| 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$ -18.88K | C$ -83.53K | C$ -115.00K | C$ -129.07K | C$ -9.61K |
| Operating Income | C$ -1.38M | C$ -1.29M | C$ -1.51M | C$ -1.38M | C$ -1.92M |
| EBITDA | C$ -1.27M | C$ -1.36M | C$ -921.00K | C$ 193.36K | C$ -1.73M |
| Net Income | C$ -1.36M | C$ -811.00K | C$ -1.09M | C$ 4.23K | C$ -1.74M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 3.17M | C$ 148.24K | C$ 487.50K | C$ 4.03M | C$ 1.74M |
| Total Assets | C$ 37.17M | C$ 31.61M | C$ 30.42M | C$ 33.13M | C$ 22.50M |
| Total Debt | C$ 157.65K | C$ 215.48K | C$ 346.49K | C$ 407.05K | C$ 60.00K |
| Net Debt | C$ -2.93M | C$ 67.24K | C$ -141.01K | C$ -3.62M | C$ -1.68M |
| Total Liabilities | C$ 1.19M | C$ 1.59M | C$ 1.58M | C$ 3.39M | C$ 1.48M |
| Stockholders' Equity | C$ 35.99M | C$ 30.02M | C$ 28.84M | C$ 29.73M | C$ 21.01M |
| Cash Flow | |||||
| Free Cash Flow | C$ -1.69M | C$ -479.79K | C$ -589.60K | C$ -8.00M | C$ -5.41M |
| Operating Cash Flow | C$ -1.69M | C$ -479.79K | C$ -589.60K | C$ -2.55M | C$ -477.21K |
| Investing Cash Flow | C$ 700.89K | C$ -1.38M | C$ -2.84M | C$ -5.55M | C$ -4.93M |
| Financing Cash Flow | C$ 3.93M | C$ 1.52M | C$ -112.05K | C$ 10.34M | C$ 649.94K |