| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 1.75M | 2.00M | 63.40M | 135.80M | 111.40M | |||
| Cash Equivalents | 116.22M | 48.48M | 50.29M | 19.90M | 59.80M | |||
| Marketable Securities | N/A | 0.00 | 121.90M | 266.30M | 234.00M | |||
| Receivables | 121.00K | 28.98M | 41.05M | 16.30M | 25.40M | |||
| Inventories | 3.86M | 3.15M | 41.56M | 40.40M | 31.00M | |||
| Other Current Assets | 11.46M | 113.89M | 13.36M | 14.10M | 12.50M | |||
| Total Current Assets | 133.42M | 196.51M | 331.56M | 492.80M | 474.10M | |||
| Non-Current Assets | ||||||||
| PPE Net | N/A | 97.00K | 81.37M | 100.90M | 120.20M | |||
| Investments And Advances | 3.04M | N/A | 5.29M | 9.40M | 171.60M | |||
| Other Non-Current Assets | 556.00K | 17.92M | 5.31M | 6.90M | 8.00M | |||
| Total Non-Current Assets | 3.59M | 18.02M | 91.97M | 117.30M | 299.70M | |||
| TOTAL ASSETS | 137.01M | 214.53M | 423.53M | 610.10M | 773.80M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | 34.00K | 40.00K | 0.00 | 0.00 | |||
| Accrued Expenses | 25.78M | 62.00M | 186.93M | 229.60M | 180.40M | |||
| Accounts Payable | 5.09M | 5.06M | 17.96M | 30.80M | 26.10M | |||
| Other Current Liabilities | 5.10M | 66.21M | 12.74M | 13.10M | 19.00M | |||
| Total Current Liabilities | 35.97M | 133.31M | 217.67M | 273.60M | 225.50M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 19.47M | 90.17M | 89.80M | 17.10M | 17.60M | |||
| Deferred Taxes/Income | N/A | N/A | N/A | N/A | 9.20M | |||
| Other Non-Current Liabilities | 64.08M | 174.68M | 278.26M | 321.00M | 292.40M | |||
| Total Non-Current Liabilities | 118.07M | 306.82M | 410.03M | 357.90M | 339.20M | |||
| TOTAL LIABILITIES | 154.04M | 440.13M | 627.70M | 631.50M | 564.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -1.69B | -1.89B | -1.84B | -1.56B | -1.26B | |||
| Additional Paid In Capital | 1.68B | 1.67B | 1.64B | 1.54B | 1.48B | |||
| Minority Interest | 34.51M | 41.97M | 41.97M | 20.00M | 20.00M | |||
| Common Shares | 1.01M | 1.01M | 988.00K | 900.00K | 900.00K | |||
| Other Shareholders' Equity | -2.21M | -5.73M | -6.88M | -5.70M | -4.20M | |||
| Shares Outstanding | 4.04M | 4.04M | 3.95M | 3.77M | 3.72M | |||
| Tangible Book Value per Share | -4.21 | -55.89 | -51.68 | -0.23 | 2.25 | |||
| Total Shareholders' Equity | -17.03M | -225.60M | -204.17M | -21.40M | 209.10M | |||
| TOTAL LIABILITIES AND EQUITY | 137.01M | 214.53M | 423.53M | 610.10M | 773.80M | |||
| Statistics | ||||||||
| Debt/Equity | -1.14 | -0.40 | -0.44 | -0.80 | 0.08 | |||
| Current Ratio | 3.71 | 1.47 | 1.52 | 1.80 | 2.10 | |||
| Return On Assets (ROA) | 157.40% | -22.18% | -67.11% | -48.14% | -37.48% | |||
| Return On Equity (ROE) | N/A | N/A | N/A | N/A | -138.69% | |||
All data in USD , ROIC based on taxRate of 0.21