NASDAQ:XFOR • US98420X2027
| 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 | 69.63M | 55.70M | 99.22M | 121.70M | 81.80M | |||
| Marketable Securities | 52.56M | 46.36M | 15.00M | N/A | N/A | |||
| Receivables | 1.61M | 1.71M | 562.00K | 1.20M | 700.00K | |||
| Inventories | 4.08M | 2.82M | N/A | N/A | N/A | |||
| Other Current Assets | 4.92M | 5.59M | 7.30M | 5.80M | 5.30M | |||
| Total Current Assets | 132.81M | 112.17M | 122.08M | 128.70M | 87.90M | |||
| Non-Current Assets | ||||||||
| PPE Net | 1.99M | 4.84M | 6.39M | 8.30M | 10.20M | |||
| Goodwill | 17.35M | 17.35M | 17.35M | 17.40M | 17.40M | |||
| Intangibles | 9.44M | 10.00M | N/A | N/A | N/A | |||
| Other Non-Current Assets | 1.97M | 2.08M | 1.44M | 1.20M | 1.70M | |||
| Total Non-Current Assets | 30.75M | 34.27M | 25.18M | 26.90M | 29.30M | |||
| TOTAL ASSETS | 163.56M | 146.45M | 147.26M | 155.60M | 117.20M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | N/A | N/A | 0.00 | 1.30M | 800.00K | |||
| Accrued Expenses | 17.86M | 24.26M | 13.91M | 13.20M | 8.90M | |||
| Accounts Payable | 5.05M | 8.62M | 8.95M | 7.80M | 4.30M | |||
| Other Current Liabilities | 592.00K | N/A | N/A | N/A | N/A | |||
| Total Current Liabilities | 23.51M | 32.88M | 22.86M | 22.30M | 14.00M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 76.06M | 75.42M | 54.57M | 32.30M | 33.10M | |||
| Other Non-Current Liabilities | 2.37M | 16.00M | 18.73M | 26.90M | 5.60M | |||
| Total Non-Current Liabilities | 78.43M | 91.42M | 73.30M | 59.20M | 38.80M | |||
| TOTAL LIABILITIES | 101.94M | 124.30M | 96.16M | 81.50M | 52.80M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -570.63M | -515.36M | -477.90M | -376.70M | -282.90M | |||
| Additional Paid In Capital | 632.34M | 537.46M | 528.96M | 450.80M | 347.40M | |||
| Common Shares | 25.00K | 171.00K | 167.00K | 100.00K | 0.00 | |||
| Other Shareholders' Equity | -118.00K | -122.00K | -119.00K | -100.00K | -100.00K | |||
| Shares Outstanding | 25.15M | 5.70M | 5.58M | 4.06M | 937.50K | |||
| Tangible Book Value per Share | 1.39 | -0.91 | 6.05 | 13.98 | 50.13 | |||
| Total Shareholders' Equity | 61.62M | 22.15M | 51.10M | 74.10M | 64.40M | |||
| TOTAL LIABILITIES AND EQUITY | 163.56M | 146.45M | 147.26M | 155.60M | 117.20M | |||
| Statistics | ||||||||
| Debt/Equity | 1.23 | 3.41 | 1.07 | 0.44 | 0.51 | |||
| Current Ratio | 5.65 | 3.41 | 5.34 | 5.77 | 6.28 | |||
| Return On Assets (ROA) | -58.14% | -25.57% | -68.70% | -61.96% | -87.58% | |||
| Return On Equity (ROE) | -154.33% | -169.08% | -197.98% | -130.11% | -159.38% | |||
All data in USD , ROIC based on taxRate of 0.21