| 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 | 20.39M | 11.12M | 2.28M | 4.81M | 10.75M | |||
| Receivables | 2.46M | 1.73M | 2.09M | 1.37M | 1.19M | |||
| Inventories | 1.82M | 1.80M | 2.32M | 2.56M | N/A | |||
| Other Current Assets | 1.14M | 447.00K | 1.52M | 1.35M | 1.40M | |||
| Total Current Assets | 25.81M | 15.10M | 8.21M | 10.09M | 13.34M | |||
| Non-Current Assets | ||||||||
| PPE Net | 11.73M | 9.83M | 11.16M | 8.48M | 4.17M | |||
| Goodwill | 1.92M | 1.92M | 1.92M | 1.34M | N/A | |||
| Intangibles | 1.00M | 1.24M | 1.56M | 2.06M | N/A | |||
| Other Non-Current Assets | 592.00K | 90.00K | 122.00K | 120.00K | 80.00K | |||
| Total Non-Current Assets | 15.25M | 13.09M | 14.76M | 11.99M | 4.24M | |||
| TOTAL ASSETS | 41.06M | 28.18M | 22.97M | 22.08M | 17.58M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 183.00K | 128.00K | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 105.00K | 1.36M | 0.00 | 2.14M | 7.11M | |||
| Accrued Expenses | 2.79M | 1.02M | 1.88M | 3.13M | 1.84M | |||
| Accounts Payable | 2.64M | 2.81M | 1.86M | 2.46M | 1.51M | |||
| Other Current Liabilities | 1.42M | 2.94M | 3.21M | 2.77M | 1.78M | |||
| Total Current Liabilities | 7.13M | 8.27M | 6.95M | 10.51M | 12.24M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 4.00M | 3.95M | 1.24M | 6.55M | 0.00 | |||
| Other Non-Current Liabilities | 3.04M | 187.00K | 7.22M | 12.82M | 31.05M | |||
| Total Non-Current Liabilities | 7.04M | 4.14M | 8.46M | 19.38M | 31.06M | |||
| TOTAL LIABILITIES | 14.16M | 12.40M | 15.40M | 29.89M | 43.30M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -215.96M | -193.19M | -161.46M | -139.34M | -113.70M | |||
| Additional Paid In Capital | 242.84M | 208.97M | 134.74M | 95.72M | 30.75M | |||
| Common Shares | 10.00K | 4.00K | 34.29M | 35.82M | 57.24M | |||
| Shares Outstanding | 10.40M | 4.40M | 10.96M | 38.35M | 29.45M | |||
| Tangible Book Value per Share | 2.30 | 2.87 | -2.75 | -1.23 | -2.82 | |||
| Total Shareholders' Equity | 26.90M | 15.78M | 7.57M | -7.80M | -25.72M | |||
| TOTAL LIABILITIES AND EQUITY | 41.06M | 28.18M | 22.97M | 22.08M | 17.58M | |||
| Statistics | ||||||||
| Debt/Equity | 0.16 | 0.26 | 0.16 | -0.84 | N/A | |||
| Current Ratio | 3.62 | 1.83 | 1.18 | 0.96 | 1.09 | |||
| Return On Assets (ROA) | -72.41% | -112.59% | -96.27% | -116.12% | -252.84% | |||
| Return On Equity (ROE) | -110.54% | -201.09% | -292.22% | N/A | N/A | |||
All data in USD , ROIC based on taxRate of 0.21