| 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 | 30.93M | 40.22M | 36.16M | 56.60M | 88.70M | |||
| Receivables | 3.02M | 5.10M | 5.33M | 4.10M | 4.70M | |||
| Inventories | 1.71M | 2.09M | 1.84M | 1.50M | 1.70M | |||
| Other Current Assets | 4.29M | 6.00M | 41.31M | 140.80M | 180.30M | |||
| Total Current Assets | 39.95M | 53.41M | 84.64M | 202.90M | 275.40M | |||
| Non-Current Assets | ||||||||
| PPE Net | 478.62M | 503.61M | 504.93M | 358.60M | 165.40M | |||
| Goodwill | 19.48M | 19.48M | 21.29M | 21.30M | 21.30M | |||
| Intangibles | 105.72M | 96.13M | 76.27M | 10.90M | 10.90M | |||
| Other Non-Current Assets | 641.00K | 705.00K | 1.33M | 1.60M | 900.00K | |||
| Total Non-Current Assets | 604.45M | 619.92M | 603.82M | 392.40M | 198.40M | |||
| TOTAL ASSETS | 644.40M | 673.33M | 688.46M | 595.30M | 473.80M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 1.77M | 1.61M | 1.69M | 1.60M | 500.00K | |||
| Accrued Expenses | 48.16M | 39.51M | 33.82M | 25.90M | 25.40M | |||
| Accounts Payable | 5.70M | 9.19M | 12.79M | 4.60M | 8.40M | |||
| Other Current Liabilities | 2.98M | 17.14M | 30.25M | 33.60M | 3.70M | |||
| Total Current Liabilities | 58.61M | 67.45M | 78.55M | 65.70M | 38.10M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 475.08M | 469.23M | 467.86M | 406.60M | 304.40M | |||
| Deferred Taxes/Income | 2.04M | 1.95M | 1.68M | 1.00M | 1.10M | |||
| Other Non-Current Liabilities | 94.46M | 94.20M | 62.52M | 22.30M | 17.60M | |||
| Total Non-Current Liabilities | 571.58M | 565.38M | 532.06M | 429.80M | 323.00M | |||
| TOTAL LIABILITIES | 630.19M | 632.84M | 610.61M | 495.50M | 361.10M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -103.11M | -75.29M | -34.62M | -9.70M | 5.10M | |||
| Additional Paid In Capital | 117.32M | 115.78M | 113.33M | 110.60M | 108.90M | |||
| Common Shares | 4.00K | 4.00K | 4.00K | 0.00 | 0.00 | |||
| Treasury Stock | N/A | 0.00 | -869.00K | -1.10M | -1.30M | |||
| Shares Outstanding | 36.11M | 35.65M | 34.59M | 34.40M | 34.20M | |||
| Tangible Book Value per Share | -3.07 | -2.11 | -0.57 | 1.97 | 2.35 | |||
| Total Shareholders' Equity | 14.21M | 40.50M | 77.85M | 99.80M | 112.70M | |||
| TOTAL LIABILITIES AND EQUITY | 644.40M | 673.33M | 688.46M | 595.30M | 473.80M | |||
| Statistics | ||||||||
| Debt/Equity | 33.44 | 11.59 | 6.01 | 4.07 | 2.70 | |||
| Current Ratio | 0.68 | 0.79 | 1.08 | 3.09 | 7.23 | |||
| Return On Assets (ROA) | -6.23% | -6.04% | -3.62% | -2.49% | 2.47% | |||
| Return On Equity (ROE) | -282.43% | -100.43% | -31.99% | -14.83% | 10.38% | |||
| Return On Invested Capital (ROIC) | 0.40% | 0.11% | N/A | 1.91% | 6.93% | |||
| Return On Invested Capital Ex Cash (ROICexc) | 0.42% | 0.12% | N/A | 2.14% | 8.70% | |||
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | 0.55% | 0.15% | N/A | 2.29% | 9.59% | |||
All data in USD , ROIC based on taxRate of 0.21