| 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 | 3.88M | 14.05M | 37.70M | 22.40M | 207.80M | |||
| Marketable Securities | N/A | 0.00 | 31.36M | 117.80M | 0.00 | |||
| Receivables | 23.18M | 22.89M | 33.91M | 4.30M | 1.60M | |||
| Other Current Assets | 2.53M | 3.81M | 4.91M | 300.00K | 2.30M | |||
| Total Current Assets | 29.59M | 40.76M | 107.86M | 145.00M | 211.80M | |||
| Non-Current Assets | ||||||||
| PPE Net | 1.35M | 2.39M | 3.31M | 3.10M | 700.00K | |||
| Goodwill | N/A | N/A | N/A | 0.00 | 37.00M | |||
| Intangibles | 9.91M | 9.03M | 9.28M | 0.00 | 9.60M | |||
| Other Non-Current Assets | 1.90M | 1.90M | 738.00K | 600.00K | 300.00K | |||
| Total Non-Current Assets | 13.16M | 13.31M | 13.33M | 3.60M | 47.60M | |||
| TOTAL ASSETS | 42.75M | 54.07M | 121.19M | 148.60M | 259.40M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 10.52M | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 48.52M | 14.26M | 3.19M | N/A | N/A | |||
| Accrued Expenses | 23.45M | 17.14M | 22.98M | 10.20M | 6.80M | |||
| Accounts Payable | 2.93M | 2.90M | 4.48M | 1.50M | 1.60M | |||
| Other Current Liabilities | 2.54M | 3.29M | 456.00K | 1.40M | 300.00K | |||
| Total Current Liabilities | 87.95M | 37.59M | 31.11M | 13.10M | 8.80M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 39.88M | 66.08M | 0.00 | 0.00 | |||
| Other Non-Current Liabilities | 0.00 | 8.26M | 14.40M | 2.10M | 1.90M | |||
| Total Non-Current Liabilities | 0.00 | 48.15M | 80.48M | 2.10M | 1.90M | |||
| TOTAL LIABILITIES | 87.95M | 85.74M | 111.59M | 15.20M | 10.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -215.07M | -198.80M | -154.77M | -232.10M | -101.10M | |||
| Additional Paid In Capital | 169.87M | 167.11M | 164.92M | 370.40M | 349.80M | |||
| Common Shares | 2.00K | 14.00K | 13.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | N/A | 0.00 | -560.00K | -4.90M | N/A | |||
| Shares Outstanding | 1.58M | 1.13M | 13.31M | 1.03M | 12.40M | |||
| Tangible Book Value per Share | -34.85 | -36.18 | 0.02 | 14.04 | 16.31 | |||
| Total Shareholders' Equity | -45.20M | -31.67M | 9.60M | 133.40M | 248.80M | |||
| TOTAL LIABILITIES AND EQUITY | 42.75M | 54.07M | 121.19M | 148.60M | 259.40M | |||
| Statistics | ||||||||
| Debt/Equity | N/A | -1.26 | 6.88 | N/A | N/A | |||
| Current Ratio | 0.34 | 1.08 | 3.47 | 11.07 | 24.07 | |||
| Return On Assets (ROA) | -58.49% | -81.42% | 61.66% | -88.20% | -11.92% | |||
| Return On Equity (ROE) | N/A | N/A | 778.10% | -98.25% | -12.43% | |||
All data in USD , ROIC based on taxRate of 0.21