| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 3.53M | 8.00M | 6.47M | 5.47M | 17.05M | |||
| Cash Equivalents | N/A | N/A | N/A | N/A | N/A | |||
| Receivables | 1.50M | 1.65M | 2.18M | 2.47M | 2.14M | |||
| Inventories | 10.63M | 10.35M | 9.19M | 7.02M | 4.90M | |||
| Other Current Assets | 13.74M | 12.20M | 10.12M | 7.36M | 4.34M | |||
| Total Current Assets | 29.40M | 32.20M | 27.96M | 22.32M | 28.43M | |||
| Non-Current Assets | ||||||||
| PPE Net | 1.54M | 1.40M | 1.67M | 1.70M | 1.73M | |||
| Goodwill | N/A | N/A | N/A | N/A | N/A | |||
| Intangibles | 17.29M | 18.48M | 20.12M | 22.44M | 22.65M | |||
| Other Non-Current Assets | 1.24M | 1.35M | 1.01M | 995.00K | 446.00K | |||
| Total Non-Current Assets | 20.07M | 21.23M | 22.80M | 25.13M | 24.83M | |||
| TOTAL ASSETS | 49.47M | 53.42M | 50.76M | 47.45M | 53.27M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 23.11M | 12.04M | 4.87M | 15.88M | 3.18M | |||
| Accrued Expenses | 4.40M | 2.21M | 4.15M | 8.65M | 7.36M | |||
| Accounts Payable | 8.44M | 5.29M | 4.97M | 5.81M | 4.93M | |||
| Other Current Liabilities | 170.00K | 170.00K | N/A | 0.00 | 1.00K | |||
| Total Current Liabilities | 36.12M | 19.70M | 13.99M | 30.34M | 15.47M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 7.65M | 23.50M | 30.99M | 17.74M | 25.02M | |||
| Other Non-Current Liabilities | 1.34M | 1.24M | 886.00K | 725.00K | 919.00K | |||
| Total Non-Current Liabilities | 7.72M | 23.95M | 31.82M | 17.77M | 26.18M | |||
| TOTAL LIABILITIES | 43.84M | 43.66M | 45.80M | 48.11M | 41.65M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -376.86M | -346.48M | -308.25M | -266.95M | -219.49M | |||
| Additional Paid In Capital | 380.84M | 354.23M | 313.85M | 266.97M | 231.10M | |||
| Minority Interest | -1.27M | -791.00K | -64.00K | -699.00K | 242.00K | |||
| Common Shares | 2.49M | 2.48M | 7.00K | 0.00 | 5.00K | |||
| Other Shareholders' Equity | -839.40K | -467.00K | -652.00K | -680.00K | N/A | |||
| Shares Outstanding | 3.69M | 528.50K | 1.22M | 2.12M | 2.13M | |||
| Tangible Book Value per Share | -3.84 | -21.18 | -12.38 | -10.88 | -5.18 | |||
| Total Shareholders' Equity | 5.63M | 9.77M | 4.96M | -657.00K | 11.61M | |||
| TOTAL LIABILITIES AND EQUITY | 49.47M | 53.42M | 50.76M | 47.45M | 53.27M | |||
| Statistics | ||||||||
| Debt/Equity | 1.36 | 2.41 | 6.25 | -27.01 | 2.16 | |||
| Current Ratio | 0.81 | 1.63 | 2.00 | 0.74 | 1.84 | |||
| Return On Assets (ROA) | -81.45% | -72.05% | -81.36% | -100.00% | -98.74% | |||
| Return On Equity (ROE) | -716.07% | -393.98% | -832.49% | N/A | -452.98% | |||
All data in USD , ROIC based on taxRate of 0.21