| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 163.00K | 833.00K | 97.10K | 2.77M | 7.87M | |||
| Receivables | 188.20K | 1.15M | 5.85M | 530.00K | 590.00K | |||
| Inventories | 6.60K | 11.30K | 745.50K | 950.00K | 490.00K | |||
| Other Current Assets | 62.60K | 3.40K | 217.40K | 500.00K | 460.00K | |||
| Total Current Assets | 420.40K | 2.00M | 6.91M | 4.74M | 9.42M | |||
| Non-Current Assets | ||||||||
| PPE Net | 2.05M | 2.77M | 4.10M | 5.48M | 6.36M | |||
| Investments And Advances | 7.30M | 27.36M | 22.38M | 360.00K | 380.00K | |||
| Intangibles | 3.60K | 6.10K | 9.40K | 110.00K | 210.00K | |||
| Other Non-Current Assets | 75.20K | N/A | 11.17M | 50.00K | 290.00K | |||
| Total Non-Current Assets | 11.38M | 30.14M | 37.67M | 6.00M | 7.24M | |||
| TOTAL ASSETS | 11.80M | 32.14M | 44.58M | 10.74M | 16.66M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 4.88M | 5.65M | 16.03M | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 147.80K | 147.80K | 147.80K | 410.00K | 700.00K | |||
| Accrued Expenses | 1.84M | 3.70M | 999.90K | 1.09M | 1.15M | |||
| Accounts Payable | 10.36M | 10.19M | 8.55M | 1.96M | 1.58M | |||
| Other Current Liabilities | 3.43M | 3.71M | 158.60K | 190.00K | 190.00K | |||
| Total Current Liabilities | 20.66M | 23.41M | 25.89M | 3.64M | 3.61M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 110.00K | |||
| Other Non-Current Liabilities | 200.00 | 450.90K | 2.64M | 1.89M | 2.77M | |||
| Total Non-Current Liabilities | -1.13M | -132.30K | 2.63M | 1.89M | 2.87M | |||
| TOTAL LIABILITIES | 19.53M | 23.27M | 28.52M | 5.53M | 6.48M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -205.11M | -168.09M | -127.74M | -95.04M | -67.35M | |||
| Additional Paid In Capital | 197.58M | 168.79M | 144.00M | 100.44M | 77.69M | |||
| Minority Interest | -1.13M | -583.20K | -9.60K | N/A | N/A | |||
| Common Shares | 100.00 | 8.37M | 1.40K | 0.00 | 40.00K | |||
| Treasury Stock | -201.60K | -201.60K | -201.60K | -200.00K | -200.00K | |||
| Shares Outstanding | 500.00 | 1.20K | 0.00 | 110.00K | 20.00K | |||
| Tangible Book Value per Share | -17.19K | 426.47 | 123.44K | 46.36 | 498.50 | |||
| Total Shareholders' Equity | -7.73M | 8.87M | 16.06M | 5.21M | 10.18M | |||
| TOTAL LIABILITIES AND EQUITY | 11.80M | 32.14M | 44.58M | 10.74M | 16.66M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | N/A | N/A | 0.01 | |||
| Current Ratio | 0.02 | 0.09 | 0.27 | 1.30 | 2.61 | |||
| Return On Assets (ROA) | -357.97% | -125.54% | -73.36% | -257.45% | -278.33% | |||
| Return On Equity (ROE) | N/A | -454.96% | -203.66% | -530.71% | -455.50% | |||
All data in USD , ROIC based on taxRate of 0.21