Marti Technologies, Inc. (MRT)
Every figure this model derived for MRT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 485,329 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 7,805,859 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 13,940,021 | AssetsCurrent |
2025-12-31 |
| current liabilities | 14,389,255 | LiabilitiesCurrent |
2025-12-31 |
| equity | -67,087,884 | StockholdersEquity |
2025-12-31 |
| interest expense | 7,020,300 | InterestPaidNet |
2025-12-31 |
| ocf | -14,781,252 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 39,241,487 | Revenues |
2025-12-31 |
| sbc | 11,280,399 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up MRT on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -34.82 |
| current ratio | 1.14 |
| current ratio reported | 0.97 |
| deferred revenue growth | 15.4 |
| dilution pct | 32.39 |
| ev owner earnings | -8.81 |
| ev sales | 5.96 |
| fcf margin | -38.9 |
| growth cv | 1.57 |
| interest cover | -4.06 |
| operating margin | -72.71 |
| owner earnings margin | -67.65 |
| revenue growth | 110.3 |
| revenue growth per share | 58.86 |
| roic | -154.26 |
| rule of 40 | 37.59 |
| sbc pct revenue | 28.75 |
Everything else this filing tags
276 more elements from MRT's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
RetainedEarningsAccumulatedDeficit | -180,933,216 | 2025-12-31 | 23 | USD |
AssetsHeldInTrustNoncurrent | 150,323,003 | 2023-03-31 | 12 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 147,448,003 | 2023-03-31 | 14 | USD |
ProceedsFromIssuanceInitialPublicOffering | 140,317,771 | 2021-12-31 | 4 | USD |
DebtInstrumentCarryingAmount | 99,839,514 | 2025-12-31 | 2 | USD |
Liabilities | 96,890,345 | 2025-12-31 | 22 | USD |
OtherLongTermDebt | 88,461,114 | 2025-06-30 | 3 | USD |
CommonStockSharesAuthorized | 86,042,726 | 2025-12-31 | 6 | shares |
ConvertibleDebt | 85,811,096 | 2025-12-31 | 5 | USD |
LongTermDebt | 85,811,096 | 2025-12-31 | 8 | USD |
LiabilitiesNoncurrent | 82,501,090 | 2025-12-31 | 10 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 82,495,077 | 2025-12-31 | 5 | USD |
LongTermDebtNoncurrent | 82,116,160 | 2025-12-31 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 80,293,726 | 2025-06-30 | 5 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 78,047,498 | 2025-12-31 | 14 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 78,047,498 | 2025-12-31 | 14 | shares |
CostsAndExpenses | 67,773,600 | 2025-12-31 | 30 | USD |
FinancialServicesLiabilities | 65,250,697 | 2023-12-31 | 2 | USD |
LongTermDebtAndCapitalLeaseObligations | 60,151,758 | 2024-06-30 | 4 | USD |
OperatingExpenses | 59,265,672 | 2025-12-31 | 10 | USD |
CommonStockSharesOutstanding | 57,036,094 | 2023-07-10 | 3 | shares |
ConvertibleLongTermNotesPayable | 53,254,218 | 2023-12-31 | 1 | USD |
SharesSubjectToMandatoryRedemptionSettlementTermsAmountNoncurrent | 50,000,000 | 2022-07-29 | 2 | USD |
OperatingLossCarryforwards | 45,181,490 | 2025-12-31 | 6 | USD |
CostOfGoodsAndServicesSold | 43,074,903 | 2025-12-31 | 6 | USD |
NetIncomeLoss | -41,446,038 | 2025-12-31 | 41 | USD |
ComprehensiveIncomeNetOfTax | -41,446,038 | 2025-12-31 | 13 | USD |
IncomeLossAttributableToParent | -41,446,038 | 2025-12-31 | 9 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -41,446,038 | 2025-12-31 | 14 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -41,446,038 | 2025-12-31 | 12 | USD |
