| 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 | 44.32M | 13.89M | 2.53M | 17.13M | 21.36M | |||
| Receivables | N/A | N/A | N/A | N/A | 0.00 | |||
| Other Current Assets | 4.73M | 2.44M | 642.00K | 640.00K | 1.69M | |||
| Total Current Assets | 49.05M | 16.33M | 3.17M | 17.76M | 23.04M | |||
| Non-Current Assets | ||||||||
| PPE Net | 556.00K | 925.00K | 858.00K | 870.00K | 720.00K | |||
| Goodwill | 1.91M | 1.91M | 1.91M | 1.91M | 1.91M | |||
| Intangibles | N/A | N/A | N/A | N/A | 0.00 | |||
| Other Non-Current Assets | 34.00K | 266.00K | 275.00K | 400.00K | 590.00K | |||
| Total Non-Current Assets | 2.50M | 3.10M | 3.05M | 3.18M | 3.24M | |||
| TOTAL ASSETS | 51.55M | 19.43M | 6.22M | 20.94M | 26.28M | |||
| 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 | N/A | N/A | N/A | |||
| Accrued Expenses | 3.59M | 5.97M | 8.05M | 6.66M | 2.68M | |||
| Accounts Payable | 2.31M | 3.50M | 5.64M | 3.36M | 2.14M | |||
| Other Current Liabilities | 32.00K | 42.00K | 42.00K | 5.50M | 160.00K | |||
| Total Current Liabilities | 5.92M | 9.51M | 13.73M | 15.52M | 4.98M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Deferred Taxes/Income | N/A | N/A | N/A | N/A | 0.00 | |||
| Other Non-Current Liabilities | 0.00 | 457.00K | 460.00K | 580.00K | 950.00K | |||
| Total Non-Current Liabilities | 0.00 | 457.00K | 460.00K | 570.00K | 950.00K | |||
| TOTAL LIABILITIES | 5.92M | 9.97M | 14.20M | 16.09M | 5.93M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -267.33M | -248.13M | -217.24M | -179.90M | -138.60M | |||
| Additional Paid In Capital | 312.95M | 257.58M | 209.26M | 184.75M | 158.95M | |||
| Common Shares | 12.00K | 7.00K | 3.00K | 0.00 | 0.00 | |||
| Treasury Stock | N/A | N/A | N/A | N/A | N/A | |||
| Shares Outstanding | 125.08M | 73.98M | 32.13M | 21.01M | 15.90M | |||
| Tangible Book Value per Share | 0.35 | 0.10 | -0.31 | 0.14 | 1.16 | |||
| Total Shareholders' Equity | 45.63M | 9.46M | -7.98M | 4.85M | 20.35M | |||
| TOTAL LIABILITIES AND EQUITY | 51.55M | 19.43M | 6.22M | 20.94M | 26.28M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | N/A | N/A | N/A | |||
| Current Ratio | 8.28 | 1.72 | 0.23 | 1.14 | 4.63 | |||
| Return On Assets (ROA) | -50.32% | -159.53% | -600.42% | -197.23% | -78.77% | |||
| Return On Equity (ROE) | -56.85% | -327.52% | N/A | -851.55% | -101.72% | |||
All data in USD , ROIC based on taxRate of 0.21