| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 157.89M | $ 106.53M | C$ 194.32M | C$ 159.33M | C$ 125.69M |
| Gross Profit | $ 22.24M | $ 19.30M | C$ 40.60M | C$ 21.63M | C$ 14.06M |
| Operating Income | $ -17.92M | $ -11.08M | C$ -24.11M | C$ -29.53M | C$ -21.66M |
| EBITDA | - | $ 5.53M | C$ -8.92M | C$ -11.46M | C$ 4.24M |
| Net Income | $ -55.36M | - | C$ -49.99M | C$ 2.77M | C$ -22.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 24.80M | $ 31.89M | C$ 56.62M | C$ 67.91M | C$ 75.69M |
| Total Assets | $ 190.67M | $ 230.11M | C$ 332.08M | C$ 411.94M | C$ 427.19M |
| Total Debt | $ 59.65M | $ 61.07M | C$ 86.54M | C$ 89.94M | C$ 115.90M |
| Net Debt | $ 34.85M | $ 29.17M | C$ 29.92M | C$ 23.58M | C$ 45.15M |
| Total Liabilities | $ 107.38M | $ 98.98M | C$ 142.02M | C$ 154.28M | C$ 186.08M |
| Stockholders' Equity | $ 83.29M | $ 131.12M | C$ 190.06M | C$ 257.66M | C$ 241.12M |
| Cash Flow | |||||
| Free Cash Flow | $ 6.32M | $ -9.86M | C$ -29.77M | C$ 30.92M | C$ -19.92M |
| Operating Cash Flow | $ 7.01M | $ -4.42M | C$ -27.56M | C$ 39.61M | C$ -13.34M |
| Investing Cash Flow | $ -6.47M | $ -1.99M | C$ 27.77M | C$ -10.30M | C$ -158.09M |
| Financing Cash Flow | $ -6.23M | $ -4.54M | C$ -9.05M | C$ -42.89M | C$ 108.26M |