| MRQ (2025-9-30) | 2025 (2025-6-30) | 2024 (2024-6-30) | 2023 (2023-6-30) | 2022 (2022-6-30) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 1.25M | 236.90K | 200.00K | 4.59M | 1.85M | |||
| Marketable Securities | N/A | N/A | 171.60K | N/A | N/A | |||
| Receivables | -7.88M | -5.43M | -72.60K | 175.60K | 6.00K | |||
| Inventories | 21.10K | 13.20K | 27.50K | 400.50K | 216.10K | |||
| Other Current Assets | 10.93M | 10.71M | 630.20K | 861.70K | 205.80K | |||
| Total Current Assets | 4.32M | 5.52M | 956.70K | 6.03M | 2.27M | |||
| Non-Current Assets | ||||||||
| PPE Net | 838.00K | 223.90K | 190.90K | 341.00K | 337.70K | |||
| Intangibles | 3.04M | 3.04M | 3.13M | N/A | N/A | |||
| Other Non-Current Assets | N/A | N/A | N/A | 0.00 | 93.50K | |||
| Total Non-Current Assets | 12.27M | 9.35M | 3.32M | 341.00K | 431.20K | |||
| TOTAL ASSETS | 16.59M | 14.87M | 4.28M | 6.37M | 2.70M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 23.40K | 40.50K | 38.40K | 160.30K | 1.42M | |||
| Current Portion Of LT Debt. | 4.30K | 5.10K | 6.30K | 4.80M | 13.40M | |||
| Accrued Expenses | 3.18M | 3.31M | 324.60K | 589.60K | 1.16M | |||
| Accounts Payable | 20.00K | 20.00K | 22.40K | 42.90K | 39.70K | |||
| Other Current Liabilities | 296.90K | 291.20K | 503.40K | 882.80K | 2.21M | |||
| Total Current Liabilities | 3.52M | 3.67M | 895.10K | 6.47M | 18.22M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 2.70K | 8.10K | 78.90K | |||
| Other Non-Current Liabilities | 1.10M | 460.90K | 0.00 | 22.00K | N/A | |||
| Total Non-Current Liabilities | 1.10M | 460.90K | 2.80K | 30.10K | 78.80K | |||
| TOTAL LIABILITIES | 4.62M | 4.13M | 897.90K | 6.50M | 18.30M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -63.54M | -61.41M | -38.03M | -31.44M | -19.72M | |||
| Additional Paid In Capital | 75.37M | 72.02M | 41.17M | 31.49M | 4.02M | |||
| Common Shares | 100.00 | 0.00 | 0.00 | 200.00 | 100.00 | |||
| Other Shareholders' Equity | 144.00K | 128.00K | 239.00K | -172.60K | 98.50K | |||
| Shares Outstanding | 387.30K | 207.50K | 1.70K | 300.00 | 300.00 | |||
| Tangible Book Value per Share | 23.05 | 37.11 | 149.57 | -0.51 | -63.14 | |||
| Total Shareholders' Equity | 11.97M | 10.74M | 3.38M | -130.30K | -15.60M | |||
| TOTAL LIABILITIES AND EQUITY | 16.59M | 14.87M | 4.28M | 6.37M | 2.70M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | N/A | 0.01 | -1.29 | -0.10 | |||
| Current Ratio | 1.23 | 1.51 | 1.07 | 0.93 | 0.12 | |||
| Return On Assets (ROA) | -148.00% | -157.18% | -153.94% | -184.04% | -434.35% | |||
| Return On Equity (ROE) | -205.14% | -217.59% | -194.83% | N/A | N/A | |||
All data in USD , ROIC based on taxRate of 0.21