| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 58.90M | 98.92M | N/A | 82.60M | 295.60M | |||
| Cash Equivalents | N/A | N/A | 249.30M | 82.64M | 295.57M | |||
| Marketable Securities | N/A | N/A | N/A | 0.00 | 249.90M | |||
| Receivables | 121.40M | 125.20M | 148.42M | 119.00M | 138.20M | |||
| Inventories | 63.81M | 65.60M | 67.88M | 114.50M | 95.70M | |||
| Other Current Assets | 14.32M | 9.40M | 17.79M | 166.10M | 27.70M | |||
| Total Current Assets | 258.43M | 299.13M | 483.38M | 482.30M | 807.10M | |||
| Non-Current Assets | ||||||||
| PPE Net | 340.06M | 339.75M | 448.68M | 601.60M | 668.10M | |||
| Goodwill | 125.24M | 107.24M | 118.21M | 112.90M | 130.40M | |||
| Intangibles | 9.19M | 8.97M | 12.11M | 14.80M | 15.60M | |||
| Other Non-Current Assets | 19.38M | 20.34M | 28.87M | 9.80M | 6.60M | |||
| Total Non-Current Assets | 521.20M | 504.85M | 633.59M | 742.90M | 821.80M | |||
| TOTAL ASSETS | 779.63M | 803.98M | 1.12B | 1.23B | 1.63B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 404.23M | 343.51M | 346.02M | 66.70M | 22.70M | |||
| Accrued Expenses | 109.33M | 110.95M | 133.76M | 132.50M | 126.40M | |||
| Accounts Payable | 70.86M | 60.15M | 64.37M | 82.50M | 93.00M | |||
| Other Current Liabilities | 26.01M | 20.45M | 39.51M | 60.20M | 1.20M | |||
| Total Current Liabilities | 610.44M | 535.06M | 583.65M | 341.90M | 243.40M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 143.34M | 147.94M | 186.82M | 85.00M | 126.50M | |||
| Deferred Taxes/Income | N/A | N/A | N/A | 0.00 | 2.70M | |||
| Other Non-Current Liabilities | 5.96M | 14.86M | 10.72M | 7.20M | 11.00M | |||
| Total Non-Current Liabilities | 150.50M | 164.23M | 199.32M | 92.20M | 140.20M | |||
| TOTAL LIABILITIES | 760.94M | 699.29M | 782.98M | 434.10M | 383.60M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -1.52B | -1.25B | -1.06B | -665.50M | -308.40M | |||
| Additional Paid In Capital | 1.63B | 1.63B | 1.63B | 1.63B | 1.63B | |||
| Minority Interest | 1.20M | 1.44M | 1.79M | N/A | N/A | |||
| Common Shares | 107.00K | 106.00K | 105.00K | 100.00K | 100.00K | |||
| Treasury Stock | 0.00 | N/A | N/A | 0.00 | N/A | |||
| Other Shareholders' Equity | -100.00 | -201.50M | -160.50M | -171.50M | -74.50M | |||
| Shares Outstanding | 30.34M | 29.94M | 29.76M | 29.63M | 29.60M | |||
| Tangible Book Value per Share | -0.19 | -0.02 | 0.34 | 1.12 | 1.86 | |||
| Total Shareholders' Equity | 18.69M | 104.69M | 333.99M | 791.10M | 1.25B | |||
| TOTAL LIABILITIES AND EQUITY | 779.63M | 803.98M | 1.12B | 1.23B | 1.63B | |||
| Statistics | ||||||||
| Debt/Equity | 7.67 | 1.41 | 0.56 | 0.11 | 0.10 | |||
| Current Ratio | 0.42 | 0.56 | 0.83 | 1.41 | 3.32 | |||
| Return On Assets (ROA) | -28.84% | -25.12% | -37.32% | -32.04% | -13.04% | |||
| Return On Equity (ROE) | -1203.03% | -192.91% | -124.81% | -49.63% | -17.06% | |||
All data in USD , ROIC based on taxRate of 0.21