| 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 | 2.40M | 3.40M | 7.11M | 11.01M | 100.81M | |||
| Marketable Securities | 33.69M | 86.73M | 164.74M | 183.91M | 56.46M | |||
| Receivables | 31.96M | 36.82M | 37.47M | 242.02M | 82.47M | |||
| Inventories | N/A | N/A | N/A | N/A | N/A | |||
| Other Current Assets | 3.76M | 7.17M | 8.58M | 6.30M | 8.22M | |||
| Total Current Assets | 71.81M | 134.12M | 217.90M | 443.24M | 247.96M | |||
| Non-Current Assets | ||||||||
| PPE Net | 13.82M | 17.64M | 20.58M | 23.25M | 30.01M | |||
| Other Non-Current Assets | 1.05M | 1.05M | 1.05M | 1.05M | 1.05M | |||
| Total Non-Current Assets | 113.90M | 142.96M | 160.37M | 147.73M | 171.31M | |||
| TOTAL ASSETS | 185.71M | 277.08M | 378.27M | 590.97M | 419.27M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 36.34M | 42.38M | 9.15M | 95.95M | 648.00K | |||
| Accrued Expenses | 31.92M | 31.24M | 36.46M | 34.44M | 37.74M | |||
| Accounts Payable | 12.50M | 5.91M | 7.71M | 5.99M | 13.40M | |||
| Total Current Liabilities | 80.76M | 79.53M | 53.32M | 136.38M | 51.79M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 312.08M | 363.44M | 330.42M | 346.49M | 313.77M | |||
| Other Non-Current Liabilities | 13.34M | 16.73M | 19.51M | 22.41M | 29.93M | |||
| Total Non-Current Liabilities | 325.43M | 380.16M | 349.94M | 368.90M | 343.70M | |||
| TOTAL LIABILITIES | 406.18M | 459.69M | 403.25M | 505.29M | 395.49M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -1.00B | -910.35M | -753.53M | -635.72M | -683.13M | |||
| Additional Paid In Capital | 778.97M | 727.16M | 727.94M | 720.77M | 706.29M | |||
| Common Shares | 700.00K | 580.00K | 611.00K | 628.00K | 626.00K | |||
| Shares Outstanding | 70.07M | 58.04M | 61.13M | 62.83M | 62.63M | |||
| Tangible Book Value per Share | -3.15 | -3.15 | -0.41 | 1.36 | 0.38 | |||
| Total Shareholders' Equity | -220.48M | -182.61M | -24.98M | 85.68M | 23.78M | |||
| TOTAL LIABILITIES AND EQUITY | 185.71M | 277.08M | 378.27M | 590.97M | 419.27M | |||
| Statistics | ||||||||
| Debt/Equity | -1.42 | -1.99 | -13.23 | 4.04 | 13.19 | |||
| Current Ratio | 0.89 | 1.69 | 4.09 | 3.25 | 4.79 | |||
| Return On Assets (ROA) | -65.24% | -56.66% | -31.19% | 8.02% | 46.33% | |||
| Return On Equity (ROE) | N/A | N/A | N/A | 55.34% | 816.80% | |||
All data in USD , ROIC based on taxRate of 0.21