| 10-Q | 2020-04-30 | Filed 2020-06-05 |
| 10-K | 2020-01-31 | Filed 2020-03-19 |
| 10-Q | 2019-10-31 | Filed 2019-12-06 |
| 10-Q | 2019-07-31 | Filed 2019-09-06 |
| 10-Q | 2019-04-30 | Filed 2019-06-07 |
| S-1 | 2019-03-15 | Public Filing |
| 8-K | 2020-06-22 | |
| 8-K | 2020-06-16 | |
| 8-K | 2020-06-04 | |
| 8-K | 2020-03-18 | |
| 8-K | 2019-12-11 | |
| 8-K | 2019-12-05 | |
| 8-K | 2019-09-18 | |
| 8-K | 2019-09-05 | |
| 8-K | 2019-06-06 | |
| 8-K | 2019-04-15 |
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Longfin (LFIN) | 2,541 | 0% | -173.8 | -11% | 173 | 45 | 160 | 0 | -18 | -15 | 2,541 |
| Verifone (PAY) | 2,539 | 40% | 39.3 | -3% | 2,343 | 1,573 | 1,819 | 725 | -77 | 82 | 3,220 |
| Linn Energy (LNGG) | 2,500 | 0% | -49.6 | -2% | 2,922 | 1,433 | 297 | 0 | -70 | -65 | 3,229 |
| Convergys (CVG) | 2,494 | 38% | 9.6 | 4% | 2,205 | 796 | 2,701 | 1,018 | 87 | 266 | 2,562 |
| Ocean Rig UDW (ORIG) | 2,396 | 0% | 2,852 | 649 | 0 | 0 | 0 | 0 | 2,192 | ||
| FCB Financial (FCB) | 2,389 | 11.9 | 0% | 12,433 | 11,056 | 0 | 0 | 0 | 185 | 2,188 | |
| iHeartMedia (IHRT) | 2,182 | 0% | 8.0 | 3% | 10,935 | 4,738 | 0 | 319 | 959 | 7,703 | |
| Cloudflare (NET) | 2,153 | 78% | -50.0 | -5% | 840 | 99 | 74 | 58 | -41 | -33 | 1,645 |
| 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 |
| Balance Sheet ($MM) | 2019-04-30 | 2019-07-31 | 2019-10-31 |
| Cash | 340 | 306 | 176 |
| Accounts Receivable | 32 | 36 | 29 |
| Inventory | |||
| PP&E | 13 | 16 | 17 |
| Assets | 407 | 418 | 420 |
| Accounts Payable | 6 | 4 | 5 |
| Long-Term Debt | |||
| Liabilities | 93 | 109 | 116 |
| Stockholders' Equity | 314 | 309 | 304 |
| Income Statement ($MM) | 2019-04-30 | 2019-07-31 | 2019-10-31 |
| Revenue | 37 | 40 | 43 |
| Cost of Revenue | 5 | 6 | 7 |
| Gross Profit | 32 | 34 | 36 |
| R&D | 11 | 12 | 13 |
| SG&A | 34 | 37 | 40 |
| Tax | 0 | 0 | 0 |
| Net Income | -12 | -13 | -15 |
| Cash Flow ($MM) | 2019-04-30 | 2019-07-31 | 2019-10-31 |
| Cash Operating | -8 | 2 | 3 |
| Cash Investing | -1 | -36 | -136 |
| Cash Financing | 219 | -1 | 3 |