| 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$ -24.16K | C$ -36.25K | C$ -164.00K | C$ -151.00K | C$ -129.00K |
| Operating Income | C$ -4.97M | C$ -2.10M | C$ -7.01M | C$ -14.59M | C$ -27.24M |
| EBITDA | C$ -4.94M | C$ 4.29M | C$ -6.09M | C$ -14.70M | C$ -27.58M |
| Net Income | C$ -10.09M | C$ 4.15M | C$ -4.46M | C$ -12.94M | C$ -27.39M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 10.32M | C$ 539.95K | C$ 46.61K | C$ 1.47M | C$ 7.80M |
| Total Assets | C$ 11.13M | C$ 685.10K | C$ 310.64K | C$ 2.41M | C$ 8.45M |
| Total Debt | C$ 7.50M | C$ 2.36M | C$ 545.00K | C$ 133.45K | C$ 251.07K |
| Net Debt | C$ -2.42M | C$ 1.82M | C$ 498.39K | C$ -1.34M | C$ -7.55M |
| Total Liabilities | C$ 8.85M | C$ 2.89M | C$ 9.67M | C$ 12.25M | C$ 12.90M |
| Stockholders' Equity | C$ 2.28M | C$ -2.21M | C$ -9.36M | C$ -9.83M | C$ -4.45M |
| Cash Flow | |||||
| Free Cash Flow | C$ -2.96M | C$ -1.64M | C$ -4.70M | C$ -13.39M | C$ -7.69M |
| Operating Cash Flow | C$ -2.96M | C$ -1.64M | C$ -4.70M | C$ -13.30M | C$ -7.61M |
| Investing Cash Flow | C$ 32.29K | C$ 1.83K | C$ -98.00 | C$ 70.98K | C$ -223.04K |
| Financing Cash Flow | C$ 12.31M | C$ 2.13M | C$ 3.27M | C$ 6.90M | C$ 14.00M |