| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 33.20M | 48.83M | N/A | N/A | N/A | |||
| Cash Equivalents | 21.28M | 34.02M | 139.09M | 69.60M | 330.00M | |||
| Marketable Securities | 19.51M | 99.83M | 150.73M | 419.30M | 462.10M | |||
| Receivables | 22.06M | 37.45M | 34.64M | 39.70M | 27.60M | |||
| Inventories | 16.10M | 14.91M | 12.20M | 8.80M | 10.30M | |||
| Other Current Assets | 10.02M | 10.20M | 13.96M | 17.30M | 15.40M | |||
| Total Current Assets | 122.17M | 245.23M | 350.62M | 554.60M | 845.40M | |||
| Non-Current Assets | ||||||||
| PPE Net | 54.91M | 83.76M | 109.01M | 51.50M | 20.20M | |||
| Investments And Advances | 10.00M | 10.00M | 14.00M | 4.00M | 10.00M | |||
| Goodwill | 1.75M | 3.99M | 7.39M | 18.80M | 3.10M | |||
| Intangibles | 10.99M | 15.56M | 22.99M | 22.10M | 2.40M | |||
| Other Non-Current Assets | 3.70M | 6.68M | 5.88M | 36.30M | 2.50M | |||
| Total Non-Current Assets | 81.34M | 119.99M | 161.75M | 132.70M | 38.10M | |||
| TOTAL ASSETS | 203.52M | 365.21M | 512.37M | 687.30M | 883.50M | |||
| 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 | N/A | 500.00K | 100.00K | |||
| Accrued Expenses | 32.49M | 38.85M | 46.69M | 45.40M | 21.70M | |||
| Accounts Payable | 21.39M | 18.97M | 21.11M | 18.60M | 14.40M | |||
| Other Current Liabilities | 8.79M | 2.77M | 16.07M | 13.10M | 2.80M | |||
| Total Current Liabilities | 62.67M | 60.59M | 83.87M | 77.50M | 39.00M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 429.18M | 500.52M | 615.43M | 612.20M | 609.00M | |||
| Other Non-Current Liabilities | 13.23M | 24.90M | 37.81M | 24.00M | 37.60M | |||
| Total Non-Current Liabilities | 442.41M | 525.41M | 653.24M | 636.20M | 646.60M | |||
| TOTAL LIABILITIES | 505.08M | 586.00M | 737.12M | 713.70M | 685.60M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -2.30B | -2.11B | -1.84B | -1.27B | -822.50M | |||
| Additional Paid In Capital | 2.31B | 2.20B | 1.93B | 1.56B | 1.26B | |||
| Common Shares | 3.38M | 4.00K | 44.00K | 0.00 | 0.00 | |||
| Treasury Stock | -312.48M | -312.48M | -312.48M | -312.50M | -235.90M | |||
| Other Shareholders' Equity | -456.00K | -295.00K | 2.00K | -4.20M | -900.00K | |||
| Shares Outstanding | 75.91M | 41.47M | 118.61M | 367.20M | 347.90M | |||
| Tangible Book Value per Share | -4.18 | -5.80 | -2.15 | -0.18 | 0.55 | |||
| Total Shareholders' Equity | -301.56M | -220.79M | -224.75M | -26.40M | 198.00M | |||
| TOTAL LIABILITIES AND EQUITY | 203.52M | 365.21M | 512.37M | 687.30M | 883.50M | |||
| Statistics | ||||||||
| Debt/Equity | -1.42 | -2.27 | -2.74 | -23.19 | 3.08 | |||
| Current Ratio | 1.95 | 4.05 | 4.18 | 7.16 | 21.68 | |||
| Return On Assets (ROA) | -120.35% | -74.79% | -111.50% | -64.88% | -26.94% | |||
| Return On Equity (ROE) | N/A | N/A | N/A | N/A | -120.20% | |||
All data in USD , ROIC based on taxRate of 0.21