| MRQ (2025-6-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | N/A | 22.86M | 29.16M | 40.00K | 120.00K | |||
| Cash Equivalents | N/A | 1.00K | -1.00K | N/A | N/A | |||
| Receivables | 8.80M | 14.45M | 20.54M | 20.00K | 10.00K | |||
| Inventories | 55.68M | 63.67M | 39.12M | 60.00K | 10.00K | |||
| Other Current Assets | 2.31M | 14.07M | 687.00K | 0.00 | 0.00 | |||
| Total Current Assets | 104.66M | 115.04M | 89.51M | 110.00K | 140.00K | |||
| Non-Current Assets | ||||||||
| PPE Net | 9.57M | 9.47M | 9.68M | 10.00K | 10.00K | |||
| Investments And Advances | 179.00K | 179.00K | 179.00K | 0.00 | 0.00 | |||
| Intangibles | 18.68M | 20.53M | 25.04M | 20.00K | 20.00K | |||
| Other Non-Current Assets | 6.00K | 6.00K | -2.00K | 0.00 | N/A | |||
| Total Non-Current Assets | 28.44M | 30.19M | 34.90M | 40.00K | 30.00K | |||
| TOTAL ASSETS | 133.10M | 145.23M | 124.41M | 150.00K | 170.00K | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 5.43M | 13.33M | 13.91M | 0.00 | 10.00K | |||
| Current Portion Of LT Debt. | 20.34M | 1.14M | 853.00K | 0.00 | 0.00 | |||
| Accounts Payable | 16.58M | 34.96M | 22.02M | 20.00K | 20.00K | |||
| Other Current Liabilities | 12.93M | 12.41M | 23.57M | 30.00K | 10.00K | |||
| Total Current Liabilities | 55.27M | 61.85M | 60.35M | 50.00K | 30.00K | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 11.11M | 2.34M | 2.58M | 0.00 | 0.00 | |||
| Deferred Taxes/Income | 1.55M | 1.67M | 1.19M | 0.00 | 0.00 | |||
| Other Non-Current Liabilities | 80.09M | 122.19M | 26.37M | 10.00K | 20.00K | |||
| Total Non-Current Liabilities | 92.75M | 126.19M | 30.14M | 10.00K | 30.00K | |||
| TOTAL LIABILITIES | 148.01M | 188.04M | 90.49M | 60.00K | 60.00K | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -15.85M | -43.86M | 33.81M | 90.00K | 110.00K | |||
| Common Shares | 5.00K | 5.00K | 4.00K | 0.00 | 0.00 | |||
| Other Shareholders' Equity | 928.00K | 1.04M | 106.00K | 0.00 | 0.00 | |||
| Shares Outstanding | 55.83M | 52.36M | 50.58M | 48.88M | 48.81M | |||
| Tangible Book Value per Share | -0.60 | -1.21 | 0.18 | 0.00 | 0.00 | |||
| Total Shareholders' Equity | -14.91M | -42.81M | 33.92M | 90.00K | 110.00K | |||
| TOTAL LIABILITIES AND EQUITY | 133.10M | 145.23M | 124.41M | 150.00K | 170.00K | |||
| Statistics | ||||||||
| Debt/Equity | -1.11 | -0.37 | 0.49 | N/A | N/A | |||
| Current Ratio | 1.89 | 1.86 | 1.48 | 2.20 | 4.67 | |||
| Return On Assets (ROA) | -50.76% | -67.45% | -44.27% | -13.33% | -58.82% | |||
| Return On Equity (ROE) | N/A | N/A | -162.39% | -22.22% | -90.91% | |||
All data in EUR , ROIC based on taxRate of 0.21