| MRQ (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 506.10K | 734.70K | 8.73M | 22.07M | 28.20M | |||
| Marketable Securities | N/A | N/A | N/A | N/A | N/A | |||
| Receivables | 23.00K | 745.60K | 333.70K | 330.00K | 350.00K | |||
| Inventories | 42.70K | 385.70K | 494.40K | 430.00K | 390.00K | |||
| Other Current Assets | 651.60K | 360.00K | 521.70K | 530.00K | 510.00K | |||
| Total Current Assets | 1.22M | 2.23M | 10.08M | 23.36M | 29.46M | |||
| Non-Current Assets | ||||||||
| PPE Net | 2.06M | 2.43M | 3.96M | 2.05M | 3.33M | |||
| Goodwill | N/A | N/A | N/A | 0.00 | 6.86M | |||
| Intangibles | 48.70K | 210.10K | 252.50K | 250.00K | 3.96M | |||
| Other Non-Current Assets | 102.50K | 102.50K | 124.10K | 80.00K | 170.00K | |||
| Total Non-Current Assets | 2.21M | 2.75M | 4.34M | 2.37M | 14.31M | |||
| TOTAL ASSETS | 3.44M | 4.97M | 14.42M | 25.73M | 43.77M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 265.50K | 0.00 | 150.40K | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | N/A | N/A | N/A | 0.00 | |||
| Accrued Expenses | 1.74M | 1.98M | 2.15M | 2.32M | 1.90M | |||
| Accounts Payable | 1.35M | 1.14M | 1.34M | 940.00K | 1.02M | |||
| Other Current Liabilities | 491.30K | 469.80K | 309.50K | 620.00K | 320.00K | |||
| Total Current Liabilities | 3.85M | 3.59M | 3.95M | 3.88M | 3.24M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Other Non-Current Liabilities | 1.24M | 1.58M | 2.19M | 90.00K | 270.00K | |||
| Total Non-Current Liabilities | 1.24M | 1.58M | 2.19M | 90.00K | 270.00K | |||
| TOTAL LIABILITIES | 5.09M | 5.18M | 6.15M | 3.97M | 3.51M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -184.94M | -180.43M | -167.76M | -153.78M | -128.04M | |||
| Additional Paid In Capital | 183.19M | 180.16M | 175.99M | 174.76M | 167.65M | |||
| Common Shares | 96.80K | 67.50K | 41.40K | 790.00K | 660.00K | |||
| Other Shareholders' Equity | N/A | N/A | N/A | N/A | N/A | |||
| Shares Outstanding | 639.80K | 444.50K | 270.90K | 262.60K | 218.70K | |||
| Tangible Book Value per Share | -2.66 | -0.93 | 29.60 | 81.96 | 134.64 | |||
| Total Shareholders' Equity | -1.65M | -202.60K | 8.27M | 21.77M | 40.27M | |||
| TOTAL LIABILITIES AND EQUITY | 3.44M | 4.97M | 14.42M | 25.73M | 43.77M | |||
| Statistics | ||||||||
| Current Ratio | 0.32 | 0.62 | 2.55 | 6.02 | 9.09 | |||
| Return On Assets (ROA) | -284.62% | -254.69% | -96.99% | -100.04% | -44.92% | |||
| Return On Equity (ROE) | N/A | N/A | -169.06% | -118.24% | -48.82% | |||
All data in USD , ROIC based on taxRate of 0.21