Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-0.784M |
1.058M |
-2.718M |
-2.534M |
-0.273M |
Minority
Interest
|
-0.025M |
-0.566M |
-0.439M |
-0.19M |
-0.232M |
Net
Income
|
-0.809M |
0.492M |
-2.433M |
-2.514M |
-0.256M |
Selling
General
Administrative
|
5.929M |
3.979M |
1.669M |
1.612M |
1.999M |
Gross
Profit
|
5.467M |
4.468M |
0.318M |
2.101M |
2.102M |
Reconciled
Depreciation
|
0.712M |
0.715M |
0.743M |
0.727M |
0.315M |
Ebit
|
- |
- |
-2.259M |
-0.388M |
-0.411M |
Ebitda
|
0.367M |
2.004M |
-1.372M |
-1.481M |
0.223M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-1.164M |
0.764M |
-2.094M |
-1.985M |
-0.211M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
0.438M |
0.231M |
0.603M |
0.326M |
0.181M |
Tax
Provision
|
- |
- |
- |
- |
0M |
Interest
Income
|
- |
- |
- |
- |
- |
Net
Interest
Income
|
-0.769M |
-0.407M |
-0.768M |
-0.549M |
-0.381M |
Income
Tax
Expense
|
- |
- |
- |
- |
- |
Total
Revenue
|
8.022M |
6.223M |
4.098M |
8.592M |
8.497M |
Total
Operating
Expenses
|
9.185M |
5.459M |
6.192M |
10.577M |
8.708M |
Cost
Of
Revenue
|
2.555M |
1.755M |
3.78M |
6.491M |
6.395M |
Total
Other
Income
Expense
Net
|
1.149M |
0.701M |
0.144M |
- |
0.319M |
Net
Income
From
Continuing
Ops
|
-0.784M |
1.058M |
-2.718M |
-2.534M |
-0.273M |
Net
Income
Applicable
To
Common
Shares
|
- |
0.492M |
-2.433M |
-2.514M |
-0.256M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
6.086M |
4.247M |
3.623M |
4.43M |
2.683M |
Intangible
Assets
|
- |
- |
- |
- |
- |
Other
Current
Assets
|
0.086M |
0.167M |
0.1M |
- |
1.106M |
Total
Liab
|
10.408M |
7.831M |
9.389M |
7.732M |
3.832M |
Total
Stockholder
Equity
|
-4.736M |
-3.988M |
-5.327M |
-3.111M |
-0.917M |
Other
Current
Liab
|
- |
0.475M |
0.435M |
0.356M |
0.268M |
Common
Stock
|
- |
- |
12.36M |
12.36M |
11.554M |
Capital
Stock
|
13.486M |
13.486M |
12.36M |
12.36M |
11.554M |
Retained
Earnings
|
-20.789M |
-19.98M |
-20.472M |
-18.039M |
-15.775M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
0.866M |
1.09M |
- |
Cash
|
0M |
0.038M |
- |
0M |
0.005M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
6.694M |
4.684M |
6.284M |
4.822M |
3.568M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
3.013M |
2.202M |
3.872M |
2.075M |
1.752M |
Short
Term
Debt
|
- |
- |
- |
- |
1.757M |
Short
Long
Term
Debt
|
2.758M |
1.938M |
2.962M |
2.075M |
1.757M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
- |
0.454M |
0.285M |
0.713M |
Property
Plant
Equipment
|
- |
- |
2.171M |
2.679M |
0.866M |
Total
Current
Assets
|
2.56M |
1.287M |
0.586M |
0.662M |
1.817M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1.803M |
0.842M |
0.387M |
0.436M |
0.222M |
Long
Term
Debt
|
0.255M |
0.302M |
0.909M |
- |
- |
Inventory
|
0.184M |
0.171M |
0.029M |
0.141M |
0.119M |
Accounts
Payable
|
2.307M |
1.07M |
1.733M |
1.323M |
1.364M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
0.866M |
Non
Current
Assets
Total
|
3.526M |
2.96M |
3.037M |
3.768M |
0.866M |
Capital
Lease
Obligations
|
4.265M |
3.599M |
3.023M |
3.662M |
0.067M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-0.138M |
-0.267M |
-0.032M |
-0.42M |
1.131M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-0.032M |
-0.42M |
1.131M |
Total
Cash
From
Financing
Activities
|
-0.786M |
0.347M |
1.322M |
0.15M |
-0.252M |
Net
Income
|
-0.809M |
0.492M |
-2.433M |
-2.514M |
-0.256M |
Change
In
Cash
|
-0.113M |
0.197M |
-0.107M |
-0.058M |
-0.03M |
Begin
Period
Cash
Flow
|
0.038M |
-0.159M |
-0.053M |
0.005M |
0.035M |
End
Period
Cash
Flow
|
-0.076M |
0.038M |
-0.159M |
-0.053M |
0.005M |
Total
Cash
From
Operating
Activities
|
0.764M |
0.136M |
-1.544M |
0.647M |
-0.664M |
Depreciation
|
0.712M |
0.715M |
0.743M |
0.727M |
0.315M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
-0.641M |
0.493M |
Dividends
Paid
|
0M |
- |
- |
- |
- |
Change
To
Inventory
|
0.002M |
-0.027M |
0.012M |
-0.022M |
0.01M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-0.007M |
0.103M |
-0.006M |
-0.001M |
Capital
Expenditures
|
0.039M |
0.047M |
0.032M |
0.06M |
0.147M |
Change
In
Working
Capital
|
0.281M |
-0.921M |
0.441M |
0.503M |
-0.336M |
Other
Non
Cash
Items
|
0.554M |
0.159M |
0.173M |
0.205M |
-0.126M |
Free
Cash
Flow
|
0.725M |
0.089M |
-1.576M |
0.587M |
-0.812M |