{ "ticker": { "uuid": "fb5ddd46-3b12-4e1a-aabb-52f1039a67a7", "symbol": "FMST", "name": "Foremost Lithium Resource & Technology Ltd. Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/fb5ddd46-3b12-4e1a-aabb-52f1039a67a7/", "api_url": "https://sharemaestro.com/factors/api/tickers/fb5ddd46-3b12-4e1a-aabb-52f1039a67a7/" }, "ticker_metadata": { "id": 6090, "uuid": "fb5ddd46-3b12-4e1a-aabb-52f1039a67a7", "symbol": "FMST", "name": "Foremost Lithium Resource & Technology Ltd. Common stock", "asset_type": "equity", "market_cap": 28165400, "stock_exchange_id": 2, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Foremost Lithium Resource & Technology Ltd. (FMST) is a prominent entity in the lithium exploration industry, focusing on the identification and development of high-quality lithium assets across North America, which is increasingly vital due to the rapid growth of the electric vehicle and renewable energy sectors. The company is dedicated to sustainable resource management, employing advanced exploration technologies and forging strategic partnerships to optimize its asset base. By positioning itself as a key player in the supply chain of critical minerals, FMST aims to support the transition to a low-carbon economy while enhancing shareholder value through responsible and innovative practices.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fb5ddd46-3b12-4e1a-aabb-52f1039a67a7", "symbol": "FMST", "name": "Foremost Lithium Resource & Technology Ltd. Common stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/fb5ddd46-3b12-4e1a-aabb-52f1039a67a7/", "api_url": "https://sharemaestro.com/factors/api/tickers/fb5ddd46-3b12-4e1a-aabb-52f1039a67a7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "coverage": 0.667, "confidence": 0.596, "delta": null }, "headline_factors": { "price": 1.5, "market_cap": 21531964.5, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0984, "piotroski_f_score": 2, "momentum_12_1": -0.6571, "volatility_252d": 0.7946 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.4286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:45.525428+00:00", "batch_id": "" }, "size": { "price_close": 1.5, "market_cap": 21531964.5, "market_cap_usd": 21531964.5, "enterprise_value": 17462629.5, "shares_outstanding": 14354643, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6253, "ptbv_ratio": 0.6253, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -3.7554, "ev_ebitda": null, "ev_ebit": -2.1182, "ev_sales": null, "ev_fcf": -3.0457, "earnings_yield": null, "fcf_yield": -0.3283, "price_to_sales": null, "price_to_book": 0.6253, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.0984, "roa": -0.0943, "roic": -0.2036, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.6926, "accruals_ratio": 0.0716, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.0331, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0429, "net_debt_to_ebitda": 1.2112, "debt_to_assets": 0.0001, "interest_coverage": -297.7236, "current_ratio": 3.2271, "quick_ratio": 3.2271, "net_debt": -4069335, "local_beta": 0.004, "volatility_252d": 0.7946, "volatility_60d": 1.755, "max_drawdown_12m": -0.6053, "risk_adjusted_momentum": -0.827 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1151, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1071, "price_return_3m": -0.2647, "price_return_6m": -0.4881, "price_return_9m": -0.537, "price_return_12m": -0.6939, "price_return_12m_ex1m": -0.6571, "momentum_6m": -0.4881, "momentum_12m": -0.6939, "momentum_12_1": -0.6571, "distance_from_52w_high": -0.6053, "distance_from_52w_low": 0, "relative_strength": -0.8518 }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -8243967, "ebitda_ttm": -3359814, "net_income_ttm": -3387505, "eps_diluted_ttm": -0.236, "operating_cash_flow_ttm": -5959227.3, "capital_expenditure_ttm": 225638, "fcf_ttm": -5733589.3, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27690, "cash_and_equivalents": 4074335, "total_current_assets": 4767232, "total_current_liabilities": 1477270, "net_ppe": null, "total_assets": 35909206, "total_debt": 5000, "total_equity": 34431933, "net_working_capital": -779373, "book_value_per_share": 2.3987, "retained_earnings": -27861965, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.3987 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.525, "os_score": 0.59, "value_percentile": 0.53, "quality_percentile": 0.52, "momentum_percentile": 0.53, "factor_coverage": 0.667, "signal_confidence": 0.596, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1182, "ticker_id": 6090, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:45.525428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.5, "market_cap": 21531964.5, "market_cap_usd": 21531964.5, "enterprise_value": 17462629.5, "shares_outstanding": 14354643, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.6253487, "ptbv_ratio": 0.6253487, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -3.75540754, "ev_ebitda": null, "ev_ebit": -2.11823137, "ev_sales": null, "ev_fcf": -3.0456715, "earnings_yield": null, "fcf_yield": -0.32833482, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.09838266, "roa": -0.09433528, "roic": -0.20363789, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.69256999, "accruals_ratio": 