IncomeLossFromSubsidiariesBeforeTax | -41,446,038 | 2025-12-31 | 8 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | -40,343,497 | 2025-12-31 | 9 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 39,867,222 | 2023-12-31 | 1 | USD |
Assets | 29,802,461 | 2025-12-31 | 23 | USD |
LiabilitiesAndStockholdersEquity | 29,802,461 | 2025-12-31 | 23 | USD |
StockIssuedDuringPeriodValueNewIssues | 29,710,000 | 2021-12-31 | 8 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 29,710,000 | 2021-12-31 | 1 | USD |
OperatingIncomeLoss | -28,532,113 | 2025-12-31 | 14 | USD |
GeneralAndAdministrativeExpense | 28,051,013 | 2025-12-31 | 30 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 26,604,770 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsGross | 22,586,570 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsValuationAllowance | 21,817,425 | 2025-12-31 | 7 | USD |
DebtRelatedCommitmentFeesAndDebtIssuanceCosts | 19,964,000 | 2025-12-31 | 2 | USD |
ProceedsFromConvertibleDebt | 19,929,687 | 2025-12-31 | 12 | USD |
ConvertibleNotesPayableCurrent | 18,000,000 | 2024-12-31 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 17,979,985 | 2025-12-31 | 17 | USD |
AssetsNoncurrent | 15,862,440 | 2025-12-31 | 10 | USD |
InvestmentIncomeInvestmentExpense | 15,645,752 | 2025-12-31 | 14 | USD |
FinancingInterestExpense | 15,643,045 | 2025-12-31 | 8 | USD |
CostOfRevenue | 15,253,318 | 2025-12-31 | 13 | USD |
PartnersCapitalAccountOptionExercise | 15,000,000 | 2023-12-31 | 1 | USD |
Cash | 14,781,252 | 2025-12-31 | 12 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 14,578,192 | 2024-12-31 | 3 | USD |
RevenueFromContractWithCustomerExcludingAssessedTax | 14,556,602 | 2025-06-30 | 2 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -14,275,202 | 2024-12-31 | 8 | USD |
OtherAssets | 14,253,132 | 2025-12-31 | 5 | USD |
DebtInstrumentUnamortizedDiscount | 14,028,418 | 2025-12-31 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 13,649,501 | 2025-12-31 | 4 | USD |
SellingAndMarketingExpense | 12,953,898 | 2025-12-31 | 13 | USD |
TemporaryEquitySharesOutstanding | 12,500,000 | 2021-07-13 | 1 | shares |
OtherAssetsNoncurrent | 11,950,000 | 2025-12-31 | 5 | USD |
AllocatedShareBasedCompensationExpense | 11,280,399 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 10,878,260 | 2025-12-31 | 6 | USD |
DebtCurrent | 10,447,905 | 2023-12-31 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 10,446,619 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 10,356,721 | 2025-12-31 | 4 | shares |
CommonStockCapitalSharesReservedForFutureIssuance | 9,727,439 | 2025-12-31 | 4 | shares |
StockIssuedDuringPeriodValueStockOptionsExercised | 9,630,451 | 2025-12-31 | 10 | USD |
OtherExpenses | 9,399,169 | 2025-12-31 | 13 | USD |
OtherOperatingIncomeExpenseNet | 9,399,169 | 2025-12-31 | 6 | USD |
ShortTermBorrowings | 9,000,229 | 2024-06-30 | 2 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 9,000,000 | 2025-12-31 | 2 | shares |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 8,703,668 | 2025-12-31 | 9 | USD |
InterestIncomeExpenseNet | -8,608,879 | 2025-12-31 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 7,805,859 | 2025-12-31 | 41 | USD |
DueFromBanks | 7,805,859 | 2025-12-31 | 10 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -7,557,999 | 2025-12-31 | 10 | USD |
OtherBorrowings | 7,500,000 | 2024-03-31 | 5 | USD |
ProceedsFromIssuanceOfWarrants | 7,250,000 | 2021-12-31 | 4 | USD |
StockIssuedDuringPeriodValueOther | -7,203,993 | 2023-12-31 | 3 | USD |
