| 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$ -111.09K | C$ -39.90K | - | - | - |
| Operating Income | C$ -1.00M | C$ -113.82K | C$ -241.00K | C$ -55.29K | C$ -627.00K |
| EBITDA | C$ -848.80K | C$ -113.82K | C$ -228.00K | C$ -215.35K | C$ -3.59M |
| Net Income | C$ -4.74M | C$ 1.22M | C$ 439.40K | C$ 119.53K | C$ 2.33M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 268.81K | C$ 2.28M | C$ 671.04K | C$ 359.81K | C$ 783.34K |
| Total Assets | C$ 5.92M | C$ 10.50M | C$ 7.19M | C$ 6.33M | C$ 6.02M |
| Total Debt | C$ 0.00 | C$ 0.00 | C$ 40.00K | C$ 40.00K | C$ 40.00K |
| Net Debt | C$ -238.23K | C$ -1.70M | C$ -497.99K | C$ -229.81K | C$ -515.34K |
| Total Liabilities | C$ 219.02K | C$ 131.48K | C$ 141.75K | C$ 141.87K | C$ 147.72K |
| Stockholders' Equity | C$ 5.70M | C$ 10.37M | C$ 7.05M | C$ 6.19M | C$ 5.88M |
| Cash Flow | |||||
| Free Cash Flow | C$ -764.58K | C$ -417.25K | C$ -1.30M | C$ -1.08M | C$ -416.98K |
| Operating Cash Flow | C$ -764.58K | C$ -413.84K | C$ -399.85K | C$ -341.42K | C$ -377.68K |
| Investing Cash Flow | C$ -692.76K | C$ -492.70K | C$ 668.02K | C$ -115.11K | C$ -292.32K |
| Financing Cash Flow | C$ 0.00 | C$ 2.06M | C$ 0.00 | C$ 171.00K | C$ 1.16M |