| MRQ (2023-3-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | 2020 (2020-12-31) | 2019 (2019-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 11.24M | 64.44M | 483.46M | 30.20M | 300.00K | |||
| Marketable Securities | N/A | N/A | N/A | N/A | N/A | |||
| Receivables | 92.49M | 97.57M | 48.16M | 51.40M | 28.80M | |||
| Inventories | 109.02M | 111.88M | 75.07M | 42.90M | 27.80M | |||
| Other Current Assets | 30.90M | 32.48M | 32.52M | 22.10M | 16.80M | |||
| Total Current Assets | 243.66M | 306.36M | 639.21M | 146.60M | 73.60M | |||
| Non-Current Assets | ||||||||
| PPE Net | 290.51M | 279.59M | 112.61M | 53.00M | 55.00M | |||
| Investments And Advances | 3.00M | 3.00M | 9.44M | 2.40M | 4.70M | |||
| Goodwill | 50.46M | 142.57M | 131.26M | N/A | N/A | |||
| Intangibles | 45.06M | 46.94M | 39.27M | N/A | N/A | |||
| Other Non-Current Assets | 46.99M | 46.47M | 22.51M | 20.90M | 26.40M | |||
| Total Non-Current Assets | 436.02M | 518.57M | 315.09M | 76.20M | 87.40M | |||
| TOTAL ASSETS | 679.68M | 824.93M | 954.30M | 222.80M | 161.00M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 187.14M | 120.81M | 108.46M | 82.50M | 71.60M | |||
| Accrued Expenses | 58.23M | 49.38M | 37.54M | 28.10M | 25.50M | |||
| Accounts Payable | 200.07M | 190.49M | 79.67M | 41.00M | 51.20M | |||
| Other Current Liabilities | 25.35M | 26.46M | 44.13M | 11.40M | 12.80M | |||
| Total Current Liabilities | 470.79M | 387.15M | 269.81M | 163.10M | 161.10M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 753.86M | 772.29M | 309.12M | 192.90M | 202.10M | |||
| Deferred Taxes/Income | N/A | 1.73M | 4.30M | 7.50M | N/A | |||
| Other Non-Current Liabilities | 103.09M | 136.47M | 96.87M | 31.40M | 52.90M | |||
| Total Non-Current Liabilities | 873.25M | 926.47M | 438.05M | 236.50M | 255.60M | |||
| TOTAL LIABILITIES | 1.34B | 1.31B | 707.86M | 399.60M | 416.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -3.07B | -2.88B | -2.36B | -2.09B | -1.76B | |||
| Additional Paid In Capital | 2.47B | 2.46B | 2.66B | 1.96B | 1.54B | |||
| Minority Interest | 16.30M | 15.98M | 27.77M | 4.80M | 600.00K | |||
| Common Shares | 37.00K | 36.00K | 31.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | -56.68M | -64.11M | -52.77M | -47.40M | -43.80M | |||
| Shares Outstanding | 368.52M | 364.75M | 308.90M | 245.00M | 117.70M | |||
| Tangible Book Value per Share | -2.06 | -1.86 | 0.25 | -0.72 | -2.17 | |||
| Total Shareholders' Equity | -664.36M | -488.69M | 246.44M | -176.80M | -255.80M | |||
| TOTAL LIABILITIES AND EQUITY | 679.68M | 824.93M | 954.30M | 222.80M | 161.00M | |||
| Statistics | ||||||||
| Debt/Equity | -1.13 | -1.58 | 1.25 | -1.09 | -0.79 | |||
| Current Ratio | 0.52 | 0.79 | 2.37 | 0.90 | 0.46 | |||
| Return On Assets (ROA) | -90.42% | -64.07% | -28.34% | -171.59% | -167.95% | |||
| Return On Equity (ROE) | N/A | N/A | -109.75% | N/A | N/A | |||
All data in USD , ROIC based on taxRate of 0.21