Income Statement
(Currency in CAD)
Breakdown |
30-09-2023
|
31-12-2022
|
30-09-2022
|
31-12-2021
|
30-09-2021
|
Income
Before
Tax
|
-9.306M |
-10.57M |
-10.57M |
-9.315M |
-9.315M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-9.306M |
-10.52M |
-10.52M |
-9.315M |
-9.315M |
Selling
General
Administrative
|
10.269M |
8.212M |
8.212M |
7.541M |
7.541M |
Gross
Profit
|
-0.191M |
0.185M |
0.185M |
0.477M |
0.477M |
Reconciled
Depreciation
|
0.953M |
0.326M |
0.326M |
0.141M |
0.141M |
Ebit
|
- |
-10.091M |
-10.091M |
-9.203M |
-9.203M |
Ebitda
|
- |
-9.731M |
-9.731M |
-9.058M |
-9.058M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
-12.105M |
-10.091M |
-10.091M |
-9.199M |
-9.199M |
Other
Operating
Expenses
|
- |
- |
- |
- |
- |
Interest
Expense
|
0.724M |
0.512M |
0.512M |
0.116M |
0.116M |
Tax
Provision
|
0M |
-0.049M |
-0.049M |
- |
0M |
Interest
Income
|
0.056M |
0.006M |
0.006M |
0.005M |
0.005M |
Net
Interest
Income
|
-0.668M |
-0.506M |
-0.506M |
-0.111M |
-0.111M |
Income
Tax
Expense
|
- |
-0.049M |
-0.049M |
- |
- |
Total
Revenue
|
1.234M |
0.722M |
0.722M |
1.276M |
1.276M |
Total
Operating
Expenses
|
13.339M |
10.813M |
10.813M |
10.475M |
10.475M |
Cost
Of
Revenue
|
1.426M |
0.537M |
0.537M |
0.799M |
0.799M |
Total
Other
Income
Expense
Net
|
3.467M |
0.028M |
0.028M |
-0.005M |
-0.005M |
Net
Income
From
Continuing
Ops
|
-9.306M |
-10.52M |
-10.52M |
-9.315M |
-9.315M |
Net
Income
Applicable
To
Common
Shares
|
- |
-10.52M |
-10.52M |
-9.315M |
-9.315M |
Balance Sheet
(Currency in CAD)
Breakdown |
30-09-2023
|
31-12-2022
|
30-09-2022
|
31-12-2021
|
30-09-2021
|
Total
Assets
|
11.759M |
7.323M |
7.323M |
8.718M |
8.718M |
Intangible
Assets
|
4.112M |
4.743M |
4.743M |
3.471M |
3.471M |
Other
Current
Assets
|
0.562M |
0.658M |
0.658M |
0.03M |
0.03M |
Total
Liab
|
7.823M |
8.326M |
8.326M |
2.594M |
2.594M |
Total
Stockholder
Equity
|
3.936M |
-1.003M |
-1.003M |
6.124M |
6.124M |
Other
Current
Liab
|
4.336M |
0.047M |
0.047M |
- |
- |
Common
Stock
|
- |
19.497M |
19.497M |
17.215M |
17.215M |
Capital
Stock
|
33.379M |
19.497M |
19.497M |
17.215M |
17.215M |
Retained
Earnings
|
-35.216M |
-25.909M |
-25.909M |
-15.389M |
-15.389M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0.024M |
0.024M |
0.021M |
0.021M |
Cash
|
5.407M |
0.171M |
0.171M |
2.688M |
2.688M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
6.384M |
6.926M |
6.926M |
1.159M |
1.159M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
- |
2.108M |
2.108M |
- |
- |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
2.2M |
2.2M |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
1.858M |
1.858M |
1.839M |
1.839M |
Property
Plant
Equipment
|
- |
1.037M |
1.037M |
1.17M |
1.17M |
Total
Current
Assets
|
6.842M |
1.516M |
1.516M |
4.056M |
4.056M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
0.069M |
0.172M |
0.115M |
0.699M |
0.699M |
Long
Term
Debt
|
- |
0.079M |
0.079M |
0.053M |
0.053M |
Inventory
|
0.542M |
0.394M |
0.394M |
0.09M |
0.09M |
Accounts
Payable
|
0.367M |
2.293M |
2.293M |
0.62M |
0.62M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
- |
- |
- |
- |
Non
Current
Assets
Total
|
4.917M |
5.807M |
5.807M |
4.662M |
4.662M |
Capital
Lease
Obligations
|
0.43M |
0.276M |
0.276M |
0.308M |
0.308M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in CAD)
Breakdown |
30-09-2023
|
31-12-2022
|
30-09-2022
|
31-12-2021
|
30-09-2021
|
Investments
|
-1.441M |
-1.114M |
-1.114M |
-1.073M |
-1.073M |
Total
Cashflows
From
Investing
Activities
|
- |
-1.114M |
-1.114M |
-1.073M |
-1.073M |
Total
Cash
From
Financing
Activities
|
20.756M |
2.853M |
2.853M |
6.943M |
6.943M |
Net
Income
|
-9.306M |
-10.52M |
-10.52M |
-9.315M |
-9.315M |
Change
In
Cash
|
5.236M |
-2.518M |
-2.518M |
-0.386M |
-0.386M |
Begin
Period
Cash
Flow
|
0.171M |
2.688M |
2.688M |
3.074M |
3.074M |
End
Period
Cash
Flow
|
5.407M |
0.171M |
0.171M |
2.688M |
2.688M |
Total
Cash
From
Operating
Activities
|
-14.079M |
-4.257M |
-4.257M |
-6.255M |
-6.255M |
Depreciation
|
0.953M |
0.325M |
0.325M |
0.14M |
0.14M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
- |
-0.18M |
-0.18M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
-0.149M |
0.049M |
0.049M |
0.018M |
0.018M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-0.184M |
-0.184M |
-0.607M |
-0.607M |
Capital
Expenditures
|
1.3M |
0.187M |
0.187M |
0.81M |
0.81M |
Change
In
Working
Capital
|
-2.31M |
3.64M |
3.64M |
0.198M |
0.198M |
Other
Non
Cash
Items
|
0.668M |
0.506M |
0.506M |
0.245M |
0.245M |
Free
Cash
Flow
|
-15.379M |
-5.621M |
-5.621M |
-7.298M |
-7.298M |