Professional Documents
Culture Documents
CA P IT AL M AR K ET A CT I V IT Y
After 18 financings in December totalling $122.1 million (average $6.8 million), January has been the busiest month
since April 2008, with 29 financings totalling $199.5 million (average $6.9 million). The largest financing in the last
three months was of HuffingtonPost for $25.0 million in November (Figure 2). Ten companies raised more than $10
million each in January – with AdMob the largest at $12.5 million.
60.0
50.0
40.0
(US$m)
30.0
51.7
20.0 38.5
10.0 20.0
Social Networks
Analytics
Travel
Video
Infrastructure
Gaming
Micromedia
Blog
RSS
Comment/Reputation
Wiki
Virtual World
# companies 7 4 2 1 2 2 1 2 1 1 3 1 1 1
IN DU ST R Y N E W S
This section discusses corporate activity such as partnerships, new product launches, and financial results.
V AL U AT I O N
This section provides an overview of valuation metrics for the 80 public W eb 2.0 companies we have identified thus
far. W e calculate TEV/Revenue, TEV/EBITDA, and P/E multiples for the companies in our universe. We also compare
multiples by country and exchange.
This report has been created b y Anal ysts that are emplo yed b y Research Capital Corporation, a Canadian Investment Dealer.
w w w . r e s e a rc h c a p i t a l . c o m
T o ro n t o 4 1 6 . 8 6 0 . 7 6 0 0 Montreal 514.399.1500 Vancouver 604.662.1800 Calgary 403.265.7400 Regina 306.566.7550
Page 2
C A P I T A L M A R K E T S A C T I V I T Y (M & A A N D F I N A N C I N G )
Video sites lead busiest month since April 2008: After 18 financings in December totalling $122.1 million (average $6.8
million), January has been the busiest month since April 2008, with 29 financings totalling $199.5 million (average $6.9
million). The largest financing in the last three months was of HuffingtonPost for $25.0 million in November (Figure 2). Ten
companies raised more than $10 million each in January – with AdMob the largest at $12.5 million. For additional details,
see Figure 27 (at end of note).
30.0
25.0
20.0
Jan-09
(US$m)
15.0 Dec-08
Nov-08
10.0
5.0
0.0
Motionbox
Xobni
Overlay.TV
Rockyou
PlaySpan
AdMob
NewsGator
Go Internet Media
FooMojo
Social Median
Kewego
SocialMedia
Playdo
Casual Collective
CoveritLive
VirtuOz
IMVU
SundaySky
Play Hard Sports
InsideView
Gbox
Multiply
Tripwolf
StockTwits
Meez
GoFish
NetShelter
Nurien
Yodle
Taptu
Scribd
JibJab
Superfish
Snapmylife
Tagged
Jackbe
Tumblr
DotBlu
Hubdub
Snooth
Identi.ca
HuffingtonPost
Angie's List
KickApps
RatePoint
AboutUs
ChakPak
Sportsblogs
E-Global Sports
Clickpass
Blue Kai
Geni
DECA
Machinima.com
Pulse Entertainment
Worlds.com Inc.
Video sites lead: The activity was led by seven transactions for video-related companies, raising over $50 million in the
month (Figure 3). Four ad networks raised almost $40 million between them.
60.0
50.0
40.0
(US$m)
30.0
51.7
20.0 38.5
10.0 20.0
Infrastructure
Micromedia
Blog
Ad Network
Social Networks
Analytics
Crowdsourced Content
RSS
Gaming
Virtual World
Comment/Reputation
Wiki
# companies 7 4 2 1 2 2 1 2 1 1 3 1 1 1
Page 4
But January activity doesn’t offset weak 2H/08: However, on a trailing 12-month basis, financings are down for the third
month in the last four, with average round sizes decreasing slightly as of January (Figure 4).
LTM Financing
4,000.0 20.0
18.0
3,500.0
16.0
3,000.0
14.0
2,500.0
12.0
(US$m)
(US$m)
2,000.0 10.0
8.0
1,500.0
6.0
1,000.0
4.0
500.0
2.0
0.0 0.0
May-06
May-07
May-08
Nov-05
Mar-06
Nov-06
Mar-07
Nov-07
Mar-08
Nov-08
Jul-05
Sep-05
Jan-06
Jul-06
Sep-06
Jan-07
Jul-07
Sep-07
Jan-08
Jul-08
Sep-08
Jan-09
Total Average
Cumulative total passes $5.2 billion: Overall, on a cumulative basis, W eb 2.0 financings have totalled over $5.2 billion,
with the majority of the financing coming in late 2007 and the first three quarters of 2008 (Figure 5).
