| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 36.43M | 23.38M | 14.71M | 10.85M | 29.08M | |||
| Marketable Securities | 19.35M | 9.45M | 14.22M | 7.89M | 8.81M | |||
| Receivables | 30.09M | 14.35M | 6.50M | 1.62M | 280.00K | |||
| Other Current Assets | 38.85M | 25.73M | 15.08M | 8.01M | 500.00K | |||
| Total Current Assets | 124.71M | 72.91M | 50.51M | 28.37M | 38.67M | |||
| Non-Current Assets | ||||||||
| PPE Net | 2.51M | 2.12M | 1.60M | 1.42M | 280.00K | |||
| Investments And Advances | 2.25M | N/A | N/A | N/A | N/A | |||
| Goodwill | 8.99M | 8.99M | 8.99M | 10.26M | 600.00K | |||
| Intangibles | 4.52M | 2.58M | 3.44M | 3.71M | 450.00K | |||
| Total Non-Current Assets | 20.50M | 13.68M | 14.04M | 15.39M | 1.33M | |||
| TOTAL ASSETS | 145.22M | 86.59M | 64.55M | 43.76M | 40.00M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | N/A | 0.00 | 100.00K | 90.00K | |||
| Accrued Expenses | 47.66M | 25.94M | 13.37M | 11.87M | N/A | |||
| Accounts Payable | 1.08M | 1.37M | 571.00K | 470.00K | 6.60M | |||
| Other Current Liabilities | 42.89M | 27.14M | 13.25M | 8.67M | 3.35M | |||
| Total Current Liabilities | 91.62M | 54.45M | 27.20M | 21.11M | 10.05M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 40.00K | |||
| Other Non-Current Liabilities | N/A | 0.00 | 269.00K | 240.00K | 2.91M | |||
| Total Non-Current Liabilities | -47.00K | -3.00K | 478.00K | 500.00K | 2.94M | |||
| TOTAL LIABILITIES | 91.58M | 54.45M | 27.67M | 21.61M | 12.99M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -108.65M | -104.75M | -25.27M | -25.62M | -23.40M | |||
| Additional Paid In Capital | 161.90M | 138.64M | N/A | 14.96M | 34.26M | |||
| Minority Interest | -47.00K | -3.00K | 209.00K | 260.00K | 0.00 | |||
| Common Shares | 0.00 | 0.00 | 62.57M | 48.24M | 29.14M | |||
| Treasury Stock | 0.00 | -2.46M | -257.00K | -14.96M | -12.64M | |||
| Other Shareholders' Equity | 392.00K | 708.00K | -167.00K | -470.00K | -350.00K | |||
| Shares Outstanding | 210.91M | 202.50M | 183.60M | 178.30M | 144.43M | |||
| Tangible Book Value per Share | 0.19 | 0.10 | 0.13 | 0.05 | 0.18 | |||
| Total Shareholders' Equity | 53.64M | 32.15M | 36.88M | 22.15M | 27.00M | |||
| TOTAL LIABILITIES AND EQUITY | 145.22M | 86.59M | 64.55M | 43.76M | 40.00M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | N/A | N/A | 0.00 | |||
| Current Ratio | 1.36 | 1.34 | 1.86 | 1.34 | 3.85 | |||
| Return On Assets (ROA) | -7.26% | -30.65% | -42.61% | -47.07% | -29.25% | |||
| Return On Equity (ROE) | -19.66% | -82.56% | -74.58% | -93.00% | -43.33% | |||
All data in USD , ROIC based on taxRate of 0.21