| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | C$ 0.00 | C$ -826.00K | C$ 6.83M | C$ 0.00 | C$ 0.00 |
| Gross Profit | C$ 0.00 | C$ -1.19M | C$ 6.47M | C$ 0.00 | C$ 0.00 |
| Operating Income | C$ -943.00K | C$ 161.00K | C$ 3.87M | C$ -2.34M | C$ 3.25M |
| EBITDA | C$ -6.00M | C$ 182.00K | C$ 3.88M | C$ 1.20M | C$ 816.00K |
| Net Income | C$ -6.00M | C$ 1.46M | C$ 3.41M | C$ -522.00K | C$ -3.27M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | C$ 17.30M | C$ 22.79M | C$ 21.96M | C$ 20.72M | C$ 21.88M |
| Total Assets | C$ 17.72M | C$ 23.47M | C$ 23.08M | C$ 21.59M | C$ 21.94M |
| Total Debt | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 | C$ 0.00 |
| Net Debt | C$ -658.00K | C$ -12.00K | C$ -40.00K | C$ -4.26M | C$ -14.27M |
| Total Liabilities | C$ 1.41M | C$ 2.15M | C$ 3.70M | C$ 373.00K | C$ 244.00K |
| Stockholders' Equity | C$ 16.31M | C$ 21.31M | C$ 19.38M | C$ 21.11M | C$ 21.59M |
| Cash Flow | |||||
| Free Cash Flow | C$ -1.51M | C$ -191.00K | C$ 3.37M | C$ -10.31M | C$ -1.71M |
| Operating Cash Flow | C$ -1.51M | C$ -191.00K | C$ 3.37M | C$ -10.22M | C$ -1.71M |
| Investing Cash Flow | C$ 0.00 | C$ 200.00K | C$ -1.45M | C$ 585.00K | C$ 1.25M |
| Financing Cash Flow | C$ 1.00M | C$ 31.00K | C$ -6.13M | C$ -376.00K | C$ 1.22M |