DemandDepositAccounts | 6,972,936 | 2025-12-31 | 4 | USD |
DeferredTaxAssetsNet | 5,599,088 | 2023-12-31 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpense | -5,341,751 | 2025-12-31 | 9 | USD |
PaymentsOfDebtIssuanceCosts | 5,000,000 | 2024-06-30 | 1 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 4,148,322 | 2025-06-30 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 4,123,994 | 2025-06-30 | 5 | USD |
ForeignCurrencyTransactionLossBeforeTax | 4,086,004 | 2021-12-31 | 1 | USD |
AccountsPayableCurrent | 4,076,540 | 2025-12-31 | 12 | USD |
AccruedLiabilitiesAndOtherLiabilities | 3,868,532 | 2025-12-31 | 10 | USD |
DebtInstrumentFairValue | 3,760,909 | 2024-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized | 3,759,109 | 2021-12-31 | 1 | shares |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 3,694,936 | 2025-12-31 | 5 | USD |
LongTermDebtCurrent | 3,694,936 | 2025-12-31 | 6 | USD |
OtherAssetsCurrent | 3,639,417 | 2025-12-31 | 10 | USD |
DepreciationDepletionAndAmortization | 3,587,348 | 2025-12-31 | 11 | USD |
InterestIncomeDepositsWithFinancialInstitutions | 3,561,427 | 2023-12-31 | 3 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 3,368,733 | 2023-03-31 | 4 | USD |
Depreciation | 3,292,570 | 2025-12-31 | 13 | USD |
InterestPaid | 3,163,818 | 2025-06-30 | 2 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 3,125,000 | 2021-06-30 | 2 | shares |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 3,103,822 | 2025-12-31 | 7 | USD |
ResearchAndDevelopmentExpense | 3,007,443 | 2025-12-31 | 13 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 2,657,002 | 2025-12-31 | 23 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 2,657,002 | 2025-12-31 | 6 | USD |
PropertyPlantAndEquipmentNet | 2,653,810 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccountsPayable | 2,425,634 | 2025-12-31 | 14 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 2,220,431 | 2025-12-31 | 7 | USD |
DebtConversionConvertedInstrumentAmount1 | 2,220,431 | 2025-12-31 | 3 | USD |
ContractWithCustomerLiabilityCurrent | 2,129,152 | 2025-12-31 | 9 | USD |
ValueAddedTaxReceivableCurrent | 2,024,581 | 2024-06-30 | 4 | USD |
InventoryNet | 1,990,925 | 2025-12-31 | 10 | USD |
FinanceLeaseInterestExpense | 1,927,110 | 2025-12-31 | 1 | USD |
CashEquivalentsAtCarryingValue | 1,804,661 | 2024-12-31 | 16 | USD |
RepaymentsOfShortTermDebt | 1,750,000 | 2025-12-31 | 13 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 1,718,655 | 2023-12-31 | 3 | USD |
NonoperatingIncomeExpense | 1,578,358 | 2023-03-31 | 14 | USD |
DeferredRevenue | 1,550,208 | 2023-12-31 | 2 | USD |
DeferredRevenueCurrent | 1,550,208 | 2023-12-31 | 2 | USD |
ConvertibleNotesPayable | 1,538,542 | 2024-12-31 | 2 | USD |
OperatingLeaseExpense | 1,472,374 | 2025-12-31 | 9 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 1,397,260 | 2025-12-31 | 4 | USD |
ChangeInUnrealizedGainLossOnFairValueHedgingInstruments1 | 1,381,157 | 2025-12-31 | 1 | USD |
DerivativeGainLossOnDerivativeNet | 1,381,157 | 2025-12-31 | 1 | USD |
GainLossOnDerivativeInstrumentsNetPretax | 1,381,157 | 2025-12-31 | 1 | USD |
InvestmentIncomeInterest | 1,350,670 | 2025-12-31 | 28 | USD |
ProfitLoss | 1,221,132 | 2023-03-31 | 13 | USD |
AmortizationOfDebtDiscountPremium | 1,171,914 | 2025-12-31 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 1,121,179 | 2024-06-30 | 5 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -1,102,541 | 2025-12-31 | 9 | USD |
