| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 5.58M | 898.00K | 2.67M | 4.30M | 7.80M | |||
| Receivables | 1.65M | 14.11M | 8.63M | 1.30M | 1.60M | |||
| Inventories | 4.78M | 25.44M | 18.29M | 4.70M | 5.10M | |||
| Other Current Assets | 3.54M | 4.25M | 6.81M | 7.90M | 6.20M | |||
| Total Current Assets | 15.55M | 44.70M | 36.40M | 18.10M | 20.70M | |||
| Non-Current Assets | ||||||||
| PPE Net | 212.34M | 201.63M | 197.16M | 182.90M | 137.60M | |||
| Goodwill | N/A | N/A | N/A | N/A | N/A | |||
| Intangibles | N/A | N/A | N/A | N/A | N/A | |||
| Other Non-Current Assets | 13.23M | 12.98M | 9.84M | 6.10M | 2.60M | |||
| Total Non-Current Assets | 225.56M | 214.61M | 207.01M | 189.00M | 140.10M | |||
| TOTAL ASSETS | 241.12M | 259.30M | 243.41M | 207.10M | 160.80M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 20.61M | 26.79M | 27.96M | 40.80M | 18.40M | |||
| Current Portion Of LT Debt. | 266.35M | 63.99M | 13.62M | 12.50M | 8.70M | |||
| Accrued Expenses | 560.00K | 534.00K | 406.00K | 1.50M | 13.30M | |||
| Accounts Payable | 29.90M | 33.14M | 32.13M | 26.20M | 16.40M | |||
| Other Current Liabilities | 25.94M | 19.52M | 10.27M | 7.20M | 8.50M | |||
| Total Current Liabilities | 343.37M | 143.97M | 84.39M | 88.30M | 65.30M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 200.54M | 376.76M | 373.57M | 315.90M | 211.70M | |||
| Other Non-Current Liabilities | 2.06M | 2.50M | 2.42M | 4.80M | 4.10M | |||
| Total Non-Current Liabilities | 202.61M | 379.26M | 375.99M | 320.70M | 215.80M | |||
| TOTAL LIABILITIES | 545.97M | 523.23M | 460.38M | 409.00M | 281.10M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -634.61M | -562.94M | -475.40M | -429.00M | -321.20M | |||
| Additional Paid In Capital | 336.81M | 305.33M | 264.06M | 232.50M | 205.30M | |||
| Minority Interest | N/A | N/A | N/A | N/A | N/A | |||
| Common Shares | 65.00K | 51.00K | 41.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | -7.12M | -6.37M | -5.67M | -5.50M | -4.40M | |||
| Shares Outstanding | 65.00M | 51.14M | 40.97M | 35.90M | 33.50M | |||
| Tangible Book Value per Share | -4.69 | -5.16 | -5.30 | -5.62 | -3.59 | |||
| Total Shareholders' Equity | -304.85M | -263.93M | -216.98M | -201.90M | -120.20M | |||
| TOTAL LIABILITIES AND EQUITY | 241.12M | 259.30M | 243.41M | 207.10M | 160.80M | |||
| Statistics | ||||||||
| Debt/Equity | -0.73 | -1.53 | -1.85 | -1.77 | -1.91 | |||
| Current Ratio | 0.05 | 0.31 | 0.43 | 0.20 | 0.32 | |||
| Return On Assets (ROA) | -36.44% | -33.76% | -19.07% | -52.05% | -29.29% | |||
All data in USD , ROIC based on taxRate of 0.21