Income Statement
(Currency in CAD)
Breakdown |
30-04-2024
|
30-04-2023
|
30-04-2022
|
30-04-2021
|
30-04-2020
|
Income
Before
Tax
|
-4.266M |
-6.048M |
-4.747M |
-0.543M |
-1.815M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-4.266M |
-6.048M |
-4.747M |
-0.543M |
-1.815M |
Selling
General
Administrative
|
3.277M |
5.105M |
4.952M |
1.929M |
1.924M |
Gross
Profit
|
-0.413M |
-0.27M |
0.795M |
2.123M |
0.373M |
Reconciled
Depreciation
|
0.522M |
0.507M |
0.178M |
0.168M |
0.182M |
Ebit
|
- |
-5.559M |
-4.338M |
0.062M |
-1.694M |
Ebitda
|
- |
-5.053M |
-4.16M |
0.231M |
-1.512M |
Depreciation
And
Amortization
|
- |
0.507M |
0.178M |
0.168M |
0.182M |
Operating
Income
|
-3.859M |
-5.559M |
-4.338M |
0.062M |
-1.694M |
Other
Operating
Expenses
|
- |
8.612M |
7.462M |
4.09M |
3.381M |
Interest
Expense
|
0.408M |
0.108M |
0.337M |
0.627M |
0.121M |
Tax
Provision
|
- |
- |
- |
- |
- |
Interest
Income
|
- |
- |
- |
- |
0M |
Net
Interest
Income
|
-0.408M |
-0.108M |
-0.337M |
-0.627M |
-0.12M |
Income
Tax
Expense
|
- |
0.108M |
0.337M |
0.627M |
0.121M |
Total
Revenue
|
1.62M |
3.053M |
3.124M |
4.152M |
1.687M |
Total
Operating
Expenses
|
5.478M |
5.289M |
5.133M |
2.06M |
2.067M |
Cost
Of
Revenue
|
2.032M |
3.324M |
2.328M |
2.029M |
1.314M |
Total
Other
Income
Expense
Net
|
0M |
-0.381M |
-0.072M |
0.021M |
-0.001M |
Net
Income
From
Continuing
Ops
|
-4.266M |
-6.048M |
-4.747M |
-0.543M |
-1.815M |
Net
Income
Applicable
To
Common
Shares
|
- |
-6.048M |
-4.747M |
-0.543M |
-1.815M |
Balance Sheet
(Currency in CAD)
Breakdown |
30-04-2024
|
30-04-2023
|
30-04-2022
|
30-04-2021
|
30-04-2020
|
Total
Assets
|
3.962M |
4.156M |
6.172M |
6.583M |
1.862M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
- |
0.021M |
0.021M |
0.015M |
0.014M |
Total
Liab
|
6.776M |
4.768M |
3.829M |
3.707M |
2.751M |
Total
Stockholder
Equity
|
-2.814M |
-0.612M |
2.343M |
2.876M |
-0.89M |
Other
Current
Liab
|
- |
0.24M |
0.391M |
0.182M |
0.063M |
Common
Stock
|
- |
81.579M |
79.884M |
73.524M |
72.928M |
Capital
Stock
|
83.186M |
81.579M |
79.884M |
73.524M |
72.928M |
Retained
Earnings
|
-97.3M |
-93.034M |
-86.986M |
-82.239M |
-81.696M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0.028M |
0.34M |
0.028M |
0.028M |
Cash
|
0.056M |
0.324M |
2.466M |
5.018M |
0.252M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
4.538M |
2.208M |
2.151M |
1.959M |
1.359M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
0.986M |
- |
- |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
0.986M |
0.066M |
0.012M |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
0.201M |
0.119M |
3.73M |
0.033M |
Property
Plant
Equipment
|
- |
2.854M |
1.081M |
1.085M |
1.222M |
Total
Current
Assets
|
1.57M |
1.274M |
4.75M |
5.47M |
0.612M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.038M |
0.059M |
0.838M |
0.165M |
0.204M |
Long
Term
Debt
|
0.056M |
0.077M |
0.124M |
0.12M |
- |
Inventory
|
1.219M |
0.701M |
1.18M |
0.263M |
0.13M |
Accounts
Payable
|
2.052M |
1.369M |
1.345M |
1.199M |
0.948M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
0.028M |
0.028M |
0.028M |
0.028M |
0.028M |
Non
Current
Assets
Total
|
2.392M |
2.882M |
1.421M |
1.113M |
1.25M |
Capital
Lease
Obligations
|
1.902M |
2.132M |
0.88M |
0.978M |
1.062M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in CAD)
Breakdown |
30-04-2024
|
30-04-2023
|
30-04-2022
|
30-04-2021
|
30-04-2020
|
Investments
|
-0.031M |
-1.028M |
-0.535M |
-0.031M |
-0.048M |
Total
Cashflows
From
Investing
Activities
|
- |
-1.028M |
-0.535M |
-0.031M |
-0.048M |
Total
Cash
From
Financing
Activities
|
1.994M |
1.348M |
2.301M |
4.365M |
1.45M |
Net
Income
|
-4.266M |
-6.048M |
-4.747M |
-0.543M |
-1.815M |
Change
In
Cash
|
-0.268M |
-2.142M |
-2.551M |
4.766M |
0.07M |
Begin
Period
Cash
Flow
|
0.324M |
2.466M |
5.018M |
0.252M |
0.182M |
End
Period
Cash
Flow
|
0.056M |
0.324M |
2.466M |
5.018M |
0.252M |
Total
Cash
From
Operating
Activities
|
-2.23M |
-2.462M |
-4.318M |
0.433M |
-1.333M |
Depreciation
|
0.522M |
0.507M |
0.178M |
0.168M |
0.182M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-0.32M |
-0.32M |
-0.32M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-0.518M |
0.478M |
-0.917M |
-0.133M |
0.036M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-1.028M |
1.094M |
0.22M |
0.127M |
Capital
Expenditures
|
0.031M |
1.028M |
0.215M |
0.031M |
0.048M |
Change
In
Working
Capital
|
0.716M |
1.248M |
-1.706M |
0.492M |
0.018M |
Other
Non
Cash
Items
|
0.328M |
-0.215M |
0.095M |
0.236M |
-0.065M |
Free
Cash
Flow
|
-2.261M |
-3.49M |
-4.533M |
0.401M |
-1.381M |