ProvisionForDoubtfulAccounts | 1,059,510 | 2023-12-31 | 2 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | 1,041,067 | 2025-12-31 | 8 | USD |
PreferredStockSharesAuthorized | 1,000,000 | 2023-03-31 | 15 | shares |
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants | 1,000,000 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 964,630 | 2025-12-31 | 6 | USD |
ForeignCurrencyTransactionGainLossAfterTax | -945,391 | 2025-06-30 | 2 | USD |
IncreaseDecreaseInOtherCurrentAssets | -933,388 | 2025-12-31 | 8 | USD |
RepaymentsOfConvertibleDebt | 930,000 | 2024-12-31 | 4 | USD |
OperatingLeaseRightOfUseAsset | 907,418 | 2025-12-31 | 10 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 895,757 | 2025-12-31 | 6 | USD |
OtherIncome | 891,241 | 2025-12-31 | 13 | USD |
OtherOperatingIncome | 891,241 | 2025-12-31 | 6 | USD |
CurrentForeignTaxExpenseBenefit | -887,648 | 2021-12-31 | 1 | USD |
CurrentIncomeTaxExpenseBenefit | -887,648 | 2021-12-31 | 1 | USD |
IncomeTaxExpenseBenefit | 887,648 | 2021-12-31 | 1 | USD |
AccruedPayrollTaxesCurrent | 884,614 | 2025-12-31 | 6 | USD |
OperatingLeasePayments | 858,393 | 2025-12-31 | 6 | USD |
OperatingLeaseCost | 858,393 | 2025-12-31 | 4 | USD |
OtherNoncashIncomeExpense | -834,078 | 2025-12-31 | 13 | USD |
TimeDeposits | 832,923 | 2025-12-31 | 8 | USD |
InterestIncomeOperating | 831,177 | 2023-12-31 | 3 | USD |
AllowanceForDoubtfulAccountsReceivable | 810,159 | 2023-12-31 | 3 | USD |
LossContingencyAccrualCarryingValueCurrent | 810,159 | 2023-12-31 | 2 | USD |
DeferredIncomeTaxLiabilities | 769,145 | 2025-12-31 | 6 | USD |
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | 767,908 | 2021-12-31 | 1 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 762,451 | 2025-12-31 | 6 | USD |
OperatingLeaseLiability | 755,810 | 2025-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 738,027 | 2025-12-31 | 6 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | 720,095 | 2025-12-31 | 13 | USD |
CapitalizedComputerSoftwareGross | 706,924 | 2025-12-31 | 3 | USD |
OtherAssetsMiscellaneousCurrent | 652,602 | 2024-06-30 | 4 | USD |
NoninterestIncomeOther | 630,575 | 2025-12-31 | 8 | USD |
OperatingLeaseLiabilityCurrent | 620,095 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 577,569 | 2024-12-31 | 3 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -570,457 | 2024-06-30 | 5 | USD |
DeferredOfferingCosts | 567,396 | 2023-03-31 | 8 | USD |
AccruedLiabilitiesCurrent | 543,580 | 2025-12-31 | 12 | USD |
NetCashProvidedByUsedInInvestingActivities | -541,731 | 2025-12-31 | 17 | USD |
IncomeTaxesPaidNet | 530,065 | 2022-12-31 | 2 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -530,065 | 2022-12-31 | 3 | USD |
AccountsReceivableNetCurrent | 503,820 | 2025-12-31 | 12 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | 467,424 | 2021-12-31 | 1 | USD |
AccruedVacationCurrent | 463,783 | 2025-12-31 | 6 | USD |
DeferredCosts | 425,527 | 2021-06-30 | 1 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 408,432 | 2023-12-31 | 2 | USD |
OtherFiniteLivedIntangibleAssetsGross | 406,739 | 2025-12-31 | 6 | USD |
TreasuryStockValue | 367,632 | 2025-12-31 | 2 | USD |
PaymentsForRepurchaseOfCommonStock | 367,632 | 2025-12-31 | 1 | USD |
TreasuryStockReissuedAtLowerThanRepurchasePrice | -367,632 | 2025-12-31 | 1 | USD |
IntangibleAssetsNetExcludingGoodwill | 351,212 | 2025-12-31 | 10 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 345,880 | 2021-12-31 | 1 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -336,705 | 2022-12-31 | 3 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | 336,705 | 2022-12-31 | 3 | USD |
