| 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 | 313.51M | 296.05M | 68.17M | 91.80M | 73.30M | |||
| Marketable Securities | 0.00 | 9.16M | 9.54M | 11.20M | N/A | |||
| Receivables | 131.50M | 164.43M | 141.75M | 102.90M | 76.90M | |||
| Other Current Assets | 73.82M | 66.69M | 47.15M | 35.30M | 45.40M | |||
| Total Current Assets | 518.83M | 536.33M | 266.62M | 241.20M | 195.70M | |||
| Non-Current Assets | ||||||||
| PPE Net | 213.15M | 189.59M | 115.34M | 133.00M | 118.60M | |||
| Investments And Advances | 15.00M | N/A | N/A | N/A | N/A | |||
| Goodwill | 392.89M | 357.82M | 257.84M | 251.80M | 270.00M | |||
| Intangibles | 40.02M | 41.55M | 41.17M | 44.20M | 36.10M | |||
| Other Non-Current Assets | 41.97M | 41.50M | 78.96M | 49.00M | 49.80M | |||
| Total Non-Current Assets | 703.03M | 630.46M | 493.31M | 478.00M | 474.50M | |||
| TOTAL ASSETS | 1.22B | 1.17B | 759.93M | 719.20M | 670.20M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 71.00K | 77.00K | 2.57M | 2.30M | 300.00K | |||
| Accrued Expenses | 90.67M | 94.10M | 89.47M | 74.50M | 70.00M | |||
| Accounts Payable | 35.37M | 36.22M | 23.60M | 14.30M | 13.00M | |||
| Other Current Liabilities | 389.83M | 406.99M | 325.14M | 312.10M | 285.80M | |||
| Total Current Liabilities | 515.94M | 537.38M | 440.78M | 403.20M | 369.10M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 336.97M | 335.23M | 44.11M | 46.70M | 100.00K | |||
| Deferred Taxes/Income | 7.95M | 9.92M | N/A | N/A | N/A | |||
| Other Non-Current Liabilities | 96.52M | 104.92M | 22.06M | 39.50M | 70.90M | |||
| Total Non-Current Liabilities | 441.45M | 450.06M | 66.17M | 86.30M | 71.00M | |||
| TOTAL LIABILITIES | 957.39M | 987.44M | 506.95M | 489.50M | 440.10M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -39.10M | -53.31M | -586.00K | 12.50M | 24.80M | |||
| Additional Paid In Capital | 304.18M | 278.39M | 275.15M | 244.80M | 222.60M | |||
| Common Shares | 159.00K | 157.00K | 154.00K | 200.00K | 100.00K | |||
| Treasury Stock | N/A | N/A | N/A | N/A | N/A | |||
| Other Shareholders' Equity | -763.00K | -45.88M | -21.74M | -27.80M | -17.50M | |||
| Shares Outstanding | 159.47M | 157.15M | 153.65M | 150.30M | 149.10M | |||
| Tangible Book Value per Share | -1.06 | -1.40 | -0.30 | -0.44 | -0.51 | |||
| Total Shareholders' Equity | 264.47M | 179.35M | 252.98M | 229.70M | 230.10M | |||
| TOTAL LIABILITIES AND EQUITY | 1.22B | 1.17B | 759.93M | 719.20M | 670.20M | |||
| Statistics | ||||||||
| Debt/Equity | 1.27 | 1.87 | 0.17 | 0.20 | 0.00 | |||
| Current Ratio | 1.01 | 1.00 | 0.60 | 0.60 | 0.53 | |||
| Return On Assets (ROA) | -4.39% | -4.52% | -1.72% | -1.71% | -0.22% | |||
| Return On Equity (ROE) | -20.26% | -29.40% | -5.18% | -5.35% | -0.65% | |||
All data in USD , ROIC based on taxRate of 0.21