| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 4.39M | C$ 3.22M | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ -7.68M | C$ -558.50K | C$ -261.17K | C$ -191.13K | C$ -103.38K |
| Operating Income | C$ -11.27M | C$ -15.07M | C$ -12.64M | C$ -13.28M | C$ -9.23M |
| EBITDA | C$ -9.28M | C$ -13.02M | C$ -12.40M | C$ -13.24M | C$ -9.42M |
| Net Income | C$ -17.59M | C$ -18.33M | C$ -12.01M | C$ -13.48M | C$ -9.56M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 9.49M | C$ 9.36M | C$ 7.65M | C$ 21.56M | C$ 31.22M |
| Total Assets | C$ 36.78M | C$ 40.47M | C$ 29.95M | C$ 39.90M | C$ 43.34M |
| Total Debt | C$ 30.72M | C$ 27.80M | C$ 172.42K | C$ 340.39K | C$ 288.16K |
| Net Debt | C$ 21.23M | C$ 18.43M | C$ -7.48M | C$ -21.22M | C$ -30.93M |
| Total Liabilities | C$ 33.93M | C$ 30.65M | C$ 2.85M | C$ 2.61M | C$ 5.93M |
| Stockholders' Equity | C$ 2.85M | C$ 9.82M | C$ 27.10M | C$ 37.29M | C$ 37.40M |
| Cash Flow | |||||
| Free Cash Flow | C$ -9.74M | C$ -17.79M | C$ -13.31M | C$ -17.73M | C$ -11.94M |
| Operating Cash Flow | C$ -9.65M | C$ -13.59M | C$ -10.84M | C$ -9.49M | C$ -7.78M |
| Investing Cash Flow | C$ -87.00K | C$ -6.91M | C$ -3.10M | C$ -8.24M | C$ -4.17M |
| Financing Cash Flow | C$ 9.52M | C$ 21.98M | C$ -2.52K | C$ 8.13M | C$ 40.43M |