SOFTWARE & SERVICES                                                                                                                                              16 JUNE 2009
                                                                                                                                       DAVID SHORE, CFA, MBA 416.860.6784
WEB 2.O WEEKLY                                                                                                                                    david.shore@researchcapital.com
                                                                                                                                             Arun Thomas (Associate) 416.860.7666

 DELL SELLS $3 MILLIO N IN PCS AND ACCESSORIES USING TWITTER
 D EL L AN D T W IT T ER – A N E X AM PL E OF CO R P OR A T IO N S U S IN G W E B 2 .0 P L AT F O RM S
 Although last week was very quiet on the news front, we thought the following was worth highlighting. An article in the
 Silicon Valley Insider (a division of The Business Insider) titled “Twitter sells $3 million of Computers for Dell” has
 caught our attention for various reasons. This is of interest in the context of how companies are looking at leveraging
 the various W eb 2.0 platforms to promote their brand and sell their products.
 Since 2007, the Dell Outlet store has experimented using Twitter to sell its products through exclusive promotions
 and coupons that are available only to subscribers to the microblog service. Last week, the company announced that
 it has 620,000 followers on the @DellOutlet twitter account. It was able to generate more than $1 million in sales as a
 result of its tweets in the last six months. Although, the sales achieved ($3 million in the last two years) is
 inconsequential to Dell’s top line (~$61 billion in F2009), the company has used Twitter as another channel to quickly
 move inventory that came about from customer returns. Taking this discussion a little further, we think the other
 aspect of interest is – will this be a revenue generating opportunity for Twitter (through premium corporate accounts)?
 W ith much anticipation in the community to learn about the revenue model for Twitter, this may be an indication of
 one such revenue stream (i.e. corporate sales).
 W e would also highlight that throughout our W eb 2.0 sessions (attended by various participants in the industry,
 including management, developers, venture capitalists, and business consultants), the recurring theme has been
 about exploring innovative ways to use W eb 2.0 platforms to share information to increase the overall experience of
 employees, suppliers, and customers. (We are holding our fifth Web 2.0 session titled “VC Financing for Web 2.0
 Companies: Necessary? Possible? Lessons Learned” today at 12:00 pm at our office on 199 Bay Street, Suite 4500,
 Toronto).
 On the capital raise front, Sugar Inc. leads: The capital raise from Sugar Inc. for $16 million was the largest deal
 for the first two weeks of June, closely followed by W imba and Grab Networks at $12.0 million. All deals, except the
 three mentioned above, were less than $10 million. The average value for the first week of June is $5.0 million, below
 the average value for May of $6.4 million (excluding the investment in Facebook) on 16 financings. The April average
 was $6.2 million on 23 financings.

                                         Financing Activity Last Three Months

              160.0                                                                                       7.0


                                  6.2                          6.4
              140.0
                                                                                                          6.0



              120.0
                                                                                     5.0                  5.0



              100.0

                                                                                                          4.0
     (US$m)




                                                                                                                (US$m)




               80.0


                                                                                                          3.0

               60.0



                                                                                                          2.0
               40.0



                                                                                                          1.0
               20.0




                0.0                                                                                       0.0
                                Apr-09                May-09 (excl FB)           Jun-09

                                                      Total          Average




  A mixed price performance week: The companies in our universe had mixed stock price performances over the past
  week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week.
  Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had
  the worst return, dropping 26.5% in the week.

  This report has been created b y Anal ysts that are emplo yed b y Research Capital Corporation, a Canadian Investment Dealer.
                                   For further disclosures, please see last page of this report.
                                                                                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



THE WEB 2.0 UNIVERSE
 Ninety-tw o public Web 2.0 companies = $53 billion market cap: Our W eb 2.0 universe contains 92 companies, with a
 combined market cap of approximately $53.4 billion (Figure 1). The average market cap for the group is ~$581 million (but
 a median of only $46.3 million), with average trailing revenue of $152 million (median $54.3 million). The companies are
 also generally profitable, with a median EBITDA margin of 15.3%. On a valuation basis, the overall average is 5.3x trailing
 revenue (median 1.9x) and 10.2x trailing EBITDA (median 9.6x). Fourteen of the companies have more than 500
 employees.
 C omparable C ompany A nalys is > W eb 2.0
                                                                                                  Trading                     Current      U S D Market   U S D LT M To tal   US D L TM T otal   E BITDA   T E V/LT M   TE V /L TM
 C om pany Nam e                                  L TM as of T ic ker             E xch ang e    Cu rrenc y HQ                 P ric e      C ap ($m)         R ev ($m)        E B ITDA ($m)        %      R evenu e     E BITD A    E mplo yees
 Acce le riz e N ew Me dia, Inc.                  3 /31 /200 9    AC LZ           OT C B B         USD     U nited S ta tes        0 .35        9 .7               4.1              (4 .4)          NM        3.5x           -            11
 Actoz S of t C o., L td.                         3 /31 /200 9    A0 527 90       K OS E           KR W    S outh K orea          27 250       18 4.9             91. 6             1 9.9         21 .7%      1.7x         7. 8x         NA
 AQ Inte ractive , Inc.                           3 /31 /200 9    38 38           TSE              JPY     J apan                 76 800        4 2.6             63. 1              4 .0         6 .3%       0.2x         3. 6x         NA
 As s ocia ted Media H oldings Inc.               6 /30 /200 7    AS MH           OT C P K         USD     U nited S ta tes        0 .02        0 .9               0.1              (2 .3)          NM       1 9.2 x         -             3
 Bigstring Corp.                                  3 /31 /200 9    BS GC           OT C B B         USD     U nited S ta tes        0 .03        1 .5               0.1              (2 .0)          NM       3 9.0 x         -             4
 Be tawave Corpora tion                           3 /31 /200 9    B W AV          OT C B B         USD     U nited S ta tes        0 .10        2 .9               8.4             (1 2.6)          NM          -            -            53
 Be yond Commerce, Inc.                           3 /31 /200 9    B Y OC          OT C B B         USD     U nited S ta tes        0 .91        4 0.4              7.1              (9 .5)          NM        6.3x           -            69
 Bright T hings plc                               9 /30 /200 8    AIM :BG T       AIM              GBP     U nited K ingdom        0 .02        4 .8               0.3              (1 .8)          NM       1 7.6 x         -             9
 Broa dW ebAs ia Inc.                             9 /30 /200 8    BW BA           OT C P K         USD     U nited S ta tes        0 .23        1 9.5              0.0              (4 .6)          NM          -            -            46
 C D C C orp.                                     3 /31 /200 9    C HIN .A        N as da qG S     USD     H ong K ong             1 .55       16 4.4           389 .9              3 0.8         7 .9%       0.5x         5. 8x         NA
 C ha ngyou. com Limite d                         3 /31 /200 9    C Y OU          N as da qG S     USD     C hina                 38 .61      2,1 23.6          222 .5             13 5.1         60 .7%      8.7x        14 .3x         6 28
 C hina G ate wa y C orpora tion                  9 /30 /200 8    C GW Y          OT C P K         USD     U nited S ta tes        0 .02        0 .4               6.7              (6 .6)       -9 8.9%      0.1x           -            37
 C hine s e G amer International                  3 /31 /200 9    G T S M:308 3   GTSM             TWD     T aiwan               312 .00       79 7.0             56. 1             3 1.4         56 .0%     1 3.0 x      23 .3x         NA
 C ornerW orld C orporation                       1 /31 /200 9    C WR L          OT C B B         USD     U nited S ta tes        0 .07        4 .5               1.3               NM             NM        4.6x           -           NA
 C yberplex Inc.                                  3 /31 /200 9    T S X:C X       TSX              C AD    C ana da                1 .80        9 9.8             71. 7              7 .4         10 .3%      1.3x        12 .9x         NA
 DAD A S pA                                       3 /31 /200 9    C M:D A         CM               EUR     Ita ly                  6 .00       13 4.1           231 .6              4 3.0         18 .6%      0.8x         4. 3x         5 78
 DXN Holdings B hd                                2 /28 /200 9    D XN            KL SE            MY R    Ma la ys ia             0 .40        2 6.1             78. 4             1 0.8         13 .7%      0.5x         3. 9x         NA
 Dibz Inte rnational, Inc.                             NA         D IB Z          OT C P K         USD     U nited S ta tes        0 .00        0 .0               NA                NM             NM          -            -           NA
 DigitalP ost Inte ra ctive , Inc.                3 /31 /200 9    D G LP          OT C B B         USD     U nited S ta tes        0 .02        1 .6               0.7              (2 .6)          NM        4.5x           -             7
 DigitalT own, Inc.                               2 /28 /200 9    DGT W           OT C B B         USD     U nited S ta tes        2 .50        6 7.7             NM                (3 .0)          NM          -            -             3
 Dolphin D igital Me dia, Inc.                    3 /31 /200 9    D P DM          OT C B B         USD     U nited S ta tes        0 .53        2 7.4              0.8              (3 .7)          NM       3 6.7 x         -           NA
 E olith C o. L td.                               1 2/31 /200 8   A0 410 60       K OS E           KR W    S outh K orea         760 .00        4 3.8             14. 6             (3 .5)       -2 3.6%      3.1x           -           NA
 E xte ns ions , Inc.                             3 /31 /200 9    E XT I          OT C P K         USD     U nited S ta tes        0 .15        1 4.2             NM                 NM             NM          -            -             2
 F inancia l Media G roup, Inc.                   2 /28 /200 9    F NG P          OT C B B         USD     U nited S ta tes        0 .00        0 .3               7.2               2 .4         34 .1%        -            -            22
 F luid M us ic Ca nada, Inc.                     3 /31 /200 9    T S X:F MN      TSX              C AD    U nited S ta tes        0 .75        3 4.7              5.0              (6 .9)          NM        5.2x           -           NA
 F rogs te r Interactive P icture s AG            1 2/31 /200 8   F RG            XT R A           EUR     G ermany                7 .98        2 5.9              3.2              (6 .0)          NM        7.6x           -           NA
 G a ma nia D igital E ntertainment C o., L td.   3 /31 /200 9    61 80           GTSM             TWD     T aiwan                55 .60       25 6.5           125 .9              2 0.9         16 .6%      1.9x        11 .2x         NA
 G a me On C o L td.                              3 /31 /200 9    38 12           TSE              JPY     J apan                114 300       11 2.8             75. 1             1 7.8         23 .7%      0.7x         3. 0x         NA
 G e oS e ntric O yj                              3 /31 /200 9    G E O1 V        H LS E           EUR     F inland                0 .04        4 9.5              5.8             (1 5.1)          NM        7.8x           -           1 08
 G iant Intera ctive G roup, Inc.                 3 /31 /200 9    GA              NYSE             USD     C hina                  8 .24      1,8 58.9          218 .8               NM             NM          -            -           NA
 G iga Media Ltd.                                 3 /31 /200 9    G IG M          N as da qG S     USD     T aiwan                 5 .53       29 8.8           183 .6               NM             NM        1.2x           -           NA
 G ravity C o., L td                              9 /30 /200 8    GR VY           N as da qG M     USD     S outh K orea           1 .10        3 0.6             38. 8              7 .5         19 .2%        -            -           6 36
 G ree, Inc.                                      6 /30 /200 8    T S E : 363 2   TSE              JPY     J apan                  6 130      1,3 97.1            30. 0             1 0.8         36 .0%     4 3.9 x         -           NA
 G ungH o O nline E ntertainment, Inc.            3 /31 /200 9    37 65           OS E             JPY     J apan                225 000       26 3.0           105 .2              1 8.9         18 .0%      2.2x        12 .4x         NA
 H anbitS of t, Inc.                              3 /31 /200 9    A0 470 80       K OS E           KR W    S outh K orea           4 720        8 2.0             54. 7            (1 4.7)       -2 6.8%      1.2x           -           NA
 IAC /InterActiveC orp.                           3 /31 /200 9    IAC I           N as da qG S     USD     U nited S ta tes       16 .29      2,4 58.4         1 ,40 6.4            4 2.6         3 .0%       0.4x        13 .5x        3, 200
 IAS E nergy, Inc.                                1 /31 /200 9    IAS C.A         OT C B B         USD     C ana da                0 .23        1 6.1              0.0              (0 .8)          NM          -            -           NA
 is ee media Inc.                                 3 /31 /200 9    IE E            T S XV           C AD    C ana da                0 .08        3 .4               1.5              (4 .8)          NM        1.6x           -           NA
 J umbuck E ntertainment P ty Ltd.                1 2/31 /200 8   AS X:J MB       AS X             AU D    Aus tra lia             0 .40        1 5.7             14. 2              5 .3         37 .2%      0.8x         2. 0x          72
 J umpT V Inc.                                    3 /31 /200 9    T S X:J T V     TSX              C AD    C ana da                0 .73        7 3.1             18. 1            (1 2.0)       -6 6.6%      3.4x           -           2 37
 K A B Dis tribution Inc.                         3 /31 /200 9    T S X:K AB      TSX              C AD    C ana da                0 .62        7 6.4            72. 5               8 .6        11 .9%       1.1x         9. 5x         NA
 K ings oft Co. Ltd.                              3 /31 /200 9    38 88           S E HK           HKD     C hina                  5 .23       73 2.1           129 .0              5 1.9         40 .3%      5.2x        12 .9x        2, 271
 Lingo Media Corporation                          3 /31 /200 9    T S XV : LM     T S XV           C AD    C ana da                1 .13        1 2.8              0.9              (1 .6)          NM       1 3.0 x         -           NA
 Live World Inc.                                  3 /31 /200 9    LV WD           OT C P K         USD     U nited S ta tes        0 .10        3 .1              11. 4             (0 .0)        -0 .4%      0.2x           -           NA
 LookS mart, Ltd.                                 3 /31 /200 9    LOOK            N as da qG M     USD     U nited S ta tes        1 .35        2 3.1             60. 7             (3 .8)        -6 .3%        -            -            90
 Magnitude Information S ys tems Inc.             3 /31 /200 9    MA G Y          OT C B B         USD     U nited S ta tes        0 .01        5 .5               0.1              (3 .1)          NM          -            -            14
 Mixi, Inc.                                       3 /31 /200 9    21 21           TSE              JPY     J apan                460 000       72 1.7           123 .0              4 3.6         35 .4%      4.9x        13 .9x         NA
 Mode rn Times G roup Mtg AB                      3 /31 /200 9    MT G B          OM               S EK    S weden                   216      1,8 01.8         1 ,70 4.0           26 1.0        15 .3%       1.4x         9. 0x        2, 969
 Moggle , Inc                                     3 /31 /200 9    MMOG            OT C B B         USD     U nited S ta tes        2 .30        8 3.5             NM                 NM             NM          -            -             3
 MOK O.mobi L imited                              1 2/31 /200 8   MK B            AS X             AU D    Aus tra lia             0 .05        3 .5               1.1              (2 .3)          NM        2.1x           -           NA
 Myriad G roup AG                                 1 2/31 /200 8   MY R N          SWX              C HF    S witzerla nd           5 .15       10 0.3            40. 0               0 .8         1 .9%       2.8x           -           4 05
 NE OW IZ G ames C orpora tion                    1 2/31 /200 8   A0 956 60       K OS E           KR W    S outh K orea          65 900       50 2.9           196 .3              5 2.7         26 .8%      2.5x         9. 4x         NA
 NetD ragon W ebS oft, Inc.                       3 /31 /200 9    77 7            S E HK           HKD     C hina                  5 .00       34 1.0             86. 9             3 4.4         39 .5%      2.3x         5. 8x        2, 426
 Nete as e.com I nc.                              3 /31 /200 9    NT E S          N as da qG S     USD     C hina                 35 .04      4,3 11.8          470 .2             30 5.6         65 .0%        -            -           NA
 NeXplore Corpora tion                            9 /30 /200 7    N XP C          OT C P K         USD     U nited S ta tes        0 .70        3 9.0             NM                (4 .9)          NM          -            -            19
 Ngi G roup Inc.                                  1 2/31 /200 8   24 97           TSE              JPY     J apan                 36 100        4 5.5           100 .3              3 0.9        30 .8%         -            -           NA
 Northgate Te chnologies L imited                 3 /31 /200 9    59 005 7        BS E              INR    India                  42 .05        3 0.6           117 .0             (2 7.5)       -2 3.5%      0.3x           -           NA
 Open T e xt Corp.                                3 /31 /200 9    OT E X          N as da qG S     USD     C ana da               35 .67      1,8 77.1          782 .6             19 9.2         25 .5%      2.5x         9. 8x        3, 400
 Openwave S ys tems Inc.                          3 /31 /200 9    OP W V          N as da qG S     USD     U nited S ta tes        2 .30       19 1.6           197 .2              (2 .1)        -1 .0%      0.4x           -           6 30
 P e rf ect W orld C o., Ltd.                     3 /31 /200 9    PW R D          N as da qG S     USD     C hina                 24 .35      1,2 45.2          228 .0             12 4.5        54 .6%       0.1x         0. 2x         NA
 Quepa s a C orp.                                 3 /31 /200 9    QP S A          N as da qC M     USD     U nited S ta tes        0 .62        7 .9               0.1             (1 0.8)          NM          -            -            74
 OA O R B C Information S ys tems                 1 2/31 /200 7   R BC I          R TS             USD     R us s ia               1 .00       13 8.7           151 .4              1 9.8         13 .1%      0.0x         0. 2x         NA
 S handa Interactive E ntertainme nt L td.        3 /31 /200 9    S N DA          N as da qG S     USD     C hina                 54 .40      3,7 74.4          569 .7             26 0.7         45 .8%      0.1x         0. 2x         NA
 S hutte rf ly, Inc.                              3 /31 /200 9    S F LY          N as da qG S     USD     U nited S ta tes       13 .47       33 9.1           215 .2              2 8.3         13 .2%      1.3x         9. 7x         5 14
 S K C ommunications Co., Ltd.                    1 2/31 /200 8   A0 662 70       K OS E           KR W    S outh K orea          11 000       36 5.5           182 .5              1 1.9         6 .5%       2.0x        30 .8x         NA
 S N AP Inte ra ctive , Inc.                      3 /31 /200 9    S T VI          OT C B B         USD     U nited S ta tes        0 .70        7 .6               3.3               0 .9         28 .0%      1.9x         6. 6x          11
 S N M G lobal H oldings                          9 /30 /200 8    S N MN          OT C P K         USD     U nited S ta tes        0 .00        0 .0               2.0              (0 .7)       -3 4.8%      1.1x           -            33
 S ocia l Media V e nures , Inc.                  1 2/31 /200 8   S MV I          OT C P K         USD     U nited S ta tes        0 .01        0 .0               0.1              (0 .1)       -6 0.5%      0.0x           -           NA
 S ocia lwis e, Inc.                              3 /31 /200 9    S C LW          OT C B B         USD     U nited S ta tes        0 .70        3 0.3              0.0              (4 .8)          NM          -            -           NA
 S ohu. com Inc.                                  3 /31 /200 9    S OH U          N as da qG S     USD     C hina                 65 .91      2,5 22.0          460 .0             20 0.5         43 .6%      4.7x        10 .7x        3, 197
 S ite s earch C orporation                       4 /30 /200 9    S TPC           OT C B B         USD     U nited S ta tes        3 .50        2 8.2             NM                (1 .1)          NM          -            -            15
 S park Networks , Inc.                           3 /31 /200 9    LOV             AME X            USD     U nited S ta tes        2 .25        4 6.3             54. 3             1 1.8         21 .7%      0.9x         4. 0x         1 83
 S pectrumDN A, Inc.                              3 /31 /200 9    S P XA          OT C B B         USD     U nited S ta tes        0 .20        9 .7               0.1              (2 .6)          NM          -            -             7
 T encent Holdings L td.                          3 /31 /200 9    70 0            S E HK           HKD     C hina                 89 .20     20,7 58. 8        1 ,20 2.8           57 6.3         47 .9%     1 8.8 x      39 .2x        6, 194
 T he P arent C ompany                              8/2/2008      K ID S .Q       OT C P K         USD     U nited S ta tes        0 .03        0 .8            112 .0             (1 3.5)       -1 2.0%      0.2x           -           3 47
 T he 9 L imited                                  1 2/31 /200 8   N CT Y          N as da qG S     USD     C hina                 10 .46       28 0.5           249 .7              8 4.1        33 .7%         -            -           NA
 T he S treet.com, Inc.                           3 /31 /200 9    TSCM            N as da qG M     USD     U nited S ta tes        2 .10        6 4.3             67. 0              1 .9         2 .9%         -            -           3 10
 T otal S port Online A S                         3 /31 /200 6    T OS O          OT C NO          NOK     N orwa y                0 .03        0 .1               2.1              (1 .0)       -5 0.6%      4.6x           -            16
 T ree.C om, Inc.                                 3 /31 /200 9    TR EE           N as da qG M     USD     U nited S ta tes        8 .74        9 4.4           215 .6             (1 3.3)        -6 .2%      0.4x           -           7 00
 U nis erve C ommunications Corp.                 2 /28 /200 9    T S XV : US S   T S XV           C AD    C ana da                0 .05        1 .1              22. 9              0 .1         0 .2%       0.2x           -           NA
 U nited Online Inc.                              3 /31 /200 9    U NT D          N as da qG S     USD     U nited S ta tes        6 .54       54 6.6           811 .2             17 7.3         21 .9%      1.0x         4. 7x        1, 469
 U OMO Media , Inc                                1 /31 /200 9    U OMO           OT C B B         USD     C ana da                0 .17        1 4.1              0.6              (0 .5)       -7 8.2%     2 2.8 x         -           NA
 Va lueC lick Inc.                                3 /31 /200 9    V C LK          N as da qG S     USD     U nited S ta tes       12 .05      1,0 48.0          591 .7             10 5.5         17 .8%      1.6x         8. 9x        1, 189
 VO IS , Inc.                                     3 /31 /200 9    V OIS           OT C B B         USD     U nited S ta tes        0 .35        2 .9               0.0              (1 .1)          NM          -            -             4
 W ebze n Inc.                                    3 /31 /200 9    W ZE N          N as da qG M     USD     S outh K orea           3 .40        4 0.3             22. 8             (0 .4)        -1 .9%        -            -           3 14
 W iz za rd S of twa re Corpora tion              3 /31 /200 9    W ZE            AME X            USD     U nited S ta tes        0 .65        3 1.1              5.6              (5 .3)       -9 4.5%      5.8x           -           1 10
 W orlds .com Inc.                                3 /31 /200 9    W DD D          OT C B B         USD     U nited S ta tes        0 .09        4 .7               0.0              (0 .8)          NM          -            -             1
 W ynds torm C orporation                              NA         W YND           OT C B B         USD     U nited S ta tes        0 .51        9 .2               NA                NM             NM          -            -           NA
 XIN G AG                                         3 /31 /200 9    O1B C           XT R A           EUR     G ermany               33 .80       24 5.7             52. 2             1 6.3         31 .2%      3.7x        11 .9x         2 39
 Ye dangOnline Corp.                              1 2/31 /200 7   A0 527 70       K OS E           KR W    S outh K orea           9 290       11 5.6             54. 4             1 2.2         22 .4%      2.3x        10 .4x         NA
 Ynk K orea Inc.                                  1 2/31 /200 8   A0 237 70       K OS E           KR W    S outh K orea           6 400        2 7.1             11. 3              1 .2         10 .5%      2.3x        22 .1x         NA
 ZipLocal Inc.                                    3 /31 /200 9    T S XV : ZIP    T S XV           C AD    C ana da                0 .01        0 .4               2.7              (2 .1)       -7 8.3%      0.6x           -           NA
 H igh                                                                                                                                       20,7 58. 8        1 ,704 .0           57 6.3         65 .0%     4 3.9 x      39 .2x        6,1 94
 Low                                                                                                                                           0 .0               0.0              -27.5         -9 8.9%      0.0x         0. 2x           1
 Avera ge                                                                                                                                     581.4             152.1               33.1          7.1%        5.3x        10. 2x         671
 Median                                                                                                                                        4 6.3             54. 3              0 .8          15 .3%      1.9x         9. 6x         2 37


Figure 1. Web 2.0 Universe Summary
Source. Capital IQ
Page 3


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 )
June month-to-date capital raise totals $79.5 million: Total capital raised two weeks into June was $79.5 million on a
total of 15 transactions. It was led by Sugar Inc. raising $16.0 million, closely followed by W imba and Grab Networks
raising $12.0 million. All other transactions were less than $10 million. The average value for the month-to-date is $5.0
million, below the average value for May of $6.4 million (excluding the $200 million investment in Facebook) on 16
financings. The April average was $6.2 million on 23 financings.


                                                   Financing Activity Last Three Months

             160.0                                                                                                  7.0


                                            6.2                          6.4
             140.0
                                                                                                                    6.0



             120.0
                                                                                                   5.0              5.0



             100.0

                                                                                                                    4.0
    (US$m)




                                                                                                                          (US$m)
              80.0


                                                                                                                    3.0

              60.0



                                                                                                                    2.0
              40.0



                                                                                                                    1.0
              20.0




               0.0                                                                                                  0.0
                                          Apr-09                May-09 (excl FB)               Jun-09

                                                                Total          Average



Figure 2. Financings, Last Three Months
Source. Company reports

Sugar Inc. leads capital raise: The capital raise from Sugar Inc. for $16 million was the largest deal for the first two
weeks of June. Three of the 15 deals in the month were greater than $10 million. For additional details, see Figures 22 and
23 (at end of note).
Page 4



                                                       Financing & M/A Summary - Last Three Months

              250.0




              200.0




              150.0

                                                                                                                  Jun-09
     (US$m)




                                                                                                                  May-09
                                                                                                                  Apr-09

              100.0




               50.0




                0.0



                                AdEx Media
                                   Mixercast
                           Collective Media


                             Marin Software




                                  EveryZing




                                     VoxPop
                                  Cyberplex




                                         Jaxtr
                                      OpenX




                                         OLX


                                   Socialtext




                                 TubeMogul
                               GOOM Radio




                                      Viximo


                                IMShopping




                               RingRevenue


                                        YuMe
                                 Tribal Nova
                             Grab Networks




                            I Love Rewards




                                   Medialets




                         Resonate Networks


                                    Mo'Minis


                                Brandtology
                                      Gather

                                DoubleTwist




                                       Inigral
                                      Peer39

                                    Cellufun




                                    Batanga




                                   DocuSign




                                SoundCloud




                                  my6sense

                                    Tripbase




                                    Jodange
                                     Picaboo

                                    Foodista
                                   Facebook




                                       Zoosk
                             Azuki Systems




                            Loop'd Network

                                 MashLogic
                                  Sugar Inc.


                        The Rubicon Project




                             Conductor Inc.


                                 ScanScout
                                       beeTV


                                BlogHer Inc.
                                          Gist
                                   Fuhu Inc.




                                      Cliqset
                                  Socialcast

                              Scan & Target
                               StumbleUpon




                                 TimeBridge


                               GameGround
                      One Net Entertainment




                                      Imeem
                                 FreeWheel




                                 WonderHill
                                      Wimba




Figure 3. Capital Market Activity, Last Three Months
Source. Company reports

 Social Network remains the most active sector in dollars raised, while Ad Network remains the most active in
 number of transactions: Following recent trends, Social Networks as a sector saw the most activity in dollars raised
 ($234.8 million), largely attributed to the $200 million investment by Digital Sky Technologies in Facebook. However, it
 was the Ad Network sector that saw the most transactions (13), raising $103.7 million (Figure 4). The Media sector has
 the next highest totals, with six companies raising $45.8 million. The following sectors continue to generate the most
 capital activity over the last few months: Ad Network, Media, Gaming, and Social Networks.
Page 5



                                                                                                Capital Market Activity by Sector - Last Three Months

            250.0




            200.0




            150.0
   (US$m)




                    234.8

            100.0




             50.0                      103.7


                                                     45.8
                                                             33.0      30.2                  24.0     23.0   18.3      17.0            14.5             10.4     9.0
              0.0                                                                                                                                                                      6.8           5.9          4.7               4.4         2.0      2.0      1.3   1.0
                                                                       Comment/Reputation




                                                                                                                                                                                                                  Social Commerce
                                                              Gaming




                                                                                                                                                                                                                                                Travel
                                                     Media




                                                                                                                       Collaboration




                                                                                                                                                                                                     Enterprise




                                                                                                                                                                                                                                                         Mobile




                                                                                                                                                                                                                                                                        Publishing
                                                                                                                                                        Widget
                                                                                                      Blog



                                                                                                              Search




                                                                                                                                                                 Infrastructure
                     Social Networks




                                                                                                                                                                                                                                                                  SAS
                                                                                              Video




                                                                                                                                        Virtual World




                                                                                                                                                                                       Aggregation
                                        Ad Network




                                                                                                                                                                                                                                    Analytics
  # companies

                     10                 13            6        5          2                    2       2       2         3                3              2          3                    1             1             1               2           1        1       1       1



Figure 4. Capital Market Activity, by Sector, Last Three Months
Source. Company reports


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 )
 Web 2.0 index outpaces NASDAQ recovery: Our W eb 2.0 index (market-cap weighted) essentially mirrored the
 performance of the NASDAQ composite index from mid-2008 until recently. However, the index has recently had a much
 stronger recovery relative to the NASDAQ index (Figure 5).


