| MRQ (2025-9-30) | 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 1.59M | 1.33M | 643.00K | 2.38M | 490.00K | |||
| Receivables | 7.50M | 12.86M | 9.77M | 8.65M | 8.61M | |||
| Inventories | 15.73M | 17.23M | 16.98M | 19.00M | 16.26M | |||
| Other Current Assets | 2.15M | 379.00K | 945.00K | 920.00K | 1.27M | |||
| Total Current Assets | 26.96M | 31.80M | 28.34M | 30.94M | 26.62M | |||
| Non-Current Assets | ||||||||
| PPE Net | 2.63M | 2.83M | 3.85M | 4.64M | 4.18M | |||
| Other Non-Current Assets | 108.00K | 119.00K | 118.00K | 120.00K | 90.00K | |||
| Total Non-Current Assets | 2.74M | 2.95M | 3.96M | 4.77M | 4.26M | |||
| TOTAL ASSETS | 29.70M | 34.75M | 32.30M | 35.71M | 30.88M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 9.94M | 14.63M | 13.83M | 9.91M | 4.89M | |||
| Current Portion Of LT Debt. | 90.00K | 80.00K | 156.00K | 140.00K | N/A | |||
| Accrued Expenses | 4.98M | 4.74M | 1.77M | 2.23M | 2.71M | |||
| Accounts Payable | 13.74M | 16.30M | 11.39M | 9.74M | 6.65M | |||
| Other Current Liabilities | 3.43M | 3.87M | 3.52M | 1.81M | 340.00K | |||
| Total Current Liabilities | 32.17M | 39.62M | 30.67M | 23.83M | 14.59M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 36.00K | 32.00K | 112.00K | 270.00K | 0.00 | |||
| Other Non-Current Liabilities | 810.00K | 506.00K | 1.32M | 2.06M | 2.36M | |||
| Total Non-Current Liabilities | 846.00K | 538.00K | 1.43M | 2.33M | 2.36M | |||
| TOTAL LIABILITIES | 33.02M | 40.16M | 32.11M | 26.16M | 16.95M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -108.95M | -106.39M | -99.71M | -88.56M | -81.81M | |||
| Additional Paid In Capital | 105.61M | 100.97M | 99.89M | 98.09M | 95.73M | |||
| Common Shares | 17.00K | 17.00K | 17.00K | 20.00K | 20.00K | |||
| Shares Outstanding | 16.86M | 16.84M | 16.68M | 16.46M | 16.00M | |||
| Tangible Book Value per Share | -0.20 | -0.32 | 0.01 | 0.58 | 0.87 | |||
| Total Shareholders' Equity | -3.32M | -5.40M | 194.00K | 9.55M | 13.93M | |||
| TOTAL LIABILITIES AND EQUITY | 29.70M | 34.75M | 32.30M | 35.71M | 30.88M | |||
| Statistics | ||||||||
| Debt/Equity | -3.00 | -2.71 | 71.89 | 1.07 | N/A | |||
| Current Ratio | 0.84 | 0.80 | 0.92 | 1.30 | 1.82 | |||
| Return On Assets (ROA) | -25.48% | -19.20% | -25.80% | -18.87% | -50.55% | |||
| Return On Equity (ROE) | N/A | N/A | -4295.36% | -70.58% | -112.06% | |||
All data in USD , ROIC based on taxRate of 0.21