| Oct 25 | Jan 25 | Jan 24 | Jan 23 | Jan 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ 0.00 | C$ -33.82K | C$ 0.00 | C$ -549.00K | C$ -451.00K |
| Operating Income | C$ -400.47K | C$ -342.00K | C$ -309.00K | C$ -875.00K | C$ -687.00K |
| EBITDA | C$ -400.47K | C$ -287.55K | C$ -196.00K | C$ -875.00K | C$ -629.00K |
| Net Income | C$ -361.30K | C$ -288.00K | C$ -364.00K | C$ -1.24M | C$ -814.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 227.44K | C$ 90.81K | C$ 63.91K | C$ 206.36K | C$ 869.79K |
| Total Assets | C$ 1.60M | C$ 1.19M | C$ 921.25K | C$ 853.85K | C$ 1.39M |
| Total Debt | C$ 0.00 | C$ 570.00K | C$ 175.00K | C$ 175.00K | C$ 0.00 |
| Net Debt | C$ -223.53K | C$ 553.44K | C$ 152.34K | C$ 78.64K | C$ -429.79K |
| Total Liabilities | C$ 1.20M | C$ 671.87K | C$ 293.16K | C$ 238.14K | C$ 85.28K |
| Stockholders' Equity | C$ 401.40K | C$ 521.65K | C$ 628.09K | C$ 615.71K | C$ 1.30M |
| Cash Flow | |||||
| Free Cash Flow | C$ -368.54K | C$ -538.30K | C$ -235.02K | C$ -888.29K | C$ -989.05K |
| Operating Cash Flow | C$ -368.54K | C$ -289.46K | C$ -235.02K | C$ -753.16K | C$ -817.57K |
| Investing Cash Flow | C$ -200.79K | C$ -248.84K | C$ -227.87K | C$ -133.30K | C$ -153.76K |
| Financing Cash Flow | C$ 776.31K | C$ 532.20K | C$ 389.19K | C$ 553.03K | C$ 387.90K |