| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 248.20M | C$ 30.35M | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ 75.40M | C$ 5.37M | C$ -2.11M | C$ -1.92M | C$ -928.00K |
| Operating Income | C$ 66.18M | C$ -15.68M | C$ -28.36M | C$ -19.21M | C$ -31.70M |
| EBITDA | C$ 83.83M | C$ -3.82M | C$ -26.44M | C$ -22.37M | C$ -39.00M |
| Net Income | C$ -2.28M | C$ -9.50M | C$ -28.95M | C$ -20.40M | C$ -33.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 63.34M | C$ 52.55M | C$ 8.79M | C$ 15.92M | C$ 14.34M |
| Total Assets | C$ 310.66M | C$ 237.08M | C$ 81.80M | C$ 61.42M | C$ 75.16M |
| Total Debt | C$ 21.79M | C$ 25.42M | C$ 11.90M | C$ 12.78M | C$ 3.00M |
| Net Debt | C$ -41.18M | C$ -26.77M | C$ 5.26M | C$ -3.13M | C$ -11.34M |
| Total Liabilities | C$ 125.75M | C$ 106.53M | C$ 41.57M | C$ 40.10M | C$ 46.09M |
| Stockholders' Equity | C$ 184.91M | C$ 130.56M | C$ 40.23M | C$ 21.32M | C$ 29.08M |
| Cash Flow | |||||
| Free Cash Flow | C$ 23.33M | C$ -9.43M | C$ -27.23M | C$ -18.33M | C$ -31.81M |
| Operating Cash Flow | C$ 71.31M | C$ -9.43M | C$ -26.84M | C$ -18.10M | C$ -30.51M |
| Investing Cash Flow | C$ -49.01M | C$ 27.33M | C$ -4.19M | C$ -95.09K | C$ -1.29M |
| Financing Cash Flow | C$ -11.73M | C$ 25.51M | C$ 23.47M | C$ 19.78M | C$ 17.08M |