1,400.0 6,000.0
1,303.0
1,200.0
5,000.0
1,000.0 944.7
4,000.0
800.0
(US$m)
(US$m)
701.7
3,000.0
600.0
524.9
2,000.0
400.0 338.5
297.0
199.5 1,000.0
200.0 145.7
124.1 116.3 97.0
87.2 73.4
35.5 28.8 20.1 37.5 33.5 18.2 41.9 49.1 29.4
0.0 0.0
Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1 Qtr2 Qtr3 Qtr4 Qtr1
2003 2004 2005 2006 2007 2008 2009
U.S. remains dominant: U.S. companies continue to dominate capital market activity – with almost 73% of
financings/M&A involving U.S. companies (based on dollars) (Figure 6). Canadian companies generated under 1% of
capital market activity based on dollar volume (Figure 6). Based on number of transactions, the U.S. leads with 73% of
deals, while Canada is third in number of financings at 5.5% (Figure 7).
Russia ROW
1.7% Israel 10.2%
0.8%
Canada
0.7%
Denmark
0.7%
ROW
2.4%
USA USA
72.6% 73.0%
More early-stage funding (by count): Almost half of financings in the last 12 months are for early-stage companies
(Angel/Seed or Series A) (Figure 8). Series B rounds are 30.1% of the total, with later-stage (Series D, E and PIPE) deals
accounting for just 7.1%.
Series B
Series C
30.1%
13.0%
Series D
4.6%
Angel/Seed
9.2%
Debt financing
2.9%
PIPE
Series A 2.1%
38.1%
“D” series are largest equity rounds (by dollar): In the last 12 months, there have been 11 “D” series rounds, averaging
over $25 million per financing (Figure 9). Note that we have excluded the $430 million Series C financing of Oak Pacific
Interactive as it skews the results substantially.
Page 6
40.0
35.0
30.0
25.0
(US$m)
20.0
38.1
15.0
26.2
10.0
18.2
11.3
5.0 10.0
8.8
6.4
3.3
0.0
Angel/Seed Debt financing PIPE Series A Series B Series C Series D Series E
# rounds
22 7 5 91 72 31 11 1
C A P I T A L M A R K E T S A C T I V I T Y (P R I C E P E R F O R M A N C E )
Price Performance: Our W eb 2.0 index (market-cap weighted) has closely tracked the performance of the NASDAQ
composite index, although it has outperformed the index since late October 2008 (Figure 10).
140
120
100
80
60
40
20
0
2/4/2008
2/18/2008
3/3/2008
3/17/2008
3/31/2008
4/14/2008
4/28/2008
5/12/2008
5/26/2008
6/9/2008
6/23/2008
7/7/2008
7/21/2008
8/4/2008
8/18/2008
9/1/2008
9/15/2008
9/29/2008
10/13/2008
10/27/2008
11/10/2008
11/24/2008
12/8/2008
12/22/2008
1/5/2009
1/19/2009
2/2/2009
Moggle leads; DigitalTown continues weak performance: DigitalTown (DGTW -OTCBB) again had the worst
performance in the group (for stocks with prices greater than $1) (Figure 11), falling 34.8% on the week. Moggle (MMOG-
OTCBB) increased the most, +33.3%.
the interest rate to 30-day LIBOR plus 225 basis points. In addition to certain amendments to the financial covenants, the
parties also mutually agreed to reduce the uncommitted line of credit from $150 million to $50 million. Both parties
continue to work on a one-year extension of the committed facility. On January 26, 2009, the Company's Board of
Directors appointed Patrick L. McCrory as a director of the Company. The Board of Directors determined that Mr. McCrory
qualifies as an 'independent' director, and appointed him to serve on the Company's Compensation and Nominating
Committees.
VALUATION
MMOG companies lead market cap charts: Just five (same as last week) companies in our W eb 2.0 universe top US$1
billion in market capitalization (Figure 12). In addition, 60 of the 80 (same as last week) companies have market caps
under US$100 million, with 22 (24 last week) under $10 million. Online gaming companies dominate the top of the list with
five of the top seven by market cap.
Market C ap (US D m)
TEV/Revenue (LTM) averages 4.0x: The overall average TEV/Revenue (LTM) multiple for our group is 4.0x (Figure 13).
However, this is skewed by CornerW orld (CW RL-OTCBB) at 33.7x and BoomJ at 36.9x (BOMJ-OTCBB). Excluding those
companies, the average is 2.7x. Note that we exclude multiples greater than 50x. Twenty-six of the companies have
multiples under 1.5x.
