| 10-Q | 2019-03-31 | Filed 2019-05-15 |
| 10-K | 2018-12-31 | Filed 2019-03-14 |
| 10-Q | 2018-09-30 | Filed 2018-11-13 |
| 10-Q | 2018-06-30 | Filed 2018-08-08 |
| 10-Q | 2018-03-31 | Filed 2018-05-15 |
| 8-K | 2019-06-17 | |
| 8-K | 2019-06-07 | |
| 8-K | 2019-06-05 | |
| 8-K | 2019-05-21 | |
| 8-K | 2019-05-16 | |
| 8-K | 2019-04-17 | |
| 8-K | 2019-02-19 | |
| 8-K | 2018-11-26 | |
| 8-K | 2018-11-12 | |
| 8-K | 2018-11-09 | |
| 8-K | 2018-10-15 | |
| 8-K | 2018-10-10 | |
| 8-K | 2018-02-16 | |
| 8-K | 2018-02-08 | |
| 8-K | 2018-02-01 | |
| 8-K | 2018-01-29 |
| Comps ($'000 TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Support.com (SPRT) | 43,034 | 26% | 5.4 | 6% | 57,229 | 5,277 | 50,009 | 12,825 | 3,689 | 3,859 | 20,938 |
| Innodata (INOD) | 32,916 | 0% | 15.3 | -3% | 52,152 | 22,749 | 41,179 | 0 | -1,659 | 1,538 | 23,513 |
| Perion Network (PERI) | 30,768 | 0% | 256,446 | 107,665 | 0 | 0 | 0 | 0 | -10,035 | ||
| Widepoint (WYY) | 26,280 | 17% | 14.2 | 0% | 55,783 | 30,635 | 73,627 | 12,625 | 260 | 1,349 | 19,181 |
| Streamline Health Solutions (STRM) | 25,363 | 0% | -918.4 | -3% | 31,551 | 16,540 | 15,519 | 0 | -974 | -31 | 28,865 |
| Net Element (NETE) | 22,423 | 6% | -17.6 | -21% | 23,441 | 16,577 | 48,354 | 2,740 | -4,850 | -1,681 | 29,502 |
| MTech Acquisition (MTEC) | 22,301 | 105.0 | 0% | 58,739 | 53,739 | 0 | 0 | 129 | 212 | 22,294 | |
| Marin Software (MRIN) | 17,402 | 54% | -0.9 | -26% | 45,595 | 24,717 | 37,652 | 20,345 | -11,882 | -7,715 | 7,264 |
| iPass (IPAS) | 14,270 | 37% | -0.9 | -114% | 16,173 | 23,711 | 44,479 | 16,497 | -18,481 | -18,456 | 16,456 |
| Sphere 3D (ANY) | 11,226 | 32% | -6.1 | -29% | 9,157 | 9,917 | 4,461 | 1,425 | -2,624 | -1,820 | 11,097 |
| Inpixon (INPX) | 10,609 | 75% | -0.6 | -56% | 30,491 | 19,006 | 4,388 | 3,278 | -16,955 | -16,162 | 10,044 |
| Evolving Systems (EVOL) | 10,460 | 67% | -1.4 | -36% | 23,032 | 12,835 | 19,066 | 12,817 | -8,316 | -6,911 | 9,462 |
| TSR (TSRI) | 10,791 | 16% | -4.4 | -10% | 12,534 | 5,646 | 63,340 | 9,825 | -1,307 | -1,603 | 7,096 |
| OneSpan (OSPN) | 659 | 67% | -1.9 | 2% | 365,277 | 111,202 | 248,366 | 165,225 | 7,704 | 28,697 | -55,077 |
| Creative Realities (CREX) | 17 | 44% | 1.9 | 1% | 34,927 | 17,035 | 25,521 | 11,215 | 475 | 1,903 | 3,678 |
| China Index Holdings (CIH) | |||||||||||
| Bilibili (BILI) | |||||||||||
| WISeKey International (WKEY) | |||||||||||
| StoneCo (STNE) | |||||||||||
| Phunware (PHUN) | 53% | 0.6 | -30% | 30,425 | 23,944 | 16,462 | 8,705 | -8,987 | -8,247 | -5,250 |
| Balance Sheet ($'000) | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 |
| Cash | 490 | 383 | 249 | 4 | 7 |
| Accounts Receivable | |||||
| Inventory | |||||
| PP&E | |||||
| Assets | 58,151 | 58,328 | 58,435 | 58,475 | 58,739 |
| Accounts Payable | |||||
| Long-Term Debt | |||||
| Liabilities | 53,151 | 53,328 | 53,435 | 53,475 | 53,739 |
| Stockholders' Equity | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
| Income Statement ($'000) | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 |
| Revenue | |||||
| Cost of Revenue | |||||
| Gross Profit | |||||
| R&D | |||||
| SG&A | |||||
| Tax | 15 | 14 | 33 | 37 | |
| Net Income | -11 | 119 | -76 | 86 | |
| Cash Flow ($'000) | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 | 2019-03-31 |
| Cash Operating | -124 | -107 | -134 | -238 | |
| Cash Investing | -57,500 | 0 | 0 | 60 | |
| Cash Financing | 58,088 | 0 | 0 | 180 | |