| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 2.20M | C$ 3.16M | C$ 2.00M | C$ 1.46M | C$ 1.38M |
| Gross Profit | C$ -468.19K | C$ 631.58K | C$ 640.17K | C$ 642.01K | C$ 709.26K |
| Operating Income | C$ -5.91M | C$ -8.12M | C$ -9.23M | C$ -7.35M | C$ -3.46M |
| EBITDA | C$ 467.37K | C$ -6.08M | C$ -6.52M | C$ -5.10M | C$ -2.42M |
| Net Income | C$ -1.28M | C$ -8.33M | C$ -8.43M | C$ -6.90M | C$ -3.26M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 453.69K | C$ 948.69K | C$ 6.09M | C$ 460.48K | C$ 3.00M |
| Total Assets | C$ 8.89M | C$ 15.35M | C$ 18.87M | C$ 9.95M | C$ 10.32M |
| Total Debt | C$ 1.21M | C$ 5.04M | C$ 3.81M | C$ 886.90K | C$ 308.57K |
| Net Debt | C$ 759.03K | C$ 4.09M | C$ 1.71M | C$ 426.42K | C$ -2.69M |
| Total Liabilities | C$ 3.65M | C$ 14.88M | C$ 11.93M | C$ 5.25M | C$ 4.78M |
| Stockholders' Equity | C$ 4.90M | C$ 471.69K | C$ 6.93M | C$ 4.70M | C$ 5.54M |
| Cash Flow | |||||
| Free Cash Flow | C$ -6.70M | C$ -7.44M | C$ -9.45M | C$ -7.82M | C$ -3.75M |
| Operating Cash Flow | C$ -5.63M | C$ -3.99M | C$ -4.86M | C$ -5.03M | C$ -2.21M |
| Investing Cash Flow | C$ -796.44K | C$ 548.43K | C$ -8.60M | C$ -2.79M | C$ -1.55M |
| Financing Cash Flow | C$ 5.93M | C$ 2.30M | C$ 15.09M | C$ 5.28M | C$ 6.63M |