| 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$ -415.48K | C$ -421.00K | C$ -1.04M | C$ -484.00K | C$ -238.00K |
| EBITDA | C$ 0.00 | C$ -426.03K | C$ -981.84K | C$ -481.00K | C$ -223.35K |
| Net Income | C$ -453.13K | C$ -426.00K | C$ -183.00K | C$ -504.00K | C$ -258.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 4.59K | C$ 31.56K | C$ 222.47K | C$ 1.11M | C$ 321.68K |
| Total Assets | C$ 11.72K | C$ 37.45K | C$ 4.88M | C$ 5.05M | C$ 3.09M |
| Total Debt | C$ 61.69K | C$ 11.41K | C$ 13.96K | C$ 11.55K | C$ 240.99K |
| Net Debt | C$ 57.10K | C$ 1.37K | C$ -12.29K | C$ -698.43K | C$ -80.69K |
| Total Liabilities | C$ 799.25K | C$ 371.85K | C$ 117.19K | C$ 223.13K | C$ 759.34K |
| Stockholders' Equity | C$ -787.53K | C$ -334.40K | C$ 91.93K | C$ 4.83M | C$ 2.33M |
| Cash Flow | |||||
| Free Cash Flow | C$ -77.25K | C$ -190.60K | C$ -980.44K | C$ -1.52M | C$ -237.37K |
| Operating Cash Flow | C$ -77.25K | C$ -190.60K | C$ -174.64K | C$ -233.92K | C$ 110.79K |
| Investing Cash Flow | C$ 21.52K | C$ 177.50K | C$ -600.81K | C$ -1.63M | C$ -308.99K |
| Financing Cash Flow | C$ 50.28K | C$ -3.11K | C$ -292.00 | C$ 2.26M | C$ 517.25K |