| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | N/A | N/A | N/A | N/A | N/A | |||
| Cash Equivalents | 43.52M | 86.95M | 62.84M | 53.90M | 146.30M | |||
| Marketable Securities | N/A | N/A | N/A | N/A | 0.00 | |||
| Receivables | 50.44M | 47.68M | 30.53M | 22.40M | 14.70M | |||
| Inventories | 32.87M | 12.16M | 11.00M | 18.90M | 1.80M | |||
| Other Current Assets | 8.06M | 4.55M | 8.06M | 5.60M | 16.10M | |||
| Total Current Assets | 134.89M | 151.34M | 112.42M | 100.80M | 178.80M | |||
| Non-Current Assets | ||||||||
| PPE Net | 12.60M | 10.41M | 7.85M | 4.60M | 4.10M | |||
| Goodwill | 21.21M | 21.21M | 21.21M | 21.20M | 21.20M | |||
| Intangibles | 48.72M | 48.75M | 47.11M | 48.60M | 50.60M | |||
| Other Non-Current Assets | 1.58M | 858.00K | 409.00K | 2.80M | 2.80M | |||
| Total Non-Current Assets | 84.11M | 81.23M | 76.58M | 77.20M | 78.70M | |||
| TOTAL ASSETS | 219.00M | 232.57M | 189.00M | 178.00M | 257.50M | |||
| 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 | 0.00 | |||
| Accrued Expenses | 24.36M | 28.05M | 24.16M | 22.10M | 38.30M | |||
| Accounts Payable | 22.96M | 9.24M | 4.27M | 8.90M | 6.10M | |||
| Other Current Liabilities | 19.40M | 25.67M | 19.86M | 15.50M | 13.20M | |||
| Total Current Liabilities | 66.71M | 62.96M | 48.29M | 46.50M | 57.70M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 145.78M | 121.51M | 120.36M | 71.90M | 71.20M | |||
| Deferred Taxes/Income | 0.00 | 6.00K | 27.00K | 0.00 | 0.00 | |||
| Other Non-Current Liabilities | 35.27M | 42.58M | 41.01M | 41.10M | 46.70M | |||
| Total Non-Current Liabilities | 181.05M | 164.09M | 161.40M | 113.00M | 117.90M | |||
| TOTAL LIABILITIES | 247.76M | 227.05M | 209.69M | 159.50M | 175.60M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -661.17M | -609.40M | -558.98M | -497.30M | -422.90M | |||
| Additional Paid In Capital | 632.55M | 615.83M | 538.72M | 516.10M | 504.80M | |||
| Common Shares | 1.00K | 1.00K | 1.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | -137.00K | -905.00K | -427.00K | -300.00K | N/A | |||
| Shares Outstanding | 64.77M | 63.50M | 57.82M | 56.30M | 55.60M | |||
| Tangible Book Value per Share | -1.52 | -1.01 | -1.54 | -0.91 | 0.18 | |||
| Total Shareholders' Equity | -28.76M | 5.52M | -20.69M | 18.50M | 81.90M | |||
| TOTAL LIABILITIES AND EQUITY | 219.00M | 232.57M | 189.00M | 178.00M | 257.50M | |||
| Statistics | ||||||||
| Debt/Equity | -5.07 | 22.00 | -5.82 | 3.89 | 0.87 | |||
| Current Ratio | 2.02 | 2.40 | 2.33 | 2.17 | 3.10 | |||
| Return On Assets (ROA) | -26.74% | -21.68% | -32.64% | -41.80% | -18.17% | |||
| Return On Equity (ROE) | N/A | -913.07% | N/A | -402.16% | -57.14% | |||
All data in USD , ROIC based on taxRate of 0.21