| MRQ (2024-7-31) | 2024 (2024-1-31) | 2023 (2023-1-31) | 2022 (2022-1-31) | 2021 (2020-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 664.40K | 952.30K | 2.33M | 2.06M | 30.00K | |||
| Receivables | 27.42M | 39.89M | 49.74M | 50.09M | N/A | |||
| Inventories | 8.84M | 26.01M | 47.92M | 50.39M | N/A | |||
| Other Current Assets | 1.69M | 1.59M | 2.51M | 3.88M | 410.30K | |||
| Total Current Assets | 38.61M | 68.44M | 102.50M | 106.43M | 30.00K | |||
| Non-Current Assets | ||||||||
| PPE Net | 63.78M | 65.55M | 64.56M | 55.95M | N/A | |||
| Investments And Advances | 5.43M | 5.87M | 9.54M | 4.05M | 200.01M | |||
| Goodwill | 876.70K | 871.20K | N/A | 2.54M | N/A | |||
| Intangibles | 2.73M | 2.45M | 2.94M | 562.10K | N/A | |||
| Other Non-Current Assets | 923.30K | 711.00K | 1.36M | 1.79M | 180.00K | |||
| Total Non-Current Assets | 73.74M | 75.45M | 78.39M | 64.89M | 180.00K | |||
| TOTAL ASSETS | 112.35M | 143.89M | 180.89M | 171.32M | 210.00K | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 34.50M | 36.00M | 47.50M | 43.00M | 70.00K | |||
| Current Portion Of LT Debt. | 33.42M | 31.97M | 23.26M | 708.70K | N/A | |||
| Accrued Expenses | 1.20M | 1.18M | 2.00M | 1.70M | 120.00K | |||
| Accounts Payable | 51.79M | 53.10M | 47.40M | 34.84M | 270.50K | |||
| Other Current Liabilities | 45.46M | 31.59M | 21.00M | 20.15M | 107.90K | |||
| Total Current Liabilities | 166.37M | 153.85M | 141.16M | 100.39M | 190.00K | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 25.68M | 186.10K | 577.50K | 1.03M | 0.00 | |||
| Deferred Taxes/Income | 842.90K | 247.10K | 360.00K | 78.70K | N/A | |||
| Other Non-Current Liabilities | 34.67M | 35.86M | 36.53M | 37.63M | 145.80K | |||
| Total Non-Current Liabilities | 61.19M | 36.30M | 37.10M | 38.74M | 0.00 | |||
| TOTAL LIABILITIES | 227.56M | 190.15M | 178.26M | 139.13M | 190.00K | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -140.29M | -103.88M | -50.57M | -5.08M | 0.00 | |||
| Additional Paid In Capital | N/A | 45.78M | 41.47M | 26.08M | 20.00K | |||
| Common Shares | 24.74M | 800.00 | 800.00 | 700.00 | 0.00 | |||
| Other Shareholders' Equity | 340.60K | 11.84M | 11.72M | 11.19M | N/A | |||
| Shares Outstanding | 28.18M | 28.18M | 28.18M | 28.18M | 15.45M | |||
| Tangible Book Value per Share | -4.22 | -1.76 | -0.01 | 1.03 | 0.00 | |||
| Total Shareholders' Equity | -115.21M | -46.26M | 2.63M | 32.18M | 20.00K | |||
| TOTAL LIABILITIES AND EQUITY | 112.35M | 143.89M | 180.89M | 171.32M | 210.00K | |||
| Statistics | ||||||||
| Debt/Equity | -0.52 | -0.78 | 18.27 | 1.37 | N/A | |||
| Current Ratio | 0.23 | 0.44 | 0.73 | 1.06 | 0.16 | |||
| Return On Assets (ROA) | -107.17% | -37.05% | -25.14% | -3.37% | N/A | |||
| Return On Equity (ROE) | N/A | N/A | -1728.79% | -17.95% | N/A | |||
All data in CAD , ROIC based on taxRate of 0.21