| Dec 24 | Dec 22 | Dec 22 | Dec 21 | Dec 19 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 2.92M | C$ 2.04M | C$ 2.02M | C$ 157.55K | C$ 0.00 |
| Gross Profit | C$ -840.68K | C$ 642.70K | C$ -2.32M | C$ 121.21K | C$ 0.00 |
| Operating Income | C$ -6.50M | C$ -18.82M | C$ -13.42M | C$ -11.11M | C$ -7.14M |
| EBITDA | C$ -6.50M | C$ -17.75M | C$ -10.92M | C$ -10.97M | C$ -144.83K |
| Net Income | C$ -10.97M | C$ -19.15M | C$ -12.75M | C$ -11.10M | C$ -13.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 222.70K | C$ 1.19M | C$ 259.24K | C$ 7.50M | C$ 227.68K |
| Total Assets | C$ 1.57M | C$ 8.54M | C$ 4.98M | C$ 11.68M | C$ 820.18K |
| Total Debt | C$ 54.56K | C$ 40.60K | C$ 41.67K | C$ 59.13K | C$ 20.00K |
| Net Debt | C$ -168.13K | C$ -990.42K | C$ -84.57K | C$ -7.44M | C$ -207.68K |
| Total Liabilities | C$ 3.61M | C$ 2.21M | C$ 2.41M | C$ 978.25K | C$ 2.27M |
| Stockholders' Equity | C$ -2.03M | C$ 6.33M | C$ 2.57M | C$ 10.70M | C$ -1.45M |
| Cash Flow | |||||
| Free Cash Flow | C$ -4.92M | C$ -9.46M | C$ -4.99M | C$ -6.49M | C$ -3.73M |
| Operating Cash Flow | C$ -4.88M | C$ -8.89M | C$ -4.98M | C$ -6.39M | C$ -3.72M |
| Investing Cash Flow | C$ -42.29K | C$ -570.55K | C$ -122.78K | C$ -111.07K | C$ -2.24K |
| Financing Cash Flow | C$ 4.92M | C$ 3.00M | C$ 4.28M | C$ 13.83M | C$ 3.84M |