| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 115.65M | 3.48M | 6.84M | 46.80M | 84.90M | |||
| Cash Equivalents | N/A | N/A | N/A | N/A | N/A | |||
| Receivables | 1.57M | 249.00K | 467.00K | 100.00K | 100.00K | |||
| Other Current Assets | N/A | 1.60M | 1.51M | 2.60M | 3.60M | |||
| Total Current Assets | 117.21M | 5.33M | 8.82M | 49.60M | 88.60M | |||
| Non-Current Assets | ||||||||
| PPE Net | 2.98M | 4.58M | 8.50M | 2.00M | 1.40M | |||
| Investments And Advances | 10.39M | 8.20M | 8.43M | N/A | N/A | |||
| Intangibles | 45.03M | 44.88M | 43.15M | 43.20M | 43.20M | |||
| Other Non-Current Assets | N/A | N/A | N/A | N/A | N/A | |||
| Total Non-Current Assets | 58.40M | 57.67M | 60.08M | 45.20M | 44.50M | |||
| TOTAL ASSETS | 175.62M | 63.00M | 68.90M | 94.80M | 133.10M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 11.78M | 0.00 | 0.00 | 0.00 | |||
| Accrued Expenses | 43.07M | 36.56M | N/A | N/A | N/A | |||
| Accounts Payable | 3.77M | 6.20M | 31.33M | 41.60M | 26.60M | |||
| Other Current Liabilities | N/A | N/A | N/A | N/A | 0.00 | |||
| Total Current Liabilities | 46.83M | 54.53M | 31.33M | 41.60M | 26.60M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Deferred Taxes/Income | 10.68M | 10.68M | 10.68M | 10.70M | 10.70M | |||
| Other Non-Current Liabilities | 158.73M | 14.91M | 15.97M | 1.00M | 3.10M | |||
| Total Non-Current Liabilities | 169.41M | 25.59M | 26.64M | 11.70M | 13.80M | |||
| TOTAL LIABILITIES | 216.24M | 80.12M | 57.98M | 53.30M | 40.40M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -910.88M | -631.43M | -548.90M | -475.10M | -304.20M | |||
| Additional Paid In Capital | 232.61M | 138.30M | 122.80M | 185.00M | 102.10M | |||
| Common Shares | 638.85M | 477.22M | 438.24M | 332.90M | 296.10M | |||
| Other Shareholders' Equity | -1.20M | -1.20M | -1.22M | -1.20M | -1.20M | |||
| Shares Outstanding | 408.86M | 340.71M | 306.56M | 266.80M | 225.40M | |||
| Tangible Book Value per Share | -0.21 | -0.18 | -0.11 | -0.01 | 0.22 | |||
| Total Shareholders' Equity | -40.62M | -17.12M | 10.92M | 41.50M | 92.80M | |||
| TOTAL LIABILITIES AND EQUITY | 175.62M | 63.00M | 68.90M | 94.80M | 133.10M | |||
| Statistics | ||||||||
| Current Ratio | 2.50 | 0.10 | 0.28 | 1.19 | 3.33 | |||
| Return On Assets (ROA) | -168.27% | -130.07% | -107.09% | -180.34% | -106.16% | |||
| Return On Equity (ROE) | N/A | N/A | -675.77% | -411.95% | -152.26% | |||
All data in USD , ROIC based on taxRate of 0.21