| 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 | 419.90M | 885.91M | 271.12M | 201.00M | 539.70M | |||
| Marketable Securities | 384.28M | 0.00 | 933.36M | 874.10M | 659.00M | |||
| Receivables | 155.60M | 178.14M | 171.61M | 150.90M | 125.10M | |||
| Other Current Assets | 24.05M | 28.35M | 31.24M | 23.70M | 23.90M | |||
| Total Current Assets | 983.82M | 1.09B | 1.41B | 1.25B | 1.35B | |||
| Non-Current Assets | ||||||||
| PPE Net | 36.95M | 34.61M | 34.04M | 34.50M | 32.60M | |||
| Goodwill | 448.96M | 448.96M | 448.96M | 443.90M | 289.70M | |||
| Intangibles | 97.70M | 104.97M | 116.88M | 122.90M | 59.70M | |||
| Other Non-Current Assets | 136.40M | 144.09M | 93.55M | 92.80M | 87.90M | |||
| Total Non-Current Assets | 720.00M | 732.63M | 693.44M | 694.10M | 469.90M | |||
| TOTAL ASSETS | 1.70B | 1.83B | 2.10B | 1.94B | 1.82B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 229.82M | 66.00K | 250.01M | 1.00M | 400.00K | |||
| Accrued Expenses | 67.42M | 63.80M | 54.39M | 55.10M | 46.10M | |||
| Accounts Payable | 10.44M | 8.46M | 8.62M | 15.00M | 7.50M | |||
| Other Current Liabilities | 339.23M | 349.91M | 329.54M | 296.70M | 268.60M | |||
| Total Current Liabilities | 646.91M | 422.24M | 642.57M | 367.80M | 322.60M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 665.45M | 892.73M | 1.14B | 1.39B | 1.12B | |||
| Deferred Taxes/Income | 4.66M | 4.53M | 6.39M | 5.60M | 8.20M | |||
| Other Non-Current Liabilities | 20.26M | 22.38M | 20.25M | 49.40M | 18.00M | |||
| Total Non-Current Liabilities | 728.62M | 956.12M | 1.20B | 1.46B | 1.17B | |||
| TOTAL LIABILITIES | 1.38B | 1.38B | 1.84B | 1.83B | 1.49B | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -30.42M | -48.99M | -214.80M | -273.00M | -301.70M | |||
| Additional Paid In Capital | 358.22M | 495.39M | 474.86M | 385.70M | 625.90M | |||
| Minority Interest | 38.25M | 36.48M | 30.06M | 23.90M | 28.70M | |||
| Common Shares | 599.00K | 628.00K | 615.00K | 600.00K | 600.00K | |||
| Treasury Stock | N/A | N/A | N/A | N/A | N/A | |||
| Other Shareholders' Equity | -100.00K | -361.00K | 205.00K | -1.50M | 300.00K | |||
| Shares Outstanding | 59.94M | 62.81M | 61.52M | 60.00M | 59.00M | |||
| Tangible Book Value per Share | -3.64 | -1.71 | -4.96 | -7.58 | -0.41 | |||
| Total Shareholders' Equity | 328.30M | 446.67M | 260.88M | 111.90M | 325.00M | |||
| TOTAL LIABILITIES AND EQUITY | 1.70B | 1.83B | 2.10B | 1.94B | 1.82B | |||
| Statistics | ||||||||
| Debt/Equity | 2.03 | 2.00 | 4.37 | 12.38 | 3.43 | |||
| Current Ratio | 1.52 | 2.59 | 2.19 | 3.40 | 4.18 | |||
| Return On Assets (ROA) | 4.44% | 8.83% | 2.51% | -1.51% | -6.34% | |||
| Return On Equity (ROE) | 23.04% | 36.08% | 20.25% | -26.27% | -35.45% | |||
| Return On Invested Capital (ROIC) | 2.51% | 1.14% | 1.65% | N/A | N/A | |||
| Return On Invested Capital Ex Cash (ROICexc) | 10.49% | 3.10% | 9.46% | N/A | N/A | |||
All data in USD , ROIC based on taxRate of 0.21