| 10-Q | 2020-06-30 | Filed 2020-08-04 |
| 10-Q | 2020-03-31 | Filed 2020-05-06 |
| 10-K | 2019-12-31 | Filed 2020-03-02 |
| 10-Q | 2019-09-30 | Filed 2019-11-06 |
| 10-Q | 2019-06-30 | Filed 2019-08-07 |
| 10-Q | 2019-03-31 | Filed 2019-05-08 |
| 10-K | 2018-12-31 | Filed 2019-03-07 |
| S-1 | 2018-09-06 | Public Filing |
| 8-K | 2020-08-13 | Enter Agreement, Off-BS Arrangement |
| 8-K | 2020-08-04 | Officers |
| 8-K | 2020-08-04 | Earnings, Officers, Exhibits |
| 8-K | 2020-06-01 | |
| 8-K | 2020-05-06 | |
| 8-K | 2020-03-10 | |
| 8-K | 2020-02-26 | |
| 8-K | 2020-01-24 | |
| 8-K | 2019-12-03 | |
| 8-K | 2019-11-06 | |
| 8-K | 2019-08-07 | |
| 8-K | 2019-07-09 | |
| 8-K | 2019-06-05 | |
| 8-K | 2019-05-03 | |
| 8-K | 2019-03-18 | |
| 8-K | 2019-02-25 | |
| 8-K | 2019-02-11 | |
| 8-K | 2018-11-07 |
| Comps ($MM TTM) | Market Cap | Gross Margin | EV/EBITDA | Ret on Assets | Assets | Liabilities | Revenue | G Profit | Net Income | EBITDA | EV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sogou (SOGO) | 2,173 | 0% | 1,463 | 456 | 0 | 0 | 0 | 0 | 1,988 | ||
| Globant (GLOB) | 1,994 | 0% | 437 | 99 | 0 | 0 | 0 | 0 | 1,994 | ||
| Scientific Games (SGMS) | 1,993 | 62% | 12.9 | 2% | 7,907 | 10,032 | 3,423 | 2,136 | 126 | 813 | 10,458 |
| trivago (TRVG) | 1,989 | 0% | 1,096 | 242 | 0 | 0 | 0 | 0 | 1,825 | ||
| Mindbody (MB) | 1,912 | 70% | -103.9 | -7% | 571 | 290 | 229 | 160 | -39 | -17 | 1,758 |
| Yext (YEXT) | 1,902 | 74% | -16.5 | -22% | 486 | 273 | 281 | 209 | -106 | -100 | 1,645 |
| NETSCOUT Systems (NTCT) | 1,814 | 73% | 21.0 | -1% | 3,069 | 1,129 | 883 | 641 | -31 | 96 | 2,018 |
| Allscripts Healthcare Solutions (MDRX) | 1,783 | 41% | 6.2 | 7% | 3,230 | 1,949 | 1,763 | 722 | 222 | 415 | 2,575 |
| CSG Systems (CSGS) | 1,699 | 47% | 14.7 | 5% | 1,207 | 825 | 989 | 466 | 60 | 128 | 1,884 |
| Bitauto (BITA) | 1,652 | 0% | 59,744 | 39,436 | 0 | 0 | 0 | 0 | -3,089 | ||
| Renren (RENN) | 1,545 | 0% | 437 | 256 | 0 | 0 | 0 | 0 | 1,523 | ||
| Upwork (UPWK) | 1,539 | 71% | -345.4 | -2% | 430 | 167 | 222 | 157 | -10 | -4 | 1,488 |
| Luxoft Holding (LXFT) | 1,404 | 0% | 604 | 134 | 0 | 0 | 0 | 0 | 1,300 | ||
| Sykes Enterprises (SYKE) | 1,300 | 35% | 10.6 | 3% | 1,374 | 536 | 1,189 | 422 | 41 | 117 | 1,232 |
| Shutterstock (SSTK) | 1,278 | 57% | 17.9 | 3% | 617 | 301 | 646 | 371 | 16 | 55 | 990 |
| Ebix (EBIX) | 1,274 | 66% | 8.4 | 5% | 1,605 | 1,022 | 571 | 376 | 84 | 133 | 1,125 |
| Sohu.com (SOHU) | 1,248 | 3% | -0.5 | -15% | 3,445 | 1,682 | 1,432 | 39 | -531 | -196 | 89 |
| Perficient (PRFT) | 1,217 | 37% | 22.9 | 5% | 607 | 237 | 552 | 205 | 33 | 57 | 1,304 |
| Virtusa (VRTU) | 1,202 | 28% | 13.9 | 3% | 1,174 | 670 | 1,290 | 365 | 35 | 101 | 1,403 |
| Nextgen Healthcare (NXGN) | 1,067 | 52% | 26.3 | 3% | 573 | 182 | 532 | 277 | 16 | 39 | 1,016 |
| Balance Sheet ($MM) | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 | 2019-09-30 |
| Cash | 27 | 129 | 49 | 67 | 71 |
| Accounts Receivable | 42 | 22 | 48 | 51 | 32 |
| Inventory | |||||
| PP&E | 15 | 18 | 20 | 25 | 28 |
| Assets | 319 | 392 | 434 | 449 | 430 |
| Accounts Payable | 5 | 2 | 2 | 2 | 3 |
| Long-Term Debt | 49 | 24 | 49 | 47 | 20 |
| Liabilities | 186 | 148 | 190 | 191 | 167 |
| Stockholders' Equity | -33 | 244 | 244 | 258 | 263 |
| Income Statement ($MM) | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 | 2019-09-30 |
| Revenue | 64 | 69 | 74 | 79 | |
| Cost of Revenue | 21 | 21 | 22 | 22 | |
| Gross Profit | 44 | 48 | 53 | 56 | |
| R&D | 14 | 16 | 16 | 16 | |
| SG&A | 31 | 36 | 39 | 42 | |
| Tax | 0 | 0 | 0 | ||
| Net Income | -7 | -5 | -2 | -3 | |
| Cash Flow ($MM) | 2018-09-30 | 2018-12-31 | 2019-03-31 | 2019-06-30 | 2019-09-30 |
| Cash Operating | -29 | 2 | 30 | ||
| Cash Investing | -76 | 5 | -2 | ||
| Cash Financing | 26 | 11 | -23 | ||