IncreaseDecreaseInAccountsReceivable | 300,298 | 2025-12-31 | 13 | USD |
AmortizationOfIntangibleAssets | 294,778 | 2025-12-31 | 11 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 284,104 | 2025-12-31 | 10 | USD |
PaymentsToAcquireOtherPropertyPlantAndEquipment | 282,430 | 2025-06-30 | 10 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 269,140 | 2024-06-30 | 5 | USD |
OtherLiabilitiesNoncurrent | 249,215 | 2025-12-31 | 10 | USD |
LitigationSettlementAmountAwardedToOtherParty | 240,630 | 2023-12-31 | 1 | USD |
DeferredTaxLiabilitiesOther | 236,407 | 2025-12-31 | 6 | USD |
DeferredRevenueRevenueRecognized1 | 231,095 | 2024-06-30 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 226,603 | 2025-12-31 | 5 | USD |
IncreaseDecreaseInDeferredRevenue | 221,803 | 2023-12-31 | 3 | USD |
IncreaseDecreaseInAccruedLiabilities | 215,088 | 2023-03-31 | 11 | USD |
PaymentsToAcquireRoyaltyInterestsInMiningProperties | 213,290 | 2023-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 208,820 | 2025-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 200,000 | 2023-12-31 | 1 | shares |
StockRepurchasedDuringPeriodValue | 195,438 | 2025-06-30 | 1 | USD |
FiniteLivedIntangibleAssetsNet | 183,887 | 2023-12-31 | 2 | USD |
ProceedsFromShortTermDebt | 167,930 | 2025-06-30 | 4 | USD |
StockIssuedDuringPeriodValueEmployeeStockOwnershipPlan | 167,930 | 2025-12-31 | 2 | USD |
ProceedsFromStockOptionsExercised | 167,930 | 2025-12-31 | 1 | USD |
ConversionOfStockSharesConverted1 | 146,671 | 2023-07-31 | 2 | shares |
SharesOutstanding | 143,044 | 2023-07-31 | 3 | shares |
OperatingLeaseLiabilityNoncurrent | 135,715 | 2025-12-31 | 10 | USD |
TaxesPayableCurrentAndNoncurrent | 127,094 | 2024-06-30 | 2 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther | 113,291 | 2023-12-31 | 2 | USD |
AccountsAndOtherReceivablesNetCurrent | 110,536 | 2023-12-31 | 2 | USD |
PaymentsForRepurchaseOfWarrants | 89,970 | 2024-12-31 | 7 | USD |
WarrantsAndRightsOutstanding | 89,970 | 2024-01-04 | 2 | USD |
StockIssuedDuringPeriodSharesRestrictedStockAwardGross | 89,482 | 2023-12-31 | 1 | shares |
LettersOfCreditOutstandingAmount | 83,976 | 2025-12-31 | 2 | USD |
DebtInstrumentFaceAmount | 78,991 | 2023-12-31 | 2 | USD |
IncomeTaxReconciliationTaxExemptIncome | 71,360 | 2021-12-31 | 1 | USD |
PaymentsToAcquireIntangibleAssets | 56,402 | 2025-12-31 | 12 | USD |
ProceedsFromLegalSettlements | 53,311 | 2024-09-17 | 1 | USD |
OtherAccruedLiabilitiesCurrentAndNoncurrent | 48,915 | 2025-12-31 | 4 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares | 45,387 | 2024-12-31 | 8 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 43,972 | 2023-12-31 | 2 | USD |
PrepaidExpenseCurrent | 38,459 | 2023-03-31 | 12 | USD |
NotesPayableRelatedPartiesClassifiedCurrent | 37,747 | 2021-06-30 | 1 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 33,582 | 2025-12-31 | 6 | USD |
IncreaseDecreaseInPrepaidExpense | -33,032 | 2023-03-31 | 11 | USD |
GainLossOnDispositionOfAssets1 | -32,120 | 2025-12-31 | 10 | USD |
GainLossOnSaleOfPropertyPlantEquipment | 32,120 | 2025-12-31 | 9 | USD |
ProceedsFromIssuanceOfCommonStock | 25,000 | 2021-12-31 | 4 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 21,306 | 2023-12-31 | 6 | USD |
IncreaseDecreaseInInventories | -21,075 | 2025-12-31 | 13 | USD |