Page 9
40. 0
36. 9
35. 0 33. 7
30. 0
25. 0
20. 0
15. 1
15. 0 13. 013. 0
10. 2
10. 0
6. 4
Average, 4. 0 5. 1 5. 3 5. 6
5. 0 4. 2 4. 3 4. 3 4. 5
3. 3 3. 3 3. 5
2. 5 2. 5 2. 6 2. 6
1. 4 1. 5 1. 5 1. 6 1. 6
0. 7 0. 7 0. 8 0. 8 0. 9 0. 9 1. 0 1. 0 1. 1 1. 1 1. 2
0. 0 0. 1 0. 1 0. 1 0. 1 0. 2 0. 2 0. 2 0. 3 0. 3 0. 5 0. 6 0. 6 0. 6
0. 0
C hina G ateway C orporation
UO MO Media, Inc
Accelerize New Media, Inc.
Mixi, Inc.
NE O W IZ G ames C orporation
B oomJ Inc
DADA S pA
F inancial Media G roup, Inc.
C DC C orp.
Y nk K orea Inc.
HanbitS oft, Inc.
S hutterfly, Inc.
ZipL ocal Inc.
E olith C o. L td.
G igaMedia L td.
Y edangOnline C orp.
X ING AG
T ree. C om, Inc.
G ameOn C o L td.
J umpT V Inc.
F rogs ter Interactive P ictures AG
NetDragon W ebS oft, Inc.
S K C ommunications C o. , L td.
TEV/Revenue (LTM) by country/exchange: W e have also calculated multiples based on where the companies are listed
or domiciled. Figure 14 shows the average TEV/Revenue multiples by stock exchange. The OTCBB has the largest
number of companies (20), trading at an average multiple of 11.3x (up from 10.7x last week). On a geographic basis, the
United States has the most companies (37), trading at an average of 5.7x revenue (up from 5.4x revenue lat week) (Figure
15). Nine of the companies are Canadian (average 3.8x revenue).
14.0 14.0
12.0 12.0
10.0
10.0
8.0
8.0
(x)
(x)
13.0
6.0 13.0
11.3 6.0
4.0
4.0
5.6 5.3
5.7 5.6
2.0 3.8 5.3
3.6
3.0 2.0
2.6 2.6 3.8
1.9 1.9
1.3 3.0 2.7
1.1 1.0 1.0 0.7 2.2
0.0 0.2 0.1
1.1 1.0
AMEX
XTRA
TSX
TSXV
ASX
AIM
GTSM
CM
NasdaqGM
OTCBB
HLSE
SEHK
OTCPK
TSE
NasdaqGS
KOSE
OSE
BSE
0.7
0.0 0.3 0.2
United United Finland China Canada Germany Japan Taiwan Australia South Korea Italy Hong Kong India
Kingdom States
# Companies 1 20 1 3 7 5 2 3 2 4 4 10 1 7 1 1 1 5 1 37 1 8 9 2 6 3 1 9 1 1 1
# Companies
TEV/EBITDA (LTM) averages 9.4x: The average multiple for the 28 companies with positive EBITDA (and multiples under
100x) is 9.4x LTM EBITDA (8.4x last week), led by SNAP Interactive’s (STVI-OTCBB) 41.2x multiple (Figure 16).
Seventeen of the companies have EBITDA multiples under 7x.
Page 10
45. 0
40. 7 41. 2
40. 0
35. 0
30. 0
26. 3
25. 0
20. 0
16. 1 16. 4
15. 0
12. 2
Average, 9. 4 9. 5 9. 9
10. 0 8. 6
7. 3 7. 8
6. 5 6. 5 6. 7 6. 9
6. 0
4. 4 4. 6 5. 0 5. 1
5. 0 3. 7 4. 1
3. 2
2. 4
0. 8 1. 1
0. 2 0. 4
0. 0
Mixi, Inc.
NE O W IZ G ames C orporation
S hutterfly, Inc.
G igaMedia L td.
Y edangOnline C orp.
C DC C orp.
K aboos e Inc.
G ameOn C o L td.
S K C ommunications C o. , L td.
Figure 16. TEV/EBITDA Ranking
Source. Capital IQ
TEV/EBITDA (LTM) by country/exchange: Figure 17 shows the average TEV/EBITDA multiples by stock exchange. The
OTCBB has the largest number of companies (20), trading at an average multiple of 16.1x, while companies on the TSXV
have the highest multiples (40.7x). On a geographic basis, the United States has the most companies (37), trading at an
average of 9.2x EBITDA (Figure 18). Nine of the companies are Canadian (average 20.9x EBITDA).
