| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 240.51K | C$ 412.57K | C$ 432.53K | C$ 952.13K | C$ 2.14M |
| Gross Profit | C$ -990.25K | C$ 226.49K | C$ -434.91K | C$ 304.03K | C$ 1.72M |
| Operating Income | C$ -3.59M | C$ -2.57M | C$ -1.94M | C$ -1.45M | C$ -184.23K |
| EBITDA | C$ -3.13M | C$ -2.13M | C$ -1.58M | C$ -1.07M | C$ 185.30K |
| Net Income | C$ -4.52M | C$ -3.33M | C$ -2.68M | C$ -1.83M | C$ -675.80K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 14.91K | C$ 2.10M | C$ 13.18K | C$ 33.46K | C$ -2.30M |
| Total Assets | C$ 3.68M | C$ 6.07M | C$ 3.65M | C$ 3.83M | C$ 3.89M |
| Total Debt | C$ 10.71M | C$ 9.56M | C$ 9.27M | C$ 8.30M | C$ 11.54M |
| Net Debt | C$ 16.73M | C$ 7.46M | C$ 9.26M | C$ 8.27M | C$ 13.84M |
| Total Liabilities | C$ 26.24M | C$ 24.11M | C$ 18.68M | C$ 16.19M | C$ 19.61M |
| Stockholders' Equity | C$ -22.56M | C$ -18.04M | C$ -15.03M | C$ -12.36M | C$ -15.72M |
| Cash Flow | |||||
| Free Cash Flow | C$ -3.15M | C$ -3.68M | C$ -1.27M | C$ -1.95M | C$ -541.19K |
| Operating Cash Flow | C$ -3.15M | C$ -2.94M | C$ -1.27M | C$ -1.88M | C$ -504.64K |
| Investing Cash Flow | C$ -7.47K | C$ -742.53K | C$ -1.27K | C$ -69.72K | C$ -36.55K |
| Financing Cash Flow | C$ 1.07M | C$ 5.77M | C$ 1.25M | C$ 1.99M | C$ 139.32K |