| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | N/A | N/A | N/A | N/A | N/A | |||
| Cash Equivalents | 30.39M | 190.67M | 103.93M | 181.70M | 23.40M | |||
| Receivables | 42.73M | 49.34M | 67.09M | 42.20M | 28.80M | |||
| Inventories | N/A | 1.90M | N/A | N/A | N/A | |||
| Other Current Assets | 6.32M | 7.43M | 9.48M | 12.60M | 8.40M | |||
| Total Current Assets | 79.44M | 249.34M | 180.50M | 236.40M | 60.50M | |||
| Non-Current Assets | ||||||||
| PPE Net | 376.55M | 380.72M | 403.39M | 416.30M | 303.00M | |||
| Investments And Advances | N/A | N/A | N/A | N/A | N/A | |||
| Goodwill | 41.04M | 41.04M | 41.04M | 41.00M | 41.00M | |||
| Intangibles | 42.70M | 52.81M | 66.28M | 75.20M | 88.50M | |||
| Other Non-Current Assets | 1.42M | 1.87M | 3.14M | 2.80M | 20.30M | |||
| Total Non-Current Assets | 461.71M | 476.44M | 513.85M | 535.30M | 452.90M | |||
| TOTAL ASSETS | 541.15M | 725.77M | 694.35M | 771.70M | 513.40M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 2.22M | 182.19M | 1.37M | 1.10M | 700.00K | |||
| Accrued Expenses | 24.95M | 34.33M | 45.57M | 52.20M | 33.10M | |||
| Accounts Payable | 45.81M | 16.19M | 20.93M | 17.60M | 11.80M | |||
| Other Current Liabilities | 9.43M | 699.00K | 2.47M | 120.00M | 27.10M | |||
| Total Current Liabilities | 82.42M | 233.40M | 70.33M | 190.90M | 72.80M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 2.02M | 1.45M | 179.12M | 329.90M | 330.90M | |||
| Deferred Taxes/Income | 44.64M | 49.27M | 53.07M | 15.20M | N/A | |||
| Other Non-Current Liabilities | 9.83M | 20.56M | 14.53M | 34.90M | 12.40M | |||
| Total Non-Current Liabilities | 56.36M | 71.29M | 246.72M | 380.00M | 343.30M | |||
| TOTAL LIABILITIES | 138.78M | 304.69M | 317.05M | 570.90M | 416.10M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | 310.19M | 332.38M | 261.12M | 87.70M | 13.70M | |||
| Additional Paid In Capital | 152.27M | 148.78M | 142.38M | 139.30M | 109.50M | |||
| Minority Interest | -131.00K | 9.00K | N/A | N/A | N/A | |||
| Common Shares | 10.00K | 10.00K | 10.00K | 0.00 | 0.00 | |||
| Treasury Stock | -57.30M | -57.30M | -23.56M | -23.60M | -23.60M | |||
| Other Shareholders' Equity | -2.79M | -2.79M | -2.64M | -2.60M | -2.50M | |||
| Shares Outstanding | 99.78M | 98.95M | 101.66M | 100.30M | 102.00M | |||
| Tangible Book Value per Share | 3.19 | 3.31 | 2.66 | 0.84 | -0.32 | |||
| Total Shareholders' Equity | 402.38M | 421.08M | 377.31M | 200.80M | 97.30M | |||
| TOTAL LIABILITIES AND EQUITY | 541.15M | 725.77M | 694.35M | 771.70M | 513.40M | |||
| Statistics | ||||||||
| Debt/Equity | 0.01 | 0.00 | 0.47 | 1.64 | 3.40 | |||
| Current Ratio | 0.96 | 1.07 | 2.57 | 1.24 | 0.83 | |||
| Return On Assets (ROA) | -1.79% | 9.82% | 25.02% | 9.58% | -0.90% | |||
| Return On Equity (ROE) | -2.41% | 16.92% | 46.04% | 36.80% | -4.73% | |||
| Return On Invested Capital (ROIC) | 0.42% | 16.97% | 29.73% | 23.15% | 6.49% | |||
| Return On Invested Capital Ex Cash (ROICexc) | 0.45% | 27.70% | 35.67% | 33.69% | 6.86% | |||
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | 0.55% | 40.20% | 44.94% | 47.53% | 9.94% | |||
All data in USD , ROIC based on taxRate of 0.23