| Dec 25 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ -2.98K | C$ -3.12K | C$ -3.92K | C$ -813.00 | C$ -569.00 |
| Operating Income | C$ -1.78M | C$ -1.27M | C$ -5.63M | C$ -5.70M | C$ -1.20M |
| EBITDA | C$ -1.63M | C$ -1.27M | C$ -5.55M | C$ -5.65M | C$ -1.42M |
| Net Income | C$ -1.65M | C$ -1.28M | C$ -5.59M | C$ -5.66M | C$ -1.43M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 418.29K | C$ 494.38K | C$ 883.24K | C$ 4.99M | C$ 4.35M |
| Total Assets | C$ 580.66K | C$ 589.37K | C$ 1.05M | C$ 5.87M | C$ 15.03M |
| Total Debt | C$ 426.23K | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Net Debt | C$ 232.54K | C$ -38.94K | C$ -450.10K | C$ -201.25K | C$ -279.44K |
| Total Liabilities | C$ 831.80K | C$ 117.61K | C$ 281.44K | C$ 205.03K | C$ 293.68K |
| Stockholders' Equity | C$ -251.14K | C$ 471.76K | C$ 771.12K | C$ 5.67M | C$ 14.73M |
| Cash Flow | |||||
| Free Cash Flow | C$ -1.40M | C$ -1.21M | C$ -4.09M | C$ -4.90M | C$ -1.57M |
| Operating Cash Flow | C$ -1.40M | C$ -1.21M | C$ -4.09M | C$ -4.89M | C$ -302.01K |
| Investing Cash Flow | C$ 239.80K | C$ -49.08K | C$ 4.34M | C$ -730.46K | C$ -5.27M |
| Financing Cash Flow | C$ 1.32M | C$ 843.84K | C$ 0.00 | C$ 5.54M | C$ 5.75M |