| 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 | 104.80M | |||
| Cash Equivalents | 58.73M | N/A | 69.47M | 17.10M | N/A | |||
| Receivables | 29.05M | 40.00M | 20.53M | 3.60M | 3.40M | |||
| Inventories | 47.55M | 33.00M | 17.07M | 23.30M | 13.00M | |||
| Other Current Assets | 53.40M | 32.94M | 15.26M | 11.30M | 21.40M | |||
| Total Current Assets | 188.74M | 180.00M | 122.33M | 55.10M | 142.60M | |||
| Non-Current Assets | ||||||||
| PPE Net | 88.34M | 49.00M | 41.89M | 31.50M | 16.40M | |||
| Investments And Advances | N/A | N/A | N/A | N/A | 0.00 | |||
| Goodwill | 4.33M | 4.33M | 4.33M | 4.30M | 4.30M | |||
| Intangibles | 1.08M | 240.00K | 295.00K | 200.00K | 300.00K | |||
| Other Non-Current Assets | 45.73M | 11.00M | 15.71M | 14.60M | 2.10M | |||
| Total Non-Current Assets | 139.47M | 80.00M | 64.16M | 51.70M | 26.60M | |||
| TOTAL ASSETS | 328.21M | 260.00M | 186.49M | 106.80M | 169.20M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 730.00K | 2.01M | 3.43M | 5.60M | 6.60M | |||
| Accrued Expenses | 27.94M | 19.00M | 30.48M | 13.90M | 8.80M | |||
| Accounts Payable | 51.64M | 17.00M | 20.54M | 34.70M | 13.70M | |||
| Other Current Liabilities | 23.04M | 27.00M | 6.42M | 6.40M | 900.00K | |||
| Total Current Liabilities | 103.35M | 65.00M | 60.87M | 60.60M | 29.90M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 447.72M | 315.00M | 200.62M | 170.40M | 102.70M | |||
| Other Non-Current Liabilities | 874.13M | 462.00M | 35.81M | 8.50M | 4.20M | |||
| Total Non-Current Liabilities | 1.32B | 777.00M | 236.42M | 178.90M | 106.80M | |||
| TOTAL LIABILITIES | 1.43B | 842.00M | 297.29M | 239.50M | 136.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -2.42B | -1.56B | -875.85M | -646.30M | -416.50M | |||
| Additional Paid In Capital | 162.46M | 535.00M | 765.02M | 513.60M | 449.00M | |||
| Common Shares | 1.22B | 20.00K | 21.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | -67.49M | -43.00M | 7.00K | 0.00 | N/A | |||
| Shares Outstanding | 281.69M | 222.00M | 199.13M | 82.70M | 53.80M | |||
| Tangible Book Value per Share | -8.26 | -2.64 | -0.58 | -1.66 | 0.52 | |||
| Total Shareholders' Equity | -1.10B | -582.00M | -110.80M | -132.70M | 32.40M | |||
| TOTAL LIABILITIES AND EQUITY | 328.21M | 260.00M | 186.49M | 106.80M | 169.20M | |||
| Statistics | ||||||||
| Debt/Equity | -0.41 | -0.54 | -1.81 | -1.28 | 3.17 | |||
| Current Ratio | 1.83 | 2.77 | 2.01 | 0.91 | 4.77 | |||
| Return On Assets (ROA) | -599.51% | -370.85% | -123.06% | -215.18% | -73.42% | |||
| Return On Equity (ROE) | N/A | N/A | N/A | N/A | -383.40% | |||
All data in USD , ROIC based on taxRate of 0.21