| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 22.50K | C$ 45.31K | C$ 192.66K | C$ 61.35K | C$ 353.77K |
| Gross Profit | C$ -1.58M | C$ -1.12M | C$ -497.00K | C$ -73.69K | C$ -3.19M |
| Operating Income | C$ -2.73M | C$ -2.16M | C$ -1.64M | C$ -4.16M | C$ -6.04M |
| EBITDA | C$ -2.77M | C$ -2.15M | C$ -1.77M | C$ -4.04M | C$ -6.08M |
| Net Income | C$ -2.84M | C$ -2.16M | C$ -1.79M | C$ -4.07M | C$ -6.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 119.05K | C$ 101.90K | C$ 110.75K | C$ 481.24K | C$ 4.21M |
| Total Assets | C$ 428.58K | C$ 153.46K | C$ 209.43K | C$ 643.13K | C$ 4.33M |
| Total Debt | C$ 346.16K | C$ 0.00 | C$ 40.00K | C$ 62.27K | C$ 47.90K |
| Net Debt | C$ 227.11K | C$ -101.90K | C$ -57.72K | C$ -418.97K | C$ -4.16M |
| Total Liabilities | C$ 2.81M | C$ 1.65M | C$ 1.07M | C$ 602.24K | C$ 479.76K |
| Stockholders' Equity | C$ -2.38M | C$ -1.50M | C$ -858.89K | C$ 40.89K | C$ 3.85M |
| Cash Flow | |||||
| Free Cash Flow | C$ -1.09M | C$ -868.33K | C$ -791.48K | C$ -3.73M | C$ -3.36M |
| Operating Cash Flow | C$ -1.09M | C$ -868.33K | C$ -791.48K | C$ -3.71M | C$ -3.36M |
| Investing Cash Flow | C$ 0.00 | C$ 0.00 | C$ -4.88K | C$ -36.88K | C$ -11.21K |
| Financing Cash Flow | C$ 1.11M | C$ 859.48K | C$ 425.88K | C$ 20.00K | C$ 2.92M |