| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 837.60K | 843.70K | 1.25M | N/A | N/A | |||
| Cash Equivalents | 15.09M | 20.44M | 6.11M | 4.95M | 6.23M | |||
| Receivables | 471.50K | 63.80K | 882.30K | 809.50K | 470.00K | |||
| Other Current Assets | 258.40K | 513.30K | 523.80K | 309.80K | 150.00K | |||
| Total Current Assets | 16.66M | 21.86M | 8.76M | 6.07M | 6.85M | |||
| Non-Current Assets | ||||||||
| PPE Net | 670.20K | 731.90K | 3.19M | 2.03M | 1.30M | |||
| Investments And Advances | 44.17M | 49.36M | 30.89M | 17.27M | 110.00K | |||
| Other Non-Current Assets | 12.80K | 26.60K | 144.60K | 323.20K | N/A | |||
| Total Non-Current Assets | 44.85M | 50.12M | 34.22M | 19.63M | 1.40M | |||
| TOTAL ASSETS | 61.51M | 71.98M | 42.99M | 25.70M | 8.25M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Accrued Expenses | 694.50K | 783.70K | 3.52M | 1.68M | 750.00K | |||
| Accounts Payable | 329.10K | 323.90K | 578.20K | 698.80K | 580.00K | |||
| Other Current Liabilities | 834.70K | 772.60K | 1.43M | N/A | N/A | |||
| Total Current Liabilities | 1.86M | 1.88M | 5.52M | 2.38M | 1.33M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Other Non-Current Liabilities | 21.80K | 22.80K | 140.70K | 215.00K | 160.00K | |||
| Total Non-Current Liabilities | -84.30K | -66.80K | 147.90K | 683.60K | 680.00K | |||
| TOTAL LIABILITIES | 1.77M | 1.81M | 5.67M | 3.06M | 2.01M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -18.05M | 1.44M | -12.09M | -5.12M | 6.24M | |||
| Additional Paid In Capital | 77.79M | 68.72M | 49.41M | 27.76M | N/A | |||
| Minority Interest | -106.10K | -89.70K | 7.30K | 468.70K | 520.00K | |||
| Shares Outstanding | 10.14M | 9.95M | 9.30M | 9.30M | 8.46M | |||
| Tangible Book Value per Share | 5.89 | 7.05 | 4.01 | 2.44 | 0.74 | |||
| Total Shareholders' Equity | 59.74M | 70.16M | 37.31M | 22.64M | 6.24M | |||
| TOTAL LIABILITIES AND EQUITY | 61.51M | 71.98M | 42.99M | 25.70M | 8.25M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | N/A | N/A | N/A | |||
| Current Ratio | 8.97 | 11.63 | 1.59 | 2.55 | 5.15 | |||
| Return On Assets (ROA) | 18.57% | 16.24% | -16.21% | -20.68% | -183.03% | |||
| Return On Equity (ROE) | 19.13% | 16.66% | -18.68% | -23.47% | -241.99% | |||
All data in USD , ROIC based on taxRate of 0.21