| 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$ -244.56K | C$ 0.00 | C$ -245.00K | C$ -247.00K | C$ -247.00K |
| Operating Income | C$ -3.46M | C$ -5.41M | C$ -5.18M | C$ -8.01M | C$ -8.45M |
| EBITDA | C$ -2.92M | C$ -5.63M | C$ -5.21M | C$ -8.13M | C$ -6.95M |
| Net Income | C$ -3.22M | C$ -5.20M | C$ -5.28M | C$ -7.97M | C$ -7.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 212.08K | C$ 3.44M | C$ 787.32K | C$ 3.54M | C$ 2.12M |
| Total Assets | C$ 954.09K | C$ 4.49M | C$ 1.47M | C$ 4.68M | C$ 3.25M |
| Total Debt | C$ 155.65K | C$ 289.50K | C$ 154.48K | C$ 329.69K | C$ 168.41K |
| Net Debt | C$ -99.67K | C$ -3.15M | C$ -632.85K | C$ -3.21M | C$ -1.95M |
| Total Liabilities | C$ 1.14M | C$ 2.01M | C$ 1.42M | C$ 1.99M | C$ 1.51M |
| Stockholders' Equity | C$ -185.28K | C$ 2.48M | C$ 49.90K | C$ 2.69M | C$ 1.74M |
| Cash Flow | |||||
| Free Cash Flow | C$ -3.67M | C$ -5.28M | C$ -5.38M | C$ -7.57M | C$ -8.32M |
| Operating Cash Flow | C$ -3.67M | C$ -5.28M | C$ -5.38M | C$ -7.57M | C$ -8.26M |
| Investing Cash Flow | C$ 0.00 | C$ 8.04K | C$ 0.00 | C$ -2.57K | C$ -270.42K |
| Financing Cash Flow | C$ 440.44K | C$ 7.92M | C$ 2.63M | C$ 8.99M | C$ 4.84M |