| 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 | 36.23M | 16.91M | 79.44M | 184.40M | 254.70M | |||
| Marketable Securities | N/A | N/A | N/A | N/A | N/A | |||
| Receivables | 35.69M | 32.00M | 33.90M | 78.30M | 112.20M | |||
| Other Current Assets | 12.79M | 10.50M | 105.31M | 15.20M | 12.10M | |||
| Total Current Assets | 84.71M | 59.41M | 185.81M | 278.00M | 379.10M | |||
| Non-Current Assets | ||||||||
| PPE Net | 11.87M | 10.89M | 9.75M | 7.00M | 1.60M | |||
| Investments And Advances | 2.99M | 2.99M | 4.79M | N/A | N/A | |||
| Goodwill | 53.11M | 53.11M | 53.53M | 46.50M | 42.00M | |||
| Intangibles | 42.33M | 59.50M | 83.42M | 79.70M | 93.90M | |||
| Other Non-Current Assets | 5.21M | 12.16M | 41.55M | 13.50M | 1.80M | |||
| Total Non-Current Assets | 115.51M | 138.65M | 193.04M | 146.80M | 139.20M | |||
| TOTAL ASSETS | 200.22M | 198.06M | 378.86M | 424.80M | 518.30M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 7.75M | 7.75M | 5.81M | N/A | N/A | |||
| Accrued Expenses | 13.73M | 23.28M | 23.13M | 129.50M | 114.00M | |||
| Accounts Payable | 24.38M | 11.02M | 16.62M | 36.70M | 46.70M | |||
| Other Current Liabilities | 18.80M | 18.90M | 146.31M | 27.10M | 30.60M | |||
| Total Current Liabilities | 64.66M | 60.96M | 191.87M | 193.30M | 191.30M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 108.47M | 111.45M | 134.58M | 137.80M | 195.10M | |||
| Other Non-Current Liabilities | 11.08M | 12.20M | 14.26M | 13.80M | 45.40M | |||
| Total Non-Current Liabilities | 119.55M | 123.65M | 148.84M | 151.60M | 240.50M | |||
| TOTAL LIABILITIES | 184.20M | 184.61M | 340.71M | 344.90M | 431.80M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -540.83M | -467.28M | -429.90M | -371.30M | -345.00M | |||
| Additional Paid In Capital | 557.40M | 480.48M | 468.01M | 451.20M | 431.60M | |||
| Common Shares | 72.00K | 41.00K | 38.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | -622.00K | 214.00K | -10.00K | -100.00K | -100.00K | |||
| Shares Outstanding | 70.95M | 40.22M | 37.19M | 36.30M | 35.00M | |||
| Tangible Book Value per Share | -1.12 | -2.47 | -2.66 | -1.28 | -1.41 | |||
| Total Shareholders' Equity | 16.02M | 13.45M | 38.15M | 79.90M | 86.50M | |||
| TOTAL LIABILITIES AND EQUITY | 200.22M | 198.06M | 378.86M | 424.80M | 518.30M | |||
| Statistics | ||||||||
| Debt/Equity | 6.77 | 8.29 | 3.53 | 1.72 | 2.26 | |||
| Current Ratio | 1.31 | 0.97 | 0.97 | 1.44 | 1.98 | |||
| Return On Assets (ROA) | -20.86% | -18.88% | -15.47% | -6.03% | -12.48% | |||
| Return On Equity (ROE) | -260.72% | -277.91% | -153.68% | -32.04% | -74.80% | |||
All data in USD , ROIC based on taxRate of 0.21