| MRQ (2025-9-27) | 2024 (2024-12-28) | 2023 (2023-12-30) | 2022 (2022-12-31) | 2021 (2021-12-25) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 78.00M | N/A | N/A | N/A | N/A | |||
| Cash Equivalents | 1.01B | 951.00M | 1.21B | 1.02B | 616.00M | |||
| Marketable Securities | 661.00M | 419.00M | N/A | N/A | N/A | |||
| Receivables | 201.00M | 212.00M | 357.00M | 269.00M | 1.48B | |||
| Inventories | 318.00M | 415.00M | 391.00M | 113.00M | 97.00M | |||
| Other Current Assets | 148.00M | 121.00M | 106.00M | 110.00M | 76.00M | |||
| Total Current Assets | 2.42B | 2.17B | 2.07B | 1.52B | 2.27B | |||
| Non-Current Assets | ||||||||
| PPE Net | 453.00M | 505.00M | 496.00M | 441.00M | 325.00M | |||
| Goodwill | 8.20B | 8.20B | 10.89B | 10.89B | 10.89B | |||
| Intangibles | 1.28B | 1.61B | 2.05B | 2.53B | 3.07B | |||
| Other Non-Current Assets | 135.00M | 91.00M | 67.00M | 62.00M | 94.00M | |||
| Total Non-Current Assets | 10.06B | 10.40B | 13.51B | 13.93B | 14.38B | |||
| TOTAL ASSETS | 12.48B | 12.58B | 15.58B | 15.44B | 16.66B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Accrued Expenses | 125.00M | 118.00M | 99.00M | 101.00M | 114.00M | |||
| Accounts Payable | 211.00M | 190.00M | 229.00M | 189.00M | 160.00M | |||
| Other Current Liabilities | 38.00M | 25.00M | 75.00M | 94.00M | 200.00M | |||
| Total Current Liabilities | 374.00M | 333.00M | 403.00M | 384.00M | 474.00M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Deferred Taxes/Income | 32.00M | 47.00M | 148.00M | 162.00M | 181.00M | |||
| Other Non-Current Liabilities | 139.00M | 112.00M | 102.00M | 101.00M | 111.00M | |||
| Total Non-Current Liabilities | 171.00M | 159.00M | 250.00M | 263.00M | 292.00M | |||
| TOTAL LIABILITIES | 545.00M | 492.00M | 653.00M | 647.00M | 766.00M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -3.33B | -3.06B | 30.00M | 57.00M | 15.88B | |||
| Additional Paid In Capital | 15.24B | 15.14B | 14.89B | 14.74B | N/A | |||
| Common Shares | 8.00M | 8.00M | 8.00M | 9.00M | N/A | |||
| Other Shareholders' Equity | 12.00M | 2.00M | 0.00 | -9.00M | 5.00M | |||
| Shares Outstanding | 813.77M | 811.73M | 806.15M | 802.00M | 796.00M | |||
| Tangible Book Value per Share | 3.02 | 2.81 | 2.45 | 1.71 | 2.42 | |||
| Total Shareholders' Equity | 11.94B | 12.09B | 14.92B | 14.79B | 15.89B | |||
| TOTAL LIABILITIES AND EQUITY | 12.48B | 12.58B | 15.58B | 15.44B | 16.66B | |||
| Statistics | ||||||||
| Current Ratio | 6.46 | 6.53 | 5.13 | 3.95 | 4.79 | |||
| Return On Assets (ROA) | -2.69% | -24.56% | -0.17% | -0.53% | -0.45% | |||
| Return On Equity (ROE) | -2.82% | -25.56% | -0.18% | -0.55% | -0.47% | |||
All data in USD , ROIC based on taxRate of 0.21