| 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 | 33.64M | 23.07M | 34.89M | 112.10M | 129.80M | |||
| Receivables | 192.06M | 164.82M | 148.03M | 132.40M | 125.60M | |||
| Inventories | 227.21M | 209.19M | 192.45M | 163.40M | 152.50M | |||
| Other Current Assets | 30.26M | 29.56M | 22.01M | 14.80M | 24.00M | |||
| Total Current Assets | 483.17M | 426.64M | 397.38M | 422.70M | 431.80M | |||
| Non-Current Assets | ||||||||
| PPE Net | 383.88M | 359.13M | 373.21M | 325.00M | 316.30M | |||
| Goodwill | 387.03M | 356.36M | 363.77M | 339.80M | 315.50M | |||
| Intangibles | 158.33M | 161.08M | 181.02M | 188.10M | 196.70M | |||
| Other Non-Current Assets | 21.47M | 20.97M | 26.28M | 29.40M | 43.40M | |||
| Total Non-Current Assets | 950.71M | 897.54M | 944.28M | 882.30M | 871.80M | |||
| TOTAL ASSETS | 1.43B | 1.32B | 1.34B | 1.30B | 1.30B | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 530.00K | 460.00K | 490.00K | N/A | N/A | |||
| Accrued Expenses | 89.21M | 60.56M | 60.54M | 54.90M | 67.10M | |||
| Accounts Payable | 90.35M | 91.05M | 91.91M | 85.20M | 87.80M | |||
| Other Current Liabilities | N/A | 7.36M | 6.51M | N/A | N/A | |||
| Total Current Liabilities | 180.09M | 159.43M | 159.45M | 140.20M | 154.90M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 408.01M | 399.28M | 397.37M | 394.70M | 393.80M | |||
| Deferred Taxes/Income | 21.20M | 20.11M | 23.29M | 20.90M | 21.30M | |||
| Other Non-Current Liabilities | 99.54M | 78.06M | 78.60M | 97.40M | 102.80M | |||
| Total Non-Current Liabilities | 528.75M | 497.45M | 499.26M | 513.00M | 517.90M | |||
| TOTAL LIABILITIES | 708.84M | 656.88M | 658.71M | 653.20M | 672.80M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | 55.07M | 21.67M | 4.23M | -36.10M | -102.30M | |||
| Additional Paid In Capital | 668.05M | 663.77M | 677.66M | 696.20M | 732.50M | |||
| Common Shares | 410.00K | 410.00K | 410.00K | 400.00K | 400.00K | |||
| Other Shareholders' Equity | 1.51M | -18.55M | 650.00K | -8.60M | 200.00K | |||
| Shares Outstanding | 40.64M | 40.57M | 41.20M | 41.70M | 42.80M | |||
| Tangible Book Value per Share | 4.42 | 3.69 | 3.35 | 2.97 | 2.77 | |||
| Total Shareholders' Equity | 725.04M | 667.30M | 682.95M | 651.80M | 630.90M | |||
| TOTAL LIABILITIES AND EQUITY | 1.43B | 1.32B | 1.34B | 1.30B | 1.30B | |||
| Statistics | ||||||||
| Debt/Equity | 0.56 | 0.60 | 0.58 | 0.61 | 0.62 | |||
| Current Ratio | 2.68 | 2.68 | 2.49 | 3.01 | 2.79 | |||
| Return On Assets (ROA) | 3.07% | 1.83% | 3.01% | 5.07% | 4.40% | |||
| Return On Equity (ROE) | 6.08% | 3.63% | 5.91% | 10.16% | 9.08% | |||
| Return On Invested Capital (ROIC) | 4.75% | 3.26% | 4.73% | 5.64% | 6.66% | |||
| Return On Invested Capital Ex Cash (ROICexc) | 4.88% | 3.33% | 4.88% | 6.24% | 7.51% | |||
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | 8.82% | 6.08% | 9.29% | 12.52% | 15.09% | |||
All data in USD , ROIC based on taxRate of 0.20