	-12	576
Rubicon Project (RUBI)	488	60%	-100.4	-9%	335	231	149	90	-29	-4	403
Internet Initiative Japan (IIJI)	486			0%	153,449	79,460	0	0	0	0	-5,417
TrueCar (TRUE)	375	90%	-7.6	-10%	449	119	264	239	-46	-26	202
Sify Technologies (SIFY)	283			0%	29,936	19,157	0	0	0	0	-30
Moxian (MOXC)	127	100%	-888.7	-310%	0	9	0	0	-0	-0	127
Internap (INAP)	68	0%	-31.3	-11%	725	785	298	0	-80	-15	472
Synacor (SYNC)	57	48%	391.2	-10%	87	43	95	46	-8	0	42
AutoWeb (AUTO)	38	19%	-2.6	-38%	45	22	120	23	-17	-12	32
GigaMedia (GIGM)	31			0%	61	3	0	0	0	0	-29
ChinaNet Online (CNET)	24	4%	-12.8	-10%	19	11	40	2	-2	-2	23
Professional Diversity Network (IPDN)	11	83%	-3.0	-29%	9	6	4	3	-3	-2	6
OneConnect Financial (OCFT)
Alithya Group (ALYA)
Pharol (PT)
HUYA (HUYA)				0%	7,106	1,461	0	0	0	0	-709
Baidu (BIDU)				0%	297,566	121,814	0	0	0	0	20,040
Qutoutiao (QTT)				0%	2,752	1,144	0	0	0	0	-2,186


Balance Sheet ($MM)	2011-06-30	2012-03-31	2012-06-30	2012-09-30	2012-12-31	2013-03-31	2013-09-30	2014-03-31	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30
Cash	0	0	0	0	0	0	0	1	2	2	1	1	3	2	1	0	0	0	3	1	0	0	0	0	0	0	0	0	0
Accounts Receivable
Inventory								0	0		0	0	0	0	0	0	0	0	0	0	0	0	0
PP&E	0	0	0	0	0	0	0	0	0	0	0	1	2	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
Assets	0	0	0	0	0	0	0	4	5	3	2	9	12	14	12	10	8	6	9	3	2	1	1	1	2	0	0	0	0
Accounts Payable	0	0	0	0	0	0	0
Long-Term Debt																	7	8	6	6	5
Liabilities	0	0	0	0	0	0	0	4	6	7	8	16	20	8	9	2	4	6	3	1	3	4	6	8	10	11	11	9	9
Stockholders' Equity								-0	-1	-5	-5	-6	-8	7	3	8	4	-0	6	2	-0	-3	-5	-7	-8	-10	-10	-9	-9


Income Statement ($MM)	2011-06-30	2012-03-31	2012-06-30	2012-09-30	2012-12-31	2013-03-31	2013-09-30	2014-03-31	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30
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
Cost of Revenue	0	0	0	0	0	0									0	0	0	0	0	0	0		0	0	0		0	0	0
Gross Profit	0	0	0	0	0	0									0	0	0	0	0	0	0	0	0	0	-0		0	0	0
R&D																1	1	1	1	1	0	0	0	0	1			0	0
SG&A	0	0	0	0	0	0		0	1	1	1	1	2	2	2	1	1	1	2	2	1	1	1	1	1		0	0	0
Tax	0	0						0	0	0	0	0	0	-1	0	-0	-0	-0	0	0	0	0	0	0	0		0	0	0
Net Income	0	-0	-0	-0	-0	-0		-0	-1	-4	-1	-1	-2	-1	-3	-3	-4	-4	-3	-6	-2	-3	-2	-2	-2		0	-0	-0


Cash Flow ($MM)	2011-06-30	2012-03-31	2012-06-30	2012-09-30	2012-12-31	2013-03-31	2013-09-30	2014-03-31	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30
Cash Operating	0	0			0	0			-1	-1	-1	-1	-1	-2	-1	-3	-2	-2	-3	-2		-2	-1	-2			0	-1	0
Cash Investing									-0	-0	-0	-0	-1	-2	-0	-0	-0	-0	-0	-0		-0					0	0	-1
Cash Financing	0	0			0	0			2	1	0	1	4	3	1	2	2	2	6	0		1	1	2			0	0	0