| Dec 25 | Dec 24 | Dec 23 | Sep 22 | Sep 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 426.30K | C$ 389.85K | C$ 181.09K | C$ 80.72K | C$ 0.00 |
| Gross Profit | C$ -2.07M | C$ 270.91K | C$ -157.04K | C$ 53.92K | C$ -47.12K |
| Operating Income | C$ -4.53M | C$ -5.61M | C$ -4.38M | C$ -7.39M | C$ -6.06M |
| EBITDA | C$ -2.23M | C$ -4.74M | C$ -4.42M | C$ -7.03M | C$ -5.95M |
| Net Income | C$ -3.71M | C$ -6.04M | C$ -5.19M | C$ -7.38M | C$ -6.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 1.15M | C$ 103.66K | C$ 1.34M | C$ 1.89M | C$ 12.43M |
| Total Assets | C$ 15.21M | C$ 14.55M | C$ 16.49M | C$ 16.82M | C$ 23.46M |
| Total Debt | C$ 6.68M | C$ 2.75M | C$ 1.71M | C$ 157.58K | C$ 250.84K |
| Net Debt | C$ 5.54M | C$ 2.65M | C$ 362.46K | C$ -1.73M | C$ -8.18M |
| Total Liabilities | C$ 8.64M | C$ 4.98M | C$ 3.28M | C$ 797.66K | C$ 2.40M |
| Stockholders' Equity | C$ 6.57M | C$ 9.58M | C$ 13.21M | C$ 16.02M | C$ 21.07M |
| Cash Flow | |||||
| Free Cash Flow | C$ -2.72M | C$ -4.43M | C$ -4.41M | C$ -11.73M | C$ -10.96M |
| Operating Cash Flow | C$ -2.63M | C$ -4.28M | C$ -3.60M | C$ -4.58M | C$ -6.02M |
| Investing Cash Flow | C$ -88.38K | C$ -154.02K | C$ -706.02K | C$ -3.15M | C$ -9.19M |
| Financing Cash Flow | C$ 3.76M | C$ 3.19M | C$ 3.76M | C$ 1.19M | C$ 19.18M |