| 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$ -248.00 | C$ -328.00 | C$ -434.00 | C$ -578.00 | C$ -775.00 |
| Operating Income | C$ -1.65M | C$ -3.29M | C$ -5.52M | C$ -17.83M | C$ -18.50M |
| EBITDA | C$ -11.01M | C$ -5.60M | C$ -5.52M | C$ -17.74M | C$ -18.57M |
| Net Income | C$ -11.01M | C$ -5.62M | C$ -6.32M | C$ -17.83M | C$ -20.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 24.56K | C$ 773.07K | C$ 2.09M | C$ 3.92M | C$ 16.60M |
| Total Assets | C$ 205.02K | C$ 10.64M | C$ 14.25M | C$ 17.07M | C$ 29.81M |
| Total Debt | C$ 66.87K | C$ 25.22K | C$ 219.69K | C$ 327.73K | C$ 415.84K |
| Net Debt | C$ 42.31K | C$ -797.85K | C$ -1.87M | C$ -3.59M | C$ -16.18M |
| Total Liabilities | C$ 3.66M | C$ 3.40M | C$ 3.60M | C$ 4.46M | C$ 999.68K |
| Stockholders' Equity | C$ -3.46M | C$ 7.23M | C$ 10.65M | C$ 12.60M | C$ 28.81M |
| Cash Flow | |||||
| Free Cash Flow | C$ -807.66K | C$ -3.29M | C$ -6.03M | C$ -13.06M | C$ -11.31M |
| Operating Cash Flow | C$ -807.66K | C$ -3.29M | C$ -6.03M | C$ -13.06M | C$ -8.31M |
| Investing Cash Flow | C$ -30.00K | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ -2.72M |
| Financing Cash Flow | C$ 39.15K | C$ 1.98M | C$ 4.20M | C$ 376.35K | C$ 26.24M |