45.0 25.0
40.0
35.0 20.0
30.0
25.0 15.0
(x)
(x)
20.0 40.7
20.9
10.0
15.0
10.0
16.1
11.4
12.2 11.4 5.0
5.0 9.7 9.2
8.6 8.2 8.6 8.6 8.2
7.0 6.6 6.5 7.3
4.6 4.1 6.4
2.4
1.1 0.8 4.6
0.0
AMEX
TSXV
TSX
XTRA
ASX
GTSM
CM
NasdaqGM
OTCBB
SEHK
TSE
KOSE
NasdaqGS
OSE
BSE
2.4
1.1
0.0
Canada China United States Japan Germany South Korea Hong Kong Taiwan Italy Australia India
# Companies 4 20 3 3 5 2 7 10 2 1 1 4 1 1 5 9 8 37 6 2 9 1 3 1 1 1
# Companies
P/E (LTM) averages 13.1x: The average multiple for the 29 companies with positive earnings (and multiples under 100x)
is 13.1x LTM EPS (up from 12.5x LTM EPS), led again by SNAP Interactive’s (STVI-OTCBB) 59.1x multiple (Figure 19).
Sixteen of the companies have P/E multiples under 10x.
Page 11
P/E L TM (x)
70. 0
59. 1
60. 0
50. 0
39. 3
40. 0 36. 8
35. 7
30. 0 28. 1
18. 7
20. 0
Average, 13. 1 14. 3 14. 8
12. 8 13. 7
9. 3 10. 4 10. 7 10. 8
8. 6 9. 1
10. 0 7. 2 7. 5
5. 2 5. 2 5. 3
3. 3 4. 2
1. 1 1. 2 1. 3 1. 7 1. 7 1. 8
0. 0
Mixi, Inc.
NE O W IZ G ames C orporation
Y edangOnline C orp.
G igaMedia L td.
S hutterfly, Inc.
G ameOn C o L td.
P/E (LTM) by country/exchange: Figure 20 shows the average P/E multiples by stock exchange. The OTCBB has the
largest number of companies (20), trading at an average multiple of 31.7x. On a geographic basis, the United States has
the most companies (37), trading at an average of 17.5x earnings (Figure 21). Nine of the companies are Canadian
(average 36.8x EPS).
35.0 40.0
35.0
30.0
30.0
25.0
25.0
20.0
(x)
(x)
20.0
31.7 36.8
15.0
15.0
10.0
19.1 18.7
17.3 10.0 19.1 18.7
17.5
12.2
11.1 10.9
5.0 11.6 10.9
9.1 8.6 5.0
7.2 8.6
7.4 7.2
5.2
20 5 2 3 2 10 7 5 1 1 4 1 1 9 6 2 37 3 9 1 8 1 1
# Companies # Companies
UPCOMING EVENTS
Upc oming E vents
E vent Date Location Webs ite
O 'R eilly Money: T ech F ebruary 4-6 Ne w Y ork www. con ferences . oreilly. com/mo ney /
Us er G ene ra ted C onte nt F ebruary 9-10 S a n J o se www. u gc xevent. co m/
W eb 2. 0 C an adian L ea de rs hip S erie s -
G am in g March 3 T o ro nto http: //web2 lea ders hipse ries .iglo oevents. net/
E ngag e! E xpo March 1 0-1 1 Ne w Y ork www. e ngag eexpo. com
Me sh 200 9 April 7-8 T o ro nto www. mes hc onf erenc e. com
E arnings C alendar
C ompany Date & Time Qua rter C onf C all Details
S hutterfly , I nc. ( Nas da qG S :S F LY ) W ednes day , F ebru a ry 0 4, 2 009 2: 00 P M ( P S T ) Q4 200 8 719-32 5-4826
T ree.C om, Inc. (N a sdaqG M: T R E E ) T hurs day , F ebru ary 0 5, 2 009 11:0 0 A M ( E S T ) Q4 200 8 877-74 1-4253
United O nline Inc . ( Na sd aqG S : UNT D) T hurs day , F ebru ary 1 9, 2 009 5: 00 P M (E S T ) Q4 200 8 888-58 7-0611
C ompany Name C urrenc y Tic ker Ex change US D Market C ap ($m) C urrent Price 1 Wk 1 Mth 3 Mth 6 Mth 1 Yr 52 W eek
A cc eleriz e New Me dia , Inc. USD A C LZ OTCB B 9.4 0.3 5 -12 .5% -12 .5% -36. 4 % -53. 3 % NM -56 .3%
