| MRQ (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 2.68M | 10.39M | 603.00K | 530.00K | 50.00K | |||
| Receivables | 5.17M | 4.12M | 5.05M | 6.45M | 6.12M | |||
| Inventories | 13.18M | 8.11M | 11.30M | 16.18M | 17.05M | |||
| Other Current Assets | 862.00K | 683.00K | 811.00K | 940.00K | 1.49M | |||
| Total Current Assets | 21.89M | 23.31M | 17.76M | 24.10M | 24.71M | |||
| Non-Current Assets | ||||||||
| PPE Net | 1.17M | 1.19M | 493.00K | 770.00K | 990.00K | |||
| Intangibles | 650.00K | 644.00K | 629.00K | 630.00K | 620.00K | |||
| Other Non-Current Assets | N/A | N/A | N/A | N/A | 0.00 | |||
| Total Non-Current Assets | 1.81M | 1.83M | 1.12M | 1.39M | 1.61M | |||
| TOTAL ASSETS | 23.70M | 25.14M | 18.88M | 25.49M | 26.32M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 9.74M | 9.57M | 9.76M | 10.97M | 10.23M | |||
| Current Portion Of LT Debt. | N/A | 0.00 | 7.33M | 2.43M | 0.00 | |||
| Accrued Expenses | 2.94M | 984.00K | 1.30M | 420.00K | 450.00K | |||
| Accounts Payable | 8.48M | 6.96M | 9.13M | 9.81M | 10.43M | |||
| Other Current Liabilities | 0.00 | 144.00K | 259.00K | 2.03M | 610.00K | |||
| Total Current Liabilities | 21.15M | 17.66M | 27.78M | 25.66M | 21.72M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 10.29M | 8.09M | 0.00 | |||
| Other Non-Current Liabilities | 816.00K | 837.00K | 0.00 | 210.00K | 390.00K | |||
| Total Non-Current Liabilities | 816.00K | 837.00K | 10.29M | 8.30M | 400.00K | |||
| TOTAL LIABILITIES | 21.97M | 18.49M | 38.06M | 33.96M | 22.12M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -159.97M | -151.88M | -138.73M | -123.20M | -103.14M | |||
| Additional Paid In Capital | 161.60M | 158.44M | 119.45M | 114.64M | 107.24M | |||
| Common Shares | 99.00K | 97.00K | 94.40K | 90.00K | 100.00K | |||
| Other Shareholders' Equity | N/A | N/A | -400.00 | 0.00 | N/A | |||
| Shares Outstanding | 8.11M | 7.56M | 697.90K | 419.90K | 312.50K | |||
| Tangible Book Value per Share | 0.12 | 0.78 | -28.52 | -21.89 | 11.17 | |||
| Total Shareholders' Equity | 1.74M | 6.65M | -19.18M | -8.47M | 4.20M | |||
| TOTAL LIABILITIES AND EQUITY | 23.70M | 25.14M | 18.88M | 25.49M | 26.32M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | -1.04 | -2.25 | N/A | |||
| Current Ratio | 1.03 | 1.32 | 0.64 | 0.94 | 1.14 | |||
| Return On Assets (ROA) | -68.98% | -52.33% | -82.23% | -78.70% | -62.35% | |||
| Return On Equity (ROE) | -942.42% | -197.91% | N/A | N/A | -390.71% | |||
All data in USD , ROIC based on taxRate of 0.21