| Oct 25 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 0.00 | C$ 0.00 | C$ 174.79K | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ 0.00 | C$ 0.00 | C$ 163.43K | C$ 0.00 | C$ -36.16K |
| Operating Income | C$ -1.68M | C$ -1.11M | C$ -1.14M | C$ -1.27M | C$ -924.00K |
| EBITDA | C$ -1.68M | C$ -587.00K | C$ -6.11M | C$ -1.26M | C$ -3.72M |
| Net Income | C$ -1.04M | C$ -3.37M | C$ -6.08M | C$ -3.63M | C$ -3.77M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 114.14K | C$ 10.33K | C$ 5.44K | C$ 15.59K | C$ 87.22K |
| Total Assets | C$ 4.46M | C$ 7.76M | C$ 9.10M | C$ 9.76M | C$ 11.30M |
| Total Debt | C$ 0.00 | C$ 0.00 | C$ 191.70K | C$ 833.73K | C$ 1.94M |
| Net Debt | C$ -2.25K | C$ -10.33K | C$ 186.26K | C$ 818.14K | C$ 1.85M |
| Total Liabilities | C$ 2.54M | C$ 3.81M | C$ 2.09M | C$ 1.83M | C$ 2.54M |
| Stockholders' Equity | C$ 1.92M | C$ 3.96M | C$ 7.01M | C$ 7.93M | C$ 8.76M |
| Cash Flow | |||||
| Free Cash Flow | C$ -1.01M | C$ -382.10K | C$ -638.18K | C$ -615.83K | C$ -1.17M |
| Operating Cash Flow | C$ -983.06K | C$ -382.10K | C$ -638.18K | C$ -468.85K | C$ -305.00K |
| Investing Cash Flow | C$ 80.90K | C$ -39.20K | C$ -2.03M | C$ -180.48K | C$ -1.41M |
| Financing Cash Flow | C$ 894.07K | C$ 456.07K | C$ 2.66M | C$ 577.70K | C$ 1.78M |