Income Statement
(Currency in CAD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
-2.821M |
-2.11M |
-1.07M |
-1.242M |
-1.074M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-2.821M |
-2.11M |
-1.07M |
-1.242M |
-1.074M |
Selling
General
Administrative
|
1.457M |
0.987M |
0.653M |
0.946M |
0.857M |
Gross
Profit
|
-0.033M |
-0.057M |
-0.062M |
-0.065M |
-0.083M |
Reconciled
Depreciation
|
0.033M |
0.057M |
0.062M |
0.065M |
0.083M |
Ebit
|
-2.821M |
-2.11M |
-1.074M |
-1.215M |
-1.054M |
Ebitda
|
-2.788M |
-2.053M |
-1.011M |
-1.15M |
-0.971M |
Depreciation
And
Amortization
|
0.033M |
0.057M |
0.062M |
0.065M |
0.083M |
Operating
Income
|
-2.821M |
-2.11M |
-1.074M |
-1.215M |
-1.054M |
Other
Operating
Expenses
|
2.821M |
2.11M |
1.257M |
1.311M |
1.054M |
Interest
Expense
|
0.005M |
0.005M |
0M |
0.027M |
0.021M |
Tax
Provision
|
- |
- |
- |
- |
- |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
- |
- |
0M |
-0.027M |
-0.021M |
Income
Tax
Expense
|
-0.005M |
-0.005M |
0.183M |
0.122M |
- |
Total
Revenue
|
0M |
0M |
0M |
0M |
0M |
Total
Operating
Expenses
|
2.821M |
2.11M |
1.257M |
1.311M |
1.054M |
Cost
Of
Revenue
|
0.033M |
0.057M |
0.062M |
0.065M |
0.083M |
Total
Other
Income
Expense
Net
|
-0.005M |
-0.005M |
0.187M |
0.096M |
-0.021M |
Net
Income
From
Continuing
Ops
|
-2.821M |
-2.11M |
-1.07M |
-1.242M |
-1.074M |
Net
Income
Applicable
To
Common
Shares
|
- |
-2.11M |
-1.07M |
-1.242M |
-1.074M |
Balance Sheet
(Currency in CAD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
2.926M |
2.833M |
3.839M |
1.169M |
0.263M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
- |
- |
- |
- |
- |
Total
Liab
|
0.313M |
0.23M |
0.154M |
0.393M |
1.308M |
Total
Stockholder
Equity
|
2.613M |
2.603M |
3.686M |
0.775M |
-1.045M |
Other
Current
Liab
|
- |
- |
- |
- |
- |
Common
Stock
|
- |
19.106M |
18.234M |
14.326M |
11.741M |
Capital
Stock
|
21.687M |
19.106M |
18.234M |
14.326M |
11.741M |
Retained
Earnings
|
-25.118M |
-22.297M |
-20.187M |
-19.117M |
-17.875M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
- |
- |
- |
Cash
|
2.673M |
2.693M |
3.637M |
0.921M |
0.019M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
0.28M |
0.19M |
0.114M |
0.353M |
1.308M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
- |
- |
- |
0.261M |
Short
Term
Debt
|
- |
- |
- |
- |
0.28M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
0.28M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
- |
- |
- |
Property
Plant
Equipment
|
- |
0.023M |
0.062M |
0.115M |
0.18M |
Total
Current
Assets
|
2.843M |
2.787M |
3.761M |
1.037M |
0.083M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.064M |
0.038M |
0.097M |
0.049M |
0.037M |
Long
Term
Debt
|
0.033M |
0.04M |
0.04M |
0.04M |
- |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
- |
0.19M |
0.102M |
0.327M |
0.801M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
0.18M |
Non
Current
Assets
Total
|
0.083M |
0.047M |
0.078M |
0.131M |
0.18M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in CAD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-0.069M |
-0.025M |
-0.009M |
-0.009M |
0M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.025M |
-0.009M |
-0.009M |
-0.009M |
Total
Cash
From
Financing
Activities
|
2.679M |
0.877M |
3.829M |
2.03M |
0.28M |
Net
Income
|
-2.821M |
-2.11M |
-1.07M |
-1.242M |
-1.074M |
Change
In
Cash
|
-0.02M |
-0.944M |
2.716M |
0.901M |
-0.048M |
Begin
Period
Cash
Flow
|
2.693M |
3.637M |
0.921M |
0.019M |
0.067M |
End
Period
Cash
Flow
|
2.673M |
2.693M |
3.637M |
0.921M |
0.019M |
Total
Cash
From
Operating
Activities
|
-2.63M |
-1.795M |
-1.105M |
-1.12M |
-0.328M |
Depreciation
|
0.033M |
0.057M |
0.062M |
0.065M |
0.083M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
- |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-0.147M |
0.682M |
1.752M |
0.644M |
0.56M |
Capital
Expenditures
|
0.069M |
0.025M |
0.009M |
0.009M |
0.009M |
Change
In
Working
Capital
|
-0.002M |
0.107M |
-0.051M |
-0.206M |
0.32M |
Other
Non
Cash
Items
|
0.252M |
0.207M |
-0.183M |
-0.096M |
0.3M |
Free
Cash
Flow
|
-2.699M |
-1.82M |
-1.114M |
-1.128M |
-0.328M |