| MRQ (2025-6-30) | 2024 (2024-9-30) | 2023 (2023-9-30) | 2022 (2022-9-30) | 2021 (2021-9-30) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 36.00K | 464.20K | 1.37M | 8.32M | 10.82M | |||
| Receivables | 75.60K | 0.00 | 586.90K | 350.00K | 560.00K | |||
| Inventories | 11.88M | 4.55M | 998.10K | 950.00K | 570.00K | |||
| Other Current Assets | 1.25M | 393.40K | 418.20K | 550.00K | 460.00K | |||
| Total Current Assets | 13.24M | 5.41M | 3.38M | 10.16M | 12.41M | |||
| Non-Current Assets | ||||||||
| PPE Net | 8.70K | 494.90K | 712.80K | 1.17M | 1.08M | |||
| Investments And Advances | N/A | N/A | 162.30K | 170.00K | 180.00K | |||
| Goodwill | N/A | N/A | N/A | N/A | N/A | |||
| Intangibles | 57.50K | 80.00K | 110.00K | 140.00K | N/A | |||
| Other Non-Current Assets | N/A | -392.90K | 79.70K | 80.00K | 80.00K | |||
| Total Non-Current Assets | 66.20K | 182.10K | 1.06M | 1.55M | 1.33M | |||
| TOTAL ASSETS | 13.31M | 5.59M | 4.44M | 11.71M | 13.74M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 433.50K | 3.30M | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | N/A | 30.80K | 30.00K | 70.00K | |||
| Accrued Expenses | 1.15M | 1.24M | 216.10K | 1.09M | 420.00K | |||
| Accounts Payable | 482.00K | 1.10M | 1.90M | 110.00K | 340.00K | |||
| Other Current Liabilities | 606.40K | 593.70K | 405.60K | 360.00K | 310.00K | |||
| Total Current Liabilities | 2.67M | 6.24M | 2.56M | 1.60M | 1.15M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 30.00K | 60.00K | |||
| Other Non-Current Liabilities | N/A | 0.00 | 210.20K | 330.00K | 310.00K | |||
| Total Non-Current Liabilities | -18.80K | 0.00 | 210.20K | 370.00K | 380.00K | |||
| TOTAL LIABILITIES | 2.65M | 6.24M | 2.77M | 1.97M | 1.53M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -85.34M | -82.34M | -73.37M | -64.62M | -52.82M | |||
| Additional Paid In Capital | 96.35M | 81.26M | 74.93M | 74.28M | 64.84M | |||
| Minority Interest | -18.80K | N/A | N/A | N/A | N/A | |||
| Common Shares | 400.00 | 100.00 | 0.00 | 0.00 | 0.00 | |||
| Treasury Stock | N/A | N/A | N/A | N/A | N/A | |||
| Other Shareholders' Equity | -361.70K | 433.40K | 120.50K | 80.00K | 200.00K | |||
| Shares Outstanding | 1.82M | 248.90K | 37.40K | 33.80K | 25.50K | |||
| Tangible Book Value per Share | 5.82 | -2.94 | 41.79 | 283.94 | 23.94 | |||
| Total Shareholders' Equity | 10.66M | -650.70K | 1.67M | 9.74M | 12.21M | |||
| TOTAL LIABILITIES AND EQUITY | 13.31M | 5.59M | 4.44M | 11.71M | 13.74M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | N/A | 0.00 | 0.00 | |||
| Current Ratio | 4.96 | 0.87 | 1.32 | 6.35 | 10.79 | |||
| Return On Assets (ROA) | -47.36% | -153.11% | -197.02% | -100.77% | -135.01% | |||
| Return On Equity (ROE) | -59.16% | N/A | -522.55% | -121.15% | -151.92% | |||
All data in USD , ROIC based on taxRate of 0.21