                                                                                            Web 2.0 Index Price Performance



        96.38



        86.38




        76.38




        66.38



        56.38




        46.38




                                                                                 Index: Web 2.0 X (Market Cap Weights)                                                            ^COMP - Share Pricing


Figure 5. Web 2.0 Price Performance
Source. Capital IQ

 A mixed price performance week: The companies in our universe had mixed stock price performances over the past
 week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week.
 Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had the
 worst return, dropping 26.5% in the week.
Page 6



                                                                          1 Week Price Performance
                  Openw ave S ys tems Inc.                                                                                                                  21.7%
                               Cyberplex Inc.                                                                                                           20.0%
                                Ngi Group Inc.                                                                                               12.8%
                                 Eolith Co. Ltd.                                                                                      8.6%
                                       XING A G                                                                                      8.3%
                        TheS treet.com, Inc.                                                                                        8.2%
                    Perfect World Co., Ltd.                                                                                        7.6%
                                   DA DA S pA                                                                               5.3%
                                    CDC Corp.                                                                            4.0%
                            Open Tex t Corp.                                                                            3.8%
                               V alueClick Inc.                                                                         3.7%
                           My riad Group A G                                                                          3.0%
                         A Q Interactive, Inc.                                                                       2.4%
              Modern Times Group Mtg A B                                                                           1.6%
                             LookS mart, Ltd.                                                                      1.5%
                                       Mix i, Inc.                                                                1.1%
                       IA C/InterA ctiveCorp.                                                                   0.5%
                               S hutterfly, Inc.                                                               0.1%
              S K Communic ations Co., Ltd.                                                                    0.0%
                    Changyou.com Limited                                                               -0.2%
    Gamania Digital Entertainment Co., Ltd.                                                           -0.4%
                      Tencent Holdings Ltd.                                                           -0.4%
                              HanbitS oft, Inc.                                                    -1.5%
                                S ohu.com Inc.                                                     -1.5%
                            GameOn Co Ltd.                                                       -2.1%
                      S park Netw orks , Inc.                                                   -2.6%
                       Y edangOnline Corp.                                                   -3.9%
                             Gravity Co., L td                                              -4.3%
                                      Gree, Inc.                                           -4.7%
                            K ings oft Co. Ltd.                                            -4.7%
                           United Online Inc.                                            -5.6%
                  NetDragon WebS oft, Inc.                                              -5.8%
                                  The9 Limited                                          -5.9%
                           Neteas e.c om Inc.                                          -6.5%
              NEOWIZ Games Corporation                                              -7.8%
                               Y nk K orea Inc.                                   -8.6%
               Giant Interactive Group, Inc.                                     -8.7%
                               GigaMedia Ltd.                                -10.2%
     S handa Interactive Entertainment Ltd.                               -11.7%
               Chines e Gamer International                         -14.8%
                                  Webz en Inc.                     -15.3%
                        A ctoz S oft Co., Ltd.                   -16.2%
           Northgate Technologies Limited            -22.4%
           OA O R B C Information S ys tems -25.9%
                               Tree.Com, Inc. -26.5%
                                       -30.0%                 -20.0%               -10.0%                  0.0%                     10.0%            20.0%          30.0%


Figure 6. 1-Week Price Performance
Source. Capital IQ
Page 7



INDUSTRY NEWS (PARTNERSHIPS, FINANCIAL RESULTS, NEW PRODUCTS)
K ey Developments
C ompany                                        Headline                                                           Notes
K ing s oft Co . Ltd. (S E HK: 3888)            K ings oft to L aunc h T -800 T erminator-S ha ped F la sh D isk   K ingsoft C o. Ltd. is on the point of rolling out an a nti-virus s oftwa re-embedded 2G flas h dis k in the shape of the c las sic T -800 T erminator in
                                                                                                                   T he T ermina tor s eries. T he B eijing-based s oftware developer will have its spark ling a nti-virus software preins ta lled in the flash disk ,
                                                                                                                   disclosed s ources , noting that us ers will have a cc es s to the K ings oft software for four y ears . T he flas h disk s will c ome into the ma rk ets in
                                                                                                                   B eijing a nd S ha ngha i when the long-expec ted s cience-fic tion movie T ermina tor S al vation is put up on show throughout the country on J une
                                                                                                                   9, 2009, with onl y 2,018 ava ila ble for s a le.
Northgate Tec hno logies Limited                Northga te T echnologies Limited Appo ints B S R a nd              Northga te Technologies Limited appointed B S R and C ompa ny, a n Indian a s soc iate of K P M G , as s tatutory auditors of the compa ny. T he
(B S E :590057)                                 Company as S tatu tory Auditor R eplacing P rice                   company has a ppointed B S R a nd compa ny to fi ll the va ca nc y c aused by the res igna tion of P ric e W aterhouse, C ha rtered Ac countants.
                                                W a terhous e
G igaMedia L td. (Nas daqG S : G IG M)          G igaMedia I n T alks                                              G igaMedia L td. reported firs t-qua rter rev enues of $44. 4 million, net income of $4.8 million, and earnings per s hare of $0.09 basic a nd $0. 08
                                                                                                                   fully -diluted. T he company als o a nnounced tha t it is final round dis cuss ions with two parties concerning a potentia l s tra tegic partnership or
                                                                                                                   sale involv ing its pok er and ca sino software bus ines s. N o a dditiona l details a re av ailable at this time.

IB 3 Networks , Inc. (OT CB B: IB NW );         IB 3 N etwork s I nc. a nd iB ea m S olutions LL C S igns T hree IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it rec ently finalized a multi-thous and dolla r three
iB eam S o lu tions L LC                        Y ear S ervice C ontra ct with Millennium B usines s             yea r service co ntrac t with M illennium B us ines s S olutions .
                                                S olutions
G igaMedia L td. (Nas daqG S : G IG M)          G igaMedia L td. R eports Un-Audi ted Cons olidated                G igaMedia L td. reported un-a udited cons olidated ea rnings res ults for the first qua rter ended M a rch 31, 2009. F or the qua rter, the c ompany's
                                                E a rnings R esults for the F irst Q uarter E nded M arch 31,      cons olidated revenues decrea s ed 13% to $44. 4 million from $51.2 million in the s ame period of 2008, a nd held s tea dy c ompa red with the
                                                2009 ; R eports Impa irment Los s                                  fourth qua rter of 2008. The year-period decrease wa s prima rily due to lower contributions from the compa ny 's ga ming software busines s
                                                                                                                   reflec ting the impac t of the globa l economic downturn on play er s pending in the indus try, with depreciation of the euro agains t the U .S . dolla r
                                                                                                                   increa s ing play ing cos ts , res ulting in decreas ed play er s pending. C onsolidated income from opera tions for the firs t quarter wa s $5. 4 million
                                                                                                                   compared to $12.7 million in the first quarter of 2008 a nd $7.9 million in the fourth qua rter of 2008. T he y ear-over-y ear decrea s e in
                                                                                                                   cons olidated income from opera tions reflected the a forementioned revenue decreas e and lower gros s profit ma rgin on c ha nged revenue mix
                                                                                                                   during the period, whic h des pite fl a t opera ting expens es, yielded a decrea se in the company 's cons olidated opera ting ma rgin to 12.2% . The
                                                                                                                   quarter-ov er-quarter decrea s e i n consolida ted income from operations wa s prima rily the result of lower gros s profit, as well as a n increa s e in o

T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com I nc. D ecl are s Q uarterly D ividend, P a ya ble T heS treet. com Inc. announced tha t its boa rd of directors ha s decla red the compa ny's quarterly ca sh dividend on its common stoc k. T he
                                             on J une 30, 2009                                                  cas h div idend of $0.025 per s ha re of common s tock will be pa ya ble J une 30, 2009, to all s hareholders of rec ord a t the clos e of busines s on
                                                                                                                J une 15, 2009.
A OL, L LC ; IAC /InterActiveCorp.           IAC Might S how I nteres t I n AO L                                It was recently reported tha t I AC /InterAc tiv eC orp might be interested i n buy ing into AO L, LL C. I AC’ s chairma n, B a rry D iller s a id the T ime
(Nas daqG S : IACI)                                                                                             W a rner online service, whic h is openly for sa le, is a “tremendous ly va luable property’’. H e a dded, “Not the A O L dialup stuff, of c ours e, but it
                                                                                                                has done a wonderful job on the media s ide. I t ha s built up a ton of really good growing s ites . ” “D epending on how much the hang i s, we’d
                                                                                                                definitely be i nteres ted in it, ’’ D iller s a id, referring to the cos t of the ac quis ition.
S ites earc h Co rporation (OT CB B :S T P C) S ites ea rch C orp. R eports E arnings R es ults for the            S ites ea rch C orporation reported ea rnings res ults for the quarter ended A pril 30, 2009. The company reported a net los s of $303,451. In
                                              Q uarter E nded April 30, 2009                                       contrast, the compa ny posted a net los s of $221, 450 for the same qua rter in the previous y ea r.
W izz ard S oftware Co rporation              W izz ard S oftwa re C orporati on, Annual G eneral Meeting,         W izza rd S oftwa re C orporation, A nnual G eneral Meeting, J un 10, 2009, at 14:00 E as tern Da y light. Loca tion: Ma rriott C ourty ard, 5308 Liberty
(A ME X: WZE )                                J un 10, 2009                                                        Ave. , P itts burgh, P A 15224,U nited S tates . Agenda: T o elec t five directors to s erve unti l the nex t annual meeting of s tock holders, or until their
                                                                                                                   suc ces s ors a re duly elec ted a nd qualifi ed; to approve 2009 s tock option plan; to a pprove the is sua nc e of unregistered and res tricted s tock to
                                                                                                                   cons ulta nts ; to ra tify the s elec tion by the B oa rd of Directors of G regory & As s ocia tes L LC a s independent auditors of Wiz za rd for the fisca l
                                                                                                                   yea r ending D ecember 31, 2009; a nd to trans a ct such other busines s a s ma y properly come before the annual meeting and a ny a nd all
                                                                                                                   a djournments or postponements thereof.
W izz ard S oftware Co rporation                W izz ard S oftwa re I ntroduces N ew iP hone App and              W izza rd S oftwa re C orporation a nnounc ed the a cquis ition of a new iP hone App and the mark eting launc h of its recently a cquired Apps via
(A ME X: WZE )                                  L aunches App M a rketing V ia P odc as ts                         podca s ts a nd the I nternet. I t a cquired the dis trib ution rights to S uper M a stermind, a high quality App pois ed for sa les growth through the
                                                                                                                   company's podca s t ma rk eting and distribution network ta rgeti ng iP hone a nd iP od T ouch users . W iz zard has focus ed its rec ent acquis ition
                                                                                                                   efforts on Apps that cross a wide ra nge of cons umer interests and ma tc h up well with targeted podca st audi ences . The c ompany pla ns to
                                                                                                                   ma rk et the Apps i n targeted podca s ts. T he company believes the new price point for the iP hone wi ll c ause more people to s elect the
                                                                                                                   pla tform, increa s ing audi ences for the podca s ts on the W iz za rd Media Network and adding potential cons umers for new Apps.


V OIS , Inc . (OTC BB :VOIS )                   V O IS , Inc. ha s filed a S helf R egistration in the amount of V O IS , Inc. ha s filed a S helf R egistration in the amou nt of $1.75 million.
                                                $1.75 million.
IB 3 Networks , Inc. (OT CB B: IB NW );         iB 3 N etwork s R ec eives C ontract F rom L anca ster           IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it has been retained by L anca ster C ommunity
iB eam S o lu tions L LC                        Community C hurch                                                Churc h. The contrac t inc ludes complete des ign a nd ins ta lla tion of a new network to s upport the organiz ati on's growth. iB ea m S olutions ha s
                                                                                                                 been hired by L anca s ter C ommunity Church to insta ll c abling, network s ervers and phones and als o inc ludes a contra ct for on going monthly
                                                                                                                 support for the next 12 months c overing their I T needs going forwa rd.
T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com, Inc., $ 0. 025, Ca s h Div idend, J un-12-           T heS treet. com, I nc., $ 0.025, Ca s h D ividend, J un-12-2009
                                             2009
G ravity Co., L td (N as daqG M: G R VY )    G ravity Co. , Ltd, S pec ial/E x tra ordinary S hareholders          G ravity Co. , Ltd, S pecial/E xtra ordinary S hareholders M eeting, J un 12, 2009, at 01: 00 G M T T ime. L oc ation: Nuritk um S qua re B usines s T ower
                                             Meeting, J un 12, 2009                                                15F, 1605 S a nga m-Dong, M a po-G u, S eoul 121-270,S outh K orea. Agenda : T o consider a ppointment of director a nd to c onsider approval of
                                                                                                                   a mendment of Artic les of I ncorpora tion.


Figure 7. Key Developments
Source. Capital IQ
Page 8



VALUATION
 Online Gaming companies lead market-cap charts: Eleven companies in our W eb 2.0 universe top US$1 billion in
 market capitalization (Figure 8). Fifty-nine of the 92 companies have market caps under US$100 million, with 26 under
 US$10 million. Online gaming companies dominate the top of the list, led by Tencent Holdings with a market cap over
 US$18 billion.

                                                                                          Market C ap (US D m)
                        Tencent Holdings L td.
                               Neteas e. c om Inc.
    S handa Interac tive Entertainment L td.                                                                                                                                  3774. 4
                                   S ohu. c om Inc.                                                                                                2522. 0
                          IA C/InterA ctiveCorp.                                                                                                 2458. 4
                       Changy ou. com L imited                                                                                       2123. 6
                                Open Tex t Corp.                                                                           1877. 1
              G iant Interac tive Group, Inc.                                                                             1858.9
             Modern Times G roup Mtg A B                                                                                 1801. 8
                                         Gree, Inc.                                                            1397. 1
                      Perfec t World Co. , L td.                                                           1245.2
                                  V alueClick Inc.                                                  1048. 0
              Chines e Gamer International
                               K ings oft Co. L td.                                      732. 1 0
                                                                                           797.
                                           Mix i, Inc.                                  721.7
                               United Online Inc.                                  546.6
              NEOWIZ Games Corporation                                           502. 9
             S K Communications Co. , L td.                                 365. 5
                  NetDragon WebS oft, Inc.                                 341. 0
                                  S hutterf ly , Inc.                     339. 1
                                  GigaMedia L td.                        298. 8
                                      The9 L imited                      280. 5
       G ungHo Online Entertainment, Inc.                               263. 0
   Gamania Digital Entertainment Co. , L td.                            256. 5
                                          XING A G                      245. 7
                  Openw ave S y s tems Inc.                          191. 6
                           A c toz S of t Co. , L td.                184. 9
                                         CDC Corp.                  164. 4
          OA O R B C Inf ormation S ys tems                        138. 7
                                        DA DA S pA                 134. 1
                           Y edangOnline Corp.                    115. 6
                                G ameOn Co L td.                  112. 8
                              My riad Group A G                   100. 3
                                  Cy berplex Inc.                 99. 8
                                  Tree. Com, Inc.                94.4
                                        Moggle, Inc              83. 5
                                 HanbitS oft, Inc.               82. 0
                          K A B Dis tribution Inc.              76. 4
                                      J umpTV Inc.              73. 1
                                DigitalTow n, Inc.              67. 7
                            TheS treet.c om, Inc.               64. 3
                                 GeoS entric Oy j             49.5
                         S park Netw orks , Inc.              46.3
                                   Ngi G roup Inc.            45.5
                                    Eolith Co. L td.          43. 8
                            A Q Interactive, Inc.             42. 6
                    B ey ond Commerc e, Inc.                  40. 4
                                      Webz en Inc.            40. 3
                        NeXplore Corporation                  39. 0
                    Fluid Mus ic Canada, Inc.                 34. 7
          Wiz z ard S oftw are Corporation                    31. 1
          Northgate Tec hnologies L imited                    30. 6
                                 Gravity Co., L td            30. 6
                                S ocialw is e, Inc.           30. 3
                     S ites earch Corporation                 28. 2
                  Dolphin Digital Media, Inc.                 27. 4
                                  Y nk K orea Inc.            27. 1
                             DXN Holdings B hd                26. 1
         Frogs ter Interac tive Pic tures A G                 25. 9
                                 LookS mart, L td.           23.1
                            B roadWebA s ia Inc.             19.5
                                IA S Energy , Inc.           16. 1
          J umbuck Entertainment Pty L td.                   15. 7
                                Ex tens ions , Inc.          14. 2
                               UOMO Media, Inc               14. 1
                    L ingo Media Corporation                 12. 8
                            S pec trumDNA , Inc.             9. 7
               A c celeriz e New Media, Inc.                 9. 7
                    Wynds torm Corporation                   9. 2
                                 Quepas a Corp.              7. 9
                        S NA P Interac tive, Inc.            7. 6
      Magnitude Information S y s tems Inc.                  5. 5
                               B right Things plc            4. 8
                                Worlds . c om Inc.           4. 7
                  CornerWorld Corporation                    4. 5
                            MOK O. mobi L imited             3. 5
                                   is eemedia Inc.           3. 4
                                   L iveWorld Inc.           3. 1
                      B etaw ave Corporation                 2. 9
                                         V OIS , Inc.        2. 9
                 DigitalPos t Interac tive, Inc.             1. 6
                                  B igs tring Corp.          1. 5
         Unis erve Communications Corp.                      1. 1
          A s s oc iated Media Holdings Inc.                 0. 9
                         The Parent Company                  0. 8
              China Gatew ay Corporation                     0. 4
                                     ZipLocal Inc.           0. 4
                Financ ial Media Group, Inc.                 0. 3
                        Total S port Online A S              0. 1
                         S NM Global Holdings                0. 0
                       Dibz International, Inc.              0. 0
                S ocial Media V enures , Inc.                0. 0
                                                         0                 500              1, 000            1, 500       2, 000              2, 500        3, 000   3,500      4, 000


Figure 8. Market Cap Ranking
Source. Capital IQ

 TEV/Revenue (LTM) averages 5.3x: The overall average TEV/Revenue (LTM) multiple for our group is 5.3x (versus 5.4x
 last week) (Figure 9). One company trades at more than 40x revenue – Gree, Inc. (TSE:3632) at 43.9x – closely followed
Page 9


 by with Dolphin Digital (OTCBB:DPDM) at 39.0x. The median is only 2.0x. Note that we exclude multiples greater than
 50x. Twenty-eight companies have multiples under 1.9x.


                                                                                                                                               T E V/L T M R evenue (x)

   50. 0
                                                                                                                                                                                                                                                                                                                                                                    43.9
   45. 0
                                                                                                                                                                                                                                                                                                                                                         39. 0
   40. 0                                                                                                                                                                                                                                                                                                                                              36.7
   35. 0

   30. 0

   25. 0                                                                                                                                                                                                                                                                                                                                          22.8
                                                                                                                                                                                                                                                                                                                             18.8 2
                                                                                                                                                                                                                                                                                                                               19.
   20. 0                                                                                                                                                                                                                                                                                                                  17.6

   15. 0                                                                                                                                                                                                                                                                                                     13.03.0
                                                                                                                                                                                                                                                                                                                1

   10. 0                                                                                                                                                                          7.67. 88.7
 A verage, 5.3                                                                                                                                                             5. 86.3
                                                                                                                                                3.53.74.54.64.64.74.95.25.2
    5. 0                                                                                                                   2.32.32.52.52.83.13.4
                                                                           1.11.21.21.31.31.41.61.61. 71.91.92. 02.12.22. 3
         0.00.10.10.10.20.20. 20.20.30. 40.40.40. 50.50.60.70.80.80.91.01.1
    0. 0




                         N E O WIZ G ames C orporation
                                     MO K O .mobi L imited




                                        UO MO Media, Inc
                      J umbuck E nterta inment P ty L td.




             G a mania Digital E ntertainment C o., Ltd.



                  G ungH o O nline E ntertainment, Inc.




                          C hines e G amer Interna tional
                    U nis erve C ommunications C orp.
                      O AO R B C Information S y s tems




                     N orthgate T echnologies L imited




                                       DXN Holdings B hd




                                 C ha ngy ou.com L imited
                                            T ree.C om, Inc.


                                                   C DC C orp.


                                         G a meO n C o Ltd.




                         S K C ommunica tions C o., Ltd.




                            DigitalP os t Intera ctive, Inc.




                              F luid Mus ic C a nada , Inc.


                               B ey ond C ommerc e, Inc.




                             Dolphin Digital Media, Inc.
                                   T he P a rent C ompany




                         Modern T imes G roup Mtg AB




                                           G eoS entric O y j
                                   S N M G loba l Holdings




                             C ornerWorld C orporation




                              Lingo Media C orporation
              S handa Interac tive E ntertainment Ltd.




                                       United O nline Inc .




                                  S NAP Intera ctive, Inc.




                                         O pen T ex t C orp.



                                                J umpT V Inc .
                          C hina G atewa y C orporation




                                     AQ Intera ctive, Inc .



                                    IAC /InterAc tiveC orp.




                                   S pa rk N etwork s , Inc .




                                            G igaMedia Ltd.

                                            C y berplex Inc .

                                            V alueC lic k Inc .
                                             is eemedia Inc .




                              NetDra gon WebS oft, Inc .




                                              E olith C o. Ltd.


                                                    XIN G AG



                                             S ohu.com Inc .
                                                     Mix i, Inc .




                    F rogs ter Intera ctiv e P ic tures AG




                                  T encent Holdings Ltd.
                     As s ociated Media Holdings Inc .



                                                   G ree, Inc .
                                         B right T hings plc
                                P erfect World C o., Ltd.

                                             L iveWorld Inc .




                              O penwave S y s tems Inc .


                                                ZipLoca l Inc .




                                    K AB Dis tribution Inc .
                                           H anbitS oft, Inc .




                                    Y edangO nline C orp.
                                            Y nk K orea Inc .




                                            B igs tring C orp.
                                       My riad G roup AG




                                  T otal S port O nline AS
                                            S hutterfly , Inc .




                          Acceleriz e New Media , Inc .




                                         K ings oft C o. Ltd.
                                                  DADA S pA




                                     Ac toz S oft C o. , Ltd.




                      Wiz z ard S oftware C orporation
Figure 9. TEV/Revenue Ranking
Source. Capital IQ

 TEV/Revenue (LTM) by country/exchange: W e have also calculated multiples based on where the companies are listed
 or domiciled. Figure 10 shows the average TEV/Revenue multiples by stock exchange. The OTCBB has the largest
 number of companies (20), trading at an average multiple of 14.9x (below from 15.6x last week). On a geographic basis,
 the United States has the most companies (40), trading at an average of 6.1x revenue (versus 6.3x last week) (Figure 11).
 Ten of the companies are Canadian (average 5.2x revenue).

                    Average TEV/LTM Revenue - By Exchange                                                                                                                                     Average TEV/LTM Revenue - By Country
             20.0 17.6                                                                                                                                                         20.0
                                                                                                                                                                                    17.6
             18.0                                                                                                                                                              18.0
             16.0    14.9                                                                                                                                                      16.0
             14.0                                                                                                                                                              14.0
                        12.4
             12.0                                                                                                                                                              12.0     10.4
       (x)




             10.0
                                                                                                                                                                         (x)




                            8.8                                                                                                                                                10.0
              8.0               7.8 7.4                                                                                                                                                      7.8
                                                                                                                                                                                8.0              6.1 5.7
              6.0                       5.7 4.6                                                                                                                                                          5.7 5.4 5.2
              4.0                               3.83.5 3.3 2.8 2.8                                                                                                              6.0
                                                                   2.2 2.2 1.9 1.4 1.4                                                                                          4.0
                                                                                                                                                                                                                     4.6
              2.0                                                                      0.8 0.5                                                                                                                           2.8 2.2 1.4 1.4
              0.0                                                                              0.4 0.30.0                                                                       2.0                                                      0.8 0.5
                                                                                                                                                                                                                                                 0.5 0.3 0.0
                                                                    OTCNO


                                                                            OTCPK




                                                                                                                                                                                0.0
                          OTCBB




                                                      GTSM




                                                                                                                                               NasdaqGM
                                  TSE
                                        SEHK
                                               HLSE




                                                                                                       OSE
                                                                                                                 KOSE
                                                                                                             NasdaqGS




                                                                                                                                                                RTS
                                                                                                                              OM
                                                                                                                                   CM
                                                             XTRA




                                                                                    AMEX


                                                                                                 TSX




                                                                                                                                        KLSE


                                                                                                                                                          BSE
                    AIM




                                                                     TSXV



                                                                                           SWX




                                                                                                                        ASX




                                                                                                                                                                                                                                  Germany
                                                                                                                                                                                     United
                                                                                                                                                                                               Japan

                                                                                                                                                                                                       Finland
                                                                                                                                                                                                                 United

                                                                                                                                                                                                                          China




                                                                                                                                                                                                                                                     Canada




                                                                                                                                                                                                                                                                                                                           Malaysia
                                                                                                                                                                                                                                                                                                                                      Hong Kong

                                                                                                                                                                                                                                                                                                                                                   India
                                                                                                                                                                                                                                                                                                                                                           Russia
                                                                                                                                                                                                                                                                                                                  Italy
                                                                                                                                                                                                                                                                                     South
                                                                                                                                                                                                                                            Taiwan




                                                                                                                                                                                                                                                                                             Australia
                                                                                                                                                                                                                                                              Norway
                                                                                                                                                                                                                                                                       Switzerland




                                                                                                                                                                                                                                                                                                         Sweden




  # Companies       1 20 5 3 1 2 2 1 4 10 2 1 4 1 7 14 2 1 1 1 5 1 1
                                                                                                                                                                      # Companies     1         6       1        40 10             2         3       10        1         1           9        2           1        1        1          1           1        1



Figures 10 & 11. TEV/Revenue Ranking (Exchange, Country)
Source. Capital IQ

 TEV/EBITDA (LTM) averages 10.2x: The average multiple for the 34 companies with positive EBITDA (and multiples
 under 100x) is 10.2x LTM EBITDA (vs. 10.3 last week), led by Tencent Holding’s (700-SEHK) 39.2x multiple (Figure 12).
 Thirteen of the companies have EBITDA multiples under 7x. The median multiple is 9.6x (vs. 9.4x last week).
Page 10



                                                                                                                                                                                                                                                                                                                                                                                                       T E V/L T M E B IT DA (x)

   45. 0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          39. 2
   40. 0

   35. 0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     30. 8
   30. 0

   25. 0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           23. 3
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               22. 1

   20. 0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  14. 3
   15. 0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   12.9 12. 9 13. 5 13. 9
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 11.9 12.4
                                                 A verage, 10. 2
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          9. 5                      9. 7                  9. 8 10. 4 10. 7 11. 2
                                                                                                                                                                                                                                                                                                                                                                                                       8. 9                  9. 0                          9. 4
   10. 0                                                                                                                                                                                                                                                                                                                                                           7. 8
                                                                                                                                                                                                                                                                                            5. 8          5. 8                       6. 6
                                                                                                                                                                                           3.9                 4. 0                          4. 3             4. 7
    5. 0                                                                                                                               3.0                        3.6
                                                                                               2. 0
            0. 2                                  0. 2
    0. 0

                                                                                                                                                                                                                                                                                                                                                                                                                                                           NE O WIZ G ames C orporation
                                                                                               J umbuck E ntertainment P ty Ltd.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              G amania Digital E ntertainment C o. , Ltd.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      G ungH o O nline E ntertainment, Inc .




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    C hines e G amer International
             O AO R B C Information S y s tems




                                                                                                                                                                                           DXN Holdings B hd




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   C hangy ou. c om L imited
                                                                                                                                       G ameO n C o L td.




