| Sep 24 | Sep 23 | Dec 22 | Sep 21 | Sep 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 116.03K | $ 688.83K | $ 878.46K | C$ 106.89K | C$ 917.72K |
| Gross Profit | $ -162.61K | $ -345.48K | $ -56.24K | C$ -91.75K | C$ 168.20K |
| Operating Income | $ -3.02M | $ -3.98M | $ -2.91M | C$ -699.19K | C$ -532.09K |
| EBITDA | $ -3.42M | $ -3.78M | $ -2.51M | C$ -549.25K | C$ -1.10M |
| Net Income | $ -3.99M | $ -3.94M | $ -2.53M | C$ -1.58M | C$ -1.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.51M | $ 82.74K | $ 4.51M | C$ 32.79K | C$ 7.36K |
| Total Assets | $ 12.06M | $ 10.94M | $ 17.19M | C$ 10.37M | C$ 9.33M |
| Total Debt | $ 3.78M | $ 284.46K | $ 283.20K | C$ 239.23K | C$ 295.59K |
| Net Debt | $ 2.26M | $ 201.72K | $ -4.23M | C$ 206.44K | C$ 288.23K |
| Total Liabilities | $ 7.96M | $ 3.77M | $ 2.10M | C$ 2.84M | C$ 4.91M |
| Stockholders' Equity | $ 4.11M | $ 7.17M | $ 10.46M | C$ 7.32M | C$ 4.43M |
| Cash Flow | |||||
| Free Cash Flow | $ -2.29M | $ -3.74M | $ -5.07M | C$ -1.34M | C$ -195.64K |
| Operating Cash Flow | $ -2.29M | $ -2.30M | $ -2.77M | C$ -951.57K | C$ 5.51K |
| Investing Cash Flow | $ 66.77K | $ -1.45M | $ -2.31M | C$ 1.11M | C$ -176.15K |
| Financing Cash Flow | $ 3.65M | $ 523.48K | $ 9.55M | C$ -129.89K | C$ 174.42K |