| 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$ 0.00 | C$ 0.00 | C$ 0.00 | C$ -16.06K | C$ -15.92K |
| Operating Income | C$ -3.09M | C$ -5.82M | C$ -3.74M | C$ -5.62M | C$ -1.25M |
| EBITDA | C$ -2.51M | C$ -5.82M | C$ -3.52M | C$ -4.86M | C$ -3.90M |
| Net Income | C$ -2.51M | C$ -5.93M | C$ -3.07M | C$ -4.88M | C$ -3.92M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 646.08K | C$ 976.86K | C$ 50.83K | C$ 2.16M | C$ 2.72M |
| Total Assets | C$ 3.37M | C$ 3.85M | C$ 2.84M | C$ 3.66M | C$ 3.82M |
| Total Debt | C$ 0.00 | C$ 1.13M | C$ 0.00 | C$ 13.67K | C$ 29.75K |
| Net Debt | C$ -646.08K | C$ 155.64K | C$ -50.83K | C$ -2.15M | C$ -2.69M |
| Total Liabilities | C$ 1.74M | C$ 1.57M | C$ 695.76K | C$ 836.48K | C$ 949.49K |
| Stockholders' Equity | C$ 1.64M | C$ 2.28M | C$ 2.15M | C$ 2.82M | C$ 2.88M |
| Cash Flow | |||||
| Free Cash Flow | C$ -2.83M | C$ -5.07M | C$ -3.82M | C$ -5.16M | C$ -1.36M |
| Operating Cash Flow | C$ -2.83M | C$ -5.04M | C$ -3.68M | C$ -5.05M | C$ -1.23M |
| Investing Cash Flow | C$ -42.10K | C$ -32.95K | C$ -143.60K | C$ -111.09K | C$ 234.54K |
| Financing Cash Flow | C$ 2.54M | C$ 6.00M | C$ 1.71M | C$ 4.61M | C$ 3.72M |