0.07161735, "sbc_to_revenue": null, "debt_to_equity": 0.04290407, "net_debt_to_ebitda": 1.21117865, "debt_to_assets": 0.00013924, "interest_coverage": -297.72361863, "current_ratio": 3.22705531, "quick_ratio": 3.22705531, "net_debt": -4069335, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.11510514, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.033121, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10714286, "price_return_3m": -0.26470588, "price_return_6m": -0.48805461, "price_return_9m": -0.53703704, "price_return_12m": -0.69387755, "price_return_12m_ex1m": -0.65714286, "distance_from_52w_high": -0.60526316, "distance_from_52w_low": 0, "relative_strength": -0.8518186, "local_beta": 0.004, "volatility_252d": 0.794581, "volatility_60d": 1.754997, "max_drawdown_12m": -0.60526316, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -8243967, "ebitda_ttm": -3359814, "net_income_ttm": -3387505, "eps_diluted_ttm": -0.23598671, "operating_cash_flow_ttm": -5959227.3, "capital_expenditure_ttm": 225638, "fcf_ttm": -5733589.3, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27690, "cash_and_equivalents": 4074335, "total_current_assets": 4767232, "total_current_liabilities": 1477270, "net_ppe": null, "total_assets": 35909206, "total_debt": 5000, "total_equity": 34431933, "net_working_capital": -779373, "book_value_per_share": 2.39866174, "retained_earnings": -27861965, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.39866174, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.667, "signal_confidence": 0.596, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.5, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.596, "coverage": 0.667, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0984, "momentum_12_1": -0.6571, "complete_fields": { "id": 1182, "ticker_id": 6090, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": false, "completeness_score": 0.4286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:45.525428+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.5, "market_cap": 21531964.5, "market_cap_usd": 21531964.5, "enterprise_value": 17462629.5, "shares_outstanding": 14354643, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.6253487, "ptbv_ratio": 0.6253487, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -3.75540754, "ev_ebitda": null, "ev_ebit": -2.11823137, "ev_sales": null, "ev_fcf": -3.0456715, "earnings_yield": null, "fcf_yield": -0.32833482, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.09838266, "roa": -0.09433528, "roic": -0.20363789, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": 1.69256999, "accruals_ratio": 0.07161735, "sbc_to_revenue": null, "debt_to_equity": 0.04290407, "net_debt_to_ebitda": 1.21117865, "debt_to_assets": 0.00013924, "interest_coverage": -297.72361863, "current_ratio": 3.22705531, "quick_ratio": 3.22705531, "net_debt": -4069335, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.11510514, "piotroski_f_score": 2, "altman_z_score": null, "earnings_stability_5y": 1.033121, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10714286, "price_return_3m": -0.26470588, "price_return_6m": -0.48805461, "price_return_9m": -0.53703704, "price_return_12m": -0.69387755, "price_return_12m_ex1m": -0.65714286, "distance_from_52w_high": -0.60526316, "distance_from_52w_low": 0, "relative_strength": -0.8518186, "local_beta": 0.004, "volatility_252d": 0.794581, "volatility_60d": 1.754997, "max_drawdown_12m": -0.60526316, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -8243967, "ebitda_ttm": -3359814, "net_income_ttm": -3387505, "eps_diluted_ttm": -0.23598671, "operating_cash_flow_ttm": -5959227.3, "capital_expenditure_ttm": 225638, "fcf_ttm": -5733589.3, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 27690, "cash_and_equivalents": 4074335, "total_current_assets": 4767232, "total_current_liabilities": 1477270, "net_ppe": null, "total_assets": 35909206, "total_debt": 5000, "total_equity": 34431933, "net_working_capital": -779373, "book_value_per_share": 2.39866174, "retained_earnings": -27861965, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.39866174, "universe_ticker_count": null, "sector": "Basic Materials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.667, "signal_confidence": 0.596, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -5816540, "ebitda": -3324754, "pretax_income": -3615375, "tax_provision": null, "net_income": -3615375, "net_income_to_common": -3615375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5005346, "total_current_assets": 5360540, "total_assets": 27741039, "short_term_debt": 521368, "long_term_debt": null, "total_debt": 521368, "total_liabilities": 3248777, "total_equity": 24492262, "shares_outstanding": 7512279, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3780394, "capital_expenditure": 249957, "free_cash_flow": -3530437, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73361, "ticker_id": 