| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 107.32M | C$ 81.75M | C$ 57.26M | C$ 35.84M | C$ 17.02M |
| Gross Profit | C$ 47.22M | C$ 29.79M | C$ 27.23M | C$ 17.33M | C$ 10.30M |
| Operating Income | C$ 22.20M | C$ 10.08M | C$ 11.89M | C$ 3.67M | C$ 192.60K |
| EBITDA | C$ 28.18M | C$ 15.16M | C$ 15.77M | C$ 9.54M | C$ 3.22M |
| Net Income | C$ 13.08M | C$ 6.44M | C$ 6.95M | C$ 2.31M | C$ -3.09M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 14.36M | C$ 6.62M | C$ 4.27M | C$ 12.11M | C$ 8.16M |
| Total Assets | C$ 168.65M | C$ 154.72M | C$ 141.52M | C$ 125.62M | C$ 92.02M |
| Total Debt | C$ 41.58M | C$ 48.33M | C$ 45.78M | C$ 48.39M | C$ 20.90M |
| Net Debt | C$ 27.22M | C$ 41.71M | C$ 41.51M | C$ 36.28M | C$ 12.74M |
| Total Liabilities | C$ 66.43M | C$ 66.77M | C$ 61.78M | C$ 58.88M | C$ 27.91M |
| Stockholders' Equity | C$ 102.22M | C$ 87.95M | C$ 79.74M | C$ 66.74M | C$ 64.12M |
| Cash Flow | |||||
| Free Cash Flow | C$ 13.65M | C$ 3.21M | C$ -4.44M | C$ -21.55M | C$ -33.17M |
| Operating Cash Flow | C$ 20.01M | C$ 10.68M | C$ 5.44M | C$ -6.08M | C$ -2.09M |
| Investing Cash Flow | C$ -5.95M | C$ -5.19M | C$ -9.48M | C$ -15.35M | C$ -30.83M |
| Financing Cash Flow | C$ -6.32M | C$ -3.14M | C$ -3.72M | C$ 25.46M | C$ 33.25M |