| 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 | 9.76M | 7.13M | 7.40M | 8.30M | 37.80M | |||
| Receivables | 11.13M | 7.15M | 3.35M | 3.10M | 4.00M | |||
| Other Current Assets | 16.61M | 10.68M | 12.44M | 7.50M | 12.60M | |||
| Total Current Assets | 37.50M | 24.96M | 23.19M | 18.80M | 54.50M | |||
| Non-Current Assets | ||||||||
| PPE Net | 5.93M | 5.63M | 6.49M | 8.50M | 5.60M | |||
| Goodwill | 21.50M | 21.50M | 25.61M | 25.60M | 20.50M | |||
| Intangibles | 18.21M | 20.23M | 23.91M | 27.30M | 24.20M | |||
| Other Non-Current Assets | 99.00K | 74.00K | 58.00K | 100.00K | 100.00K | |||
| Total Non-Current Assets | 45.74M | 50.44M | 56.06M | 61.40M | 50.40M | |||
| TOTAL ASSETS | 83.24M | 75.40M | 79.26M | 80.20M | 104.90M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 8.91M | 4.56M | 8.36M | 3.60M | 9.60M | |||
| Current Portion Of LT Debt. | 491.00K | 4.39M | 416.00K | 600.00K | 800.00K | |||
| Accrued Expenses | 6.02M | 5.28M | 3.24M | 3.90M | 4.70M | |||
| Accounts Payable | 10.59M | 4.30M | 3.40M | 3.30M | 5.30M | |||
| Other Current Liabilities | 626.00K | 851.00K | 948.00K | 1.10M | 600.00K | |||
| Total Current Liabilities | 26.64M | 19.38M | 16.35M | 12.50M | 21.10M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 5.08M | 5.09M | 3.47M | 100.00K | 100.00K | |||
| Other Non-Current Liabilities | 8.13M | 6.25M | 4.21M | 5.50M | 3.60M | |||
| Total Non-Current Liabilities | 13.22M | 11.34M | 7.67M | 5.70M | 3.70M | |||
| TOTAL LIABILITIES | 39.86M | 30.72M | 24.02M | 18.20M | 24.80M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -106.76M | -93.16M | -71.59M | -47.60M | -20.00M | |||
| Additional Paid In Capital | 150.14M | 137.84M | 126.82M | 109.60M | 100.20M | |||
| Common Shares | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Treasury Stock | N/A | N/A | N/A | N/A | 0.00 | |||
| Shares Outstanding | 32.08M | 22.73M | 20.67M | 17.50M | 16.80M | |||
| Tangible Book Value per Share | 0.11 | 0.13 | 0.28 | 0.52 | 2.11 | |||
| Total Shareholders' Equity | 43.38M | 44.68M | 55.23M | 62.00M | 80.20M | |||
| TOTAL LIABILITIES AND EQUITY | 83.24M | 75.40M | 79.26M | 80.20M | 104.90M | |||
| Statistics | ||||||||
| Debt/Equity | 0.32 | 0.22 | 0.21 | 0.06 | 0.12 | |||
| Current Ratio | 1.41 | 1.29 | 1.42 | 1.50 | 2.58 | |||
| Return On Assets (ROA) | -23.82% | -28.62% | -30.26% | -34.41% | -11.92% | |||
| Return On Equity (ROE) | -45.71% | -48.29% | -43.42% | -44.52% | -15.59% | |||
All data in USD , ROIC based on taxRate of 0.21