| 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 | 129.06M | 71.55M | 23.87M | 27.27M | 28.02M | |||
| Receivables | 11.80M | 7.34M | 8.47M | 4.70M | 12.12M | |||
| Inventories | 7.88M | 6.04M | 6.77M | 5.78M | 4.04M | |||
| Other Current Assets | 2.92M | 3.29M | 1.85M | 2.13M | 3.08M | |||
| Total Current Assets | 151.67M | 88.22M | 40.97M | 39.89M | 47.26M | |||
| Non-Current Assets | ||||||||
| PPE Net | 8.69M | 8.98M | 9.74M | 9.30M | 7.78M | |||
| Intangibles | 0.00 | 0.00 | 1.28M | 1.44M | 50.00K | |||
| Other Non-Current Assets | 1.20M | 1.22M | 1.44M | 1.45M | 900.00K | |||
| Total Non-Current Assets | 11.89M | 13.20M | 16.45M | 17.18M | 14.73M | |||
| TOTAL ASSETS | 163.56M | 101.42M | 57.42M | 57.07M | 61.99M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 6.33M | 26.00K | 22.00K | 18.70M | 2.03M | |||
| Accrued Expenses | 5.73M | 6.42M | 6.89M | 8.22M | 9.64M | |||
| Accounts Payable | 10.87M | 10.29M | 8.93M | 9.95M | 8.31M | |||
| Other Current Liabilities | 2.65M | 2.13M | 2.47M | 2.66M | 1.99M | |||
| Total Current Liabilities | 25.57M | 18.86M | 18.31M | 39.53M | 21.96M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 29.94M | 32.50M | 27.51M | 33.45M | 51.55M | |||
| Other Non-Current Liabilities | 112.15M | 110.22M | 118.09M | 102.65M | 70.61M | |||
| Total Non-Current Liabilities | 142.09M | 142.72M | 145.60M | 136.09M | 122.17M | |||
| TOTAL LIABILITIES | 167.67M | 161.58M | 163.91M | 175.62M | 144.13M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -415.14M | -363.21M | -319.08M | -311.21M | -256.80M | |||
| Additional Paid In Capital | 410.91M | 302.97M | 212.52M | 192.60M | 174.62M | |||
| Common Shares | 121.00K | 91.00K | 69.00K | 60.00K | 40.00K | |||
| Shares Outstanding | 121.66M | 91.41M | 68.53M | 54.83M | 41.23M | |||
| Tangible Book Value per Share | -0.03 | -0.66 | -1.57 | -2.19 | -1.99 | |||
| Total Shareholders' Equity | -4.11M | -60.16M | -106.49M | -118.55M | -82.13M | |||
| TOTAL LIABILITIES AND EQUITY | 163.56M | 101.42M | 57.42M | 57.07M | 61.99M | |||
| Statistics | ||||||||
| Debt/Equity | -7.29 | -0.54 | -0.26 | -0.28 | -0.63 | |||
| Current Ratio | 5.93 | 4.68 | 2.24 | 1.01 | 2.15 | |||
| Return On Assets (ROA) | -42.14% | -43.52% | -13.71% | -95.34% | -113.79% | |||
| Return On Equity (ROE) | N/A | N/A | N/A | N/A | N/A | |||
All data in USD , ROIC based on taxRate of 0.21