6090, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5816540", "ebitda": "-3324754", "netIncome": "-3615375", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-3615375", "interestExpense": "290621", "operatingIncome": "-5816540", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-290621", "nonInterestIncome": "None", "operatingExpenses": "5816540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3767782", "netIncomeFromContinuingOperations": "-3615375" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "45666733", "currentDebt": "None", "investments": "None", "totalAssets": "27741039", "longTermDebt": "None", "shortTermDebt": "521368", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-24455404", "totalLiabilities": "3248777", "otherCurrentAssets": "123337", "totalCurrentAssets": "5360540", "currentLongTermDebt": "521368", "longTermInvestments": "383733", "shortTermInvestments": "None", "currentNetReceivables": "231857", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22380499", "currentAccountsPayable": "93707", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "521368", "totalShareholderEquity": "24492262", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003937", "totalCurrentLiabilities": "3096012", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152765", "cashAndShortTermInvestments": "5005346", "commonStockSharesOutstanding": "7512279", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5005346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3615375", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3780394", "capitalExpenditures": "249957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10460902", "cashflowFromInvestment": "-2673424", "stockBasedCompensation": "872879", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 3767782, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5816540, "depreciation_amortisation": null, "ebitda": -3324754, "interest_expense": 290621, "interest_income": null, "other_non_operating": null, "pretax_income": -3615375, "tax_provision": null, "effective_tax_rate": null, "net_income": -3615375, "net_income_continuing_ops": -3615375, "net_income_to_common": -3615375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5005346, "short_term_investments": null, "net_receivables": 231857, "inventory": null, "other_current_assets": null, "total_current_assets": 5360540, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22380499, "total_assets": 27741039, "short_term_debt": 521368, "accounts_payable": 93707, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096012, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152765, "total_liabilities": 3248777, "total_debt": 521368, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24455404, "total_equity": 24492262, "shares_outstanding": 7512279, "operating_cash_flow": -3780394, "stock_based_compensation": 872879, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249957, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2673424, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10460902, "free_cash_flow": -3530437, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5816540", "ebitda": "-3324754", "netIncome": "-3615375", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-3615375", "interestExpense": "290621", "operatingIncome": "-5816540", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-290621", "nonInterestIncome": "None", "operatingExpenses": "5816540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3767782", "netIncomeFromContinuingOperations": "-3615375" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "45666733", "currentDebt": "None", "investments": "None", "totalAssets": "27741039", "longTermDebt": "None", "shortTermDebt": "521368", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-24455404", "totalLiabilities": "3248777", "otherCurrentAssets": "123337", "totalCurrentAssets": "5360540", "currentLongTermDebt": "521368", "longTermInvestments": "383733", "shortTermInvestments": "None", "currentNetReceivables": "231857", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22380499", "currentAccountsPayable": "93707", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "521368", "totalShareholderEquity": "24492262", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003937", "totalCurrentLiabilities": "3096012", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152765", "cashAndShortTermInvestments": "5005346", "commonStockSharesOutstanding": "7512279", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5005346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3615375", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3780394", "capitalExpenditures": "249957", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10460902", "cashflowFromInvestment": "-2673424", "stockBasedCompensation": "872879", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4472000, "ebitda": -4345564, "pretax_income": -4472170, "tax_provision": -167895, "net_income": -4472170, "net_income_to_common": -4472170, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 998262, "total_current_assets": 1485213, "total_assets": 16598857, "short_term_debt": 1138520, "long_term_debt": null, "total_debt": 1138520, "total_liabilities": 3389320, "total_equity": 13209537, "shares_outstanding": 4518000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3794764, "capital_expenditure": 2581022, "free_cash_flow": -1213742, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73366, "ticker_id": 6090, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4472000", "ebitda": "-4345564", "netIncome": "-4472170", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "1314", "incomeBeforeTax": "-4472170", "interestExpense": "126606", "operatingIncome": "-4498643", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-167895", "reportedCurrency": "CAD", "netInterestIncome": "-125292", "nonInterestIncome": "None", "operatingExpenses": "4498643", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3300000", "sellingGeneralAndAdministrative": "2964734", "netIncomeFromContinuingOperations": "-4472170" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32123612", "currentDebt": "None", "investments": "None", "totalAssets": "16598857", "longTermDebt": "None", "shortTermDebt": "1138520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-21481123", "totalLiabilities": "3389320", "otherCurrentAssets": "340742", "totalCurrentAssets": "1485213", "currentLongTermDebt": "1138520", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "146209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15113643", "currentAccountsPayable": "1101757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138520", "totalShareholderEquity": "13209537", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "492097", "totalCurrentLiabilities": "2732374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "656946", "cashAndShortTermInvestments": "998262", "commonStockSharesOutstanding": "4518000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "998262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4472170", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3794764", "capitalExpenditures": "2581022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6563039", "cashflowFromInvestment": "-2344600", "stockBasedCompensation": "910700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 2964734, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4472000, "depreciation_amortisation": 3300000, "ebitda": -4345564, "interest_expense": 126606, "interest_income": null, "other_non_operating": null, "pretax_income": -4472170, "tax_provision": -167895, "effective_tax_rate": null, "net_income": -4472170, "net_income_continuing_ops": -4472170, "net_income_to_common": -4472170, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 998262, "short_term_investments": null, "net_receivables": 146209, "inventory": null, "other_current_assets": null, "total_current_assets": 1485213, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15113643, "total_assets": 16598857, "short_term_debt": 1138520, "accounts_payable": 1101757, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2732374, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656946, "total_liabilities": 3389320, "total_debt": 1138520, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21481123, "total_equity": 13209537, "shares_outstanding": 4518000, "operating_cash_flow": -3794764, "stock_based_compensation": 910700, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2581022, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2344600, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6563039, "free_cash_flow": -1213742, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4472000", "ebitda": "-4345564", "netIncome": "-4472170", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "1314", "incomeBeforeTax": "-4472170", "interestExpense": "126606", "operatingIncome": "-4498643", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-167895", "reportedCurrency": "CAD", "netInterestIncome": "-125292", "nonInterestIncome": "None", "operatingExpenses": "4498643", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3300000", "sellingGeneralAndAdministrative": "2964734", "netIncomeFromContinuingOperations": "-4472170" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32123612", "currentDebt": "None", "investments": "None", "totalAssets": "16598857", "longTermDebt": "None", "shortTermDebt": "1138520", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-21481123", "totalLiabilities": "3389320", "otherCurrentAssets": "340742", "totalCurrentAssets": "1485213", "currentLongTermDebt": "1138520", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "146209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15113643", "currentAccountsPayable": "1101757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138520", "totalShareholderEquity": "13209537", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "492097", "totalCurrentLiabilities": "2732374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "656946", "cashAndShortTermInvestments": "998262", "commonStockSharesOutstanding": "4518000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "998262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4472170", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3794764", "capitalExpenditures": "2581022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6563039", "cashflowFromInvestment": "-2344600", "stockBasedCompensation": "910700", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4.4, "gross_profit": -4.4, "ebit": 