A ctoz S o ft C o . , Ltd. KRW A 052 790 K OS E 73. 3 11, 5 50.0 0 9 .0% 9.5% 12. 1% 41. 7 % 40 .9% -9. 4%
A Q Inte ra ctive, I nc . J PY 3 838 TSE 23. 6 39, 0 00.0 0 3 0. 9% 3 2. 7% -19. 2 % -74. 5 % -87 . 0% -88 .6%
A ss oc iated Media Holdings Inc . USD A S MH OTCP K 0.2 0.0 1 -50 .0% -37 .5% -37. 5 % NM -87 . 5% -93 .8%
B oomJ Inc USD B O MJ OTCB B 36. 8 0.9 0 2 0. 0% -28 .0% -51. 4 % -71. 7 % -30 . 8% -72 .7%
B right T hings plc GBP AIM :B G T AI M 3.1 0.0 2 3 1. 3% 3 7. 6% 43. 3% -11. 3 % -38 . 8% -59 .5%
B ro adW e bAs ia Inc. USD BW BA OTCP K 85. 7 1.0 1 8 3. 6% 0.0% -32. 2 % -32. 7 % NM -66 .3%
C DC C orp. USD C H IN. A Na sdaqG S 80. 9 0.7 5 -12 .8% -34 .2% -45. 7 % -74. 1 % -80 . 9% -82 .4%
C hina Ga teway C o rporation USD CG WY OTCB B 0.0 0.0 0 -25 .0% -25 .0% -75. 0 % -95. 0 % -99 . 6% -99 .8%
C hines e G ame r Inte rnational TWD G T S M: 3 083 GTS M 227. 5 90.3 0 0 .0% -4 . 4% 5.6 % 9.7 % 6 . 2% -35 .0%
C orne rW orld C orporation USD CWR L OTCB B 19. 3 0.4 1 6 4. 0% -12 .8% 105. 0% -32. 8 % -72 . 7% -73 .5%
DA DA S pA E UR C M:DA CM 116. 9 5.6 3 -12 .4% -18 .4% -26. 3 % -48. 6 % -58 . 2% -65 .2%
DigitalFX Internationa l, Inc . USD DXN AM E X 3.0 0.1 2 1 6. 1% 3 3. 3% -62. 5 % -77. 4 % -89 . 6% -90 .8%
DigitalP os t Inte rac tive, Inc. USD D GL P OTCB B 1.2 0.0 2 -14 .3% 1 2. 5% -55. 0 % -78. 8 % -95 . 5% -96 .8%
DigitalTo wn, I nc . USD DG T W OTCB B 40. 7 1.5 0 -34 .8% -44 .4% -40. 0 % -57. 1 % -31 . 8% -75 .4%
Dolphin D igital Me dia, In c. USD DP DM OTCB B 34. 1 0.7 0 0 .0% -12 .5% -26. 3 % NM NM -38 .1%
E olith C o. L td. KRW A 041 060 K OS E 17. 8 5 30.0 0 2 .9% -7 . 0% -12. 4 % -36. 5 % -72 . 8% -75 .5%
E xte ns ions, Inc . USD E XT I OTCP K 18. 9 0.2 0 3 3. 3% -80 .2% 100. 0% NM 33 .3% -80 .2%
F inanc ial Media G roup, Inc. USD F NG P OTCB B 1.3 0.0 2 3 3. 3% -73 .3% -95. 0 % -97. 3 % -89 . 5% -98 .0%
F luid Mus ic C ana da, I nc . C AD T S X :F MN TSX 16. 9 0.4 0 2 7. 0% 2 9. 0% 0.0 % -76. 3 % NM -80 .4%
F rogs ter I nterac tive P ic tures A G E UR FRG XT R A 13. 9 4.6 3 -6. 5% -21 .1% 12. 9% -9.9% -42 . 1% -49 .2%
G amania Digital E ntertainment C o. , Ltd. TWD 6 180 GTS M 93. 6 20.8 0 -3. 5% -4 . 6% 47. 5% -16. 1 % -18 . 8% -43 .7%
G ameO n C o Ltd. J PY 3 812 TSE 132. 5 1 19, 5 00.0 0 -2. 8% -2 . 5% 68. 3% -22. 1 % -0 .4% -26 .9%
G eoS entric O yj E UR G E O1 V HLS E 34. 4 0.0 3 0 .0% -25 .0% 0.0 % -50. 0 % -50 . 0% -66 .7%
G ia nt I nterac tive G ro up, Inc . USD GA NY S E 1, 3 78.7 5.8 0 -2. 7% -10 .6% -12. 0 % -36. 6 % -44 . 2% -66 .3%
G igaMedia Ltd. USD G IG M Na sdaqG S 352. 3 6.5 2 -1. 2% 8.5% -6.1% -45. 8 % -65 . 5% -68 .9%
G oF ish C orporation USD G OFH OTCB B 5.1 0.2 0 -13 .0% -9 . 1% 0.0 % -20. 0 % -35 . 5% -66 .1%
G ravity C o. , Ltd USD G R VY Na sdaqG M 20. 0 0.7 2 -5. 5% 4 3. 6% -20. 2 % -32. 9 % -72 . 4% -73 .4%
G ree, Inc . J PY T S E :36 32 TSE 0.0 5, 9 30.0 0 8 .4% 1 0. 2% NM NM NM -5. 9%
G ungHo O nline E nterta inment, In c. J PY 3 765 OS E 135. 7 1 06, 6 00.0 0 8 .2% 8.2% 11. 5% -51. 1 % -37 . 7% -75 .5%
H anbitS o ft, I nc . KRW A 047 080 K OS E 47. 9 3, 0 40.0 0 -1. 1% -12 .4% 1.7 % -21. 5 % -54 . 4% -58 .2%
IA S E nergy, Inc . USD IA S C . A OTCB B 1.8 0.0 3 1 9. 0% -16 .7% -70. 6 % -90. 0 % -93 . 6% -93 .8%
IdeaE dge, Inc . USD O T C B B : IDA E OTCB B 17. 7 0.4 2 -35 .4% -49 .4% -77. 9 % -82. 5 % -62 . 9% -85 .2%
J umbuc k E ntertainment P ty L td. A UD AS X:J MB AS X 15. 0 0.4 8 2 3. 1% 2 3. 1% -17. 9 % -4.0% -12 . 7% -39 .2%
J umpT V Inc . C AD T S X:J T V TSX 40. 3 0.4 4 4 6. 7% 4.8% -22. 8 % -51. 1 % -65 . 9% -69 .7%
K aboo se Inc . C AD T S X :K A B TSX 48. 6 0.4 3 1 3. 2% 2 1. 1% -13. 1 % -45. 6 % -80 . 5% -82 .2%
K ingso ft C o . Ltd. H KD 3 888 S E HK 368. 2 2.6 6 0 .0% -4 . 3% 38. 5% -18. 4 % 2 . 3% -38 .3%
Lingo Media C orporation C AD T S X V :L M T S XV 10. 9 1.0 5 7 .1% -11 .8% -11. 0 % -40. 3 % -7 .9% -52 .3%
Live W orld Inc . USD LVWD OTCP K 1.9 0.0 6 10 0.0% 1 00.0 % -53. 8 % -72. 7 % -77 . 8% -92 .0%
Lo ok S mart, L td. USD LO O K Na sdaqG M 23. 0 1.3 5 2 .3% -20 .1% -22. 4 % -54. 5 % -62 . 9% -71 .9%
Ma gnitude Information S ys tems Inc . USD MA G Y OTCB B 11. 3 0.0 3 2 9. 4% 4.0% 116. 7% 30. 0 % 73 .3% -25 .7%
Mixi, Inc. J PY 2 121 TSE 909. 7 5 34, 0 00.0 0 1 0. 1% -2 . 4% -16. 4 % -22. 5 % -43 . 8% -60 .1%
Mo ggle, I nc USD MMO G OTCB B 70. 6 2.0 0 3 3. 3% 3 3. 3% NM NM NM 0 . 0%
N ational Lampoo n Inc. USD N LN AM E X 6.9 0.7 3 7 .3% -17 .1% -21. 3 % -58. 8 % -68 . 1% -69 .6%
N E O W IZ G ames C orpo ra tio n KRW A 095 660 K OS E 163. 0 23, 6 00.0 0 2 .6% 9.8% 48. 0% -1.7% -24 . 7% -41 .0%
N etDra gon W ebS oft, Inc. H KD 7 77 S E HK 187. 4 2.7 5 3 .8% -7 . 7% 8.7 % -69. 5 % -78 . 2% -80 .1%
N eteas e.c om Inc. USD NT E S Na sdaqG S 2, 3 04.8 18.7 3 5 .7% -17 .8% -17. 9 % -23. 2 % 6 . 4% -31 .0%
N eX plo re C orpo ra tio n USD NX PC OTCP K 30. 7 0.5 5 0 .0% -45 .0% -45. 0 % -15. 4 % NM -62 .1%
N gi G roup Inc . J PY 2 497 TSE 47. 2 34, 3 00.0 0 -23 .1% -32 .7% -57. 1 % -60. 9 % -74 . 8% -82 .9%
N orthgate T ec hno logies L imited IN R 59 0057 BSE 27. 9 38.9 0 -8. 5% -44 .5% -48. 7 % -87. 0 % -92 . 5% -92 .9%
O pen T ext C orp. USD OTE X Na sdaqG S 1, 8 02.6 34.7 4 7 .2% 1 3. 0% 18. 0% 14. 3 % 10 .8% -11 .1%
O penwave S y s tems Inc . USD OP WV Na sdaqG S 66. 9 0.8 1 2 9. 8% 1 8. 4% 3.2 % -44. 5 % -60 . 5% -71 .9%
P erfec t W o rld C o., L td. USD PWRD Na sdaqG S 793. 5 13.9 1 -10 .0% -24 .2% -27. 6 % -49. 6 % -39 . 5% -58 .5%
P hoto C hannel Netwo rk s Inc. C AD T S X V :P N T S XV 46. 4 1.7 2 -1. 1% 1 3. 2% -24. 9 % -48. 7 % -55 . 3% -58 .6%
Q uepas a C orp. USD QPS A Nas daqC M 23. 7 1.8 7 -1. 1% -1 . 6% -15. 0 % -30. 2 % -43 . 8% -52 .8%
S handa In terac tive E ntertainment Ltd. USD S NDA Na sdaqG S 2, 0 27.4 29.2 2 4 .9% -12 .6% 7.5 % 4.8 % 10 .5% -23 .6%
S hutterfly , I nc . USD S F LY Na sdaqG S 171. 0 6.8 2 1 3. 3% -6 . 6% -15. 9 % -30. 4 % -56 . 4% -66 .2%
S K C ommun ic ations C o. , L td. KRW A 066 270 K OS E 230. 2 7, 7 80.0 0 1 0. 4% 3 6. 0% 40. 2% -44. 0 % -72 . 1% -72 .6%
S NAP Interac tive, Inc . USD S T VI OTCB B 10. 7 1.0 0 -1. 0% 4 2. 9% 150. 0% 81. 8 % 25 .0% -9. 1%
S NM G lobal H o ldings USD S NMN OTCP K 0.0 0.0 0 10 0.0% -50 .0% -99. 4 % -99. 9 % -10 0.0% -100 . 0%
S park Netwo rk s , I nc . USD LO V AM E X 51. 7 2.4 1 -0. 8% -5 . 5% -19. 4 % -43. 2 % -56 . 0% -57 .8%
S pec trumDN A , Inc. USD S P XA OTCB B 4.9 0.1 0 -47 .4% -33 .3% -60. 0 % NM NM -83 .3%
T enc e nt H o ldings L td. H KD 7 00 S E HK 10, 894. 1 47.0 5 6 .3% -9 . 5% -10. 0 % -29. 9 % 0 . 6% -34 .7%
T he P a re nt C o mpany USD K ID S . Q OTCP K 0.7 0.0 3 -14 .3% -40 .0% -96. 6 % -98. 5 % -99 . 4% -99 .5%
T he9 Limited USD NCTY Na sdaqG S 411. 4 14.9 0 -5. 8% 6.4% 6.6 % -40. 0 % -13 . 3% -47 .7%
T heS tree t. c om, Inc. USD TSCM Na sdaqG M 87. 5 2.8 7 -1. 0% -13 .8% -22. 4 % -55. 7 % -73 . 3% -75 .9%
T ree. C om, Inc . USD TREE Na sdaqG M 37. 5 4.0 0 -7. 2% 2 3. 8% 45. 5% NM NM -64 .0%
U nis erve C ommu nic ations C orp. C AD T S X V:U S S T S XV 2.0 0.1 0 2 5. 0% 1 50.0 % -44. 4 % -50. 0 % -76 . 7% -78 .9%
U nited O nline Inc . USD U NT D Na sdaqG S 491. 8 6.0 0 -1. 5% -0 . 3% -16. 6 % -46. 2 % -46 . 9% -52 .0%
U O MO M edia, I nc USD UO MO OTCB B 6.8 0.0 8 0 .0% 1 8. 5% -48. 4 % -80. 5 % -88 . 9% -90 .0%
V OI S , Inc . USD V O IS OTCB B 5.4 0.7 5 8 7. 5% 1 50.0 % 0.0 % -81. 3 % NM -86 .6%
W ebze n Inc. USD W ZE N Na sdaqG M 17. 2 1.4 5 1 .4% 6 8. 6% 19. 6% -49. 3 % -54 . 8% -67 .4%
W izz ard S oftware C orpo ra tio n USD W ZE AM E X 31. 6 0.7 0 -2. 8% -21 .3% -28. 6 % -53. 0 % -75 . 8% -78 .5%
W oo zy F ly , I nc . USD W ZY F OTCB B 2.6 0.1 5 0 .0% 0.0% NM NM NM -96 .3%
W orlds . com Inc . USD W DD D OTCB B 11. 5 0.2 2 3 7. 5% 1 0. 0% -8.3% -37. 1 % -45 . 0% -51 .1%
W y nds to rm C orpo ra tio n USD W Y ND OTCB B 2.3 0.1 3 4 .2% 4.2% -37. 5 % -79. 2 % NM -85 .3%
X I NG AG E UR O1BC XT R A 188. 0 28.2 1 -2. 7% 3.7% 19. 5% -2.1% -29 . 5% -39 .5%
Y edangO nline C orp. KRW A 052 770 K OS E 76. 9 6, 8 30.0 0 -3. 7% 7.9% 10. 0% -24. 6 % -13 . 0% -45 .6%
Y nk K o re a Inc. KRW A 023 770 K OS E 6.7 3, 8 05.0 0 -3. 7% -13 .6% -39. 6 % -59. 3 % -79 . 2% -80 .9%
Z ipLoc al Inc. C AD T S XV :ZIP T S XV 1.3 0.0 2 10 0.0% 3 00.0 % 100. 0% -81. 8 % -84 . 0% -90 .9%
A verage 310. 2 9.1% 3.9% -9.4 % -43.0% -47.9% -64.2%
G rand Total 80 G rand Tota l 2 4,815.8 G ra nd Total 310 .2 G rand Total 7 ,331 .2 G ra nd Total 1,9 40.0 G rand T ota l 17.6 %
