Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | C$ 346.36K | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
Gross Profit | C$ 120.78K | C$ 0.00 | C$ -19.82K | C$ -18.71K | C$ -19.79K |
Operating Income | C$ -1.51M | C$ -1.21M | C$ -206.18K | C$ -414.99K | C$ -1.08M |
EBITDA | C$ -4.26M | C$ -1.19M | C$ -186.36K | C$ -2.29M | C$ -1.06M |
Net Income | C$ -4.48M | C$ 3.92M | C$ -1.35M | C$ -2.63M | C$ -1.34M |
Balance Sheet | |||||
Cash & Short-Term Investments | C$ 188.14K | C$ 1.04M | C$ 117.12K | C$ 111.48K | C$ 106.68K |
Total Assets | C$ 303.21K | C$ 3.95M | C$ 126.49K | C$ 163.29K | C$ 2.08M |
Total Debt | C$ 700.00K | C$ 700.00K | C$ 2.02M | C$ 2.01M | C$ 1.82M |
Net Debt | C$ 511.86K | C$ -337.83K | C$ 1.90M | C$ 1.90M | C$ 1.71M |
Total Liabilities | C$ 1.57M | C$ 2.59M | C$ 5.38M | C$ 4.28M | C$ 4.12M |
Stockholders' Equity | C$ -1.27M | C$ 1.36M | C$ -5.25M | C$ -4.12M | C$ -2.05M |
Cash Flow | |||||
Free Cash Flow | C$ -1.09M | C$ -1.05M | C$ -99.46K | C$ -114.08K | C$ -370.98K |
Operating Cash Flow | C$ -537.40K | C$ 1.40M | C$ -99.46K | C$ -114.08K | C$ -370.98K |
Investing Cash Flow | C$ -1.57M | C$ -3.53M | C$ 0.00 | C$ 0.00 | C$ 0.00 |
Financing Cash Flow | C$ 1.24M | C$ 3.05M | C$ 103.36K | C$ 118.37K | C$ 298.50K |