InventoryWriteDown | 18,244 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 12,783 | 2022-12-31 | 3 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 12,783 | 2023-12-31 | 2 | shares |
OperatingCostsAndExpenses | 12,351 | 2021-06-30 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 11,851 | 2021-06-30 | 1 | USD |
CommonStockValue | 8,604 | 2025-12-31 | 10 | USD |
LongTermInvestments | 5,476 | 2023-12-31 | 2 | USD |
DepositsFairValueDisclosure | 4,500 | 2024-12-31 | 2 | USD |
PrepaidExpenseNoncurrent | 3,592 | 2022-06-30 | 8 | USD |
NoninterestExpenseCommissionExpense | 2,707 | 2025-12-31 | 8 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 1,115 | 2022-03-31 | 6 | USD |
DebtInstrumentConvertibleConversionPriceDecrease | 1,000 | 2025-12-31 | 1 | USD/shares |
DebtConversionConvertedInstrumentSharesIssued1 | 202 | 2025-12-31 | 1 | shares |
SaleOfStockConsiderationReceivedPerTransaction | 20 | 2025-12-31 | 2 | USD |
SharePrice | 20 | 2025-12-31 | 2 | USD/shares |
SharesIssuedPricePerShare | 12 | 2025-12-31 | 2 | USD/shares |
TemporaryEquityRedemptionPricePerShare | 10 | 2021-09-30 | 1 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 3 | 2022-12-31 | 3 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedWeightedAverageGrantDateFairValue | 3 | 2023-12-31 | 2 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedWeightedAverageGrantDateFairValue | 2 | 2024-12-31 | 8 | USD/shares |
NumberOfOperatingSegments | 1 | 2025-12-31 | 2 | pure |
NumberOfReportableSegments | 1 | 2025-12-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2025-12-31 | 7 | pure |
EarningsPerShareBasic | -1 | 2025-12-31 | 14 | USD/shares |
EarningsPerShareDiluted | -1 | 2025-12-31 | 14 | USD/shares |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 11 | pure |
DebtConversionOriginalDebtInterestRateOfDebt | 0 | 2024-12-31 | 1 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2022-07-29 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2025-12-31 | 9 | pure |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2025-12-31 | 5 | pure |
WarrantExercisePriceIncrease | 0 | 2024-01-04 | 5 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 0 | 2024-01-04 | 2 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2023-12-31 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2025-12-31 | 7 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2021-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | -0 | 2021-12-31 | 1 | pure |
PreferredStockParOrStatedValuePerShare | 0 | 2023-03-31 | 15 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 6 | USD/shares |
AdditionalPaidInCapital | 0 | 2022-06-30 | 7 | USD |
EarningsPerShareBasicAndDiluted | 0 | 2021-06-30 | 2 | USD/shares |
PreferredStockSharesIssued | 0 | 2023-03-31 | 15 | shares |
PreferredStockSharesOutstanding | 0 | 2023-03-31 | 15 | shares |
UnrecognizedTaxBenefits | 0 | 2023-03-31 | 12 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 0 | 2023-03-31 | 11 | USD |
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty | 0 | 2022-12-31 | 4 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-06-30 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2024-12-31 | 4 | pure |
What to be careful about
What this model itself distrusts about MRT's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- gross profit not tagged; rebuilt from Revenues - CostOfRevenue
- there is no operating profit to value; valuation rests on EV/revenue (6.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless