| 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 | 91.44M | 114.69M | 82.20M | 89.90M | 348.50M | |||
| Marketable Securities | 102.78M | 145.96M | 153.22M | 203.20M | 0.00 | |||
| Receivables | 47.84M | 64.61M | 51.06M | 66.30M | 59.80M | |||
| Inventories | 28.33M | 19.50M | 19.47M | 19.20M | 17.20M | |||
| Other Current Assets | 29.89M | 7.07M | 7.76M | 9.20M | 7.90M | |||
| Total Current Assets | 300.28M | 351.83M | 313.71M | 387.80M | 433.40M | |||
| Non-Current Assets | ||||||||
| PPE Net | 54.89M | 57.89M | 65.14M | 70.20M | 40.00M | |||
| Goodwill | 40.34M | 40.34M | 40.34M | 37.50M | 37.00M | |||
| Intangibles | 33.45M | 38.18M | 45.70M | 43.10M | 50.20M | |||
| Other Non-Current Assets | 3.35M | 2.81M | 1.94M | 4.40M | 6.00M | |||
| Total Non-Current Assets | 132.03M | 139.22M | 153.11M | 155.20M | 133.20M | |||
| TOTAL ASSETS | 432.31M | 491.05M | 466.83M | 543.00M | 566.60M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | N/A | N/A | N/A | N/A | |||
| Accrued Expenses | 62.19M | 54.82M | 35.43M | 40.60M | 43.80M | |||
| Accounts Payable | 11.60M | 7.69M | 12.87M | 9.90M | 13.30M | |||
| Other Current Liabilities | 25.26M | 26.86M | 29.77M | 25.40M | 20.20M | |||
| Total Current Liabilities | 99.04M | 89.37M | 78.07M | 76.00M | 77.30M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Deferred Taxes/Income | 117.00K | 164.00K | 136.00K | 0.00 | 400.00K | |||
| Other Non-Current Liabilities | 22.01M | 23.08M | 127.29M | 36.10M | 23.00M | |||
| Total Non-Current Liabilities | 22.12M | 23.25M | 127.43M | 36.10M | 23.40M | |||
| TOTAL LIABILITIES | 121.17M | 112.62M | 205.50M | 112.10M | 100.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -719.05M | -626.24M | -678.27M | -460.40M | -383.20M | |||
| Additional Paid In Capital | 1.04B | 1.01B | 946.51M | 898.80M | 853.70M | |||
| Minority Interest | N/A | N/A | N/A | N/A | N/A | |||
| Common Shares | 51.00K | 51.00K | 49.00K | 100.00K | 100.00K | |||
| Other Shareholders' Equity | -5.96M | -8.57M | -6.96M | -7.50M | -4.70M | |||
| Shares Outstanding | 51.41M | 54.77M | 51.50M | 53.50M | 52.90M | |||
| Tangible Book Value per Share | 4.62 | 5.48 | 3.40 | 6.55 | 7.16 | |||
| Total Shareholders' Equity | 311.14M | 378.43M | 261.33M | 430.90M | 465.90M | |||
| TOTAL LIABILITIES AND EQUITY | 432.31M | 491.05M | 466.83M | 543.00M | 566.60M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | N/A | N/A | N/A | |||
| Current Ratio | 3.03 | 3.94 | 4.02 | 5.10 | 5.61 | |||
| Return On Assets (ROA) | 14.06% | 10.70% | -40.76% | -14.11% | -5.42% | |||
| Return On Equity (ROE) | 19.53% | 13.89% | -72.81% | -17.78% | -6.59% | |||
All data in USD , ROIC based on taxRate of 0.21