| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ -15.35K | C$ -15.00K | C$ -14.01K | C$ -26.97K | - |
| Operating Income | C$ -843.48K | C$ -1.43M | C$ -993.61K | C$ -1.12M | C$ -1.35M |
| EBITDA | C$ -1.04M | C$ -2.88M | C$ -993.61K | C$ -1.04M | C$ -982.39K |
| Net Income | C$ -1.06M | C$ -2.90M | C$ -1.43M | C$ -1.07M | C$ -1.93M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 1.90M | C$ 3.07M | C$ 2.83M | C$ 1.76M | C$ 3.54M |
| Total Assets | C$ 12.38M | C$ 10.08M | C$ 12.07M | C$ 10.50M | C$ 9.99M |
| Total Debt | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Net Debt | C$ -1.90M | C$ -3.07M | C$ -2.06M | C$ -1.76M | C$ -3.54M |
| Total Liabilities | C$ 224.27K | C$ 675.29K | C$ 1.15M | C$ 72.54K | C$ 233.46K |
| Stockholders' Equity | C$ 12.15M | C$ 9.41M | C$ 10.92M | C$ 10.43M | C$ 9.75M |
| Cash Flow | |||||
| Free Cash Flow | C$ -766.45K | C$ -8.47M | C$ -3.09M | C$ -3.41M | C$ -4.82M |
| Operating Cash Flow | C$ -766.45K | C$ -1.08M | C$ -408.47K | C$ -1.01M | C$ -1.37M |
| Investing Cash Flow | C$ -444.16K | C$ 402.97K | C$ -268.82K | C$ -2.42M | C$ -3.46M |
| Financing Cash Flow | C$ 40.00K | C$ 921.65K | C$ 1.75M | C$ 1.63M | C$ 4.31M |