| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 6.36M | 7.83M | 1.28M | 4.12M | 510.00K | |||
| Receivables | 10.00K | 20.00K | 0.00 | 0.00 | 0.00 | |||
| Other Current Assets | 560.00K | 940.00K | 1.48M | 1.77M | 290.00K | |||
| Total Current Assets | 6.93M | 8.79M | 2.77M | 5.89M | 800.00K | |||
| Non-Current Assets | ||||||||
| PPE Net | 1.05M | 1.11M | 1.15M | N/A | N/A | |||
| Intangibles | 800.00K | 710.00K | 540.00K | 360.00K | 300.00K | |||
| Other Non-Current Assets | 10.00K | 10.00K | 10.00K | 0.00 | N/A | |||
| Total Non-Current Assets | 1.86M | 2.21M | 1.69M | 360.00K | 300.00K | |||
| TOTAL ASSETS | 8.79M | 11.00M | 4.46M | 6.25M | 1.10M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 310.00K | 370.00K | 850.00K | 0.00 | |||
| Accrued Expenses | 250.00K | 240.00K | 220.00K | N/A | N/A | |||
| Accounts Payable | 150.70K | 87.70K | 243.20K | 1.10M | 30.00K | |||
| Other Current Liabilities | N/A | N/A | N/A | N/A | 0.00 | |||
| Total Current Liabilities | 400.00K | 630.00K | 840.00K | 1.95M | 30.00K | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Other Non-Current Liabilities | 240.00K | 430.00K | 660.00K | N/A | N/A | |||
| Total Non-Current Liabilities | 240.00K | 430.00K | 660.00K | 0.00 | 0.00 | |||
| TOTAL LIABILITIES | 640.00K | 1.06M | 1.50M | 1.95M | 30.00K | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -28.00M | -23.00M | -14.00M | -5.99M | -1.33M | |||
| Additional Paid In Capital | 36.00M | 32.00M | 17.00M | 10.29M | 2.40M | |||
| Common Shares | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Shares Outstanding | 1.77M | 1.53M | 684.60K | 317.10K | 317.10K | |||
| Tangible Book Value per Share | 4.15 | 5.78 | 3.53 | 12.42 | 2.43 | |||
| Total Shareholders' Equity | 8.15M | 9.56M | 2.96M | 4.30M | 1.07M | |||
| TOTAL LIABILITIES AND EQUITY | 8.79M | 11.00M | 4.46M | 6.25M | 1.10M | |||
| Statistics | ||||||||
| Current Ratio | 17.32 | 13.95 | 3.30 | 3.02 | 26.67 | |||
| Return On Assets (ROA) | -74.52% | -76.18% | -187.89% | -74.56% | -56.36% | |||
| Return On Equity (ROE) | -80.37% | -87.66% | -283.11% | -108.37% | -57.94% | |||
All data in USD , ROIC based on taxRate of 0.21