| 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 | 255.60M | 419.60M | 36.17M | 78.80M | 127.60M | |||
| Marketable Securities | 309.61M | 115.96M | 97.59M | 134.30M | 111.60M | |||
| Receivables | 76.16M | 79.94M | 61.48M | 49.90M | 46.40M | |||
| Inventories | 19.56M | 14.04M | 13.97M | 15.20M | 10.30M | |||
| Other Current Assets | 19.11M | 16.29M | 21.59M | 10.60M | 9.70M | |||
| Total Current Assets | 680.03M | 645.82M | 230.81M | 288.80M | 305.50M | |||
| Non-Current Assets | ||||||||
| PPE Net | 192.62M | 172.66M | 153.43M | 136.30M | 140.50M | |||
| Investments And Advances | 68.09M | 61.90M | N/A | N/A | N/A | |||
| Goodwill | 862.00K | 862.00K | 862.00K | 900.00K | 900.00K | |||
| Other Non-Current Assets | 53.61M | 50.21M | 48.04M | 22.30M | 16.10M | |||
| Total Non-Current Assets | 315.18M | 285.63M | 202.33M | 159.40M | 157.50M | |||
| TOTAL ASSETS | 995.21M | 931.45M | 433.14M | 448.20M | 463.00M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | N/A | 0.00 | 0.00 | 11.70M | |||
| Accrued Expenses | 134.41M | 100.77M | 98.52M | 78.50M | 62.60M | |||
| Accounts Payable | 8.28M | 7.22M | 5.54M | 7.50M | 10.50M | |||
| Other Current Liabilities | 4.22M | 2.93M | 3.31M | 3.10M | 3.00M | |||
| Total Current Liabilities | 146.91M | 110.92M | 107.37M | 89.10M | 87.90M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 648.75M | 646.44M | 34.95M | 34.90M | 9.70M | |||
| Other Non-Current Liabilities | 77.66M | 83.18M | 80.73M | 84.40M | 85.90M | |||
| Total Non-Current Liabilities | 726.41M | 729.62M | 115.68M | 119.30M | 95.60M | |||
| TOTAL LIABILITIES | 873.32M | 840.54M | 223.05M | 208.40M | 183.50M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -809.02M | -758.89M | -645.61M | -522.20M | -406.00M | |||
| Additional Paid In Capital | 955.60M | 874.61M | 855.78M | 762.40M | 685.60M | |||
| Common Shares | 32.00K | 31.00K | 31.00K | 0.00 | 0.00 | |||
| Treasury Stock | -25.00M | -25.00M | N/A | N/A | N/A | |||
| Other Shareholders' Equity | 285.00K | 165.00K | -112.00K | -400.00K | -100.00K | |||
| Shares Outstanding | 32.20M | 31.39M | 30.95M | 30.20M | 29.50M | |||
| Tangible Book Value per Share | 3.76 | 2.87 | 6.76 | 7.91 | 9.44 | |||
| Total Shareholders' Equity | 121.89M | 90.91M | 210.10M | 239.80M | 279.50M | |||
| TOTAL LIABILITIES AND EQUITY | 995.21M | 931.45M | 433.14M | 448.20M | 463.00M | |||
| Statistics | ||||||||
| Debt/Equity | 5.32 | 7.11 | 0.17 | 0.15 | 0.03 | |||
| Current Ratio | 4.63 | 5.82 | 2.15 | 3.24 | 3.48 | |||
| Return On Assets (ROA) | -5.17% | -12.16% | -28.49% | -25.93% | -21.90% | |||
| Return On Equity (ROE) | -42.22% | -124.62% | -58.74% | -48.46% | -36.28% | |||
All data in USD , ROIC based on taxRate of 0.21