| 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 | 22.75M | 56.43M | 236.56M | 248.70M | 189.20M | |||
| Receivables | 27.40M | 42.85M | 45.24M | 52.90M | 55.30M | |||
| Other Current Assets | 14.95M | 19.12M | 18.43M | 19.80M | 18.50M | |||
| Total Current Assets | 65.10M | 118.39M | 300.23M | 321.30M | 263.00M | |||
| Non-Current Assets | ||||||||
| PPE Net | 3.83M | 2.88M | 4.86M | 7.50M | 9.10M | |||
| Goodwill | 258.99M | 260.98M | 353.78M | 477.00M | 457.50M | |||
| Intangibles | 68.61M | 123.90M | 182.35M | 248.90M | 279.90M | |||
| Other Non-Current Assets | 11.92M | 22.42M | 27.15M | 56.30M | 16.20M | |||
| Total Non-Current Assets | 344.01M | 411.13M | 569.79M | 792.20M | 766.00M | |||
| TOTAL ASSETS | 409.11M | 529.52M | 870.02M | 1.11B | 1.03B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 4.80M | 3.22M | 3.17M | 3.10M | 3.20M | |||
| Accrued Expenses | 10.50M | 14.10M | 16.57M | 21.20M | 22.50M | |||
| Accounts Payable | 1.77M | 9.39M | 8.14M | 14.90M | 20.40M | |||
| Other Current Liabilities | 66.88M | 93.71M | 102.76M | 111.90M | 110.50M | |||
| Total Current Liabilities | 83.95M | 120.42M | 130.65M | 151.20M | 156.40M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 229.05M | 286.97M | 473.50M | 511.80M | 515.20M | |||
| Deferred Taxes/Income | 8.47M | 11.35M | 16.02M | 18.40M | 22.80M | |||
| Other Non-Current Liabilities | 7.29M | 5.86M | 5.92M | 10.80M | 18.30M | |||
| Total Non-Current Liabilities | 244.81M | 304.18M | 495.44M | 541.10M | 556.30M | |||
| TOTAL LIABILITIES | 328.76M | 424.60M | 626.09M | 692.30M | 712.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -641.60M | -601.60M | -488.87M | -309.00M | -240.60M | |||
| Additional Paid In Capital | 607.86M | 605.29M | 609.00M | 606.80M | 568.40M | |||
| Common Shares | 127.59M | 123.23M | 117.64M | 112.30M | 0.00 | |||
| Other Shareholders' Equity | -13.51M | -21.99M | 6.17M | 11.10M | -11.50M | |||
| Shares Outstanding | 28.89M | 28.17M | 29.91M | 32.20M | 31.10M | |||
| Tangible Book Value per Share | -12.97 | -14.31 | -13.70 | -12.95 | -13.54 | |||
| Total Shareholders' Equity | 80.34M | 104.92M | 243.93M | 421.20M | 316.30M | |||
| TOTAL LIABILITIES AND EQUITY | 409.11M | 529.52M | 870.02M | 1.11B | 1.03B | |||
| Statistics | ||||||||
| Debt/Equity | 2.85 | 2.74 | 1.94 | 1.22 | 1.63 | |||
| Current Ratio | 0.78 | 0.98 | 2.30 | 2.13 | 1.68 | |||
| Return On Assets (ROA) | -12.03% | -22.35% | -21.29% | -6.31% | -5.66% | |||
| Return On Equity (ROE) | -61.25% | -112.77% | -75.93% | -16.69% | -18.40% | |||
| Return On Invested Capital (ROIC) | 1.74% | N/A | N/A | N/A | N/A | |||
| Return On Invested Capital Ex Cash (ROICexc) | 1.88% | N/A | N/A | N/A | N/A | |||
All data in USD , ROIC based on taxRate of 0.21