| 10-K | 2018-12-31 | Filed 2019-04-16 |
| 10-Q | 2018-09-30 | Filed 2018-12-03 |
| 10-Q | 2018-06-30 | Filed 2018-09-05 |
| 10-Q | 2018-03-31 | Filed 2018-08-16 |
| 10-K | 2017-12-31 | Filed 2018-06-06 |
| 10-Q | 2017-09-30 | Filed 2017-11-16 |
| 10-Q | 2017-06-30 | Filed 2017-11-09 |
| 10-Q | 2017-03-31 | Filed 2017-10-31 |
| 10-K | 2016-12-31 | Filed 2017-05-16 |
| 10-Q | 2016-10-07 | Filed 2016-10-07 |
| 10-Q | 2016-10-07 | Filed 2016-10-07 |
| 10-Q | 2016-10-03 | Filed 2016-10-03 |
| 10-K | 2016-10-03 | Filed 2016-10-03 |
| 10-Q | 2016-09-30 | Filed 2017-02-16 |
| 10-Q | 2015-06-30 | Filed 2015-08-06 |
| 10-Q | 2015-03-31 | Filed 2015-05-14 |
| 8-K | 2019-06-06 | |
| 8-K | 2019-04-16 |
| Comps ($'000 TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ENETI INC. (NETI) | |||||||||||
| 024 Pharma (EEIG) | |||||||||||
| Vivus (VVUS) | 40,869 | 77% | -17.5 | -11% | 226,103 | 289,374 | 72,620 | 55,706 | -24,956 | -13,928 | 243,484 |
| Clovis Oncology (CLVS) | 219,222 | 0% | -0.0 | -56% | 716,892 | 804,387 | 134,050 | 0 | -400,184 | -394,255 | 17,741 |
| Cementos Pacasmayo Saa (CPAC) | 4,145,433 | 0% | 2,863,245 | 1,411,882 | 0 | 0 | 0 | 0 | 4,145,433 | ||
| 11 Good Energy (ELVN) | |||||||||||
| Exantas Capital (XAN) | |||||||||||
| 1347 Capital Corp (TFSC) | |||||||||||
| Bancorp of New Jersey (BKJ) | 122,881 | 1.0 | 0% | 961,684 | 868,577 | 0 | 0 | 3,422 | 14,772 | 14,360 | |
| 1PM Industries (OPMZ) | |||||||||||
| 1st Century Bancshares (FCTY) | |||||||||||
| 1st Financial Services Corp (FFIS) | |||||||||||
| 1st United Bancorp (FUBC) | |||||||||||
| 2-Track Global (TTG) | |||||||||||
| ENTERGY ARKANSAS, LLC (EAI) | |||||||||||
| 21st Century Oncology Holdings (RTSX) | |||||||||||
| 24Holdings (TWFH) | |||||||||||
| 30DC (TDCH) | |||||||||||
| 3D Pioneer Systems (DPSM) | |||||||||||
| ALABAMA POWER CO (APRCP) |
| Balance Sheet ($'000) | 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 |
| Cash | 50 | 45 | 212 | 389 | 715 | 499 | 975 | 629 | 154 |
| Accounts Receivable | 63 | 89 | 351 | 303 | 402 | 950 | 797 | 1,553 | 771 |
| Inventory | |||||||||
| PP&E | 2,270 | 2,311 | 2,389 | 2,682 | 2,932 | 3,141 | 3,170 | 3,395 | 5,993 |
| Assets | 886 | 864 | 1,329 | 1,683 | 2,358 | 3,038 | 3,568 | 5,944 | 5,177 |
| Accounts Payable | 132 | 153 | 180 | 313 | 302 | ||||
| Long-Term Debt | |||||||||
| Liabilities | 1,423 | 1,544 | 1,729 | 1,619 | 2,164 | 2,119 | 2,069 | 4,263 | 4,207 |
| Stockholders' Equity | -537 | -680 | -401 | 64 | 194 | 919 | 1,499 | 1,681 | 970 |
| Income Statement ($'000) | 2016-12-31 | 2017-03-31 | 2017-06-30 | 2017-09-30 | 2017-12-31 | 2018-03-31 | 2018-06-30 | 2018-09-30 | 2018-12-31 |
| Revenue | 1,008 | 1,625 | 2,212 | 2,555 | 2,921 | 3,971 | 3,819 | ||
| Cost of Revenue | 673 | 866 | 1,264 | 1,777 | 1,825 | 2,835 | 2,971 | ||
| Gross Profit | 336 | 759 | 948 | 779 | 1,097 | 1,136 | 848 | ||
| R&D | |||||||||
| SG&A | 376 | 277 | 386 | 163 | 231 | 263 | 304 | ||
| Tax | 0 | 0 | 236 | 195 | 294 | ||||
| Net Income | -180 | 230 | 463 | -198 | 725 | 580 | 182 | ||
| Cash Flow ($'000) | 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 |
| Cash Operating | -36 | 728 | 41 | 212 | |||||
| Cash Investing | -2 | -34 | -64 | -380 | |||||
| Cash Financing | 32 | -367 | -194 | -178 | |||||