| 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$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Operating Income | C$ -1.08M | C$ -4.47M | C$ -6.52M | C$ -6.50M | C$ -169.90K |
| EBITDA | C$ -1.30M | C$ -4.49M | C$ -5.22M | C$ -3.44M | C$ 0.00 |
| Net Income | C$ -1.31M | C$ -4.49M | C$ -7.82M | C$ -9.57M | C$ -194.11K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 448.31K | C$ 190.89K | C$ 3.49M | C$ 5.74M | C$ 563.86K |
| Total Assets | C$ 2.04M | C$ 1.95M | C$ 5.94M | C$ 8.45M | C$ 773.07K |
| Total Debt | C$ 41.30K | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Net Debt | C$ -387.56K | C$ -175.89K | C$ -3.47M | C$ -5.71M | C$ -563.86K |
| Total Liabilities | C$ 536.26K | C$ 415.58K | C$ 183.31K | C$ 234.31K | C$ 282.70K |
| Stockholders' Equity | C$ 1.51M | C$ 1.53M | C$ 5.75M | C$ 8.22M | C$ 490.37K |
| Cash Flow | |||||
| Free Cash Flow | C$ -528.48K | C$ -3.30M | C$ -5.95M | C$ -6.87M | C$ -313.10K |
| Operating Cash Flow | C$ -528.48K | C$ -3.30M | C$ -5.95M | C$ -6.17M | C$ -163.12K |
| Investing Cash Flow | C$ 0.00 | C$ 0.00 | C$ -458.77K | C$ -1.20M | C$ -249.97K |
| Financing Cash Flow | C$ 781.45K | C$ 0.00 | C$ 4.17M | C$ 12.52M | C$ 6.00K |