| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 284.61K | C$ 31.90K | C$ 73.18K | C$ 114.85K | C$ 35.86K |
| Gross Profit | C$ 250.65K | C$ 19.24K | C$ 33.51K | C$ 37.49K | C$ -17.48K |
| Operating Income | C$ -1.24M | C$ -336.02K | C$ -1.25M | C$ -2.01M | C$ -728.89K |
| EBITDA | C$ -2.72M | C$ -274.79K | C$ -1.11M | C$ -2.20M | C$ -315.09K |
| Net Income | C$ -2.73M | C$ -316.14K | C$ -1.08M | C$ -2.21M | C$ -272.26K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 125.86K | C$ 37.71K | C$ 44.66K | C$ 573.81K | C$ 1.41M |
| Total Assets | C$ 496.11K | C$ 1.16M | C$ 1.35M | C$ 1.87M | C$ 2.79M |
| Total Debt | C$ 99.28K | C$ 480.23K | C$ 504.07K | C$ 85.59K | C$ 57.42K |
| Net Debt | C$ -26.59K | C$ 442.52K | C$ 459.41K | C$ -488.23K | C$ -1.36M |
| Total Liabilities | C$ 1.28M | C$ 863.97K | C$ 968.85K | C$ 362.25K | C$ 107.95K |
| Stockholders' Equity | C$ -733.34K | C$ 341.25K | C$ 412.84K | C$ 1.46M | C$ 2.62M |
| Cash Flow | |||||
| Free Cash Flow | C$ -858.20K | C$ -170.89K | C$ -1.00M | C$ -748.36K | C$ -793.49K |
| Operating Cash Flow | C$ -858.20K | C$ -170.89K | C$ -1.00M | C$ -748.36K | C$ -793.49K |
| Investing Cash Flow | C$ -223.44K | C$ 0.00 | C$ 53.73K | C$ -186.01K | C$ 660.00 |
| Financing Cash Flow | C$ 1.16M | C$ 164.64K | C$ 419.21K | C$ 103.52K | C$ 70.46K |