                                                                                                                                                                                                                                                                                            C DC C orp.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      S K C ommunic ations C o. , L td.
                                                                                                                                                                                                                                                                                                                                                                                                                             Modern T imes G roup Mtg AB
                                                   S handa Interactive E ntertainment L td.




                                                                                                                                                                                                                                                                U nited O nline Inc .




                                                                                                                                                                                                                                                                                                                                      S NAP Interac tive, Inc .




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          O pen T ex t C orp.
                                                                                                                                                                  AQ Interac tive, Inc .




                                                                                                                                                                                                                S park Network s , Inc.




                                                                                                                                                                                                                                                                                                          NetDragon WebS oft, Inc.




                                                                                                                                                                                                                                                                                                                                                                                                       V alueC lic k Inc .




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         S ohu. c om Inc .




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       C yberplex Inc.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          IAC /InterAc tiveC orp.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Mix i, Inc .




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           T encent Holdings L td.
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            XING AG
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          K AB Dis tribution Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Y edangO nline C orp.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Y nk K orea Inc.
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    S hutterfly , Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               K ings oft C o. L td.
                                                                                                                                                                                                                                              DADA S pA




                                                                                                                                                                                                                                                                                                                                                                      Actoz S oft C o. , L td.




Figure 12. TEV/EBITDA Ranking
Source. Capital IQ

 TEV/EBITDA (LTM) by country/exchange: Figure 13 shows the average TEV/EBITDA multiples by stock exchange. The
 OTCBB has the largest number of companies (20), trading at an average multiple of 6.6x (vs. 7.2x last week). On a
 geographic basis, the United States has the most companies (40), trading at an average of 7.9x EBITDA (Figure 14). Ten
 of the companies are Canadian (average 10.7x EBITDA).

                                                                              Average TEV/LTM EBITDA - By Exchange                                                                                                                                                                                                                                                                                                                                                                                                                                                                      Average TEV/LTM EBITDA - By Country
            25.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         20.0
                                                 19.3
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         18.0                   17.2
            20.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         16.0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         14.0                                           16.1
            15.0                                                                              17.2
                                                                                                  16.1                                                                                                                                                                                                                                                                                                                                                                                                                                   12.0
      (x)




                                                                                                      12.4 11.9                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              11.9 11.9
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      (x)




                                                                                                               11.2                                                                                                                                                                                                                                                                                                                                                                                                                      10.0                                                                                                                         10.7
            10.0                                                                                                                                                                                               9.0 7.8                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         9.0                     8.2
                                                                                                                                                                                                                       6.8 6.6                                                                                                                                                                                                                                                                                                            8.0                                                                                                                                                                                                              7.9
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    5.8
             5.0                                                                                                                                                                                                                                                                                4.3 4.0 3.9                                                                                                                                                                                                                               6.0
                                                                                                                                                                                                                                                                                                            2.0 0.2                                                                                                                                                                                                                                                                                                                                                                                                                                                                                4.3
                                                                                                                                                                                                                                                                                                                                                                                                                   0.0 0.0                                                                                                                4.0                                                                                                                                                                                                                                                                                   3.9
             0.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          2.0                                                                                                                                                                                                                                                                                                                                         0.2
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    2.0
                                                                                                                                                                                                                                                                                    OTCBB
                                                                                              GTSM




                                                                                                                                                                                                                                                                                                                                                                                                                                       NasdaqGM
                                                    SEHK



                                                                                                                                   KOSE

                                                                                                                                                            OSE




                                                                                                                                                                                                                                          NasdaqGS

                                                                                                                                                                                                                                                          TSE




                                                                                                                                                                                                                                                                                                                                                                                                 RTS
                                                                                                                                                                                                               OM




                                                                                                                                                                                                                                                                                                  CM
                                                                                                                                                                                   XTRA

                                                                                                                                                                                               TSX




                                                                                                                                                                                                                                                                                                           AMEX

                                                                                                                                                                                                                                                                                                                                     KLSE




                                                                                                                                                                                                                                                                                                                                                                                                                      SWX




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          0.0                                                                                                                                                                                                                                                                                                                                                                              0.0
                                                                                                                                                                                                                                                                                                                                                                  ASX




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   Germany

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            China




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       Japan




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     Hong Kong




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 Malaysia




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           Russia
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Canada




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         United




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     Italy
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        South
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Korea




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         States
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 Taiwan




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Australia
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                Sweden




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               Switzerland




  # Companies                                               3                                  2                                   7                        1                          2          4             1                         14              5                        20               1          2                     1                            2                              1                       1                  5
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              # Companies                                             3                      9                               2                              10        10                                             1                    6                40                           1                 1                         1                      2                                      1                                1


Figures 13 & 14. TEV/EBITDA Ranking (Exchange, Country)
Source. Capital IQ

 P/E (LTM) averages 16.7x: The average multiple for the 30 companies with positive earnings (and multiples under 100x)
 is 16.7x LTM EPS (vs. 15.3x last week), led Tencent Holding’s (700-SEHK) 49.8x multiple (Figure 15). Eight of the
 companies have P/E multiples under 10x. The median is just 13.8x.
Page 11



                                                                                                                                                                                                                                                                                                                                                                                                                     P /E L T M (x)

    60.0

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           49.8
    50.0


    40.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 36.7

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   30.7 30.9
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         29.3 30.3
    30.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       27.3 28.1
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    23.0 23.7
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      20.9
    20.0                                                                                A verage, 16.7                                                                                                                                                                                                                                                                                                                                                                                                                  16.5
                                                                                                                                                                                                                                                                                                                13.3 13.5 14.2 14.2 14.5
                                                                                                                                                                                                                                                                                            11.6 11.9 12.2 12.4
                                                                                                                                                                                                                                                                  10.1
    10.0                                                                                                                                                                                                             6.4
                                                                                                                                                             4.4                   5.5
              2.0                                  2.0                                  2.6                        2.9

     0.0




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             NE O W IZ G ames C orporation
                                                                                                                                                                                                                          J umbuck E ntertainment P ty Ltd.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 G amania Digital E ntertainment C o., Ltd.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        C hines e G amer International
                                                                                                                                                             DXN H oldings B hd




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               C hangy ou.com Limited
              G iant Interactive G roup, Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                              G ameO n C o Ltd.
                                                                                                                                                                                    Modern T imes G roup Mtg AB
                                                                                        Neteas e.com Inc.

                                                                                                                   S handa Interactive E ntertainment Ltd.




                                                                                                                                                                                                                                                                                            S NAP Interactive, Inc.




                                                                                                                                                                                                                                                                                                                                                                                                            Ngi G roup Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    O pen T ex t C orp.
                                                                                                                                                                                                                                                                     C y berplex Inc.




                                                                                                                                                                                                                                                                                                                       G igaMedia Ltd.

                                                                                                                                                                                                                                                                                                                                          NetDragon W ebS oft, Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                                                  S ohu.com Inc.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                   S park Network s , Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           IAC /InterActiveC orp.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Worlds .com Inc.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             Mix i, Inc.

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  T encent H oldings Ltd.
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     XING AG
                                                     P erfect World C o., Ltd.




                                                                                                                                                                                                                                                                                                                                                                             Y edangO nline C orp.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            K ings oft C o. Ltd.




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       DADA S pA




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  Actoz S oft C o., Ltd.
Figure 15. P/E Ranking
Source. Capital IQ

 P/E (LTM) by country/exchange: Figure 16 shows the average P/E multiples by stock exchange. The OTCBB has the
 largest number of companies (20), trading at an average multiple of 21.2x. On a geographic basis, the United States has
 the most companies (40), trading at an average of 19.4x earnings (Figure 17). Ten of the companies are Canadian
 (average 19.7x EPS).

                                                                                                             Average P/E - By Exchange                                                                                                                                                                                                                                                                                                                                                                                                                                              Average P/E - By Country
            35.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                             25.0                       23.7
                                                29.1
            30.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                             20.0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    23.6                            23.4           23.0
            25.0                                                            26.2                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               21.2
                                                                                               23.7 23.6                                                                                                                                                                                                                                                                                                                                                                                     15.0                                                                                                                                                             19.7
                                                                                                                                                             23.0                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          19.4
            20.0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                   (x)




                                                                                                                                                                                  21.2 21.2
      (x)




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             10.0                                                                                                                                                                                                                         11.8
            15.0
                                                                                                                                                                                                                                              14.2                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           6.4
            10.0                                                                                                                                                                                                                                                     11.0 10.1                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       5.5
                                                                                                                                                                                                                                                                                                                      6.4                                                                                                                                                                     5.0                                                                                                                                                                                                                                                                                                                        4.4
                                                                                                                                                                                                                                                                                                                                         5.5
             5.0                                                                                                                                                                                                                                                                                                                                                      4.4
                                                                                                                                                                                                                                                                                                                                                                                                2.0                                                                                           0.0                                                                                                                                                                                                                                                                                                                                          0.0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        Germany




             0.0                                                                                                                                                                                                                                                                                                                                                                                                  0.0
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               Japan


                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               Canada

                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           United



                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           China




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                         Malaysia
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   Italy
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   South
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             Korea




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      States
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    Taiwan




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             Australia


                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     Sweden




                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           Switzerland
                                                                                                                                                                                                                  OTCBB
                                                 GTSM

                                                                                 SEHK



                                                                                                                                       KOSE



                                                                                                                                                                                   TSE




                                                                                                                                                                                                                                                                                 NasdaqGS
                                                                                                                                                              CM




                                                                                                                                                                                                                                                                                                                                         OM
                                                                                                            XTRA




                                                                                                                                                                                                                                                              AMEX



                                                                                                                                                                                                                                                                                                  TSX




                                                                                                                                                                                                                                                                                                                                                                      KLSE

                                                                                                                                                                                                                                                                                                                                                                                                     NYSE

                                                                                                                                                                                                                                                                                                                                                                                                                     SWX
                                                                                                                                                                                                                                                                                                                      ASX




                                                                                                                                                                                                                                                                                                                                                                                                                                                            # Companies                                                  2                                 9                         3              1           6                                             10                               40                          10                                  2                      1                                    1                  1
  # Companies                                    2                               3                          2                                 7                  1                 5                              20                                          2                 14                    4                2                 1                             1                             1                  1


Figures 16 & 17. P/E Ranking (Exchange, Country)
Source. Capital IQ
Page 12


C omparable C ompany Analys is > W eb 2 .0
P ric e P erformanc e
C ompa ny Na me                                 C ur rency   T ic ker        E x change     U S D Ma rket C ap ($m)   C urrent Pric e        1 Wk        1 Mth       3 Mth      6 Mth       1 Yr       52 We ek

Acce le riz e N ew Me dia, Inc.                 US D         A CL Z          OT C B B                 9 .7                          0.3 5      0.0 %     -30. 0%     59 .1%     -1 2.5 %   -53 .3%      -53. 3%
Actoz S of t C o., L td.                        KR W         A 052 790       KO SE                   18 4.9                  2 7,25 0.0 0    -16. 2%     9 3.3 %     15 0.0%    16 7.2%    2 49. 8%     -24. 3%
AQ Inte ractive , Inc.                          JPY          3 838           TSE                      4 2.6                  7 6,80 0.0 0      2.4 %     4 0.1 %     12 6.5%    15 5.1%    -48 .5%      -56. 1%
As s ocia ted Media H oldings Inc.              US D         A S MH          OT C P K                 0 .9                          0.0 2   1 233 .3%   12 33. 3%   132 8.6 %   56 6.7%       NM        -60. 0%
B igstring Corp.                                US D         B S GC          OT C B B                 1 .5                          0.0 3      7.4 %     2 6.1 %     93 .3%     45 .0%     -78 .5%      -85. 5%
B e tawave Corpora tion                         US D         B W AV          OT C B B                 2 .9                          0.1 0     66.7 %      -9.1 %     -4 4.4%    -3 7.5 %   -73 .7%      -76. 2%
B e yond Commerce, Inc.                         US D         B Y OC          OT C B B                 4 0.4                         0.9 1     -4.2 %     -26. 6%     78 .4%     30 .0%     -71 .1%      -72. 4%
B right T hings plc                             GBP          A IM:B G T      AI M                     4 .8                          0.0 2     -6.3 %     -15. 7%      -2 .0%    56 .3%     -29 .4%      -40. 0%
B roa dW ebAs ia Inc.                           US D         B W BA          OT C P K                 1 9.5                         0.2 3    -22. 8%     -22. 8%     -5 4.9%    -7 7.2 %   -84 .7%      -92. 1%
C DC C orp.                                     US D         C H IN .A       N as da qG S            16 4.4                         1.5 5      4.0 %     2 1.1 %     59 .8%     44 .9%     -41 .5%      -51. 1%
C ha ngyou. com Limite d                        US D         C Y OU          N as da qG S           2,1 23. 6                     3 8.6 1     -0.2 %     3 0.0 %       NM         NM          NM        -13. 9%
C hina G ate wa y C orpora tion                 US D         CGWY            OT C P K                 0 .4                          0.0 2    9 00. 0%    9 00.0 %   190 0.0 %   90 0.0%     33.3 %      -42. 9%
C hine s e G amer International                 TWD          G TS M:3 083    GT S M                  79 7.0                      31 2.0 0    -14. 8%     1 3.7 %     10 1.3%    25 5.8%    2 05. 9%     -20. 6%
C ornerW orld C orporation                      US D         CWR L           OT C B B                 4 .5                          0.0 7    -22. 2%     -30. 0%     -5 0.0%    -8 5.1 %   -76 .7%      -91. 1%
C yberplex Inc.                                 C AD         T S X:CX        TSX                      9 9.8                         1.8 0     20.0 %       2.9%      26 0.0%    40 0.0%    1 40. 0%      -9.5 %
D ADA S pA                                      E UR         C M :DA         CM                      13 4.1                         6.0 0      5.3 %       3.7%      28 .8%     -1 1.7 %   -55 .2%      -56. 2%
D XN Holdings B hd                              MY R         DXN             KL SE                    2 6.1                         0.4 0      2.6 %       0.0%      42 .9%      5 .3%       0.0 %      -14. 9%
D ibz Inte rnational, Inc.                      US D         DIB Z           OT C P K                 0 .0                          0.0 0    -90. 0%     -90. 0%     -9 0.0%    -9 8.0 %   -98 .0%      -98. 0%
D igitalP ost Inte ra ctive , Inc.              US D         DG L P          OT C B B                 1 .6                          0.0 2     37.5 %     4 6.7 %     45 0.0%    -1 2.0 %   -83 .1%      -87. 1%
D igitalT own, Inc.                             US D         DG T W          OT C B B                 6 7.7                         2.5 0     25.0 %       0.0%       0 .0%      0 .0%     -28 .6%      -59. 0%
D olphin Digital Me dia, Inc.                   US D         DP DM           OT C B B                 2 7.4                         0.5 3    -11. 7%     -24. 3%      8 .2%     -3 2.9 %      NM        -53. 1%
E olith C o. L td.                              KR W         A 041 060       KO SE                    4 3.8                      76 0.0 0      8.6 %     -20. 0%     36 .9%     15 .2%     -11 .1%      -34. 5%
E xte ns ions , Inc.                            US D         E XT I          OT C P K                 1 4.2                         0.1 5    -25. 0%     -25. 0%     18 5.7%    50 .0%       0.0 %      -85. 1%
F inancia l Media G roup, Inc.                  US D         F NGP           OT C B B                 0 .3                          0.0 0     42.9 %       0.0%      -7 1.4%    -9 3.3 %   -99 .6%      -99. 6%
F luid M us ic Ca nada, Inc.                    C AD         T S X:F MN      TSX                      3 4.7                         0.7 5      7.1 %       7.1%      87 .5%     20 0.0%    -60 .5%      -63. 2%
F rogs te r Interactive P icture s AG           E UR         FR G            XT R A                   2 5.9                         7.9 8      1.8 %      -5.6 %     73 .9%     74 .2%      46.4 %      -19. 4%
G a ma nia Digital E ntertainment C o., L td.   TWD          6 180           GT S M                  25 6.5                       5 5.6 0     -0.4 %     4 2.2 %     81 .1%     27 0.7%     75.9 %      -11. 3%
G a me On C o L td.                             JPY          3 812           TSE                     11 2.8                 11 4,30 0.0 0     -2.1 %     2 1.9 %     41 .6%      -3.8%     -11 .4%      -30. 1%
G e oS e ntric O yj                             E UR         G E O1V         H LS E                   4 9.5                         0.0 4    -20. 0%     -20. 0%     33 .3%      0 .0%     -33 .3%      -42. 9%
G iant Intera ctive G roup, Inc.                US D         GA              NYS E                  1,8 58. 9                       8.2 4     -8.7 %       0.0%      11 .4%     38 .0%     -39 .0%      -41. 8%
G iga Media Ltd.                                US D         G IG M          N as da qG S            29 8.8                         5.5 3    -10. 2%      -6.9 %      -3 .3%    -1 4.7 %   -62 .4%      -65. 0%
G ravity C o., L td                             US D         G RV Y          N as da qG M             3 0.6                         1.1 0     -4.3 %     1 2.2 %     74 .6%     11 5.7%    -14 .1%      -44. 7%
G ree, Inc.                                     JPY          T S E :36 32    TSE                    1,3 97. 1                  6,13 0.0 0     -4.7 %     1 1.9 %     23 .6%     27 .7%        NM         -5.8 %
G ungH o O nline E ntertainment, Inc.           JPY          3 765           OS E                    26 3.0                 22 5,00 0.0 0     -9.9 %     2 6.4 %     10 2.5%    13 0.3%    -16 .7%      -19. 9%
H anbitS oft, Inc.                              KR W         A 047 080       KO SE                    8 2.0                    4,72 0.0 0     -1.5 %     -15. 0%     42 .2%     31 .8%      33.7 %      -28. 9%
IAC /InterActiveC orp.                          US D         I ACI           N as da qG S           2,4 58. 4                     1 6.2 9      0.5 %       9.0%       8 .8%      0 .1%     -60 .4%      -67. 7%
IAS E nergy, Inc.                               US D         I AS C .A       OT C B B                 1 6.1                         0.2 3     15.0 %     -17. 9%     22 8.6%    66 6.7%      4.5 %      -34. 3%
is ee media Inc.                                C AD         IEE             T S XV                   3 .4                          0.0 8      7.1 %     -21. 1%      -6 .3%    66 .7%     -58 .3%      -78. 6%
J umbuck E ntertainment P ty Ltd.               AU D         A S X:J M B     AS X                     1 5.7                         0.4 0     -4.8 %      -2.4 %     -1 2.1%     2 .6%     -34 .4%      -35. 5%
J umpT V Inc.                                   C AD         T S X:J T V     TSX                      7 3.1                         0.7 3     -1.4 %      -6.4 %     82 .5%     13 5.5%     12.3 %      -43. 0%
K A B Dis tribution Inc.                        C AD         T S X:K AB      TSX                      7 6.4                         0.6 2      1.6 %       3.3%      65 .3%     14 3.1%    -31 .1%      -37. 4%
K ings oft Co. Ltd.                             HKD          3 888           S E HK                  73 2.1                         5.2 3     -4.7 %     1 1.3 %     94 .4%     10 5.1%     34.1 %      -12. 4%
Lingo Media Corporation                         C AD         T S XV :LM      T S XV                   1 2.8                         1.1 3     13.0 %     2 2.8 %     25 .6%      7 .6%     -42 .6%      -42. 6%
Live World Inc.                                 US D         L VW D          OT C P K                 3 .1                          0.1 0    -60. 0%     4 2.9 %     -5 0.0%    10 0.0%    -50 .0%      -68. 8%
LookS mart, Ltd.                                US D         L OOK           N as da qG M             2 3.1                         1.3 5      1.5 %       3.8%      31 .1%     -1 1.8 %   -66 .0%      -68. 2%
M agnitude Information S ys tems Inc.           US D         M AG Y          OT C B B                 5 .5                          0.0 1     20.0 %     2 0.0 %     -3 3.3%    -3 6.8 %   -45 .5%      -60. 0%
M ixi, Inc.                                     JPY          2 121           TSE                     72 1.7                 46 0,00 0.0 0      1.1 %       8.2%      41 .5%     -2 1.0 %   -38 .9%      -50. 1%
M ode rn Times G roup Mtg AB                    SE K         MT G B          OM                     1,8 01. 8                    21 6.0 0      1.6 %      -5.1 %     69 .7%     36 .7%     -43 .0%      -47. 1%
M oggle , Inc                                   US D         M MOG           OT C B B                 8 3.5                         2.3 0     15.0 %     1 5.0 %     53 .3%       NM          NM          0.0 %
M OK O.mobi L imited                            AU D         MKB             AS X                     3 .5                          0.0 5    -22. 7%     -32. 0%     -1 5.0%     2 .0%      -7. 3%      -49. 0%
M yriad G roup AG                               C HF         MYR N           SWX                     10 0.3                         5.1 5      3.0 %       3.0%      35 .5%     -1 4.2 %   -49 .8%      -49. 8%
N E OW IZ G ames C orpora tion                  KR W         A 095 660       KO SE                   50 2.9                  6 5,90 0.0 0     -7.8 %       5.1%      70 .7%     23 6.2%    1 19. 7%     -21. 5%
N etDragon W ebS oft, Inc.                      HKD          7 77            S E HK                  34 1.0                         5.0 0     -5.8 %     -15. 8%     46 .2%     77 .9%     -51 .5%      -52. 8%
N ete as e.com I nc.                            US D         NT E S          N as da qG S           4,3 11. 8                     3 5.0 4     -6.5 %     1 5.1 %     50 .1%     62 .5%      59.7 %       -9.6 %
N eXplore Corpora tion                          US D         N XP C          OT C P K                 3 9.0                         0.7 0      0.0 %       0.0%       0 .0%     -3 3.3 %   -22 .2%      -51. 7%
N gi G roup Inc.                                JPY          2 497           TSE                      4 5.5                  3 6,10 0.0 0     12.8 %     1 7.8 %     10 4.0%    -2 8.9 %   -70 .9%      -72. 9%
N orthgate Te chnologies L imited               IN R         5 900 57        BS E                     3 0.6                       4 2.0 5    -22. 4%     -13. 9%     24 .0%     -2 8.2 %   -88 .6%      -89. 0%
Open T e xt Corp.                               US D         O TE X          N as da qG S           1,8 77. 1                     3 5.6 7      3.8 %     1 4.6 %     13 .9%     23 .8%      11.0 %       -8.7 %
Openwave S ys tems Inc.                         US D         O PW V          N as da qG S            19 1.6                         2.3 0     21.7 %     9 1.7 %     16 4.4%    26 5.1%     37.7 %       -5.3 %
P e rfect W orld C o., Ltd.                     US D         P W RD          N as da qG S           1,2 45. 2                     2 4.3 5      7.6 %     3 5.1 %     91 .7%     51 .7%      -1. 7%      -13. 3%
Quepa s a C orp.                                US D         Q PSA           N as da qC M             7 .9                          0.6 2    -11. 4%     -38. 0%     -4 6.1%    -6 5.6 %   -74 .1%      -82. 1%
OA O R B C Information S ys tems                US D         R BC I          R TS                    13 8.7                         1.0 0    -25. 9%     -20. 0%     33 4.8%    66 .7%     -88 .9%      -89. 0%
S handa Interactive E ntertainme nt L td.       US D         S NDA           N as da qG S           3,7 74. 4                     5 4.4 0    -11. 7%     1 2.2 %     48 .9%     81 .5%      89.5 %      -16. 3%
S hutte rf ly, Inc.                             US D         S F LY          N as da qG S            33 9.1                       1 3.4 7      0.1 %      -2.1 %     52 .9%     85 .8%      -4. 8%      -11. 7%
S K C ommunications Co., Ltd.                   KR W         A 066 270       KO SE                   36 5.5                  1 1,00 0.0 0      0.0 %     1 5.3 %     42 .5%     91 .0%     -34 .5%      -44. 2%
S N AP Inte ra ctive , Inc.                     US D         S T VI          OT C B B                 7 .6                          0.7 0    -11. 4%      -6.7 %     -3 3.3%     0 .0%       1.4 %      -35. 2%
S N M G lobal H oldings                         US D         S NM N          OT C P K                 0 .0                          0.0 0    -25. 0%     -50. 0%     50 .0%     -9 5.7 %   -99 .9%      -99. 9%
S ocia l Media V e nures , Inc.                 US D         S MVI           OT C P K                 0 .0                          0.0 1      0.0 %       0.0%      -9 9.2%    -9 9.1 %      NM        -99. 8%
S ocia lwis e, Inc.                             US D         S CL W          OT C B B                 3 0.3                         0.7 0     -1.4 %     -20. 5%     84 .2%     -2 8.6 %   -51 .7%      -75. 3%
S ohu. com Inc.                                 US D         S OH U          N as da qG S           2,5 22. 0                     6 5.9 1     -1.5 %     2 5.4 %     36 .3%     44 .9%      -8. 3%      -25. 1%
S ite s earch C orporation                      US D         S T PC          OT C B B                 2 8.2                         3.5 0    -30. 0%        NM         NM         NM          NM        -30. 0%
S park N etworks , Inc.                         US D         L OV            AM E X                   4 6.3                         2.2 5     -2.6 %     -10. 7%      -4 .3%    -1 3.1 %   -47 .1%      -49. 6%
S pectrumDN A, Inc.                             US D         S P XA          OT C B B                 9 .7                          0.2 0    -46. 0%     -41. 2%     11 .1%      -4.8%        NM        -66. 7%
T encent Holdings L td.                         HKD          7 00            S E HK                20, 758 .8                     8 9.2 0     -0.4 %     1 2.1 %     69 .1%     72 .2%      41.8 %       -3.6 %
T he P arent C ompany                           US D         K IDS .Q        OT C P K                 0 .8                          0.0 3     68.4 %     1 56.0 %    96 6.7%    -8 9.3 %   -98 .4%      -98. 8%
T he 9 L imited                                 US D         NC TY           N as da qG S            28 0.5                       1 0.4 6     -5.9 %     1 3.0 %     -1 8.0%    -1 7.0 %   -52 .6%      -63. 3%
T he S treet.com, Inc.                          US D         T S CM          N as da qG M             6 4.3                         2.1 0      8.2 %     1 3.5 %      6 .6%     -3 6.6 %   -70 .0%      -71. 4%
T otal S port Online A S                        N OK         T OS O          OT C N O                 0 .1                          0.0 3      0.0 %       0.0%      -2 5.0%    -4 0.0 %   -70 .0%      -70. 0%
T ree.C om, Inc.                                US D         TR EE           N as da qG M             9 4.4                         8.7 4    -26. 5%     -25. 7%     91 .7%     30 8.4%       NM        -33. 1%
U nis erve C ommunications Corp.                C AD         T S XV :U S S   T S XV                   1 .1                          0.0 5      0.0 %     2 5.0 %      0 .0%     25 .0%     -84 .8%      -85. 7%
U nited Online Inc.                             US D         UNTD            N as da qG S            54 6.6                         6.5 4     -5.6 %      -1.2 %     63 .1%     13 .9%     -40 .5%      -46. 6%
U OMO Media , Inc                               US D         U OMO           OT C B B                 1 4.1                         0.1 7     -8.3 %     -52. 9%     13 5.7%    26 .9%     -52 .9%      -84. 4%
V a lueC lick Inc.                              US D         V CL K          N as da qG S           1,0 48. 0                     1 2.0 5      3.7 %     1 9.5 %     75 .1%     63 .1%     -29 .3%      -33. 2%
V O IS , Inc.                                   US D         V OIS           OT C B B                 2 .9                          0.3 5      0.0 %     -61. 1%     -1 2.5%    16 .7%     -92 .6%      -93. 8%
W ebze n Inc.                                   US D         W ZE N          N as da qG M             4 0.3                         3.4 0    -15. 3%       9.3%      80 .9%     31 4.6%     -0. 6%      -27. 3%
W iz za rd S of twa re Corpora tion             US D         W ZE            AM E X                   3 1.1                         0.6 5     -3.0 %       0.0%      71 .1%     -3 4.3 %   -63 .5%      -68. 0%
W orlds .com Inc.                               US D         W DDD           OT C B B                 4 .7                          0.0 9    -10. 0%     -47. 1%     -5 0.0%    -5 5.0 %   -70 .5%      -77. 5%
W ynds torm C orporation                        US D         W YND           OT C B B                 9 .2                          0.5 1   1 600 .0%    2 00.0 %    32 5.0%    32 5.0%    -15 .0%      -40. 0%
XIN G AG                                        E UR         O 1B C          XT R A                  24 5.7                       3 3.8 0      8.3 %     1 0.8 %     16 .0%     40 .5%      -4. 5%       -7.9 %
Y e dangOnline Corp.                            KR W         A 052 770       KO SE                   11 5.6                    9,29 0.0 0     -3.9 %       2.1%      34 .4%     30 .8%     -16 .3%      -25. 1%
Y nk K orea Inc.                                KR W         A 023 770       KO SE                    2 7.1                    6,40 0.0 0     -8.6 %     -17. 9%     82 .9%      8 .8%     -53 .1%      -55. 2%
ZipLocal Inc.                                   C AD         T S XV :ZIP     T S XV                   0 .4                          0.0 1      0.0 %       0.0%       0 .0%     -5 0.0 %   -96 .4%      -96. 9%
H igh                                                                                                                                       1 600 .0%   12 33. 3%   190 0.0 %   90 0.0%    2 49. 8%      0.0 %
Low                                                                                                                                          -90. 0%     -90. 0%     -9 9.2%    -9 9.1 %   -99 .9%      -99. 9%
A vera ge                                                                                           581.4                                     38.2%       27.6%      97.1%      66.3%      -24.8%       -50.3%
M edian                                                                                                                                       -0.4 %       2.1%      42 .7%     25 .0%     -40 .5%      -49. 7%


Figure 18. Price Performance
Source. Capital IQ
Page 13


C omparable C ompany A nalys is > W eb 2.0
V aluatio n Multiples
                                                                                             P rimary                       US D Market        TE V/LT M   TE V/ N TM   TE V/LT M   TE V/NTM
C om pany Nam e                                  S ec to r               Co untry            E xc hange       Tic ker        Cap ($m)          R evenue    R evenue     E BITDA      E BITDA    P /LT M E P S   P /NT M E P S    P /TangBV
Acce le rize N ew Me dia, Inc.                   D irect Marketing       U nite d S tates    OT C B B            AC LZ                  9. 7      3.5 x         -            -           -             -               -              -
Actoz S of t C o., L td.                         G aming                 S outh K ore a      K OS E          A 052 790               1 84. 9      1.7 x         -          7.8 x         -          28 .1x             -           3 .2x
AQ Inte ractive , Inc.                           G aming                 J a pan             TSE                 3 838                 42. 6      0.2 x         -          3.6 x         -             -               -           0 .7x
As s ocia ted Media Holdings Inc.                Mobile                  U nite d S tates    OT C P K           AS MH                   0. 9     19.2 x         -            -           -             -               -              -
B igstring Corp.                                 Ins ta nt Mes s aging   U nite d S tates    OT C B B           BS G C                  1. 5     39.0 x         -            -           -             -               -              -
B e tawave Corpora tion                          Me dia                  U nite d S tates    OT C B B          B WA V                   2. 9        -           -            -           -             -               -           0 .4x
B e yond Commerce, Inc.                          S ocia l Ne tworking    U nite d S tates    OT C B B           BYO C                  40. 4      6.3 x         -            -           -             -               -              -
B right T hings plc                              S ocia l Ne tworking    U nite d K ingdom   AIM             AIM:B G T                  4. 8     17.6 x         -            -           -             -               -              -
B roa dW ebAs ia Inc.                            S ocia l Ne tworking    U nite d S tates    OT C P K           B WB A                 19. 5        -           -            -           -             -               -              -
C D C C orp.                                     G aming                 H ong K ong         N as da qG S      C HIN .A              1 64. 4      0.5 x       0.5x         5.8 x       6.2x            -            1 1.2 x           -
C ha ngyou. com Limite d                         G aming                 C hina              N as da qG S       CY OU              2,1 23. 6      8.7 x       6.7x        14.3 x         -          14 .5x          1 3.9 x        1 3.2x
C hina G ate wa y C orpora tion                  Mobile                  U nite d S tates    OT C P K           CG W Y                  0. 4      0.1 x         -            -           -             -               -              -
C hine s e G amer International                  G aming                 T a iwan            GTS M          G T S M:308 3            7 97. 0     13.0 x         -         23.3 x         -          30 .9x             -           1 1.6x
C ornerW orld C orporation                       C ontent                U nite d S tates    OT C B B           CWR L                   4. 5      4.6 x         -            -           -             -               -              -
C yberplex Inc.                                  Advertis ing            C anada             TSX              T S X:C X                99. 8      1.3 x       1.0x        12.9 x       8.5x         10 .1x          1 1.8 x        1 0.0x
D AD A S pA                                      S ocia l Ne tworking    Italy               CM                 CM:DA                1 34. 1      0.8 x         -          4.3 x         -          23 .0x             -              -
D XN Holdings B hd                               S ocia l Ne tworking    Malays ia           KL SE                D XN                 26. 1      0.5 x         -          3.9 x         -           4. 4x             -           0 .5x
D ibz Inte rnational, Inc.                       S NS A pps              U nite d S tates    OT C P K            D IB Z                 0. 0        -           -            -           -             -               -              -
D igitalP ost Inte ra ctive , Inc.               C ontent                U nite d S tates    OT C B B           DGL P                   1. 6      4.5 x         -            -           -             -               -              -
D igitalT own, Inc.                              S ocia l Ne tworking    U nite d S tates    OT C B B           D G TW                 67. 7        -           -            -           -             -               -              -
D olphin D igital Me dia, Inc.                   S ocia l Ne tworking    U nite d S tates    OT C B B           DP DM                  27. 4     36.7 x         -            -           -             -               -              -
E olith C o. L td.                               G aming                 S outh K ore a      K OS E          A 041 060                 43. 8      3.1 x         -            -           -             -               -           4 .2x
E xte ns ions , Inc.                             C ontent                U nite d S tates    OT C P K            E XT I                14. 2        -           -            -           -             -               -              -
F inancia l Media G roup, Inc.                   D irect Marketing       U nite d S tates    OT C B B           F NGP                   0. 3        -           -            -           -             -               -              -
F luid Mus ic Ca nada, Inc.                      Me dia                  U nite d S tates    TSX             T S X:F MN                34. 7      5.2 x       4.3x           -           -             -               -           3 .5x
F rogs te r Interactive P icture s AG            G aming                 G ermany            XT R A               F RG                 25. 9      7.6 x         -            -           -             -               -           3 .9x
G a ma nia D igital E ntertainment C o., L td.   G aming                 T a iwan            GTS M               6 180               2 56. 5      1.9 x         -         11.2 x         -          27 .3x             -           3 .3x
G a me On C o L td.                              G aming                 J a pan             TSE                 3 812               1 12. 8      0.7 x         -          3.0 x         -          13 .5x             -           1 .5x
G e oS e ntric O yj                              Mobile                  F inland            H LS E            G E O1V                 49. 5      7.8 x         -            -           -             -               -           8 .6x
G iant Intera ctive G roup, Inc.                 G aming                 C hina              NYS E                 GA              1,8 58. 9        -           -            -           -           2. 0x          1 3.7 x        0 .4x
G iga Media Ltd.                                 G aming                 T a iwan            N as da qG S        G IG M              2 98. 8      1.2 x       1.2x           -         5.7x         11 .9x          1 1.1 x        2 .6x
G ravity C o., L td                              G aming                 S outh K ore a      N as da qG M       GR VY                  30. 6        -           -            -           -             -               -              -
G ree, Inc.                                      S ocia l Ne tworking    J a pan             TSE             T S E :3 632          1,3 97. 1     43.9 x         -            -           -             -               -           1 7.8x
G ungH o O nline E ntertainment, Inc.            Me dia                  J a pan             OS E                3 765               2 63. 0      2.2 x         -         12.4 x         -             -               -           3 8.2x
H anbitS of t, Inc.                              G aming                 S outh K ore a      K OS E          A 047 080                 82. 0      1.2 x         -            -           -             -               -           2 .5x
IAC /InterActiveC orp.                           Me dia                  U nite d S tates    N as da qG S         IAC I            2,4 58. 4      0.4 x         -         13.5 x       3.7x         20 .9x          3 2.0 x        1 .1x
IAS E nergy, Inc.                                V ide o                 C anada             OT C B B          IA S C .A               16. 1        -           -            -           -             -               -              -
is ee media Inc.                                 C ontent                C anada             T S XV                IE E                 3. 4      1.6 x         -            -           -             -               -           2 .9x
J umbuck E ntertainment P ty Ltd.                S ocia l Ne tworking    A us tralia         AS X            AS X:J MB                 15. 7      0.8 x         -          2.0 x         -           6. 4x             -           1 .6x
J umpT V Inc.                                    V ide o                 C anada             TSX             T S X:J T V               73. 1      3.4 x         -            -           -             -               -           4 .3x
K A B D is tribution Inc.                        C ontent                C anada             TSX             TS X:K AB                 76. 4      1.1 x       1.1x         9.5 x       5.8x            -               -              -
K ings oft Co. Ltd.                              G aming                 C hina              S E HK              3 888               7 32. 1      5.2 x         -         12.9 x         -          16 .5x             -           4 .0x
Lingo Media Corporation                          Le arning               C anada             T S XV          TS XV :LM                 12. 8     13.0 x         -            -           -             -               -           1 3.2x
Live World Inc.                                  S ocia l Ne tworking    U nite d S tates    OT C P K           LV W D                  3. 1      0.2 x         -            -           -             -               -           1 .3x
LookS mart, Ltd.                                 D irect Marketing       U nite d S tates    N as da qG M       L OOK                  23. 1        -           -            -           -             -               -           0 .9x
Magnitude Information S ys tems Inc.             S ocia l Ne tworking    U nite d S tates    OT C B B           MAG Y                   5. 5        -           -            -           -             -               -              -
Mixi, Inc.                                       S ocia l Ne tworking    J a pan             TSE                 2 121               7 21. 7      4.9 x         -         13.9 x         -          36 .7x             -           5 .5x
Mode rn Times G roup Mtg AB                      Me dia                  S we den            OM                 MT G B             1,8 01. 8      1.4 x       1.3x         9.0 x      1 0.5 x        5. 5x          1 2.5 x           -
Moggle , Inc                                     G aming                 U nite d S tates    OT C B B           MMO G                  83. 5        -           -            -           -             -               -              -
MOK O.mobi L imited                              S ocia l Ne tworking    A us tralia         AS X                 MK B                  3. 5      2.1 x         -            -           -             -               -           2 .6x
Myriad G roup AG                                 Mobile                  S witz erland       SWX                MY R N               1 00. 3      2.8 x         -            -           -             -               -           4 .6x
N E OW IZ G ames C orpora tion                   G aming                 S outh K ore a      K OS E          A 095 660               5 02. 9      2.5 x         -          9.4 x         -          30 .3x             -           1 5.3x
N etD ragon W ebS oft, Inc.                      G aming                 C hina              S E HK                777               3 41. 0      2.3 x         -          5.8 x         -          12 .2x             -           1 .8x
N ete as e.com I nc.                             G aming                 C hina              N as da qG S        NT E S            4,3 11. 8        -           -            -           -           2. 6x          1 5.9 x        0 .8x
N eXplore Corpora tion                           C ontent                U nite d S tates    OT C P K           N XP C                 39. 0        -           -            -           -             -               -              -
N gi G roup Inc.                                 Me dia                  J a pan             TSE                 2 497                 45. 5        -           -            -           -          13 .3x             -           0 .7x
N orthgate Te chnologies L imited                D irect Marketing       India               BS E              59 005 7                30. 6      0.3 x         -            -           -             -               -              -
Open T e xt Corp.                                C ollaboration          C anada             N as da qG S       O TE X             1,8 77. 1      2.5 x       2.3x         9.8 x       8.5x         29 .3x          1 3.6 x           -
Openwave S ys tems Inc.                          Mobile                  U nite d S tates    N as da qG S      OP W V                1 91. 6      0.4 x       0.5x           -         5.2x            -            3 6.5 x        2 .8x
P e rf ect W orld C o., Ltd.                     G aming                 C hina              N as da qG S      PW R D              1,2 45. 2      0.1 x       0.6x         0.2 x       1.2x          2. 0x          1 0.9 x        0 .8x
Quepa s a C orp.                                 S ocia l Ne tworking    U nite d S tates    N as da qC M       QP S A                  7. 9        -           -            -           -             -               -              -
OA O R B C Information S ys tems                 Me dia                  R us s ia           R TS                R B CI              1 38. 7      0.0 x         -          0.2 x         -             -               -              -
S handa Interactive E ntertainme nt L td.        G aming                 C hina              N as da qG S       S NDA              3,7 74. 4      0.1 x       0.5x         0.2 x       1.3x          2. 9x          1 5.2 x        1 .2x
S hutte rf ly, Inc.                              D igital Imaging        U nite d S tates    N as da qG S        S FL Y              3 39. 1      1.3 x         -          9.7 x       7.4x            -               -           2 .0x
S K C ommunications Co., Ltd.                    S e arch                S outh K ore a      K OS E          A 066 270               3 65. 5      2.0 x         -         30.8 x         -             -               -              -
S N AP Inte ra ctive , Inc.                      D ating                 U nite d S tates    OT C B B            S TVI                  7. 6      1.9 x         -          6.6 x         -          11 .6x             -           4 .5x
S N M G lobal H oldings                          Me dia                  U nite d S tates    OT C P K           S N MN                  0. 0      1.1 x         -            -           -             -               -              -
S ocia l Media V e nures , Inc.                  S ocia l Ne tworking    U nite d S tates    OT C P K            S MV I                 0. 0      0.0 x         -            -           -             -               -              -
S ocia lwis e, Inc.                              S ocia l Ne tworking    U nite d S tates    OT C B B           S CL W                 30. 3        -           -            -           -             -               -           3 9.5x
S ohu. com Inc.                                  G aming                 C hina              N as da qG S       S OH U             2,5 22. 0      4.7 x       4.1x        10.7 x       9.3x         14 .2x          1 8.2 x        6 .8x
S ite s earch C orporation                       S ocia l Ne tworking    U nite d S tates    OT C B B            STPC                  28. 2        -           -            -           -             -               -           6 0.4x
S park N etworks , Inc.                          S ocia l Ne tworking    U nite d S tates    AME X                L OV                 46. 3      0.9 x         -          4.0 x         -          14 .2x             -              -
S pectrumDN A, Inc.                              Me dia                  U nite d S tates    OT C B B            S P XA                 9. 7        -           -            -           -             -               -           2 5.5x
T encent Holdings L td.                          P orta l                C hina              S E HK                700            20,7 58. 8     18.8 x         -         39.2 x         -          49 .8x             -           2 0.8x
T he P arent C ompany                            Me dia                  U nite d S tates    OT C P K          K ID S .Q                0. 8      0.2 x         -            -           -             -               -              -
T he 9 L imited                                  G aming                 C hina              N as da qG S       NC T Y               2 80. 5        -           -            -           -           0. 8x          1 1.4 x        0 .1x
T he S treet.com, Inc.                           Me dia                  U nite d S tates    N as da qG M       TSCM                   64. 3        -           -            -           -             -               -           0 .8x
T otal S port Online A S                         Me dia                  N orway             OT C NO            T OS O                  0. 1      4.6 x         -            -           -             -               -              -
T ree.C om, Inc.                                 P orta l                U nite d S tates    N as da qG M        TR E E                94. 4      0.4 x       0.4x           -         4.5x            -               -           1 .2x
U nis erve C ommunications Corp.                 S ocia l Ne tworking    C anada             T S XV         T S XV :U S S               1. 1      0.2 x         -            -           -             -               -              -
U nited Online Inc.                              Me dia                  U nite d S tates    N as da qG S       U N TD               5 46. 6      1.0 x       0.8x         4.7 x       3.4x            -             8.1x             -
U OMO Media , Inc                                Me dia                  C anada             OT C B B           U OMO                  14. 1     22.8 x         -            -           -             -               -              -
V a lueC lick Inc.                               Me dia                  U nite d S tates    N as da qG S        VC LK             1,0 48. 0      1.6 x       1.7x         8.9 x       6.9x            -            1 9.1 x        8 .5x
V O IS , Inc.                                    S ocia l Ne tworking    U nite d S tates    OT C B B            VOIS                   2. 9        -           -            -           -             -               -           1 0.1x
W ebze n Inc.                                    G aming                 S outh K ore a      N as da qG M       W ZE N                 40. 3        -           -            -           -             -               -           0 .0x
W iz za rd S of twa re Corpora tion              P odcas ting            U nite d S tates    AME X               W ZE                  31. 1      5.8 x         -            -           -             -               -              -
W orlds .com Inc.                                C ontent                U nite d S tates    OT C B B           W DD D                  4. 7        -           -            -           -          30 .7x             -              -
W ynds torm C orporation                         C ontent                U nite d S tates    OT C B B           W YND                   9. 2        -           -            -           -             -               -              -
XIN G AG                                         S ocia l Ne tworking    G ermany            XT R A             O 1B C               2 45. 7      3.7 x         -         11.9 x         -          23 .7x             -           7 .9x
Y e dangOnline Corp.                             G aming                 S outh K ore a      K OS E          A 052 770               1 15. 6      2.3 x         -         10.4 x         -          12 .4x             -           4 .3x
Y nk K orea Inc.                                 G aming                 S outh K ore a      K OS E          A 023 770                 27. 1      2.3 x         -         22.1 x         -             -               -           1 .4x
ZipLocal Inc.                                    D irectory              C anada             T S XV          T S XV :ZIP                0. 4      0.6 x         -            -           -             -               -              -
H igh                                                                                                                             20,7 58. 8     43.9 x       6.7x        39.2 x      1 0.5 x       49 .8x          3 6.5 x        6 0.4x
Low                                                                                                                                     0. 0      0.0 x       0.4x         0.2 x       1.2x          0. 8x           8.1x          0 .0x
A vera ge                                                                                                                            581. 4       5.3x        1.8x        10.2x        5.9x         16.7x           15.9x          7.4x
Median                                                                                                                                 41. 5      2.0 x       1.1x         9.4 x       5.8x         13 .8x          1 3.6 x        3 .2x


Figure 19. Valuation Comparison
Source. Capital IQ
Page 14


C omparable C ompany A nalys is > W eb 2.0
Su mmary b y C ountry

C om pany Nam e           U S D Market Cap ($m)               Avg US D Mar ket C ap ($m)              U S D LT M T otal R ev ($m)                U S D LT M Total E B IT DA ($m)              E B IT DA %

U nited S tates      40   C hina                  37, 948.2   China                        3,794. 8   C hina                         3, 837. 6   C hina                            1,773. 2   C hina              47. 9%
C anada              10   U nited S tates          5, 300.8   S weden                      1,801. 8   U nited S ta tes               3, 795. 5   S weden                            261. 0    Aus tral ia         37. 2%
C hina               10   J a pan                  2, 582.7   Ta iwa n                      450. 8    S weden                        1, 704. 0   U nited S ta tes                   244. 5    T aiwa n            36. 3%
S outh K orea         9   C anada                  2, 174.3   Japan                         430. 5    C a na da                        973. 5    C a na da                          193. 5    G ermany            31. 2%
J a pa n              6   S weden                  1, 801.8   Ca na da                      217. 4    S outh K orea                    667. 0    J apan                             125. 9    J a pa n            25. 0%
T a iwa n             3   S outh K orea            1, 392.7   Hong K ong                    164. 4    J a pa n                         496. 7    S outh K orea                        86. 7   I ta ly             18. 6%
A ustra lia           2   T a iwa n                1, 352.3   S outh K orea                 154. 7    H ong K ong                      389. 9    T a iwan                             52. 3   S weden             15. 3%
G ermany              2   G erma ny                  271.5    R us sia                      138. 7    T aiwan                          365. 6    I taly                               43. 0   M a la ys ia        13. 7%
S witz erla nd        1   H ong K ong                164.4    G erma ny                     135. 8    I ta ly                          231. 6    H ong K ong                          30. 8   R uss ia            13. 1%
H ong K ong           1   R uss ia                   138.7    Ita ly                        134. 1    R uss ia                         151. 4    R uss ia                             19. 8   H ong K ong          7.9%
F inla nd             1   I ta ly                    134.1    United S tates                132. 5    I ndia                           117. 0    M alays ia                           10. 8   S outh K orea        6.1%
I ta ly               1   S witz erla nd             100.3    S witzerland                  100. 3    M a la ys ia                      78. 4    G erma ny                            10. 3   S witz erla nd       1.9%
U nited K ingdom      1   F inland                    49.5    Finland                         49. 5   G ermany                          55. 4    Aus tralia                            2. 9   U nited S ta tes    -10.1%
I ndia                1   I ndia                      30.6    India                           30. 6   S witz erla nd                    40. 0    S witz erland                         0. 8   I ndia              -23.5%
S weden               1   M alays ia                  26.1    Malay sia                       26. 1   Aus tra l ia                      15. 4    N orway                              -1. 0   C anada             -25.0%
R us sia              1   Aus tra lia                 19.2    Australia                        9. 6   F inla nd                           5. 8   U nited K ingdom                     -1. 8   N orway             -50.6%
M a la ys ia          1   U nited K ingdom              4.8   United K ingdom                  4. 8   N orwa y                            2. 1   F inland                            -15. 1   U nited K ingdom    #DI V /0!
N orway               1   N orway                       0.1   Norway                           0. 1   U nited K ingdom                    0. 3   I ndia                              -27. 5   F inla nd           #DI V /0!

G rand To tal        92   G rand T otal           53,492.4    G rand Total                  581.4     G rand T otal                 12,927.2     G r and T otal                    2,810.1    G rand T otal        7.1%


Figure 20. Comparison by Country
Source. Capital IQ

C omparable C ompany A nalys is > W eb 2.0
Su mmary b y Ex c hange

C om pany Nam e           U S D Market Cap ($m)               Avg US D Mar ket C ap ($m)              U S D LT M T otal R ev ($m)                U S D LT M Total E B IT DA ($m)              E B IT DA %

OT C B B             20   SE HK                   21, 831.9   S E HK                       7,277. 3   OM                             1, 704. 0   N a sdaqG S                       1,692. 2   S EHK               42. 6%
N as da qG S         14   N asdaqG S              21, 181.4   NY S E                       1,858. 9   N a sda qG S                     484. 1    S E HK                             662. 6    AS X                37. 2%
OT C P K             10   TSE                      2, 319.7   OM                           1,801. 8   S E HK                           472. 9    OM                                 261. 0    GT SM               36. 3%
K OS E                7   NYS E                    1, 858.9   Na s daqG S                  1,513. 0   CM                               231. 6    TSE                                107. 0    XT R A              31. 2%
TSE                   5   OM                       1, 801.8   G TS M                        526. 8    NYS E                            218. 8    K OS E                               79. 7   N asdaqG S          30. 1%
N as da qG M          5   K OS E                   1, 321.8   TS E                          463. 9    R TS                             151. 4    GT S M                               52. 3   TSE                 26. 4%
TSX                   4   GTS M                    1, 053.5   OS E                          263. 0    BSE                              117. 0    CM                                   43. 0   CM                  18. 6%
T S XV                4   OT CB B                    368.0    K OS E                        188. 8    OS E                             105. 2    R TS                                 19. 8   OS E                18. 0%
S E HK                3   TSX                        284.0    RT S                          138. 7    GT S M                            91. 0    OS E                                 18. 9   OM                  15. 3%
A ME X                2   XT R A                     271.5    XT R A                        135. 8    K OS E                            86. 5    K LS E                               10. 8   K LS E              13. 7%
ASX                   2   OS E                       263.0    CM                            134. 1    N a sda qG M                      81. 0    XTR A                                10. 3   R TS                13. 1%
XT R A                2   N asdaqG M                 252.6    SWX                           100. 3    K LS E                            78. 4    AM E X                                6. 4   K OS E               5.4%
GT SM                 2   R TS                       138.7    TS X                            71. 0   TSE                               78. 3    AS X                                  2. 9   SWX                  1.9%
S WX                  1   CM                         134.1    Na s daqG M                     50. 5   TSX                               41. 8    SWX                                   0. 8   N asdaqG M           1.6%
H LS E                1   SWX                        100.3    HL S E                          49. 5   SWX                               40. 0    NYS E                                 0. 0   O T CB B             -5. 3%
NYS E                 1   OT CP K                     77.8    AME X                           38. 7   AM E X                            29. 9    OT CN O                              -1. 0   TSX                 -14.8%
CM                    1   AM E X                      77.3    BS E                            30. 6   XT RA                             27. 7    AI M                                 -1. 8   BSE                 -23.5%
B SE                  1   H LS E                      49.5    KLS E                           26. 1   OT CP K                           18. 9    TSX                                  -2. 9   AM E X              -36.4%
N as da qC M          1   BS E                        30.6    O TC B B                        18. 4   AS X                                7. 7   N a sdaqG M                          -8. 1   T S XV              -39.0%
OS E                  1   KLS E                       26.1    AS X                             9. 6   T S XV                              7. 0   T S XV                               -8. 4   O T CP K            -41.3%
A IM                  1   AS X                        19.2    Na s daqC M                      7. 9   HLS E                               5. 8   N a sdaqC M                         -10. 8   O T CN O            -50.6%
OM                    1   T S XV                      17.6    O TC P K                         7. 8   OT CB B                             2. 1   HLS E                               -15. 1   N asdaqC M          #DI V /0!
R TS                  1   N asdaqC M                    7.9   AIM                              4. 8   OT CN O                             2. 1   BSE                                 -27. 5   H LS E              #DI V /0!
K LS E                1   AI M                          4.8   TS X V                           4. 4   AI M                                0. 3   OT CP K                             -32. 7   AI M                #DI V /0!
O T C NO              1   OT CN O                       0.1   O TC NO                          0. 1   N a sda qC M                        0. 1   OT CB B                             -49. 4   NYS E               #DI V /0!

G rand To tal        92   G rand T otal           53,492.4    G rand Total                  581.4     G rand T otal                    152.1     G r and T otal                    2,810.1    G rand T otal        7.1%


Figure 21. Comparison by Exchange
Source. Capital IQ
Page 15


Fin anc in g - Las t Th ree Mon ths (US $ m)
Mo nth            Company Name                 C ountry      Angel/S eed   Debt financ ing   P IP E   S eries A   S eries B   S er ies C   S eries D   G rand Total
A pr -09          Collective Media             USA                                                                  20.0                                   20. 0
                  G OOM R adio                 F ra nce                                                 16. 0                                              16. 0
                  Mar in S oftware             USA                                                      13. 0                                              13. 0
                  The R ubico n P r oject      USA                               8. 0                                5. 0                                  13. 0
                  FreeW heel                   USA                                                                              12.0                       12. 0
                  Cellufun                     USA                                                                  10.0                                   10. 0
                  Conduc to r Inc .            USA                                                                  10.0                                   10. 0
                  S canS c o ut                USA               8. 1                                                                                      8. 1
                  Batanga                      USA                                                                                           7.5           7. 5
                  Viximo                       USA               5. 0                                                                                      5. 0
                  DoubleT wis t                USA                                                                   5. 0                                  5. 0
                  IMS hopping                  USA                                                       4.7                                               4. 7
                  S oc ialtext                 USA                                                                                           4.5           4. 5
                  Mixercas t                   USA                                                                               4. 1                      4. 1
                  S oundClo ud                 G ermany                                                  3.3                                               3. 3
                  TubeMogul                    USA                                                       3.0                                               3. 0
                  Tribal No va                 C anada                                                               2. 5                                  2. 5
                  Tripbas e                    USA                                                       2.0                                               2. 0
                  S oc ialcas t                USA                                                       1.4                                               1. 4
                  Brandtology                  S inga pore                                               1.4                                               1. 4
                  S can & Target               F ra nce          1. 3                                                                                      1. 3
                  J odange                     USA               1. 2                                                                                      1. 2
                  Fo odis ta                   USA                                                       0.6                                               0. 6
A pr -09 T otal                                                 15.6             8.0                    45.3        52.5        16.1         12.0         149.5


May-09            Faceboo k                    USA                                                                                          200.0         200. 0
                  One Net E ntertainment       C hina                           10.0         10. 0                                                         20. 0
                  Cyberplex                    C anada                                       12. 9                                                         12. 9
                  P eer39                      USA                                                                              10.5                       10. 5
                  OpenX                        UK                                                                               10.0                       10. 0
                  Imeem                        USA               8. 8                                                                                      8. 8
                  E veryZing                   USA                                                                               8. 3                      8. 3
                  Wo nderHill                  USA                                                       7.0                                               7. 0
                  BlogHer Inc .                USA                                                                               7. 0                      7. 0
                  Fuhu Inc .                   USA                                                                   6. 3                                  6. 3
                  Azuki S ys tems              USA                                                       6.0                                               6. 0
                  I Lo ve R ewards             C anada                                                               5. 9                                  5. 9
                  TimeBridge                   USA                                                                   5. 0                                  5. 0
                  OLX                          USA                                                                               5. 0                      5. 0
                  Doc uS ign                   USA                                                                                           5.0           5. 0
                  Medialets                    USA               4. 0                                                                                      4. 0
                  Res o nate Netwo rks         USA                                                       2.0                                               2. 0
                  Mo 'Minis                    I srael                                                   1.5                                               1. 5
                  VoxP op                      USA                                                                   1. 5                                  1. 5
                  Lo op'd Network              USA              0. 8                                                                                       0. 8
May-09 T otal                                                   13.6            10.0         22.9       23.3        18.7        40.8        205.0         334.1


J un-09           S ugar Inc.                  USA                                                                              16.0                       16. 0
                  W imba                       USA                                                                              12.0                       12. 0
                  G rab Netwo rks              USA                                           12. 0                                                         12. 0
                  beeT V                       USA                                                                   8. 0                                  8. 0
                  Zoos k                       USA                                                                               6. 0                      6. 0
                  G ather                      USA                                                                                           5.3           5. 3
                  G ameG round                 I srael           4. 1                                                                                      4. 1
                  RingRevenue                  USA                                                       3.5                                               3. 5
                  YuMe                         USA               2. 9                                                                                      2. 9
                  Inigra l                     USA               2. 4                                                                                      2. 4
                  AdE x Media                  USA                                            2.3                                                          2. 3
                  my6s ens e                   I srael                                                   2.0                                               2. 0
                  Cliqs et                     USA               1. 5                                                                                      1. 5
                  Pic aboo                     USA                                            1.0                                                          1. 0
                  Mas hLo gic                  USA              0. 5                                                                                       0. 5
J un-09 T otal                                                  11.4                         15.3        5.5         8.0        34.0         5.3           79.5


Figure 22. Financing, Last Three Months
Source. Company reports
Page 16


C ompany Des c riptio ns - C urrent Mo nth C apital Market A c tivity
C ompany                          HQ                 W ebs ite              Des criptio n
A dE x media                      U nited S ta tes   www.adex.com           Adex Media , I nc . operates a s an integrated I nternet ma rk eting, a dvertis ing, a nd lea d genera tion publisher, a s well as developer, ma rk eter,
                                                                            a nd dis tributor of con sumer produc ts in the U nited S tates . I ts mark eting platform prov ides v a rious services , including sea rc h mark eting,
                                                                            displa y mark eting, lea d genera tion, a nd a ffilia te ma rketing; and offers pa y-per-performa nce pricing/cost-per-action/pay-per-a ction based
                                                                            services . T he company also provides O vernight G enius , a computer learning cours e for MS W indows , MS O ffic e, eB a y , and others; R is ing
                                                                            S ta r L earning, a ma th a nd la nguage arts educa tional produc t for c hildren; D ebt S nap, a n audio s eminar to help consumers ma na ge their
beeTV                             U nited S ta tes   www.bee.tv             beeTV is y our v iewer’s own pers ona l c ha nnel tha t a ntic ipa tes their viewi ng needs a nd desi res while ta k ing i nto context their sc hedule,
                                                                            beha viors a nd even their mood. I t uses a rev olutionary , proprietary, contex tual matching algorithm inc orpora ti ng “huma n unders tanding” to
                                                                            offer y our viewer a n entertaining, person alized “cha nnel” a cces sible from a ll three sc reens - T V , mobile and P C . beeTV s ervices I P TV , ca ble,
                                                                            satellite, mo bile, internet a nd D TT platforms . It is a complement to your exis ting na viga tion sy stem. It is a find engine rather tha n a s ea rch
                                                                            engine.
C liqs et                         U nited S ta tes   www.cliqset.com        C liqs et, Inc . provides an online pla tform tha t allows developers a nd us ers to crea te, orga niz e, retrieve, s hare, and manipulate s ocia l
                                                                            informa tion on the W eb, des ktop, a nd mobile env ironments. It brings together photos, bookmarks , a nd locations . The compa ny ’s pla tform
                                                                            cons is ts of AP Is for managing va rious aspec ts of users ’ soc ia l identity giving the a bility to build s oc ial applic ations without recrea ting the
                                                                            wheel. C liqs et, I nc. wa s founded in 2008 and is bas ed i n J a ck s onville, F lorida.
G am eG roun d                    I s ra el          www.gameground.com     G a meG round dev elops an onl ine s ocia l network for gamers . The compa ny is bas ed in I srael.
G ath er Inc .                    U nited S ta tes   www.gather.com         G a ther, Inc . opera tes a s ocia l network ing s ite for adults. I t ena bles us ers to s hare thoughts, c onv ers a tions, v ideo, information, pictures ,
                                                                            ideas, a nd a udio. G a ther, I nc. wa s formerly k nown as S uffic iently Adva nced T ec hnology Corporation a nd cha nged its na me to G ather, I nc. in
                                                                            J uly 2005. The compa ny wa s incorpora ted in 2004 and is hea d quartered in B os ton, Ma s sac hus etts. G a ther, I nc. opera tes as a s ubsidia ry of
                                                                            American P ublic M edia G roup.
G rab N etworks                   U nited S ta tes   www.grabnetworks.com   G ra b N etworks , I nc. di stributes a nd monetiz es vi deo content on the I nternet. G ra b Network s, I nc. was formerly known as Any S trea m, I nc .
                                                                            a nd c ha nged its name to G rab N etworks , I nc. in S eptember 2008. T he c ompany was founded i n 2000 a nd is headqua rtered in D ulles,
Inigral                           U nited S ta tes   www.inigral.com        V irginia .Inc. engages in the development of s oc ial network ing website for students , their peers a nd their ins tru ctors. I nigra l, I nc. is based in
                                                                            Inigra l,
                                                                            P alo A lto, C alifornia .
Mas h Logic                       U nited S ta tes   www.mashlogic.com      Ma s hLogic I nc. enga ges in developing cus tomized web brows ers. The company was founded in 2007 a nd is ba sed in Menlo P ark, C alifornia.

m y6s ens e                       I s ra el          www.my6sense.com       my 6s ense Inc . prov ides mobi le technology s olutions. I t offers D igita l I ntuition tha t c onnec ts us ers with content providing wa y to experienc e
                                                                            informa tion on mobile and desk top. The compa ny wa s founded in 2007 a nd is ba s ed in Herz liya P itua ch, I s ra el.
P ic aboo                         U nited S ta tes   www.picaboo.com        P ic aboo C orporation provides onli ne photo book s a nd cards . I t offers a software progra m tha t turns photos into photo book s. The company
                                                                            was founded in 2002 a nd is ba sed in M enlo P a rk , C a lifornia .
R ing R evenu e                   U nited S ta tes   www.ringrevenue.com    R ing R ev enue, I nc. prov ides online call trac k ing s ervices . The company was incorporated in 2009 a nd is ba sed in S a n ta B arba ra , C a lifornia .
S ugar In c.                      U nited S ta tes   www.sugarinc.com       S uga r, I nc. operates a s an online media compa ny . It operates lifes ty le a nd enterta inment W ebsites that cov er celebrity, fa s hion, shopping,
                                                                            bea uty , entertainment, food, a nd hea lth topics . T he c ompany also offers a shopping engine for fa s hion and beauty categories . S ugar, I nc. ,
                                                                            formerly k nown as S uga r P ublishing, I nc ., wa s founde d in 2006 and is hea dqua rtered in S a n Francisc o, C alifornia.
W imba Inc                        U nited S ta tes   www.wimba.com          W imba , Inc . provides learning s oftwa re a pplic a tions a nd s ervices to the educ a tion indus try in the Un ited S ta tes and the United K ingdom. The
                                                                            company offers D iploma , a qu estion authoring an d management tool tha t allows ins truc tors to c reate or edit ques tions; C la s sroom 5. 2, a
                                                                            clas s room environment with va rious features that include audio, vid eo, a pplica tion sharing, and c ontent dis pla y; and C ollabora tion S uite tha t
                                                                            a llows ins titutions to bridge the gap between technology a nd peda gogy by s upplementing cours e management s ys tems . It a ls o provides
                                                                            C reate, a content authori ng tool, which c onverts M icros oft W ord doc uments into content for online cours es; P ronto, an a ca demic mes saging
                                                                            pla tform, whic h is designed for educ ators to a dva nc e and promote lea rning; V oic e, a W eb-ba s ed voic e s olution th at fa cilita tes and promotes
                                                                            voc al in struction, colla bora tion, c oa c hing, a nd a s s ess ment; and C M S Integra tion. I t s erves univ ersities , community colleges , s chool districts ,
                                                                            a nd educ ation ins titutions. T he company was formerly known as H orizon W imba , Inc . a nd changed its na me to W imba , I nc. in April 2007.
                                                                            W imba , Inc . wa s founded in 1998 and is ba sed in N ew Y ork , New Y ork with additiona l offic es in C a mbridge, U nited K ingdom; a nd A tlanta , G eorgia.
Yu Me                             U nited S ta tes   www.yumenetworks.com   Y uMe, I nc . operates a s a v ideo a dvertis ing network on W eb. I t offers a d mana gement sy stem tha t enables a dvertis ers a nd publishers to
                                                                            identify, cla s sify , a nd tra ck content throu gh digita l media pla tforms, s uch a s W eb, downloads, mobile, a n d I P TV . The compa ny a ls o enables
                                                                            publishers to orga nize video on their site i nto content cha nnels, s uch a s automotiv e, fi na ncial serv ices , lifesty le, news , music , s ports ,
                                                                            enterta inment, a nd family friendly. In a ddition, it offers rea l-time ta rgeting, mea s urement, and optimiza tion; c ontent distribution and vira l
                                                                            a dvertising opportunities ; a suite of intera ctiv e a d plac ements ; a nd v ideo monetiza tion s ervices . F urther, the c ompany provides a beha viora l
                                                                            ta rgeting sy stem tha t enables advertis ers to target their mess ages to v iewers on a na tional sc a le ba s ed on v ideo v iewing interes ts and
                                                                            purchas e intent. Y uMe, Inc . wa s founded in 2004 a nd is hea dquartered in R edwood C ity, C alifornia .
Z o os k                          U nited S ta tes   www.zoosk.com          Zoos k , Inc. opera tes a s an online s ocia l da ting network . The c ompa ny was founded in 2007 a nd is ba s ed in S an F ra nc isco, C a lifornia .


Figure 23. Company Descriptions
Source. Company reports, Capital IQ, Crunchbase
Page 17



RELEVANT DISCLOSURES APPLICABLE TO: NONE


LIST OF DISCLOSURE TERMS:

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

09 06 16 Web 2.0 Weekly

  • 1.
    SOFTWARE & SERVICES 16 JUNE 2009 DAVID SHORE, CFA, MBA 416.860.6784 WEB 2.O WEEKLY david.shore@researchcapital.com Arun Thomas (Associate) 416.860.7666 DELL SELLS $3 MILLIO N IN PCS AND ACCESSORIES USING TWITTER D EL L AN D T W IT T ER – A N E X AM PL E OF CO R P OR A T IO N S U S IN G W E B 2 .0 P L AT F O RM S Although last week was very quiet on the news front, we thought the following was worth highlighting. An article in the Silicon Valley Insider (a division of The Business Insider) titled “Twitter sells $3 million of Computers for Dell” has caught our attention for various reasons. This is of interest in the context of how companies are looking at leveraging the various W eb 2.0 platforms to promote their brand and sell their products. Since 2007, the Dell Outlet store has experimented using Twitter to sell its products through exclusive promotions and coupons that are available only to subscribers to the microblog service. Last week, the company announced that it has 620,000 followers on the @DellOutlet twitter account. It was able to generate more than $1 million in sales as a result of its tweets in the last six months. Although, the sales achieved ($3 million in the last two years) is inconsequential to Dell’s top line (~$61 billion in F2009), the company has used Twitter as another channel to quickly move inventory that came about from customer returns. Taking this discussion a little further, we think the other aspect of interest is – will this be a revenue generating opportunity for Twitter (through premium corporate accounts)? W ith much anticipation in the community to learn about the revenue model for Twitter, this may be an indication of one such revenue stream (i.e. corporate sales). W e would also highlight that throughout our W eb 2.0 sessions (attended by various participants in the industry, including management, developers, venture capitalists, and business consultants), the recurring theme has been about exploring innovative ways to use W eb 2.0 platforms to share information to increase the overall experience of employees, suppliers, and customers. (We are holding our fifth Web 2.0 session titled “VC Financing for Web 2.0 Companies: Necessary? Possible? Lessons Learned” today at 12:00 pm at our office on 199 Bay Street, Suite 4500, Toronto). On the capital raise front, Sugar Inc. leads: The capital raise from Sugar Inc. for $16 million was the largest deal for the first two weeks of June, closely followed by W imba and Grab Networks at $12.0 million. All deals, except the three mentioned above, were less than $10 million. The average value for the first week of June is $5.0 million, below the average value for May of $6.4 million (excluding the investment in Facebook) on 16 financings. The April average was $6.2 million on 23 financings. Financing Activity Last Three Months 160.0 7.0 6.2 6.4 140.0 6.0 120.0 5.0 5.0 100.0 4.0 (US$m) (US$m) 80.0 3.0 60.0 2.0 40.0 1.0 20.0 0.0 0.0 Apr-09 May-09 (excl FB) Jun-09 Total Average A mixed price performance week: The companies in our universe had mixed stock price performances over the past week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week. Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had the worst return, dropping 26.5% in the week. This report has been created b y Anal ysts that are emplo yed b y Research Capital Corporation, a Canadian Investment Dealer. For further disclosures, please see last page of this report. 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
  • 2.
    Page 2 THE WEB2.0 UNIVERSE Ninety-tw o public Web 2.0 companies = $53 billion market cap: Our W eb 2.0 universe contains 92 companies, with a combined market cap of approximately $53.4 billion (Figure 1). The average market cap for the group is ~$581 million (but a median of only $46.3 million), with average trailing revenue of $152 million (median $54.3 million). The companies are also generally profitable, with a median EBITDA margin of 15.3%. On a valuation basis, the overall average is 5.3x trailing revenue (median 1.9x) and 10.2x trailing EBITDA (median 9.6x). Fourteen of the companies have more than 500 employees. C omparable C ompany A nalys is > W eb 2.0 Trading Current U S D Market U S D LT M To tal US D L TM T otal E BITDA T E V/LT M TE V /L TM C om pany Nam e L TM as of T ic ker E xch ang e Cu rrenc y HQ P ric e C ap ($m) R ev ($m) E B ITDA ($m) % R evenu e E BITD A E mplo yees Acce le riz e N ew Me dia, Inc. 3 /31 /200 9 AC LZ OT C B B USD U nited S ta tes 0 .35 9 .7 4.1 (4 .4) NM 3.5x - 11 Actoz S of t C o., L td. 3 /31 /200 9 A0 527 90 K OS E KR W S outh K orea 27 250 18 4.9 91. 6 1 9.9 21 .7% 1.7x 7. 8x NA AQ Inte ractive , Inc. 3 /31 /200 9 38 38 TSE JPY J apan 76 800 4 2.6 63. 1 4 .0 6 .3% 0.2x 3. 6x NA As s ocia ted Media H oldings Inc. 6 /30 /200 7 AS MH OT C P K USD U nited S ta tes 0 .02 0 .9 0.1 (2 .3) NM 1 9.2 x - 3 Bigstring Corp. 3 /31 /200 9 BS GC OT C B B USD U nited S ta tes 0 .03 1 .5 0.1 (2 .0) NM 3 9.0 x - 4 Be tawave Corpora tion 3 /31 /200 9 B W AV OT C B B USD U nited S ta tes 0 .10 2 .9 8.4 (1 2.6) NM - - 53 Be yond Commerce, Inc. 3 /31 /200 9 B Y OC OT C B B USD U nited S ta tes 0 .91 4 0.4 7.1 (9 .5) NM 6.3x - 69 Bright T hings plc 9 /30 /200 8 AIM :BG T AIM GBP U nited K ingdom 0 .02 4 .8 0.3 (1 .8) NM 1 7.6 x - 9 Broa dW ebAs ia Inc. 9 /30 /200 8 BW BA OT C P K USD U nited S ta tes 0 .23 1 9.5 0.0 (4 .6) NM - - 46 C D C C orp. 3 /31 /200 9 C HIN .A N as da qG S USD H ong K ong 1 .55 16 4.4 389 .9 3 0.8 7 .9% 0.5x 5. 8x NA C ha ngyou. com Limite d 3 /31 /200 9 C Y OU N as da qG S USD C hina 38 .61 2,1 23.6 222 .5 13 5.1 60 .7% 8.7x 14 .3x 6 28 C hina G ate wa y C orpora tion 9 /30 /200 8 C GW Y OT C P K USD U nited S ta tes 0 .02 0 .4 6.7 (6 .6) -9 8.9% 0.1x - 37 C hine s e G amer International 3 /31 /200 9 G T S M:308 3 GTSM TWD T aiwan 312 .00 79 7.0 56. 1 3 1.4 56 .0% 1 3.0 x 23 .3x NA C ornerW orld C orporation 1 /31 /200 9 C WR L OT C B B USD U nited S ta tes 0 .07 4 .5 1.3 NM NM 4.6x - NA C yberplex Inc. 3 /31 /200 9 T S X:C X TSX C AD C ana da 1 .80 9 9.8 71. 7 7 .4 10 .3% 1.3x 12 .9x NA DAD A S pA 3 /31 /200 9 C M:D A CM EUR Ita ly 6 .00 13 4.1 231 .6 4 3.0 18 .6% 0.8x 4. 3x 5 78 DXN Holdings B hd 2 /28 /200 9 D XN KL SE MY R Ma la ys ia 0 .40 2 6.1 78. 4 1 0.8 13 .7% 0.5x 3. 9x NA Dibz Inte rnational, Inc. NA D IB Z OT C P K USD U nited S ta tes 0 .00 0 .0 NA NM NM - - NA DigitalP ost Inte ra ctive , Inc. 3 /31 /200 9 D G LP OT C B B USD U nited S ta tes 0 .02 1 .6 0.7 (2 .6) NM 4.5x - 7 DigitalT own, Inc. 2 /28 /200 9 DGT W OT C B B USD U nited S ta tes 2 .50 6 7.7 NM (3 .0) NM - - 3 Dolphin D igital Me dia, Inc. 3 /31 /200 9 D P DM OT C B B USD U nited S ta tes 0 .53 2 7.4 0.8 (3 .7) NM 3 6.7 x - NA E olith C o. L td. 1 2/31 /200 8 A0 410 60 K OS E KR W S outh K orea 760 .00 4 3.8 14. 6 (3 .5) -2 3.6% 3.1x - NA E xte ns ions , Inc. 3 /31 /200 9 E XT I OT C P K USD U nited S ta tes 0 .15 1 4.2 NM NM NM - - 2 F inancia l Media G roup, Inc. 2 /28 /200 9 F NG P OT C B B USD U nited S ta tes 0 .00 0 .3 7.2 2 .4 34 .1% - - 22 F luid M us ic Ca nada, Inc. 3 /31 /200 9 T S X:F MN TSX C AD U nited S ta tes 0 .75 3 4.7 5.0 (6 .9) NM 5.2x - NA F rogs te r Interactive P icture s AG 1 2/31 /200 8 F RG XT R A EUR G ermany 7 .98 2 5.9 3.2 (6 .0) NM 7.6x - NA G a ma nia D igital E ntertainment C o., L td. 3 /31 /200 9 61 80 GTSM TWD T aiwan 55 .60 25 6.5 125 .9 2 0.9 16 .6% 1.9x 11 .2x NA G a me On C o L td. 3 /31 /200 9 38 12 TSE JPY J apan 114 300 11 2.8 75. 1 1 7.8 23 .7% 0.7x 3. 0x NA G e oS e ntric O yj 3 /31 /200 9 G E O1 V H LS E EUR F inland 0 .04 4 9.5 5.8 (1 5.1) NM 7.8x - 1 08 G iant Intera ctive G roup, Inc. 3 /31 /200 9 GA NYSE USD C hina 8 .24 1,8 58.9 218 .8 NM NM - - NA G iga Media Ltd. 3 /31 /200 9 G IG M N as da qG S USD T aiwan 5 .53 29 8.8 183 .6 NM NM 1.2x - NA G ravity C o., L td 9 /30 /200 8 GR VY N as da qG M USD S outh K orea 1 .10 3 0.6 38. 8 7 .5 19 .2% - - 6 36 G ree, Inc. 6 /30 /200 8 T S E : 363 2 TSE JPY J apan 6 130 1,3 97.1 30. 0 1 0.8 36 .0% 4 3.9 x - NA G ungH o O nline E ntertainment, Inc. 3 /31 /200 9 37 65 OS E JPY J apan 225 000 26 3.0 105 .2 1 8.9 18 .0% 2.2x 12 .4x NA H anbitS of t, Inc. 3 /31 /200 9 A0 470 80 K OS E KR W S outh K orea 4 720 8 2.0 54. 7 (1 4.7) -2 6.8% 1.2x - NA IAC /InterActiveC orp. 3 /31 /200 9 IAC I N as da qG S USD U nited S ta tes 16 .29 2,4 58.4 1 ,40 6.4 4 2.6 3 .0% 0.4x 13 .5x 3, 200 IAS E nergy, Inc. 1 /31 /200 9 IAS C.A OT C B B USD C ana da 0 .23 1 6.1 0.0 (0 .8) NM - - NA is ee media Inc. 3 /31 /200 9 IE E T S XV C AD C ana da 0 .08 3 .4 1.5 (4 .8) NM 1.6x - NA J umbuck E ntertainment P ty Ltd. 1 2/31 /200 8 AS X:J MB AS X AU D Aus tra lia 0 .40 1 5.7 14. 2 5 .3 37 .2% 0.8x 2. 0x 72 J umpT V Inc. 3 /31 /200 9 T S X:J T V TSX C AD C ana da 0 .73 7 3.1 18. 1 (1 2.0) -6 6.6% 3.4x - 2 37 K A B Dis tribution Inc. 3 /31 /200 9 T S X:K AB TSX C AD C ana da 0 .62 7 6.4 72. 5 8 .6 11 .9% 1.1x 9. 5x NA K ings oft Co. Ltd. 3 /31 /200 9 38 88 S E HK HKD C hina 5 .23 73 2.1 129 .0 5 1.9 40 .3% 5.2x 12 .9x 2, 271 Lingo Media Corporation 3 /31 /200 9 T S XV : LM T S XV C AD C ana da 1 .13 1 2.8 0.9 (1 .6) NM 1 3.0 x - NA Live World Inc. 3 /31 /200 9 LV WD OT C P K USD U nited S ta tes 0 .10 3 .1 11. 4 (0 .0) -0 .4% 0.2x - NA LookS mart, Ltd. 3 /31 /200 9 LOOK N as da qG M USD U nited S ta tes 1 .35 2 3.1 60. 7 (3 .8) -6 .3% - - 90 Magnitude Information S ys tems Inc. 3 /31 /200 9 MA G Y OT C B B USD U nited S ta tes 0 .01 5 .5 0.1 (3 .1) NM - - 14 Mixi, Inc. 3 /31 /200 9 21 21 TSE JPY J apan 460 000 72 1.7 123 .0 4 3.6 35 .4% 4.9x 13 .9x NA Mode rn Times G roup Mtg AB 3 /31 /200 9 MT G B OM S EK S weden 216 1,8 01.8 1 ,70 4.0 26 1.0 15 .3% 1.4x 9. 0x 2, 969 Moggle , Inc 3 /31 /200 9 MMOG OT C B B USD U nited S ta tes 2 .30 8 3.5 NM NM NM - - 3 MOK O.mobi L imited 1 2/31 /200 8 MK B AS X AU D Aus tra lia 0 .05 3 .5 1.1 (2 .3) NM 2.1x - NA Myriad G roup AG 1 2/31 /200 8 MY R N SWX C HF S witzerla nd 5 .15 10 0.3 40. 0 0 .8 1 .9% 2.8x - 4 05 NE OW IZ G ames C orpora tion 1 2/31 /200 8 A0 956 60 K OS E KR W S outh K orea 65 900 50 2.9 196 .3 5 2.7 26 .8% 2.5x 9. 4x NA NetD ragon W ebS oft, Inc. 3 /31 /200 9 77 7 S E HK HKD C hina 5 .00 34 1.0 86. 9 3 4.4 39 .5% 2.3x 5. 8x 2, 426 Nete as e.com I nc. 3 /31 /200 9 NT E S N as da qG S USD C hina 35 .04 4,3 11.8 470 .2 30 5.6 65 .0% - - NA NeXplore Corpora tion 9 /30 /200 7 N XP C OT C P K USD U nited S ta tes 0 .70 3 9.0 NM (4 .9) NM - - 19 Ngi G roup Inc. 1 2/31 /200 8 24 97 TSE JPY J apan 36 100 4 5.5 100 .3 3 0.9 30 .8% - - NA Northgate Te chnologies L imited 3 /31 /200 9 59 005 7 BS E INR India 42 .05 3 0.6 117 .0 (2 7.5) -2 3.5% 0.3x - NA Open T e xt Corp. 3 /31 /200 9 OT E X N as da qG S USD C ana da 35 .67 1,8 77.1 782 .6 19 9.2 25 .5% 2.5x 9. 8x 3, 400 Openwave S ys tems Inc. 3 /31 /200 9 OP W V N as da qG S USD U nited S ta tes 2 .30 19 1.6 197 .2 (2 .1) -1 .0% 0.4x - 6 30 P e rf ect W orld C o., Ltd. 3 /31 /200 9 PW R D N as da qG S USD C hina 24 .35 1,2 45.2 228 .0 12 4.5 54 .6% 0.1x 0. 2x NA Quepa s a C orp. 3 /31 /200 9 QP S A N as da qC M USD U nited S ta tes 0 .62 7 .9 0.1 (1 0.8) NM - - 74 OA O R B C Information S ys tems 1 2/31 /200 7 R BC I R TS USD R us s ia 1 .00 13 8.7 151 .4 1 9.8 13 .1% 0.0x 0. 2x NA S handa Interactive E ntertainme nt L td. 3 /31 /200 9 S N DA N as da qG S USD C hina 54 .40 3,7 74.4 569 .7 26 0.7 45 .8% 0.1x 0. 2x NA S hutte rf ly, Inc. 3 /31 /200 9 S F LY N as da qG S USD U nited S ta tes 13 .47 33 9.1 215 .2 2 8.3 13 .2% 1.3x 9. 7x 5 14 S K C ommunications Co., Ltd. 1 2/31 /200 8 A0 662 70 K OS E KR W S outh K orea 11 000 36 5.5 182 .5 1 1.9 6 .5% 2.0x 30 .8x NA S N AP Inte ra ctive , Inc. 3 /31 /200 9 S T VI OT C B B USD U nited S ta tes 0 .70 7 .6 3.3 0 .9 28 .0% 1.9x 6. 6x 11 S N M G lobal H oldings 9 /30 /200 8 S N MN OT C P K USD U nited S ta tes 0 .00 0 .0 2.0 (0 .7) -3 4.8% 1.1x - 33 S ocia l Media V e nures , Inc. 1 2/31 /200 8 S MV I OT C P K USD U nited S ta tes 0 .01 0 .0 0.1 (0 .1) -6 0.5% 0.0x - NA S ocia lwis e, Inc. 3 /31 /200 9 S C LW OT C B B USD U nited S ta tes 0 .70 3 0.3 0.0 (4 .8) NM - - NA S ohu. com Inc. 3 /31 /200 9 S OH U N as da qG S USD C hina 65 .91 2,5 22.0 460 .0 20 0.5 43 .6% 4.7x 10 .7x 3, 197 S ite s earch C orporation 4 /30 /200 9 S TPC OT C B B USD U nited S ta tes 3 .50 2 8.2 NM (1 .1) NM - - 15 S park Networks , Inc. 3 /31 /200 9 LOV AME X USD U nited S ta tes 2 .25 4 6.3 54. 3 1 1.8 21 .7% 0.9x 4. 0x 1 83 S pectrumDN A, Inc. 3 /31 /200 9 S P XA OT C B B USD U nited S ta tes 0 .20 9 .7 0.1 (2 .6) NM - - 7 T encent Holdings L td. 3 /31 /200 9 70 0 S E HK HKD C hina 89 .20 20,7 58. 8 1 ,20 2.8 57 6.3 47 .9% 1 8.8 x 39 .2x 6, 194 T he P arent C ompany 8/2/2008 K ID S .Q OT C P K USD U nited S ta tes 0 .03 0 .8 112 .0 (1 3.5) -1 2.0% 0.2x - 3 47 T he 9 L imited 1 2/31 /200 8 N CT Y N as da qG S USD C hina 10 .46 28 0.5 249 .7 8 4.1 33 .7% - - NA T he S treet.com, Inc. 3 /31 /200 9 TSCM N as da qG M USD U nited S ta tes 2 .10 6 4.3 67. 0 1 .9 2 .9% - - 3 10 T otal S port Online A S 3 /31 /200 6 T OS O OT C NO NOK N orwa y 0 .03 0 .1 2.1 (1 .0) -5 0.6% 4.6x - 16 T ree.C om, Inc. 3 /31 /200 9 TR EE N as da qG M USD U nited S ta tes 8 .74 9 4.4 215 .6 (1 3.3) -6 .2% 0.4x - 7 00 U nis erve C ommunications Corp. 2 /28 /200 9 T S XV : US S T S XV C AD C ana da 0 .05 1 .1 22. 9 0 .1 0 .2% 0.2x - NA U nited Online Inc. 3 /31 /200 9 U NT D N as da qG S USD U nited S ta tes 6 .54 54 6.6 811 .2 17 7.3 21 .9% 1.0x 4. 7x 1, 469 U OMO Media , Inc 1 /31 /200 9 U OMO OT C B B USD C ana da 0 .17 1 4.1 0.6 (0 .5) -7 8.2% 2 2.8 x - NA Va lueC lick Inc. 3 /31 /200 9 V C LK N as da qG S USD U nited S ta tes 12 .05 1,0 48.0 591 .7 10 5.5 17 .8% 1.6x 8. 9x 1, 189 VO IS , Inc. 3 /31 /200 9 V OIS OT C B B USD U nited S ta tes 0 .35 2 .9 0.0 (1 .1) NM - - 4 W ebze n Inc. 3 /31 /200 9 W ZE N N as da qG M USD S outh K orea 3 .40 4 0.3 22. 8 (0 .4) -1 .9% - - 3 14 W iz za rd S of twa re Corpora tion 3 /31 /200 9 W ZE AME X USD U nited S ta tes 0 .65 3 1.1 5.6 (5 .3) -9 4.5% 5.8x - 1 10 W orlds .com Inc. 3 /31 /200 9 W DD D OT C B B USD U nited S ta tes 0 .09 4 .7 0.0 (0 .8) NM - - 1 W ynds torm C orporation NA W YND OT C B B USD U nited S ta tes 0 .51 9 .2 NA NM NM - - NA XIN G AG 3 /31 /200 9 O1B C XT R A EUR G ermany 33 .80 24 5.7 52. 2 1 6.3 31 .2% 3.7x 11 .9x 2 39 Ye dangOnline Corp. 1 2/31 /200 7 A0 527 70 K OS E KR W S outh K orea 9 290 11 5.6 54. 4 1 2.2 22 .4% 2.3x 10 .4x NA Ynk K orea Inc. 1 2/31 /200 8 A0 237 70 K OS E KR W S outh K orea 6 400 2 7.1 11. 3 1 .2 10 .5% 2.3x 22 .1x NA ZipLocal Inc. 3 /31 /200 9 T S XV : ZIP T S XV C AD C ana da 0 .01 0 .4 2.7 (2 .1) -7 8.3% 0.6x - NA H igh 20,7 58. 8 1 ,704 .0 57 6.3 65 .0% 4 3.9 x 39 .2x 6,1 94 Low 0 .0 0.0 -27.5 -9 8.9% 0.0x 0. 2x 1 Avera ge 581.4 152.1 33.1 7.1% 5.3x 10. 2x 671 Median 4 6.3 54. 3 0 .8 15 .3% 1.9x 9. 6x 2 37 Figure 1. Web 2.0 Universe Summary Source. Capital IQ
  • 3.
    Page 3 C AP 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 ) June month-to-date capital raise totals $79.5 million: Total capital raised two weeks into June was $79.5 million on a total of 15 transactions. It was led by Sugar Inc. raising $16.0 million, closely followed by W imba and Grab Networks raising $12.0 million. All other transactions were less than $10 million. The average value for the month-to-date is $5.0 million, below the average value for May of $6.4 million (excluding the $200 million investment in Facebook) on 16 financings. The April average was $6.2 million on 23 financings. Financing Activity Last Three Months 160.0 7.0 6.2 6.4 140.0 6.0 120.0 5.0 5.0 100.0 4.0 (US$m) (US$m) 80.0 3.0 60.0 2.0 40.0 1.0 20.0 0.0 0.0 Apr-09 May-09 (excl FB) Jun-09 Total Average Figure 2. Financings, Last Three Months Source. Company reports Sugar Inc. leads capital raise: The capital raise from Sugar Inc. for $16 million was the largest deal for the first two weeks of June. Three of the 15 deals in the month were greater than $10 million. For additional details, see Figures 22 and 23 (at end of note).
  • 4.
    Page 4 Financing & M/A Summary - Last Three Months 250.0 200.0 150.0 Jun-09 (US$m) May-09 Apr-09 100.0 50.0 0.0 AdEx Media Mixercast Collective Media Marin Software EveryZing VoxPop Cyberplex Jaxtr OpenX OLX Socialtext TubeMogul GOOM Radio Viximo IMShopping RingRevenue YuMe Tribal Nova Grab Networks I Love Rewards Medialets Resonate Networks Mo'Minis Brandtology Gather DoubleTwist Inigral Peer39 Cellufun Batanga DocuSign SoundCloud my6sense Tripbase Jodange Picaboo Foodista Facebook Zoosk Azuki Systems Loop'd Network MashLogic Sugar Inc. The Rubicon Project Conductor Inc. ScanScout beeTV BlogHer Inc. Gist Fuhu Inc. Cliqset Socialcast Scan & Target StumbleUpon TimeBridge GameGround One Net Entertainment Imeem FreeWheel WonderHill Wimba Figure 3. Capital Market Activity, Last Three Months Source. Company reports Social Network remains the most active sector in dollars raised, while Ad Network remains the most active in number of transactions: Following recent trends, Social Networks as a sector saw the most activity in dollars raised ($234.8 million), largely attributed to the $200 million investment by Digital Sky Technologies in Facebook. However, it was the Ad Network sector that saw the most transactions (13), raising $103.7 million (Figure 4). The Media sector has the next highest totals, with six companies raising $45.8 million. The following sectors continue to generate the most capital activity over the last few months: Ad Network, Media, Gaming, and Social Networks.
  • 5.
    Page 5 Capital Market Activity by Sector - Last Three Months 250.0 200.0 150.0 (US$m) 234.8 100.0 50.0 103.7 45.8 33.0 30.2 24.0 23.0 18.3 17.0 14.5 10.4 9.0 0.0 6.8 5.9 4.7 4.4 2.0 2.0 1.3 1.0 Comment/Reputation Social Commerce Gaming Travel Media Collaboration Enterprise Mobile Publishing Widget Blog Search Infrastructure Social Networks SAS Video Virtual World Aggregation Ad Network Analytics # companies 10 13 6 5 2 2 2 2 3 3 2 3 1 1 1 2 1 1 1 1 Figure 4. Capital Market Activity, by Sector, Last Three Months Source. Company reports 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 ) Web 2.0 index outpaces NASDAQ recovery: Our W eb 2.0 index (market-cap weighted) essentially mirrored the performance of the NASDAQ composite index from mid-2008 until recently. However, the index has recently had a much stronger recovery relative to the NASDAQ index (Figure 5). Web 2.0 Index Price Performance 96.38 86.38 76.38 66.38 56.38 46.38 Index: Web 2.0 X (Market Cap Weights) ^COMP - Share Pricing Figure 5. Web 2.0 Price Performance Source. Capital IQ A mixed price performance week: The companies in our universe had mixed stock price performances over the past week (for stocks with prices greater than $1) (Figure 6), with 19 companies showing positive returns on the week. Openwave Systems Inc. (OPW V:NASDAQ) led the group with a 21.7% return, while Tree.com (TREE:NASDAQ) had the worst return, dropping 26.5% in the week.
  • 6.
    Page 6 1 Week Price Performance Openw ave S ys tems Inc. 21.7% Cyberplex Inc. 20.0% Ngi Group Inc. 12.8% Eolith Co. Ltd. 8.6% XING A G 8.3% TheS treet.com, Inc. 8.2% Perfect World Co., Ltd. 7.6% DA DA S pA 5.3% CDC Corp. 4.0% Open Tex t Corp. 3.8% V alueClick Inc. 3.7% My riad Group A G 3.0% A Q Interactive, Inc. 2.4% Modern Times Group Mtg A B 1.6% LookS mart, Ltd. 1.5% Mix i, Inc. 1.1% IA C/InterA ctiveCorp. 0.5% S hutterfly, Inc. 0.1% S K Communic ations Co., Ltd. 0.0% Changyou.com Limited -0.2% Gamania Digital Entertainment Co., Ltd. -0.4% Tencent Holdings Ltd. -0.4% HanbitS oft, Inc. -1.5% S ohu.com Inc. -1.5% GameOn Co Ltd. -2.1% S park Netw orks , Inc. -2.6% Y edangOnline Corp. -3.9% Gravity Co., L td -4.3% Gree, Inc. -4.7% K ings oft Co. Ltd. -4.7% United Online Inc. -5.6% NetDragon WebS oft, Inc. -5.8% The9 Limited -5.9% Neteas e.c om Inc. -6.5% NEOWIZ Games Corporation -7.8% Y nk K orea Inc. -8.6% Giant Interactive Group, Inc. -8.7% GigaMedia Ltd. -10.2% S handa Interactive Entertainment Ltd. -11.7% Chines e Gamer International -14.8% Webz en Inc. -15.3% A ctoz S oft Co., Ltd. -16.2% Northgate Technologies Limited -22.4% OA O R B C Information S ys tems -25.9% Tree.Com, Inc. -26.5% -30.0% -20.0% -10.0% 0.0% 10.0% 20.0% 30.0% Figure 6. 1-Week Price Performance Source. Capital IQ
  • 7.
    Page 7 INDUSTRY NEWS(PARTNERSHIPS, FINANCIAL RESULTS, NEW PRODUCTS) K ey Developments C ompany Headline Notes K ing s oft Co . Ltd. (S E HK: 3888) K ings oft to L aunc h T -800 T erminator-S ha ped F la sh D isk K ingsoft C o. Ltd. is on the point of rolling out an a nti-virus s oftwa re-embedded 2G flas h dis k in the shape of the c las sic T -800 T erminator in T he T ermina tor s eries. T he B eijing-based s oftware developer will have its spark ling a nti-virus software preins ta lled in the flash disk , disclosed s ources , noting that us ers will have a cc es s to the K ings oft software for four y ears . T he flas h disk s will c ome into the ma rk ets in B eijing a nd S ha ngha i when the long-expec ted s cience-fic tion movie T ermina tor S al vation is put up on show throughout the country on J une 9, 2009, with onl y 2,018 ava ila ble for s a le. Northgate Tec hno logies Limited Northga te T echnologies Limited Appo ints B S R a nd Northga te Technologies Limited appointed B S R and C ompa ny, a n Indian a s soc iate of K P M G , as s tatutory auditors of the compa ny. T he (B S E :590057) Company as S tatu tory Auditor R eplacing P rice company has a ppointed B S R a nd compa ny to fi ll the va ca nc y c aused by the res igna tion of P ric e W aterhouse, C ha rtered Ac countants. W a terhous e G igaMedia L td. (Nas daqG S : G IG M) G igaMedia I n T alks G igaMedia L td. reported firs t-qua rter rev enues of $44. 4 million, net income of $4.8 million, and earnings per s hare of $0.09 basic a nd $0. 08 fully -diluted. T he company als o a nnounced tha t it is final round dis cuss ions with two parties concerning a potentia l s tra tegic partnership or sale involv ing its pok er and ca sino software bus ines s. N o a dditiona l details a re av ailable at this time. IB 3 Networks , Inc. (OT CB B: IB NW ); IB 3 N etwork s I nc. a nd iB ea m S olutions LL C S igns T hree IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it rec ently finalized a multi-thous and dolla r three iB eam S o lu tions L LC Y ear S ervice C ontra ct with Millennium B usines s yea r service co ntrac t with M illennium B us ines s S olutions . S olutions G igaMedia L td. (Nas daqG S : G IG M) G igaMedia L td. R eports Un-Audi ted Cons olidated G igaMedia L td. reported un-a udited cons olidated ea rnings res ults for the first qua rter ended M a rch 31, 2009. F or the qua rter, the c ompany's E a rnings R esults for the F irst Q uarter E nded M arch 31, cons olidated revenues decrea s ed 13% to $44. 4 million from $51.2 million in the s ame period of 2008, a nd held s tea dy c ompa red with the 2009 ; R eports Impa irment Los s fourth qua rter of 2008. The year-period decrease wa s prima rily due to lower contributions from the compa ny 's ga ming software busines s reflec ting the impac t of the globa l economic downturn on play er s pending in the indus try, with depreciation of the euro agains t the U .S . dolla r increa s ing play ing cos ts , res ulting in decreas ed play er s pending. C onsolidated income from opera tions for the firs t quarter wa s $5. 4 million compared to $12.7 million in the first quarter of 2008 a nd $7.9 million in the fourth qua rter of 2008. T he y ear-over-y ear decrea s e in cons olidated income from opera tions reflected the a forementioned revenue decreas e and lower gros s profit ma rgin on c ha nged revenue mix during the period, whic h des pite fl a t opera ting expens es, yielded a decrea se in the company 's cons olidated opera ting ma rgin to 12.2% . The quarter-ov er-quarter decrea s e i n consolida ted income from operations wa s prima rily the result of lower gros s profit, as well as a n increa s e in o T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com I nc. D ecl are s Q uarterly D ividend, P a ya ble T heS treet. com Inc. announced tha t its boa rd of directors ha s decla red the compa ny's quarterly ca sh dividend on its common stoc k. T he on J une 30, 2009 cas h div idend of $0.025 per s ha re of common s tock will be pa ya ble J une 30, 2009, to all s hareholders of rec ord a t the clos e of busines s on J une 15, 2009. A OL, L LC ; IAC /InterActiveCorp. IAC Might S how I nteres t I n AO L It was recently reported tha t I AC /InterAc tiv eC orp might be interested i n buy ing into AO L, LL C. I AC’ s chairma n, B a rry D iller s a id the T ime (Nas daqG S : IACI) W a rner online service, whic h is openly for sa le, is a “tremendous ly va luable property’’. H e a dded, “Not the A O L dialup stuff, of c ours e, but it has done a wonderful job on the media s ide. I t ha s built up a ton of really good growing s ites . ” “D epending on how much the hang i s, we’d definitely be i nteres ted in it, ’’ D iller s a id, referring to the cos t of the ac quis ition. S ites earc h Co rporation (OT CB B :S T P C) S ites ea rch C orp. R eports E arnings R es ults for the S ites ea rch C orporation reported ea rnings res ults for the quarter ended A pril 30, 2009. The company reported a net los s of $303,451. In Q uarter E nded April 30, 2009 contrast, the compa ny posted a net los s of $221, 450 for the same qua rter in the previous y ea r. W izz ard S oftware Co rporation W izz ard S oftwa re C orporati on, Annual G eneral Meeting, W izza rd S oftwa re C orporation, A nnual G eneral Meeting, J un 10, 2009, at 14:00 E as tern Da y light. Loca tion: Ma rriott C ourty ard, 5308 Liberty (A ME X: WZE ) J un 10, 2009 Ave. , P itts burgh, P A 15224,U nited S tates . Agenda: T o elec t five directors to s erve unti l the nex t annual meeting of s tock holders, or until their suc ces s ors a re duly elec ted a nd qualifi ed; to approve 2009 s tock option plan; to a pprove the is sua nc e of unregistered and res tricted s tock to cons ulta nts ; to ra tify the s elec tion by the B oa rd of Directors of G regory & As s ocia tes L LC a s independent auditors of Wiz za rd for the fisca l yea r ending D ecember 31, 2009; a nd to trans a ct such other busines s a s ma y properly come before the annual meeting and a ny a nd all a djournments or postponements thereof. W izz ard S oftware Co rporation W izz ard S oftwa re I ntroduces N ew iP hone App and W izza rd S oftwa re C orporation a nnounc ed the a cquis ition of a new iP hone App and the mark eting launc h of its recently a cquired Apps via (A ME X: WZE ) L aunches App M a rketing V ia P odc as ts podca s ts a nd the I nternet. I t a cquired the dis trib ution rights to S uper M a stermind, a high quality App pois ed for sa les growth through the company's podca s t ma rk eting and distribution network ta rgeti ng iP hone a nd iP od T ouch users . W iz zard has focus ed its rec ent acquis ition efforts on Apps that cross a wide ra nge of cons umer interests and ma tc h up well with targeted podca st audi ences . The c ompany pla ns to ma rk et the Apps i n targeted podca s ts. T he company believes the new price point for the iP hone wi ll c ause more people to s elect the pla tform, increa s ing audi ences for the podca s ts on the W iz za rd Media Network and adding potential cons umers for new Apps. V OIS , Inc . (OTC BB :VOIS ) V O IS , Inc. ha s filed a S helf R egistration in the amount of V O IS , Inc. ha s filed a S helf R egistration in the amou nt of $1.75 million. $1.75 million. IB 3 Networks , Inc. (OT CB B: IB NW ); iB 3 N etwork s R ec eives C ontract F rom L anca ster IB 3 Network s I nc. and its wholly owned s ubsidiary iB eam S olutions L LC a nnounc ed that it has been retained by L anca ster C ommunity iB eam S o lu tions L LC Community C hurch Churc h. The contrac t inc ludes complete des ign a nd ins ta lla tion of a new network to s upport the organiz ati on's growth. iB ea m S olutions ha s been hired by L anca s ter C ommunity Church to insta ll c abling, network s ervers and phones and als o inc ludes a contra ct for on going monthly support for the next 12 months c overing their I T needs going forwa rd. T heS treet.c om, Inc . (Nas daqG M: T S CM) T heS treet.com, Inc., $ 0. 025, Ca s h Div idend, J un-12- T heS treet. com, I nc., $ 0.025, Ca s h D ividend, J un-12-2009 2009 G ravity Co., L td (N as daqG M: G R VY ) G ravity Co. , Ltd, S pec ial/E x tra ordinary S hareholders G ravity Co. , Ltd, S pecial/E xtra ordinary S hareholders M eeting, J un 12, 2009, at 01: 00 G M T T ime. L oc ation: Nuritk um S qua re B usines s T ower Meeting, J un 12, 2009 15F, 1605 S a nga m-Dong, M a po-G u, S eoul 121-270,S outh K orea. Agenda : T o consider a ppointment of director a nd to c onsider approval of a mendment of Artic les of I ncorpora tion. Figure 7. Key Developments Source. Capital IQ
  • 8.
    Page 8 VALUATION OnlineGaming companies lead market-cap charts: Eleven companies in our W eb 2.0 universe top US$1 billion in market capitalization (Figure 8). Fifty-nine of the 92 companies have market caps under US$100 million, with 26 under US$10 million. Online gaming companies dominate the top of the list, led by Tencent Holdings with a market cap over US$18 billion. Market C ap (US D m) Tencent Holdings L td. Neteas e. c om Inc. S handa Interac tive Entertainment L td. 3774. 4 S ohu. c om Inc. 2522. 0 IA C/InterA ctiveCorp. 2458. 4 Changy ou. com L imited 2123. 6 Open Tex t Corp. 1877. 1 G iant Interac tive Group, Inc. 1858.9 Modern Times G roup Mtg A B 1801. 8 Gree, Inc. 1397. 1 Perfec t World Co. , L td. 1245.2 V alueClick Inc. 1048. 0 Chines e Gamer International K ings oft Co. L td. 732. 1 0 797. Mix i, Inc. 721.7 United Online Inc. 546.6 NEOWIZ Games Corporation 502. 9 S K Communications Co. , L td. 365. 5 NetDragon WebS oft, Inc. 341. 0 S hutterf ly , Inc. 339. 1 GigaMedia L td. 298. 8 The9 L imited 280. 5 G ungHo Online Entertainment, Inc. 263. 0 Gamania Digital Entertainment Co. , L td. 256. 5 XING A G 245. 7 Openw ave S y s tems Inc. 191. 6 A c toz S of t Co. , L td. 184. 9 CDC Corp. 164. 4 OA O R B C Inf ormation S ys tems 138. 7 DA DA S pA 134. 1 Y edangOnline Corp. 115. 6 G ameOn Co L td. 112. 8 My riad Group A G 100. 3 Cy berplex Inc. 99. 8 Tree. Com, Inc. 94.4 Moggle, Inc 83. 5 HanbitS oft, Inc. 82. 0 K A B Dis tribution Inc. 76. 4 J umpTV Inc. 73. 1 DigitalTow n, Inc. 67. 7 TheS treet.c om, Inc. 64. 3 GeoS entric Oy j 49.5 S park Netw orks , Inc. 46.3 Ngi G roup Inc. 45.5 Eolith Co. L td. 43. 8 A Q Interactive, Inc. 42. 6 B ey ond Commerc e, Inc. 40. 4 Webz en Inc. 40. 3 NeXplore Corporation 39. 0 Fluid Mus ic Canada, Inc. 34. 7 Wiz z ard S oftw are Corporation 31. 1 Northgate Tec hnologies L imited 30. 6 Gravity Co., L td 30. 6 S ocialw is e, Inc. 30. 3 S ites earch Corporation 28. 2 Dolphin Digital Media, Inc. 27. 4 Y nk K orea Inc. 27. 1 DXN Holdings B hd 26. 1 Frogs ter Interac tive Pic tures A G 25. 9 LookS mart, L td. 23.1 B roadWebA s ia Inc. 19.5 IA S Energy , Inc. 16. 1 J umbuck Entertainment Pty L td. 15. 7 Ex tens ions , Inc. 14. 2 UOMO Media, Inc 14. 1 L ingo Media Corporation 12. 8 S pec trumDNA , Inc. 9. 7 A c celeriz e New Media, Inc. 9. 7 Wynds torm Corporation 9. 2 Quepas a Corp. 7. 9 S NA P Interac tive, Inc. 7. 6 Magnitude Information S y s tems Inc. 5. 5 B right Things plc 4. 8 Worlds . c om Inc. 4. 7 CornerWorld Corporation 4. 5 MOK O. mobi L imited 3. 5 is eemedia Inc. 3. 4 L iveWorld Inc. 3. 1 B etaw ave Corporation 2. 9 V OIS , Inc. 2. 9 DigitalPos t Interac tive, Inc. 1. 6 B igs tring Corp. 1. 5 Unis erve Communications Corp. 1. 1 A s s oc iated Media Holdings Inc. 0. 9 The Parent Company 0. 8 China Gatew ay Corporation 0. 4 ZipLocal Inc. 0. 4 Financ ial Media Group, Inc. 0. 3 Total S port Online A S 0. 1 S NM Global Holdings 0. 0 Dibz International, Inc. 0. 0 S ocial Media V enures , Inc. 0. 0 0 500 1, 000 1, 500 2, 000 2, 500 3, 000 3,500 4, 000 Figure 8. Market Cap Ranking Source. Capital IQ TEV/Revenue (LTM) averages 5.3x: The overall average TEV/Revenue (LTM) multiple for our group is 5.3x (versus 5.4x last week) (Figure 9). One company trades at more than 40x revenue – Gree, Inc. (TSE:3632) at 43.9x – closely followed
  • 9.
    Page 9 bywith Dolphin Digital (OTCBB:DPDM) at 39.0x. The median is only 2.0x. Note that we exclude multiples greater than 50x. Twenty-eight companies have multiples under 1.9x. T E V/L T M R evenue (x) 50. 0 43.9 45. 0 39. 0 40. 0 36.7 35. 0 30. 0 25. 0 22.8 18.8 2 19. 20. 0 17.6 15. 0 13.03.0 1 10. 0 7.67. 88.7 A verage, 5.3 5. 86.3 3.53.74.54.64.64.74.95.25.2 5. 0 2.32.32.52.52.83.13.4 1.11.21.21.31.31.41.61.61. 71.91.92. 02.12.22. 3 0.00.10.10.10.20.20. 20.20.30. 40.40.40. 50.50.60.70.80.80.91.01.1 0. 0 N E O WIZ G ames C orporation MO K O .mobi L imited UO MO Media, Inc J umbuck E nterta inment P ty L td. G a mania Digital E ntertainment C o., Ltd. G ungH o O nline E ntertainment, Inc. C hines e G amer Interna tional U nis erve C ommunications C orp. O AO R B C Information S y s tems N orthgate T echnologies L imited DXN Holdings B hd C ha ngy ou.com L imited T ree.C om, Inc. C DC C orp. G a meO n C o Ltd. S K C ommunica tions C o., Ltd. DigitalP os t Intera ctive, Inc. F luid Mus ic C a nada , Inc. B ey ond C ommerc e, Inc. Dolphin Digital Media, Inc. T he P a rent C ompany Modern T imes G roup Mtg AB G eoS entric O y j S N M G loba l Holdings C ornerWorld C orporation Lingo Media C orporation S handa Interac tive E ntertainment Ltd. United O nline Inc . S NAP Intera ctive, Inc. O pen T ex t C orp. J umpT V Inc . C hina G atewa y C orporation AQ Intera ctive, Inc . IAC /InterAc tiveC orp. S pa rk N etwork s , Inc . G igaMedia Ltd. C y berplex Inc . V alueC lic k Inc . is eemedia Inc . NetDra gon WebS oft, Inc . E olith C o. Ltd. XIN G AG S ohu.com Inc . Mix i, Inc . F rogs ter Intera ctiv e P ic tures AG T encent Holdings Ltd. As s ociated Media Holdings Inc . G ree, Inc . B right T hings plc P erfect World C o., Ltd. L iveWorld Inc . O penwave S y s tems Inc . ZipLoca l Inc . K AB Dis tribution Inc . H anbitS oft, Inc . Y edangO nline C orp. Y nk K orea Inc . B igs tring C orp. My riad G roup AG T otal S port O nline AS S hutterfly , Inc . Acceleriz e New Media , Inc . K ings oft C o. Ltd. DADA S pA Ac toz S oft C o. , Ltd. Wiz z ard S oftware C orporation Figure 9. TEV/Revenue Ranking Source. Capital IQ TEV/Revenue (LTM) by country/exchange: W e have also calculated multiples based on where the companies are listed or domiciled. Figure 10 shows the average TEV/Revenue multiples by stock exchange. The OTCBB has the largest number of companies (20), trading at an average multiple of 14.9x (below from 15.6x last week). On a geographic basis, the United States has the most companies (40), trading at an average of 6.1x revenue (versus 6.3x last week) (Figure 11). Ten of the companies are Canadian (average 5.2x revenue). Average TEV/LTM Revenue - By Exchange Average TEV/LTM Revenue - By Country 20.0 17.6 20.0 17.6 18.0 18.0 16.0 14.9 16.0 14.0 14.0 12.4 12.0 12.0 10.4 (x) 10.0 (x) 8.8 10.0 8.0 7.8 7.4 7.8 8.0 6.1 5.7 6.0 5.7 4.6 5.7 5.4 5.2 4.0 3.83.5 3.3 2.8 2.8 6.0 2.2 2.2 1.9 1.4 1.4 4.0 4.6 2.0 0.8 0.5 2.8 2.2 1.4 1.4 0.0 0.4 0.30.0 2.0 0.8 0.5 0.5 0.3 0.0 OTCNO OTCPK 0.0 OTCBB GTSM NasdaqGM TSE SEHK HLSE OSE KOSE NasdaqGS RTS OM CM XTRA AMEX TSX KLSE BSE AIM TSXV SWX ASX Germany United Japan Finland United China Canada Malaysia Hong Kong India Russia Italy South Taiwan Australia Norway Switzerland Sweden # Companies 1 20 5 3 1 2 2 1 4 10 2 1 4 1 7 14 2 1 1 1 5 1 1 # Companies 1 6 1 40 10 2 3 10 1 1 9 2 1 1 1 1 1 1 Figures 10 & 11. TEV/Revenue Ranking (Exchange, Country) Source. Capital IQ TEV/EBITDA (LTM) averages 10.2x: The average multiple for the 34 companies with positive EBITDA (and multiples under 100x) is 10.2x LTM EBITDA (vs. 10.3 last week), led by Tencent Holding’s (700-SEHK) 39.2x multiple (Figure 12). Thirteen of the companies have EBITDA multiples under 7x. The median multiple is 9.6x (vs. 9.4x last week).
  • 10.
    Page 10 T E V/L T M E B IT DA (x) 45. 0 39. 2 40. 0 35. 0 30. 8 30. 0 25. 0 23. 3 22. 1 20. 0 14. 3 15. 0 12.9 12. 9 13. 5 13. 9 11.9 12.4 A verage, 10. 2 9. 5 9. 7 9. 8 10. 4 10. 7 11. 2 8. 9 9. 0 9. 4 10. 0 7. 8 5. 8 5. 8 6. 6 3.9 4. 0 4. 3 4. 7 5. 0 3.0 3.6 2. 0 0. 2 0. 2 0. 0 NE O WIZ G ames C orporation J umbuck E ntertainment P ty Ltd. G amania Digital E ntertainment C o. , Ltd. G ungH o O nline E ntertainment, Inc . C hines e G amer International O AO R B C Information S y s tems DXN Holdings B hd C hangy ou. c om L imited G ameO n C o L td. C DC C orp. S K C ommunic ations C o. , L td. Modern T imes G roup Mtg AB S handa Interactive E ntertainment L td. U nited O nline Inc . S NAP Interac tive, Inc . O pen T ex t C orp. AQ Interac tive, Inc . S park Network s , Inc. NetDragon WebS oft, Inc. V alueC lic k Inc . S ohu. c om Inc . C yberplex Inc. IAC /InterAc tiveC orp. Mix i, Inc . T encent Holdings L td. XING AG K AB Dis tribution Inc. Y edangO nline C orp. Y nk K orea Inc. S hutterfly , Inc. K ings oft C o. L td. DADA S pA Actoz S oft C o. , L td. Figure 12. TEV/EBITDA Ranking Source. Capital IQ TEV/EBITDA (LTM) by country/exchange: Figure 13 shows the average TEV/EBITDA multiples by stock exchange. The OTCBB has the largest number of companies (20), trading at an average multiple of 6.6x (vs. 7.2x last week). On a geographic basis, the United States has the most companies (40), trading at an average of 7.9x EBITDA (Figure 14). Ten of the companies are Canadian (average 10.7x EBITDA). Average TEV/LTM EBITDA - By Exchange Average TEV/LTM EBITDA - By Country 25.0 20.0 19.3 18.0 17.2 20.0 16.0 14.0 16.1 15.0 17.2 16.1 12.0 (x) 12.4 11.9 11.9 11.9 (x) 11.2 10.0 10.7 10.0 9.0 7.8 9.0 8.2 6.8 6.6 8.0 7.9 5.8 5.0 4.3 4.0 3.9 6.0 2.0 0.2 4.3 0.0 0.0 4.0 3.9 0.0 2.0 0.2 2.0 OTCBB GTSM NasdaqGM SEHK KOSE OSE NasdaqGS TSE RTS OM CM XTRA TSX AMEX KLSE SWX 0.0 0.0 ASX Germany China Japan Hong Kong Malaysia Russia Canada United Italy South Korea States Taiwan Australia Sweden Switzerland # Companies 3 2 7 1 2 4 1 14 5 20 1 2 1 2 1 1 5 # Companies 3 9 2 10 10 1 6 40 1 1 1 2 1 1 Figures 13 & 14. TEV/EBITDA Ranking (Exchange, Country) Source. Capital IQ P/E (LTM) averages 16.7x: The average multiple for the 30 companies with positive earnings (and multiples under 100x) is 16.7x LTM EPS (vs. 15.3x last week), led Tencent Holding’s (700-SEHK) 49.8x multiple (Figure 15). Eight of the companies have P/E multiples under 10x. The median is just 13.8x.
  • 11.
    Page 11 P /E L T M (x) 60.0 49.8 50.0 40.0 36.7 30.7 30.9 29.3 30.3 30.0 27.3 28.1 23.0 23.7 20.9 20.0 A verage, 16.7 16.5 13.3 13.5 14.2 14.2 14.5 11.6 11.9 12.2 12.4 10.1 10.0 6.4 4.4 5.5 2.0 2.0 2.6 2.9 0.0 NE O W IZ G ames C orporation J umbuck E ntertainment P ty Ltd. G amania Digital E ntertainment C o., Ltd. C hines e G amer International DXN H oldings B hd C hangy ou.com Limited G iant Interactive G roup, Inc. G ameO n C o Ltd. Modern T imes G roup Mtg AB Neteas e.com Inc. S handa Interactive E ntertainment Ltd. S NAP Interactive, Inc. Ngi G roup Inc. O pen T ex t C orp. C y berplex Inc. G igaMedia Ltd. NetDragon W ebS oft, Inc. S ohu.com Inc. S park Network s , Inc. IAC /InterActiveC orp. Worlds .com Inc. Mix i, Inc. T encent H oldings Ltd. XING AG P erfect World C o., Ltd. Y edangO nline C orp. K ings oft C o. Ltd. DADA S pA Actoz S oft C o., Ltd. Figure 15. P/E Ranking Source. Capital IQ P/E (LTM) by country/exchange: Figure 16 shows the average P/E multiples by stock exchange. The OTCBB has the largest number of companies (20), trading at an average multiple of 21.2x. On a geographic basis, the United States has the most companies (40), trading at an average of 19.4x earnings (Figure 17). Ten of the companies are Canadian (average 19.7x EPS). Average P/E - By Exchange Average P/E - By Country 35.0 25.0 23.7 29.1 30.0 20.0 23.6 23.4 23.0 25.0 26.2 21.2 23.7 23.6 15.0 19.7 23.0 19.4 20.0 (x) 21.2 21.2 (x) 10.0 11.8 15.0 14.2 6.4 10.0 11.0 10.1 5.5 6.4 5.0 4.4 5.5 5.0 4.4 2.0 0.0 0.0 Germany 0.0 0.0 Japan Canada United China Malaysia Italy South Korea States Taiwan Australia Sweden Switzerland OTCBB GTSM SEHK KOSE TSE NasdaqGS CM OM XTRA AMEX TSX KLSE NYSE SWX ASX # Companies 2 9 3 1 6 10 40 10 2 1 1 1 # Companies 2 3 2 7 1 5 20 2 14 4 2 1 1 1 1 Figures 16 & 17. P/E Ranking (Exchange, Country) Source. Capital IQ
  • 12.
    Page 12 C omparableC ompany Analys is > W eb 2 .0 P ric e P erformanc e C ompa ny Na me C ur rency T ic ker E x change U S D Ma rket C ap ($m) C urrent Pric e 1 Wk 1 Mth 3 Mth 6 Mth 1 Yr 52 We ek Acce le riz e N ew Me dia, Inc. US D A CL Z OT C B B 9 .7 0.3 5 0.0 % -30. 0% 59 .1% -1 2.5 % -53 .3% -53. 3% Actoz S of t C o., L td. KR W A 052 790 KO SE 18 4.9 2 7,25 0.0 0 -16. 2% 9 3.3 % 15 0.0% 16 7.2% 2 49. 8% -24. 3% AQ Inte ractive , Inc. JPY 3 838 TSE 4 2.6 7 6,80 0.0 0 2.4 % 4 0.1 % 12 6.5% 15 5.1% -48 .5% -56. 1% As s ocia ted Media H oldings Inc. US D A S MH OT C P K 0 .9 0.0 2 1 233 .3% 12 33. 3% 132 8.6 % 56 6.7% NM -60. 0% B igstring Corp. US D B S GC OT C B B 1 .5 0.0 3 7.4 % 2 6.1 % 93 .3% 45 .0% -78 .5% -85. 5% B e tawave Corpora tion US D B W AV OT C B B 2 .9 0.1 0 66.7 % -9.1 % -4 4.4% -3 7.5 % -73 .7% -76. 2% B e yond Commerce, Inc. US D B Y OC OT C B B 4 0.4 0.9 1 -4.2 % -26. 6% 78 .4% 30 .0% -71 .1% -72. 4% B right T hings plc GBP A IM:B G T AI M 4 .8 0.0 2 -6.3 % -15. 7% -2 .0% 56 .3% -29 .4% -40. 0% B roa dW ebAs ia Inc. US D B W BA OT C P K 1 9.5 0.2 3 -22. 8% -22. 8% -5 4.9% -7 7.2 % -84 .7% -92. 1% C DC C orp. US D C H IN .A N as da qG S 16 4.4 1.5 5 4.0 % 2 1.1 % 59 .8% 44 .9% -41 .5% -51. 1% C ha ngyou. com Limite d US D C Y OU N as da qG S 2,1 23. 6 3 8.6 1 -0.2 % 3 0.0 % NM NM NM -13. 9% C hina G ate wa y C orpora tion US D CGWY OT C P K 0 .4 0.0 2 9 00. 0% 9 00.0 % 190 0.0 % 90 0.0% 33.3 % -42. 9% C hine s e G amer International TWD G TS M:3 083 GT S M 79 7.0 31 2.0 0 -14. 8% 1 3.7 % 10 1.3% 25 5.8% 2 05. 9% -20. 6% C ornerW orld C orporation US D CWR L OT C B B 4 .5 0.0 7 -22. 2% -30. 0% -5 0.0% -8 5.1 % -76 .7% -91. 1% C yberplex Inc. C AD T S X:CX TSX 9 9.8 1.8 0 20.0 % 2.9% 26 0.0% 40 0.0% 1 40. 0% -9.5 % D ADA S pA E UR C M :DA CM 13 4.1 6.0 0 5.3 % 3.7% 28 .8% -1 1.7 % -55 .2% -56. 2% D XN Holdings B hd MY R DXN KL SE 2 6.1 0.4 0 2.6 % 0.0% 42 .9% 5 .3% 0.0 % -14. 9% D ibz Inte rnational, Inc. US D DIB Z OT C P K 0 .0 0.0 0 -90. 0% -90. 0% -9 0.0% -9 8.0 % -98 .0% -98. 0% D igitalP ost Inte ra ctive , Inc. US D DG L P OT C B B 1 .6 0.0 2 37.5 % 4 6.7 % 45 0.0% -1 2.0 % -83 .1% -87. 1% D igitalT own, Inc. US D DG T W OT C B B 6 7.7 2.5 0 25.0 % 0.0% 0 .0% 0 .0% -28 .6% -59. 0% D olphin Digital Me dia, Inc. US D DP DM OT C B B 2 7.4 0.5 3 -11. 7% -24. 3% 8 .2% -3 2.9 % NM -53. 1% E olith C o. L td. KR W A 041 060 KO SE 4 3.8 76 0.0 0 8.6 % -20. 0% 36 .9% 15 .2% -11 .1% -34. 5% E xte ns ions , Inc. US D E XT I OT C P K 1 4.2 0.1 5 -25. 0% -25. 0% 18 5.7% 50 .0% 0.0 % -85. 1% F inancia l Media G roup, Inc. US D F NGP OT C B B 0 .3 0.0 0 42.9 % 0.0% -7 1.4% -9 3.3 % -99 .6% -99. 6% F luid M us ic Ca nada, Inc. C AD T S X:F MN TSX 3 4.7 0.7 5 7.1 % 7.1% 87 .5% 20 0.0% -60 .5% -63. 2% F rogs te r Interactive P icture s AG E UR FR G XT R A 2 5.9 7.9 8 1.8 % -5.6 % 73 .9% 74 .2% 46.4 % -19. 4% G a ma nia Digital E ntertainment C o., L td. TWD 6 180 GT S M 25 6.5 5 5.6 0 -0.4 % 4 2.2 % 81 .1% 27 0.7% 75.9 % -11. 3% G a me On C o L td. JPY 3 812 TSE 11 2.8 11 4,30 0.0 0 -2.1 % 2 1.9 % 41 .6% -3.8% -11 .4% -30. 1% G e oS e ntric O yj E UR G E O1V H LS E 4 9.5 0.0 4 -20. 0% -20. 0% 33 .3% 0 .0% -33 .3% -42. 9% G iant Intera ctive G roup, Inc. US D GA NYS E 1,8 58. 9 8.2 4 -8.7 % 0.0% 11 .4% 38 .0% -39 .0% -41. 8% G iga Media Ltd. US D G IG M N as da qG S 29 8.8 5.5 3 -10. 2% -6.9 % -3 .3% -1 4.7 % -62 .4% -65. 0% G ravity C o., L td US D G RV Y N as da qG M 3 0.6 1.1 0 -4.3 % 1 2.2 % 74 .6% 11 5.7% -14 .1% -44. 7% G ree, Inc. JPY T S E :36 32 TSE 1,3 97. 1 6,13 0.0 0 -4.7 % 1 1.9 % 23 .6% 27 .7% NM -5.8 % G ungH o O nline E ntertainment, Inc. JPY 3 765 OS E 26 3.0 22 5,00 0.0 0 -9.9 % 2 6.4 % 10 2.5% 13 0.3% -16 .7% -19. 9% H anbitS oft, Inc. KR W A 047 080 KO SE 8 2.0 4,72 0.0 0 -1.5 % -15. 0% 42 .2% 31 .8% 33.7 % -28. 9% IAC /InterActiveC orp. US D I ACI N as da qG S 2,4 58. 4 1 6.2 9 0.5 % 9.0% 8 .8% 0 .1% -60 .4% -67. 7% IAS E nergy, Inc. US D I AS C .A OT C B B 1 6.1 0.2 3 15.0 % -17. 9% 22 8.6% 66 6.7% 4.5 % -34. 3% is ee media Inc. C AD IEE T S XV 3 .4 0.0 8 7.1 % -21. 1% -6 .3% 66 .7% -58 .3% -78. 6% J umbuck E ntertainment P ty Ltd. AU D A S X:J M B AS X 1 5.7 0.4 0 -4.8 % -2.4 % -1 2.1% 2 .6% -34 .4% -35. 5% J umpT V Inc. C AD T S X:J T V TSX 7 3.1 0.7 3 -1.4 % -6.4 % 82 .5% 13 5.5% 12.3 % -43. 0% K A B Dis tribution Inc. C AD T S X:K AB TSX 7 6.4 0.6 2 1.6 % 3.3% 65 .3% 14 3.1% -31 .1% -37. 4% K ings oft Co. Ltd. HKD 3 888 S E HK 73 2.1 5.2 3 -4.7 % 1 1.3 % 94 .4% 10 5.1% 34.1 % -12. 4% Lingo Media Corporation C AD T S XV :LM T S XV 1 2.8 1.1 3 13.0 % 2 2.8 % 25 .6% 7 .6% -42 .6% -42. 6% Live World Inc. US D L VW D OT C P K 3 .1 0.1 0 -60. 0% 4 2.9 % -5 0.0% 10 0.0% -50 .0% -68. 8% LookS mart, Ltd. US D L OOK N as da qG M 2 3.1 1.3 5 1.5 % 3.8% 31 .1% -1 1.8 % -66 .0% -68. 2% M agnitude Information S ys tems Inc. US D M AG Y OT C B B 5 .5 0.0 1 20.0 % 2 0.0 % -3 3.3% -3 6.8 % -45 .5% -60. 0% M ixi, Inc. JPY 2 121 TSE 72 1.7 46 0,00 0.0 0 1.1 % 8.2% 41 .5% -2 1.0 % -38 .9% -50. 1% M ode rn Times G roup Mtg AB SE K MT G B OM 1,8 01. 8 21 6.0 0 1.6 % -5.1 % 69 .7% 36 .7% -43 .0% -47. 1% M oggle , Inc US D M MOG OT C B B 8 3.5 2.3 0 15.0 % 1 5.0 % 53 .3% NM NM 0.0 % M OK O.mobi L imited AU D MKB AS X 3 .5 0.0 5 -22. 7% -32. 0% -1 5.0% 2 .0% -7. 3% -49. 0% M yriad G roup AG C HF MYR N SWX 10 0.3 5.1 5 3.0 % 3.0% 35 .5% -1 4.2 % -49 .8% -49. 8% N E OW IZ G ames C orpora tion KR W A 095 660 KO SE 50 2.9 6 5,90 0.0 0 -7.8 % 5.1% 70 .7% 23 6.2% 1 19. 7% -21. 5% N etDragon W ebS oft, Inc. HKD 7 77 S E HK 34 1.0 5.0 0 -5.8 % -15. 8% 46 .2% 77 .9% -51 .5% -52. 8% N ete as e.com I nc. US D NT E S N as da qG S 4,3 11. 8 3 5.0 4 -6.5 % 1 5.1 % 50 .1% 62 .5% 59.7 % -9.6 % N eXplore Corpora tion US D N XP C OT C P K 3 9.0 0.7 0 0.0 % 0.0% 0 .0% -3 3.3 % -22 .2% -51. 7% N gi G roup Inc. JPY 2 497 TSE 4 5.5 3 6,10 0.0 0 12.8 % 1 7.8 % 10 4.0% -2 8.9 % -70 .9% -72. 9% N orthgate Te chnologies L imited IN R 5 900 57 BS E 3 0.6 4 2.0 5 -22. 4% -13. 9% 24 .0% -2 8.2 % -88 .6% -89. 0% Open T e xt Corp. US D O TE X N as da qG S 1,8 77. 1 3 5.6 7 3.8 % 1 4.6 % 13 .9% 23 .8% 11.0 % -8.7 % Openwave S ys tems Inc. US D O PW V N as da qG S 19 1.6 2.3 0 21.7 % 9 1.7 % 16 4.4% 26 5.1% 37.7 % -5.3 % P e rfect W orld C o., Ltd. US D P W RD N as da qG S 1,2 45. 2 2 4.3 5 7.6 % 3 5.1 % 91 .7% 51 .7% -1. 7% -13. 3% Quepa s a C orp. US D Q PSA N as da qC M 7 .9 0.6 2 -11. 4% -38. 0% -4 6.1% -6 5.6 % -74 .1% -82. 1% OA O R B C Information S ys tems US D R BC I R TS 13 8.7 1.0 0 -25. 9% -20. 0% 33 4.8% 66 .7% -88 .9% -89. 0% S handa Interactive E ntertainme nt L td. US D S NDA N as da qG S 3,7 74. 4 5 4.4 0 -11. 7% 1 2.2 % 48 .9% 81 .5% 89.5 % -16. 3% S hutte rf ly, Inc. US D S F LY N as da qG S 33 9.1 1 3.4 7 0.1 % -2.1 % 52 .9% 85 .8% -4. 8% -11. 7% S K C ommunications Co., Ltd. KR W A 066 270 KO SE 36 5.5 1 1,00 0.0 0 0.0 % 1 5.3 % 42 .5% 91 .0% -34 .5% -44. 2% S N AP Inte ra ctive , Inc. US D S T VI OT C B B 7 .6 0.7 0 -11. 4% -6.7 % -3 3.3% 0 .0% 1.4 % -35. 2% S N M G lobal H oldings US D S NM N OT C P K 0 .0 0.0 0 -25. 0% -50. 0% 50 .0% -9 5.7 % -99 .9% -99. 9% S ocia l Media V e nures , Inc. US D S MVI OT C P K 0 .0 0.0 1 0.0 % 0.0% -9 9.2% -9 9.1 % NM -99. 8% S ocia lwis e, Inc. US D S CL W OT C B B 3 0.3 0.7 0 -1.4 % -20. 5% 84 .2% -2 8.6 % -51 .7% -75. 3% S ohu. com Inc. US D S OH U N as da qG S 2,5 22. 0 6 5.9 1 -1.5 % 2 5.4 % 36 .3% 44 .9% -8. 3% -25. 1% S ite s earch C orporation US D S T PC OT C B B 2 8.2 3.5 0 -30. 0% NM NM NM NM -30. 0% S park N etworks , Inc. US D L OV AM E X 4 6.3 2.2 5 -2.6 % -10. 7% -4 .3% -1 3.1 % -47 .1% -49. 6% S pectrumDN A, Inc. US D S P XA OT C B B 9 .7 0.2 0 -46. 0% -41. 2% 11 .1% -4.8% NM -66. 7% T encent Holdings L td. HKD 7 00 S E HK 20, 758 .8 8 9.2 0 -0.4 % 1 2.1 % 69 .1% 72 .2% 41.8 % -3.6 % T he P arent C ompany US D K IDS .Q OT C P K 0 .8 0.0 3 68.4 % 1 56.0 % 96 6.7% -8 9.3 % -98 .4% -98. 8% T he 9 L imited US D NC TY N as da qG S 28 0.5 1 0.4 6 -5.9 % 1 3.0 % -1 8.0% -1 7.0 % -52 .6% -63. 3% T he S treet.com, Inc. US D T S CM N as da qG M 6 4.3 2.1 0 8.2 % 1 3.5 % 6 .6% -3 6.6 % -70 .0% -71. 4% T otal S port Online A S N OK T OS O OT C N O 0 .1 0.0 3 0.0 % 0.0% -2 5.0% -4 0.0 % -70 .0% -70. 0% T ree.C om, Inc. US D TR EE N as da qG M 9 4.4 8.7 4 -26. 5% -25. 7% 91 .7% 30 8.4% NM -33. 1% U nis erve C ommunications Corp. C AD T S XV :U S S T S XV 1 .1 0.0 5 0.0 % 2 5.0 % 0 .0% 25 .0% -84 .8% -85. 7% U nited Online Inc. US D UNTD N as da qG S 54 6.6 6.5 4 -5.6 % -1.2 % 63 .1% 13 .9% -40 .5% -46. 6% U OMO Media , Inc US D U OMO OT C B B 1 4.1 0.1 7 -8.3 % -52. 9% 13 5.7% 26 .9% -52 .9% -84. 4% V a lueC lick Inc. US D V CL K N as da qG S 1,0 48. 0 1 2.0 5 3.7 % 1 9.5 % 75 .1% 63 .1% -29 .3% -33. 2% V O IS , Inc. US D V OIS OT C B B 2 .9 0.3 5 0.0 % -61. 1% -1 2.5% 16 .7% -92 .6% -93. 8% W ebze n Inc. US D W ZE N N as da qG M 4 0.3 3.4 0 -15. 3% 9.3% 80 .9% 31 4.6% -0. 6% -27. 3% W iz za rd S of twa re Corpora tion US D W ZE AM E X 3 1.1 0.6 5 -3.0 % 0.0% 71 .1% -3 4.3 % -63 .5% -68. 0% W orlds .com Inc. US D W DDD OT C B B 4 .7 0.0 9 -10. 0% -47. 1% -5 0.0% -5 5.0 % -70 .5% -77. 5% W ynds torm C orporation US D W YND OT C B B 9 .2 0.5 1 1 600 .0% 2 00.0 % 32 5.0% 32 5.0% -15 .0% -40. 0% XIN G AG E UR O 1B C XT R A 24 5.7 3 3.8 0 8.3 % 1 0.8 % 16 .0% 40 .5% -4. 5% -7.9 % Y e dangOnline Corp. KR W A 052 770 KO SE 11 5.6 9,29 0.0 0 -3.9 % 2.1% 34 .4% 30 .8% -16 .3% -25. 1% Y nk K orea Inc. KR W A 023 770 KO SE 2 7.1 6,40 0.0 0 -8.6 % -17. 9% 82 .9% 8 .8% -53 .1% -55. 2% ZipLocal Inc. C AD T S XV :ZIP T S XV 0 .4 0.0 1 0.0 % 0.0% 0 .0% -5 0.0 % -96 .4% -96. 9% H igh 1 600 .0% 12 33. 3% 190 0.0 % 90 0.0% 2 49. 8% 0.0 % Low -90. 0% -90. 0% -9 9.2% -9 9.1 % -99 .9% -99. 9% A vera ge 581.4 38.2% 27.6% 97.1% 66.3% -24.8% -50.3% M edian -0.4 % 2.1% 42 .7% 25 .0% -40 .5% -49. 7% Figure 18. Price Performance Source. Capital IQ
  • 13.
    Page 13 C omparableC ompany A nalys is > W eb 2.0 V aluatio n Multiples P rimary US D Market TE V/LT M TE V/ N TM TE V/LT M TE V/NTM C om pany Nam e S ec to r Co untry E xc hange Tic ker Cap ($m) R evenue R evenue E BITDA E BITDA P /LT M E P S P /NT M E P S P /TangBV Acce le rize N ew Me dia, Inc. D irect Marketing U nite d S tates OT C B B AC LZ 9. 7 3.5 x - - - - - - Actoz S of t C o., L td. G aming S outh K ore a K OS E A 052 790 1 84. 9 1.7 x - 7.8 x - 28 .1x - 3 .2x AQ Inte ractive , Inc. G aming J a pan TSE 3 838 42. 6 0.2 x - 3.6 x - - - 0 .7x As s ocia ted Media Holdings Inc. Mobile U nite d S tates OT C P K AS MH 0. 9 19.2 x - - - - - - B igstring Corp. Ins ta nt Mes s aging U nite d S tates OT C B B BS G C 1. 5 39.0 x - - - - - - B e tawave Corpora tion Me dia U nite d S tates OT C B B B WA V 2. 9 - - - - - - 0 .4x B e yond Commerce, Inc. S ocia l Ne tworking U nite d S tates OT C B B BYO C 40. 4 6.3 x - - - - - - B right T hings plc S ocia l Ne tworking U nite d K ingdom AIM AIM:B G T 4. 8 17.6 x - - - - - - B roa dW ebAs ia Inc. S ocia l Ne tworking U nite d S tates OT C P K B WB A 19. 5 - - - - - - - C D C C orp. G aming H ong K ong N as da qG S C HIN .A 1 64. 4 0.5 x 0.5x 5.8 x 6.2x - 1 1.2 x - C ha ngyou. com Limite d G aming C hina N as da qG S CY OU 2,1 23. 6 8.7 x 6.7x 14.3 x - 14 .5x 1 3.9 x 1 3.2x C hina G ate wa y C orpora tion Mobile U nite d S tates OT C P K CG W Y 0. 4 0.1 x - - - - - - C hine s e G amer International G aming T a iwan GTS M G T S M:308 3 7 97. 0 13.0 x - 23.3 x - 30 .9x - 1 1.6x C ornerW orld C orporation C ontent U nite d S tates OT C B B CWR L 4. 5 4.6 x - - - - - - C yberplex Inc. Advertis ing C anada TSX T S X:C X 99. 8 1.3 x 1.0x 12.9 x 8.5x 10 .1x 1 1.8 x 1 0.0x D AD A S pA S ocia l Ne tworking Italy CM CM:DA 1 34. 1 0.8 x - 4.3 x - 23 .0x - - D XN Holdings B hd S ocia l Ne tworking Malays ia KL SE D XN 26. 1 0.5 x - 3.9 x - 4. 4x - 0 .5x D ibz Inte rnational, Inc. S NS A pps U nite d S tates OT C P K D IB Z 0. 0 - - - - - - - D igitalP ost Inte ra ctive , Inc. C ontent U nite d S tates OT C B B DGL P 1. 6 4.5 x - - - - - - D igitalT own, Inc. S ocia l Ne tworking U nite d S tates OT C B B D G TW 67. 7 - - - - - - - D olphin D igital Me dia, Inc. S ocia l Ne tworking U nite d S tates OT C B B DP DM 27. 4 36.7 x - - - - - - E olith C o. L td. G aming S outh K ore a K OS E A 041 060 43. 8 3.1 x - - - - - 4 .2x E xte ns ions , Inc. C ontent U nite d S tates OT C P K E XT I 14. 2 - - - - - - - F inancia l Media G roup, Inc. D irect Marketing U nite d S tates OT C B B F NGP 0. 3 - - - - - - - F luid Mus ic Ca nada, Inc. Me dia U nite d S tates TSX T S X:F MN 34. 7 5.2 x 4.3x - - - - 3 .5x F rogs te r Interactive P icture s AG G aming G ermany XT R A F RG 25. 9 7.6 x - - - - - 3 .9x G a ma nia D igital E ntertainment C o., L td. G aming T a iwan GTS M 6 180 2 56. 5 1.9 x - 11.2 x - 27 .3x - 3 .3x G a me On C o L td. G aming J a pan TSE 3 812 1 12. 8 0.7 x - 3.0 x - 13 .5x - 1 .5x G e oS e ntric O yj Mobile F inland H LS E G E O1V 49. 5 7.8 x - - - - - 8 .6x G iant Intera ctive G roup, Inc. G aming C hina NYS E GA 1,8 58. 9 - - - - 2. 0x 1 3.7 x 0 .4x G iga Media Ltd. G aming T a iwan N as da qG S G IG M 2 98. 8 1.2 x 1.2x - 5.7x 11 .9x 1 1.1 x 2 .6x G ravity C o., L td G aming S outh K ore a N as da qG M GR VY 30. 6 - - - - - - - G ree, Inc. S ocia l Ne tworking J a pan TSE T S E :3 632 1,3 97. 1 43.9 x - - - - - 1 7.8x G ungH o O nline E ntertainment, Inc. Me dia J a pan OS E 3 765 2 63. 0 2.2 x - 12.4 x - - - 3 8.2x H anbitS of t, Inc. G aming S outh K ore a K OS E A 047 080 82. 0 1.2 x - - - - - 2 .5x IAC /InterActiveC orp. Me dia U nite d S tates N as da qG S IAC I 2,4 58. 4 0.4 x - 13.5 x 3.7x 20 .9x 3 2.0 x 1 .1x IAS E nergy, Inc. V ide o C anada OT C B B IA S C .A 16. 1 - - - - - - - is ee media Inc. C ontent C anada T S XV IE E 3. 4 1.6 x - - - - - 2 .9x J umbuck E ntertainment P ty Ltd. S ocia l Ne tworking A us tralia AS X AS X:J MB 15. 7 0.8 x - 2.0 x - 6. 4x - 1 .6x J umpT V Inc. V ide o C anada TSX T S X:J T V 73. 1 3.4 x - - - - - 4 .3x K A B D is tribution Inc. C ontent C anada TSX TS X:K AB 76. 4 1.1 x 1.1x 9.5 x 5.8x - - - K ings oft Co. Ltd. G aming C hina S E HK 3 888 7 32. 1 5.2 x - 12.9 x - 16 .5x - 4 .0x Lingo Media Corporation Le arning C anada T S XV TS XV :LM 12. 8 13.0 x - - - - - 1 3.2x Live World Inc. S ocia l Ne tworking U nite d S tates OT C P K LV W D 3. 1 0.2 x - - - - - 1 .3x LookS mart, Ltd. D irect Marketing U nite d S tates N as da qG M L OOK 23. 1 - - - - - - 0 .9x Magnitude Information S ys tems Inc. S ocia l Ne tworking U nite d S tates OT C B B MAG Y 5. 5 - - - - - - - Mixi, Inc. S ocia l Ne tworking J a pan TSE 2 121 7 21. 7 4.9 x - 13.9 x - 36 .7x - 5 .5x Mode rn Times G roup Mtg AB Me dia S we den OM MT G B 1,8 01. 8 1.4 x 1.3x 9.0 x 1 0.5 x 5. 5x 1 2.5 x - Moggle , Inc G aming U nite d S tates OT C B B MMO G 83. 5 - - - - - - - MOK O.mobi L imited S ocia l Ne tworking A us tralia AS X MK B 3. 5 2.1 x - - - - - 2 .6x Myriad G roup AG Mobile S witz erland SWX MY R N 1 00. 3 2.8 x - - - - - 4 .6x N E OW IZ G ames C orpora tion G aming S outh K ore a K OS E A 095 660 5 02. 9 2.5 x - 9.4 x - 30 .3x - 1 5.3x N etD ragon W ebS oft, Inc. G aming C hina S E HK 777 3 41. 0 2.3 x - 5.8 x - 12 .2x - 1 .8x N ete as e.com I nc. G aming C hina N as da qG S NT E S 4,3 11. 8 - - - - 2. 6x 1 5.9 x 0 .8x N eXplore Corpora tion C ontent U nite d S tates OT C P K N XP C 39. 0 - - - - - - - N gi G roup Inc. Me dia J a pan TSE 2 497 45. 5 - - - - 13 .3x - 0 .7x N orthgate Te chnologies L imited D irect Marketing India BS E 59 005 7 30. 6 0.3 x - - - - - - Open T e xt Corp. C ollaboration C anada N as da qG S O TE X 1,8 77. 1 2.5 x 2.3x 9.8 x 8.5x 29 .3x 1 3.6 x - Openwave S ys tems Inc. Mobile U nite d S tates N as da qG S OP W V 1 91. 6 0.4 x 0.5x - 5.2x - 3 6.5 x 2 .8x P e rf ect W orld C o., Ltd. G aming C hina N as da qG S PW R D 1,2 45. 2 0.1 x 0.6x 0.2 x 1.2x 2. 0x 1 0.9 x 0 .8x Quepa s a C orp. S ocia l Ne tworking U nite d S tates N as da qC M QP S A 7. 9 - - - - - - - OA O R B C Information S ys tems Me dia R us s ia R TS R B CI 1 38. 7 0.0 x - 0.2 x - - - - S handa Interactive E ntertainme nt L td. G aming C hina N as da qG S S NDA 3,7 74. 4 0.1 x 0.5x 0.2 x 1.3x 2. 9x 1 5.2 x 1 .2x S hutte rf ly, Inc. D igital Imaging U nite d S tates N as da qG S S FL Y 3 39. 1 1.3 x - 9.7 x 7.4x - - 2 .0x S K C ommunications Co., Ltd. S e arch S outh K ore a K OS E A 066 270 3 65. 5 2.0 x - 30.8 x - - - - S N AP Inte ra ctive , Inc. D ating U nite d S tates OT C B B S TVI 7. 6 1.9 x - 6.6 x - 11 .6x - 4 .5x S N M G lobal H oldings Me dia U nite d S tates OT C P K S N MN 0. 0 1.1 x - - - - - - S ocia l Media V e nures , Inc. S ocia l Ne tworking U nite d S tates OT C P K S MV I 0. 0 0.0 x - - - - - - S ocia lwis e, Inc. S ocia l Ne tworking U nite d S tates OT C B B S CL W 30. 3 - - - - - - 3 9.5x S ohu. com Inc. G aming C hina N as da qG S S OH U 2,5 22. 0 4.7 x 4.1x 10.7 x 9.3x 14 .2x 1 8.2 x 6 .8x S ite s earch C orporation S ocia l Ne tworking U nite d S tates OT C B B STPC 28. 2 - - - - - - 6 0.4x S park N etworks , Inc. S ocia l Ne tworking U nite d S tates AME X L OV 46. 3 0.9 x - 4.0 x - 14 .2x - - S pectrumDN A, Inc. Me dia U nite d S tates OT C B B S P XA 9. 7 - - - - - - 2 5.5x T encent Holdings L td. P orta l C hina S E HK 700 20,7 58. 8 18.8 x - 39.2 x - 49 .8x - 2 0.8x T he P arent C ompany Me dia U nite d S tates OT C P K K ID S .Q 0. 8 0.2 x - - - - - - T he 9 L imited G aming C hina N as da qG S NC T Y 2 80. 5 - - - - 0. 8x 1 1.4 x 0 .1x T he S treet.com, Inc. Me dia U nite d S tates N as da qG M TSCM 64. 3 - - - - - - 0 .8x T otal S port Online A S Me dia N orway OT C NO T OS O 0. 1 4.6 x - - - - - - T ree.C om, Inc. P orta l U nite d S tates N as da qG M TR E E 94. 4 0.4 x 0.4x - 4.5x - - 1 .2x U nis erve C ommunications Corp. S ocia l Ne tworking C anada T S XV T S XV :U S S 1. 1 0.2 x - - - - - - U nited Online Inc. Me dia U nite d S tates N as da qG S U N TD 5 46. 6 1.0 x 0.8x 4.7 x 3.4x - 8.1x - U OMO Media , Inc Me dia C anada OT C B B U OMO 14. 1 22.8 x - - - - - - V a lueC lick Inc. Me dia U nite d S tates N as da qG S VC LK 1,0 48. 0 1.6 x 1.7x 8.9 x 6.9x - 1 9.1 x 8 .5x V O IS , Inc. S ocia l Ne tworking U nite d S tates OT C B B VOIS 2. 9 - - - - - - 1 0.1x W ebze n Inc. G aming S outh K ore a N as da qG M W ZE N 40. 3 - - - - - - 0 .0x W iz za rd S of twa re Corpora tion P odcas ting U nite d S tates AME X W ZE 31. 1 5.8 x - - - - - - W orlds .com Inc. C ontent U nite d S tates OT C B B W DD D 4. 7 - - - - 30 .7x - - W ynds torm C orporation C ontent U nite d S tates OT C B B W YND 9. 2 - - - - - - - XIN G AG S ocia l Ne tworking G ermany XT R A O 1B C 2 45. 7 3.7 x - 11.9 x - 23 .7x - 7 .9x Y e dangOnline Corp. G aming S outh K ore a K OS E A 052 770 1 15. 6 2.3 x - 10.4 x - 12 .4x - 4 .3x Y nk K orea Inc. G aming S outh K ore a K OS E A 023 770 27. 1 2.3 x - 22.1 x - - - 1 .4x ZipLocal Inc. D irectory C anada T S XV T S XV :ZIP 0. 4 0.6 x - - - - - - H igh 20,7 58. 8 43.9 x 6.7x 39.2 x 1 0.5 x 49 .8x 3 6.5 x 6 0.4x Low 0. 0 0.0 x 0.4x 0.2 x 1.2x 0. 8x 8.1x 0 .0x A vera ge 581. 4 5.3x 1.8x 10.2x 5.9x 16.7x 15.9x 7.4x Median 41. 5 2.0 x 1.1x 9.4 x 5.8x 13 .8x 1 3.6 x 3 .2x Figure 19. Valuation Comparison Source. Capital IQ
  • 14.
    Page 14 C omparableC ompany A nalys is > W eb 2.0 Su mmary b y C ountry C om pany Nam e U S D Market Cap ($m) Avg US D Mar ket C ap ($m) U S D LT M T otal R ev ($m) U S D LT M Total E B IT DA ($m) E B IT DA % U nited S tates 40 C hina 37, 948.2 China 3,794. 8 C hina 3, 837. 6 C hina 1,773. 2 C hina 47. 9% C anada 10 U nited S tates 5, 300.8 S weden 1,801. 8 U nited S ta tes 3, 795. 5 S weden 261. 0 Aus tral ia 37. 2% C hina 10 J a pan 2, 582.7 Ta iwa n 450. 8 S weden 1, 704. 0 U nited S ta tes 244. 5 T aiwa n 36. 3% S outh K orea 9 C anada 2, 174.3 Japan 430. 5 C a na da 973. 5 C a na da 193. 5 G ermany 31. 2% J a pa n 6 S weden 1, 801.8 Ca na da 217. 4 S outh K orea 667. 0 J apan 125. 9 J a pa n 25. 0% T a iwa n 3 S outh K orea 1, 392.7 Hong K ong 164. 4 J a pa n 496. 7 S outh K orea 86. 7 I ta ly 18. 6% A ustra lia 2 T a iwa n 1, 352.3 S outh K orea 154. 7 H ong K ong 389. 9 T a iwan 52. 3 S weden 15. 3% G ermany 2 G erma ny 271.5 R us sia 138. 7 T aiwan 365. 6 I taly 43. 0 M a la ys ia 13. 7% S witz erla nd 1 H ong K ong 164.4 G erma ny 135. 8 I ta ly 231. 6 H ong K ong 30. 8 R uss ia 13. 1% H ong K ong 1 R uss ia 138.7 Ita ly 134. 1 R uss ia 151. 4 R uss ia 19. 8 H ong K ong 7.9% F inla nd 1 I ta ly 134.1 United S tates 132. 5 I ndia 117. 0 M alays ia 10. 8 S outh K orea 6.1% I ta ly 1 S witz erla nd 100.3 S witzerland 100. 3 M a la ys ia 78. 4 G erma ny 10. 3 S witz erla nd 1.9% U nited K ingdom 1 F inland 49.5 Finland 49. 5 G ermany 55. 4 Aus tralia 2. 9 U nited S ta tes -10.1% I ndia 1 I ndia 30.6 India 30. 6 S witz erla nd 40. 0 S witz erland 0. 8 I ndia -23.5% S weden 1 M alays ia 26.1 Malay sia 26. 1 Aus tra l ia 15. 4 N orway -1. 0 C anada -25.0% R us sia 1 Aus tra lia 19.2 Australia 9. 6 F inla nd 5. 8 U nited K ingdom -1. 8 N orway -50.6% M a la ys ia 1 U nited K ingdom 4.8 United K ingdom 4. 8 N orwa y 2. 1 F inland -15. 1 U nited K ingdom #DI V /0! N orway 1 N orway 0.1 Norway 0. 1 U nited K ingdom 0. 3 I ndia -27. 5 F inla nd #DI V /0! G rand To tal 92 G rand T otal 53,492.4 G rand Total 581.4 G rand T otal 12,927.2 G r and T otal 2,810.1 G rand T otal 7.1% Figure 20. Comparison by Country Source. Capital IQ C omparable C ompany A nalys is > W eb 2.0 Su mmary b y Ex c hange C om pany Nam e U S D Market Cap ($m) Avg US D Mar ket C ap ($m) U S D LT M T otal R ev ($m) U S D LT M Total E B IT DA ($m) E B IT DA % OT C B B 20 SE HK 21, 831.9 S E HK 7,277. 3 OM 1, 704. 0 N a sdaqG S 1,692. 2 S EHK 42. 6% N as da qG S 14 N asdaqG S 21, 181.4 NY S E 1,858. 9 N a sda qG S 484. 1 S E HK 662. 6 AS X 37. 2% OT C P K 10 TSE 2, 319.7 OM 1,801. 8 S E HK 472. 9 OM 261. 0 GT SM 36. 3% K OS E 7 NYS E 1, 858.9 Na s daqG S 1,513. 0 CM 231. 6 TSE 107. 0 XT R A 31. 2% TSE 5 OM 1, 801.8 G TS M 526. 8 NYS E 218. 8 K OS E 79. 7 N asdaqG S 30. 1% N as da qG M 5 K OS E 1, 321.8 TS E 463. 9 R TS 151. 4 GT S M 52. 3 TSE 26. 4% TSX 4 GTS M 1, 053.5 OS E 263. 0 BSE 117. 0 CM 43. 0 CM 18. 6% T S XV 4 OT CB B 368.0 K OS E 188. 8 OS E 105. 2 R TS 19. 8 OS E 18. 0% S E HK 3 TSX 284.0 RT S 138. 7 GT S M 91. 0 OS E 18. 9 OM 15. 3% A ME X 2 XT R A 271.5 XT R A 135. 8 K OS E 86. 5 K LS E 10. 8 K LS E 13. 7% ASX 2 OS E 263.0 CM 134. 1 N a sda qG M 81. 0 XTR A 10. 3 R TS 13. 1% XT R A 2 N asdaqG M 252.6 SWX 100. 3 K LS E 78. 4 AM E X 6. 4 K OS E 5.4% GT SM 2 R TS 138.7 TS X 71. 0 TSE 78. 3 AS X 2. 9 SWX 1.9% S WX 1 CM 134.1 Na s daqG M 50. 5 TSX 41. 8 SWX 0. 8 N asdaqG M 1.6% H LS E 1 SWX 100.3 HL S E 49. 5 SWX 40. 0 NYS E 0. 0 O T CB B -5. 3% NYS E 1 OT CP K 77.8 AME X 38. 7 AM E X 29. 9 OT CN O -1. 0 TSX -14.8% CM 1 AM E X 77.3 BS E 30. 6 XT RA 27. 7 AI M -1. 8 BSE -23.5% B SE 1 H LS E 49.5 KLS E 26. 1 OT CP K 18. 9 TSX -2. 9 AM E X -36.4% N as da qC M 1 BS E 30.6 O TC B B 18. 4 AS X 7. 7 N a sdaqG M -8. 1 T S XV -39.0% OS E 1 KLS E 26.1 AS X 9. 6 T S XV 7. 0 T S XV -8. 4 O T CP K -41.3% A IM 1 AS X 19.2 Na s daqC M 7. 9 HLS E 5. 8 N a sdaqC M -10. 8 O T CN O -50.6% OM 1 T S XV 17.6 O TC P K 7. 8 OT CB B 2. 1 HLS E -15. 1 N asdaqC M #DI V /0! R TS 1 N asdaqC M 7.9 AIM 4. 8 OT CN O 2. 1 BSE -27. 5 H LS E #DI V /0! K LS E 1 AI M 4.8 TS X V 4. 4 AI M 0. 3 OT CP K -32. 7 AI M #DI V /0! O T C NO 1 OT CN O 0.1 O TC NO 0. 1 N a sda qC M 0. 1 OT CB B -49. 4 NYS E #DI V /0! G rand To tal 92 G rand T otal 53,492.4 G rand Total 581.4 G rand T otal 152.1 G r and T otal 2,810.1 G rand T otal 7.1% Figure 21. Comparison by Exchange Source. Capital IQ
  • 15.
    Page 15 Fin ancin g - Las t Th ree Mon ths (US $ m) Mo nth Company Name C ountry Angel/S eed Debt financ ing P IP E S eries A S eries B S er ies C S eries D G rand Total A pr -09 Collective Media USA 20.0 20. 0 G OOM R adio F ra nce 16. 0 16. 0 Mar in S oftware USA 13. 0 13. 0 The R ubico n P r oject USA 8. 0 5. 0 13. 0 FreeW heel USA 12.0 12. 0 Cellufun USA 10.0 10. 0 Conduc to r Inc . USA 10.0 10. 0 S canS c o ut USA 8. 1 8. 1 Batanga USA 7.5 7. 5 Viximo USA 5. 0 5. 0 DoubleT wis t USA 5. 0 5. 0 IMS hopping USA 4.7 4. 7 S oc ialtext USA 4.5 4. 5 Mixercas t USA 4. 1 4. 1 S oundClo ud G ermany 3.3 3. 3 TubeMogul USA 3.0 3. 0 Tribal No va C anada 2. 5 2. 5 Tripbas e USA 2.0 2. 0 S oc ialcas t USA 1.4 1. 4 Brandtology S inga pore 1.4 1. 4 S can & Target F ra nce 1. 3 1. 3 J odange USA 1. 2 1. 2 Fo odis ta USA 0.6 0. 6 A pr -09 T otal 15.6 8.0 45.3 52.5 16.1 12.0 149.5 May-09 Faceboo k USA 200.0 200. 0 One Net E ntertainment C hina 10.0 10. 0 20. 0 Cyberplex C anada 12. 9 12. 9 P eer39 USA 10.5 10. 5 OpenX UK 10.0 10. 0 Imeem USA 8. 8 8. 8 E veryZing USA 8. 3 8. 3 Wo nderHill USA 7.0 7. 0 BlogHer Inc . USA 7. 0 7. 0 Fuhu Inc . USA 6. 3 6. 3 Azuki S ys tems USA 6.0 6. 0 I Lo ve R ewards C anada 5. 9 5. 9 TimeBridge USA 5. 0 5. 0 OLX USA 5. 0 5. 0 Doc uS ign USA 5.0 5. 0 Medialets USA 4. 0 4. 0 Res o nate Netwo rks USA 2.0 2. 0 Mo 'Minis I srael 1.5 1. 5 VoxP op USA 1. 5 1. 5 Lo op'd Network USA 0. 8 0. 8 May-09 T otal 13.6 10.0 22.9 23.3 18.7 40.8 205.0 334.1 J un-09 S ugar Inc. USA 16.0 16. 0 W imba USA 12.0 12. 0 G rab Netwo rks USA 12. 0 12. 0 beeT V USA 8. 0 8. 0 Zoos k USA 6. 0 6. 0 G ather USA 5.3 5. 3 G ameG round I srael 4. 1 4. 1 RingRevenue USA 3.5 3. 5 YuMe USA 2. 9 2. 9 Inigra l USA 2. 4 2. 4 AdE x Media USA 2.3 2. 3 my6s ens e I srael 2.0 2. 0 Cliqs et USA 1. 5 1. 5 Pic aboo USA 1.0 1. 0 Mas hLo gic USA 0. 5 0. 5 J un-09 T otal 11.4 15.3 5.5 8.0 34.0 5.3 79.5 Figure 22. Financing, Last Three Months Source. Company reports
  • 16.
    Page 16 C ompanyDes c riptio ns - C urrent Mo nth C apital Market A c tivity C ompany HQ W ebs ite Des criptio n A dE x media U nited S ta tes www.adex.com Adex Media , I nc . operates a s an integrated I nternet ma rk eting, a dvertis ing, a nd lea d genera tion publisher, a s well as developer, ma rk eter, a nd dis tributor of con sumer produc ts in the U nited S tates . I ts mark eting platform prov ides v a rious services , including sea rc h mark eting, displa y mark eting, lea d genera tion, a nd a ffilia te ma rketing; and offers pa y-per-performa nce pricing/cost-per-action/pay-per-a ction based services . T he company also provides O vernight G enius , a computer learning cours e for MS W indows , MS O ffic e, eB a y , and others; R is ing S ta r L earning, a ma th a nd la nguage arts educa tional produc t for c hildren; D ebt S nap, a n audio s eminar to help consumers ma na ge their beeTV U nited S ta tes www.bee.tv beeTV is y our v iewer’s own pers ona l c ha nnel tha t a ntic ipa tes their viewi ng needs a nd desi res while ta k ing i nto context their sc hedule, beha viors a nd even their mood. I t uses a rev olutionary , proprietary, contex tual matching algorithm inc orpora ti ng “huma n unders tanding” to offer y our viewer a n entertaining, person alized “cha nnel” a cces sible from a ll three sc reens - T V , mobile and P C . beeTV s ervices I P TV , ca ble, satellite, mo bile, internet a nd D TT platforms . It is a complement to your exis ting na viga tion sy stem. It is a find engine rather tha n a s ea rch engine. C liqs et U nited S ta tes www.cliqset.com C liqs et, Inc . provides an online pla tform tha t allows developers a nd us ers to crea te, orga niz e, retrieve, s hare, and manipulate s ocia l informa tion on the W eb, des ktop, a nd mobile env ironments. It brings together photos, bookmarks , a nd locations . The compa ny ’s pla tform cons is ts of AP Is for managing va rious aspec ts of users ’ soc ia l identity giving the a bility to build s oc ial applic ations without recrea ting the wheel. C liqs et, I nc. wa s founded in 2008 and is bas ed i n J a ck s onville, F lorida. G am eG roun d I s ra el www.gameground.com G a meG round dev elops an onl ine s ocia l network for gamers . The compa ny is bas ed in I srael. G ath er Inc . U nited S ta tes www.gather.com G a ther, Inc . opera tes a s ocia l network ing s ite for adults. I t ena bles us ers to s hare thoughts, c onv ers a tions, v ideo, information, pictures , ideas, a nd a udio. G a ther, I nc. wa s formerly k nown as S uffic iently Adva nced T ec hnology Corporation a nd cha nged its na me to G ather, I nc. in J uly 2005. The compa ny wa s incorpora ted in 2004 and is hea d quartered in B os ton, Ma s sac hus etts. G a ther, I nc. opera tes as a s ubsidia ry of American P ublic M edia G roup. G rab N etworks U nited S ta tes www.grabnetworks.com G ra b N etworks , I nc. di stributes a nd monetiz es vi deo content on the I nternet. G ra b Network s, I nc. was formerly known as Any S trea m, I nc . a nd c ha nged its name to G rab N etworks , I nc. in S eptember 2008. T he c ompany was founded i n 2000 a nd is headqua rtered in D ulles, Inigral U nited S ta tes www.inigral.com V irginia .Inc. engages in the development of s oc ial network ing website for students , their peers a nd their ins tru ctors. I nigra l, I nc. is based in Inigra l, P alo A lto, C alifornia . Mas h Logic U nited S ta tes www.mashlogic.com Ma s hLogic I nc. enga ges in developing cus tomized web brows ers. The company was founded in 2007 a nd is ba sed in Menlo P ark, C alifornia. m y6s ens e I s ra el www.my6sense.com my 6s ense Inc . prov ides mobi le technology s olutions. I t offers D igita l I ntuition tha t c onnec ts us ers with content providing wa y to experienc e informa tion on mobile and desk top. The compa ny wa s founded in 2007 a nd is ba s ed in Herz liya P itua ch, I s ra el. P ic aboo U nited S ta tes www.picaboo.com P ic aboo C orporation provides onli ne photo book s a nd cards . I t offers a software progra m tha t turns photos into photo book s. The company was founded in 2002 a nd is ba sed in M enlo P a rk , C a lifornia . R ing R evenu e U nited S ta tes www.ringrevenue.com R ing R ev enue, I nc. prov ides online call trac k ing s ervices . The company was incorporated in 2009 a nd is ba sed in S a n ta B arba ra , C a lifornia . S ugar In c. U nited S ta tes www.sugarinc.com S uga r, I nc. operates a s an online media compa ny . It operates lifes ty le a nd enterta inment W ebsites that cov er celebrity, fa s hion, shopping, bea uty , entertainment, food, a nd hea lth topics . T he c ompany also offers a shopping engine for fa s hion and beauty categories . S ugar, I nc. , formerly k nown as S uga r P ublishing, I nc ., wa s founde d in 2006 and is hea dqua rtered in S a n Francisc o, C alifornia. W imba Inc U nited S ta tes www.wimba.com W imba , Inc . provides learning s oftwa re a pplic a tions a nd s ervices to the educ a tion indus try in the Un ited S ta tes and the United K ingdom. The company offers D iploma , a qu estion authoring an d management tool tha t allows ins truc tors to c reate or edit ques tions; C la s sroom 5. 2, a clas s room environment with va rious features that include audio, vid eo, a pplica tion sharing, and c ontent dis pla y; and C ollabora tion S uite tha t a llows ins titutions to bridge the gap between technology a nd peda gogy by s upplementing cours e management s ys tems . It a ls o provides C reate, a content authori ng tool, which c onverts M icros oft W ord doc uments into content for online cours es; P ronto, an a ca demic mes saging pla tform, whic h is designed for educ ators to a dva nc e and promote lea rning; V oic e, a W eb-ba s ed voic e s olution th at fa cilita tes and promotes voc al in struction, colla bora tion, c oa c hing, a nd a s s ess ment; and C M S Integra tion. I t s erves univ ersities , community colleges , s chool districts , a nd educ ation ins titutions. T he company was formerly known as H orizon W imba , Inc . a nd changed its na me to W imba , I nc. in April 2007. W imba , Inc . wa s founded in 1998 and is ba sed in N ew Y ork , New Y ork with additiona l offic es in C a mbridge, U nited K ingdom; a nd A tlanta , G eorgia. Yu Me U nited S ta tes www.yumenetworks.com Y uMe, I nc . operates a s a v ideo a dvertis ing network on W eb. I t offers a d mana gement sy stem tha t enables a dvertis ers a nd publishers to identify, cla s sify , a nd tra ck content throu gh digita l media pla tforms, s uch a s W eb, downloads, mobile, a n d I P TV . The compa ny a ls o enables publishers to orga nize video on their site i nto content cha nnels, s uch a s automotiv e, fi na ncial serv ices , lifesty le, news , music , s ports , enterta inment, a nd family friendly. In a ddition, it offers rea l-time ta rgeting, mea s urement, and optimiza tion; c ontent distribution and vira l a dvertising opportunities ; a suite of intera ctiv e a d plac ements ; a nd v ideo monetiza tion s ervices . F urther, the c ompany provides a beha viora l ta rgeting sy stem tha t enables advertis ers to target their mess ages to v iewers on a na tional sc a le ba s ed on v ideo v iewing interes ts and purchas e intent. Y uMe, Inc . wa s founded in 2004 a nd is hea dquartered in R edwood C ity, C alifornia . Z o os k U nited S ta tes www.zoosk.com Zoos k , Inc. opera tes a s an online s ocia l da ting network . The c ompa ny was founded in 2007 a nd is ba s ed in S an F ra nc isco, C a lifornia . Figure 23. Company Descriptions Source. Company reports, Capital IQ, Crunchbase
  • 17.
    Page 17 RELEVANT DISCLOSURESAPPLICABLE TO: NONE LIST OF DISCLOSURE TERMS: 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