| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 0.00 | C$ 0.00 | C$ 48.59K | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ -144.69K | - | C$ -22.25K | C$ -2.17K | C$ -1.84K |
| Operating Income | C$ -433.99K | C$ -559.00 | C$ -613.75K | C$ -728.60K | C$ -2.24M |
| EBITDA | C$ -258.27K | C$ -559.00 | C$ -701.50K | C$ -651.58K | C$ -1.52M |
| Net Income | C$ -780.11K | C$ -1.07K | C$ -1.11M | C$ -884.68K | C$ -2.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 8.00 | C$ 1.43K | C$ 107.00 | C$ 157.31K | C$ 1.80M |
| Total Assets | C$ 18.13M | C$ 18.29M | C$ 18.27M | C$ 17.86M | C$ 17.56M |
| Total Debt | C$ 2.20M | C$ 2.84M | C$ 2.48M | C$ 1.48M | C$ 1.29M |
| Net Debt | C$ 2.20M | C$ 2.84M | C$ 2.48M | C$ 1.32M | C$ -514.73K |
| Total Liabilities | C$ 5.18M | C$ 4.58M | C$ 4.04M | C$ 2.75M | C$ 2.40M |
| Stockholders' Equity | C$ 12.95M | C$ 13.71M | C$ 14.22M | C$ 15.12M | C$ 15.15M |
| Cash Flow | |||||
| Free Cash Flow | C$ -91.79K | C$ -194.84K | C$ -1.06M | C$ -2.54M | C$ -2.04M |
| Operating Cash Flow | C$ -91.80K | C$ 7.81K | C$ -790.81K | C$ -484.31K | C$ -636.25K |
| Investing Cash Flow | C$ -47.51K | C$ -202.65K | C$ -255.97K | C$ -2.01M | C$ -1.56M |
| Financing Cash Flow | C$ 137.89K | C$ 196.16K | C$ 889.58K | C$ 849.39K | C$ 4.00M |