| 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$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Operating Income | C$ -2.38M | C$ -1.51M | C$ -2.15M | C$ -1.30M | C$ -1.44M |
| EBITDA | C$ -789.98K | C$ -1.13M | C$ -1.70M | C$ -434.88K | C$ -1.44M |
| Net Income | C$ -803.89K | C$ -1.17M | C$ -1.76M | C$ -3.09M | C$ -1.44M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 3.04M | C$ 780.03K | C$ 1.38M | C$ 1.92M | C$ 149.86K |
| Total Assets | C$ 15.51M | C$ 10.17M | C$ 7.90M | C$ 7.64M | C$ 2.84M |
| Total Debt | C$ 0.00 | C$ 775.21K | C$ 1.96M | C$ 1.92M | C$ 0.00 |
| Net Debt | C$ -903.69K | C$ 673.57K | C$ 1.94M | C$ 1.84M | C$ -149.86K |
| Total Liabilities | C$ 2.43M | C$ 2.26M | C$ 3.62M | C$ 4.05M | C$ 82.39K |
| Stockholders' Equity | C$ 13.09M | C$ 7.91M | C$ 4.28M | C$ 3.59M | C$ 2.75M |
| Cash Flow | |||||
| Free Cash Flow | C$ -1.78M | C$ -1.26M | C$ -1.08M | C$ -1.86M | C$ -2.47M |
| Operating Cash Flow | C$ -1.78M | C$ -1.26M | C$ -1.08M | C$ -912.84K | C$ -1.23M |
| Investing Cash Flow | C$ -1.39M | C$ -1.55M | C$ -951.44K | C$ -943.41K | C$ -1.24M |
| Financing Cash Flow | C$ 3.97M | C$ 2.89M | C$ 1.96M | C$ 1.79M | C$ 1.73M |