| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 36.35M | C$ 34.65M | C$ 33.50M | C$ 26.89M | C$ 18.73M |
| Gross Profit | C$ 9.40M | C$ 15.56M | C$ 10.50M | C$ 10.88M | C$ 6.63M |
| Operating Income | C$ 5.91M | C$ 7.52M | C$ 7.93M | C$ 3.39M | C$ -1.14M |
| EBITDA | C$ 11.40M | C$ 12.71M | C$ 12.92M | C$ 8.27M | C$ 4.67M |
| Net Income | C$ 3.53M | C$ 4.54M | C$ 6.17M | C$ 2.28M | C$ -2.38M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 11.14M | C$ 30.67M | C$ 3.79M | C$ 1.06M | C$ 876.54K |
| Total Assets | C$ 128.25M | C$ 118.34M | C$ 72.81M | C$ 55.37M | C$ 51.15M |
| Total Debt | C$ 26.86M | C$ 27.22M | C$ 25.70M | C$ 15.51M | C$ 14.80M |
| Net Debt | C$ 15.72M | C$ -3.45M | C$ 21.91M | C$ 14.45M | C$ 13.92M |
| Total Liabilities | C$ 40.84M | C$ 36.03M | C$ 32.01M | C$ 20.59M | C$ 18.93M |
| Stockholders' Equity | C$ 87.41M | C$ 82.31M | C$ 40.80M | C$ 34.79M | C$ 32.22M |
| Cash Flow | |||||
| Free Cash Flow | C$ -2.92M | C$ -4.78M | C$ -1.58M | C$ 341.82K | C$ -344.63K |
| Operating Cash Flow | C$ 13.45M | C$ 12.13M | C$ 13.53M | C$ 5.91M | C$ 3.50M |
| Investing Cash Flow | C$ -33.45M | C$ -15.90M | C$ -14.29M | C$ -4.35M | C$ -2.47M |
| Financing Cash Flow | C$ 468.16K | C$ 30.65M | C$ 3.48M | C$ -1.37M | C$ -937.41K |