G rand Total 80 G rand Tota l 2 4,815.8 G ra nd Total 310 .2 G rand Total 100 .4 G ra nd Total 1,9 40.0 G rand T ota l 17.6 %
Grand Total 3.2 23.0 23.0 80.9 134.9 135.2 5.0 10.0 415.2
1. None applicable.
ANALYST CERTIFICATION
Each analyst of Research Capital Corporation whose name appears in this report hereby certifies that (i) the
recommendations and opinions expressed in this research report accurately reflect the analyst’s personal views and (ii)
no part of the research analyst’s compensation was or will be directly or indirectly related to the specific conclusions or
recommendations expressed in this research report.
I n f o r ma t i o n a b o u t Re s e a r ch C a p i t a l C o r p o r a t i o n ’ s Ra t i n g S y s t e m, t h e d i s t r i b u t i o n o f o u r r e s e a r ch t o cl i e n t s a n d t h e p e r ce n t a g e o f r e c o m me n d a t i o n s wh i c h a r e i n e a c h
o f o u r r a t i n g c a t e g o r i e s i s a v a i l a b l e o n o u r we b si t e a t ww w. r e s e a r ch c a p i t a l . c o m.
T h e i n f o r ma t i o n c o n t a i n e d i n t h i s r e p o r t h a s b e e n d r a wn f r o m s o u r c e s b e l i e ve d t o b e r e l i a b l e b u t i t s a c cu r a c y o r co mp l e t e n e ss i s n o t g u a r a n t e e d , n o r i n p r o vi d i n g i t
d o e s R e s e a r c h Ca p i t a l C o r p o r a t i o n a s s u me a n y r e sp o n si b i l i t y o r l i a b i l i t y . R e s e a r ch C a p i t a l C o r p o r a t i o n , i t s d i r e ct o r s , o f f i c e r s a n d o t h e r e mp l o y e e s ma y , f r o m t i me t o
t i me , h a v e p o si t i o n s i n t h e s e cu r i t i e s me n t i o n e d h e r e i n . Co n t e n t s o f t h i s r e p o r t c a n n o t b e r e p r o d u c e d i n wh o l e o r i n p a r t wi t h o u t t h e e xp r e ss e d p e r mi s si o n o f R e se a r ch
C a p i t a l C o r p o r a t i o n . ( U . S . I n s t i t u t i o n a l Cl i e n t s — Re s e a r ch C a p i t a l U . S. A . I n c. ( a wh o l l y o wn e d s u b si d i a r y o f R e s e a r c h C a p i t a l Co r p o r a t i o n ) a cc e p t s r e s p o n si b i l i t y f o r
t h e c o n t e n t s o f t h i s r e p o r t s u b je c t t o t h e t e r ms & l i mi t a t i o n s s e t o u t a b o v e . F i r ms o r i n s t i t u t i o n s r e ce i vi n g t h i s r e p o r t s h o u l d e f f e ct t r a n s a ct i o n s i n s e c u r i t i e s d i sc u s se d
i n t h e r e p o r t t h r o u g h R e s e a r ch C a p i t a l U . S . A . I n c. , a B r o k e r - D e a l e r R e g i s t e r e d wi t h t h e U n i t e d S t a t e s S e cu r i t i e s a n d E xc h a n g e C o m mi s si o n ) .
Tor on to 4 16. 8 60. 76 00 M ontr eal 51 4. 39 9. 150 0 V anco u ver 60 4. 66 2. 180 0 C al gar y 40 3. 26 5. 740 0 R egi na 306. 566. 7550
www.researchcapital.com