| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 2.44M | C$ 2.29M | C$ 1.60M | C$ 1.67M | C$ 2.00M |
| Gross Profit | C$ -5.16M | C$ 1.02M | C$ 662.00K | C$ 983.00K | C$ 1.16M |
| Operating Income | C$ -11.69M | C$ -12.00M | C$ -11.42M | C$ -8.45M | C$ -6.66M |
| EBITDA | C$ -11.44M | C$ -11.97M | C$ -13.96M | C$ -7.18M | C$ -6.38M |
| Net Income | C$ -47.69M | C$ -15.40M | C$ -15.66M | C$ -11.28M | C$ -8.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 4.07M | C$ 2.99M | C$ 2.95M | C$ 8.41M | C$ 8.89M |
| Total Assets | C$ 6.10M | C$ 5.32M | C$ 5.21M | C$ 12.00M | C$ 11.55M |
| Total Debt | C$ 21.09M | C$ 14.93M | C$ 8.56M | C$ 7.57M | C$ 582.00K |
| Net Debt | C$ 17.02M | C$ 11.94M | C$ 5.61M | C$ -1.77M | C$ -8.31M |
| Total Liabilities | C$ 75.82M | C$ 32.87M | C$ 21.76M | C$ 14.55M | C$ 7.47M |
| Stockholders' Equity | C$ -69.72M | C$ -27.55M | C$ -16.55M | C$ -2.55M | C$ 4.08M |
| Cash Flow | |||||
| Free Cash Flow | C$ -9.72M | C$ -8.85M | C$ -10.91M | C$ -9.93M | C$ -9.18M |
| Operating Cash Flow | C$ -9.52M | C$ -8.82M | C$ -10.72M | C$ -9.90M | C$ -8.70M |
| Investing Cash Flow | C$ -195.00K | C$ -27.00K | C$ -185.00K | C$ -33.00K | C$ -325.00K |
| Financing Cash Flow | C$ 12.91M | C$ 8.88M | C$ 5.44M | C$ 9.46M | C$ 12.16M |