957000, "ebitda": 1069407, "pretax_income": 965376, "tax_provision": 1016768, "net_income": 956578, "net_income_to_common": 956578, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574587, "total_current_assets": 795349, "total_assets": 13300444, "short_term_debt": 1291101, "long_term_debt": null, "total_debt": 1291101, "total_liabilities": 2912822, "total_equity": 10387622, "shares_outstanding": 3933000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2476109, "capital_expenditure": 294962, "free_cash_flow": -2181147, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73371, "ticker_id": 6090, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "957000", "ebitda": "1069407", "netIncome": "956578", "grossProfit": "-4.40", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "4.40", "interestIncome": "8879", "incomeBeforeTax": "965376", "interestExpense": "104031", "operatingIncome": "-3527721", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "1016768", "reportedCurrency": "CAD", "netInterestIncome": "-95152", "nonInterestIncome": "None", "operatingExpenses": "3527721", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4.40", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3297000", "sellingGeneralAndAdministrative": "3179359", "netIncomeFromContinuingOperations": "956578" }, "balance": { "goodwill": "None", "inventory": "14778", "commonStock": "26449839", "currentDebt": "None", "investments": "None", "totalAssets": "13300444", "longTermDebt": "None", "shortTermDebt": "1291101", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-17869111", "totalLiabilities": "2912822", "otherCurrentAssets": "56710", "totalCurrentAssets": "795349", "currentLongTermDebt": "1256715", "longTermInvestments": "2900", "shortTermInvestments": "31537", "currentNetReceivables": "164052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12505095", "currentAccountsPayable": "884741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291101", "totalShareholderEquity": "10387622", "capitalLeaseObligations": "34386", "otherCurrentLiabilities": "736980", "totalCurrentLiabilities": "2912822", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "574587", "commonStockSharesOutstanding": "3933000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574587", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "956578", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2476109", "capitalExpenditures": "294962", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3613065", "cashflowFromInvestment": "-797824", "stockBasedCompensation": "815428", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 4.4, "gross_profit": -4.4, "research_and_development": null, "selling_general_admin": 3179359, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 957000, "depreciation_amortisation": 3297000, "ebitda": 1069407, "interest_expense": 104031, "interest_income": null, "other_non_operating": null, "pretax_income": 965376, "tax_provision": 1016768, "effective_tax_rate": null, "net_income": 956578, "net_income_continuing_ops": 956578, "net_income_to_common": 956578, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574587, "short_term_investments": 31537, "net_receivables": 164052, "inventory": 14778, "other_current_assets": null, "total_current_assets": 795349, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12505095, "total_assets": 13300444, "short_term_debt": 1291101, "accounts_payable": 884741, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2912822, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2912822, "total_debt": 1291101, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17869111, "total_equity": 10387622, "shares_outstanding": 3933000, "operating_cash_flow": -2476109, "stock_based_compensation": 815428, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 294962, "acquisitions": null, "other_investing": null, "investing_cash_flow": -797824, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3613065, "free_cash_flow": -2181147, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "957000", "ebitda": "1069407", "netIncome": "956578", "grossProfit": "-4.40", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "4.40", "interestIncome": "8879", "incomeBeforeTax": "965376", "interestExpense": "104031", "operatingIncome": "-3527721", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "1016768", "reportedCurrency": "CAD", "netInterestIncome": "-95152", "nonInterestIncome": "None", "operatingExpenses": "3527721", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4.40", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3297000", "sellingGeneralAndAdministrative": "3179359", "netIncomeFromContinuingOperations": "956578" }, "balance": { "goodwill": "None", "inventory": "14778", "commonStock": "26449839", "currentDebt": "None", "investments": "None", "totalAssets": "13300444", "longTermDebt": "None", "shortTermDebt": "1291101", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-17869111", "totalLiabilities": "2912822", "otherCurrentAssets": "56710", "totalCurrentAssets": "795349", "currentLongTermDebt": "1256715", "longTermInvestments": "2900", "shortTermInvestments": "31537", "currentNetReceivables": "164052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12505095", "currentAccountsPayable": "884741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291101", "totalShareholderEquity": "10387622", "capitalLeaseObligations": "34386", "otherCurrentLiabilities": "736980", "totalCurrentLiabilities": "2912822", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "574587", "commonStockSharesOutstanding": "3933000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574587", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "956578", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2476109", "capitalExpenditures": "294962", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3613065", "cashflowFromInvestment": "-797824", "stockBasedCompensation": "815428", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -4039000, "ebitda": -4038444, "pretax_income": -4150922, "tax_provision": 801721, "net_income": -4150922, "net_income_to_common": -4150922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235455, "total_current_assets": 434117, "total_assets": 7918078, "short_term_debt": 69454, "long_term_debt": 40000, "total_debt": 109454, "total_liabilities": 1176332, "total_equity": 6741746, "shares_outstanding": 3277000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1402469, "capital_expenditure": 220029, "free_cash_flow": -1182440, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73376, "ticker_id": 6090, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4039000", "ebitda": "-4038444", "netIncome": "-4150922", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "16290", "incomeBeforeTax": "-4150922", "interestExpense": "112478", "operatingIncome": "-3961267", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "801721", "reportedCurrency": "USD", "netInterestIncome": "-129869", "nonInterestIncome": "None", "operatingExpenses": "3961267", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3490000", "sellingGeneralAndAdministrative": "3520490", "netIncomeFromContinuingOperations": "-4150922" }, "balance": { "goodwill": "None", "inventory": "11234", "commonStock": "24164441", "currentDebt": "None", "investments": "None", "totalAssets": "7918078", "longTermDebt": "40000", "shortTermDebt": "69454", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19717089", "totalLiabilities": "1176332", "otherCurrentAssets": "55948", "totalCurrentAssets": "434117", "currentLongTermDebt": "7500", "longTermInvestments": "39537", "shortTermInvestments": "56823", "currentNetReceivables": "142714", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7483961", "currentAccountsPayable": "603002", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7191122", "shortLongTermDebtTotal": "143840", "totalShareholderEquity": "6741746", "capitalLeaseObligations": "96340", "otherCurrentLiabilities": "429490", "totalCurrentLiabilities": "1101946", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74386", "cashAndShortTermInvestments": "235455", "commonStockSharesOutstanding": "3277000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235455", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4150922", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1402469", "capitalExpenditures": "220029", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2071417", "cashflowFromInvestment": "-825706", "stockBasedCompensation": "2482219", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 3520490, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4039000, "depreciation_amortisation": 3490000, "ebitda": -4038444, "interest_expense": 112478, "interest_income": null, "other_non_operating": null, "pretax_income": -4150922, "tax_provision": 801721, "effective_tax_rate": null, "net_income": -4150922, "net_income_continuing_ops": -4150922, "net_income_to_common": -4150922, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235455, "short_term_investments": 56823, "net_receivables": 142714, "inventory": 11234, "other_current_assets": null, "total_current_assets": 434117, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7483961, "total_assets": 7918078, "short_term_debt": 69454, "accounts_payable": 603002, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1101946, "long_term_debt": 40000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74386, "total_liabilities": 1176332, "total_debt": 109454, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19717089, "total_equity": 6741746, "shares_outstanding": 3277000, "operating_cash_flow": -1402469, "stock_based_compensation": 2482219, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220029, "acquisitions": null, "other_investing": null, "investing_cash_flow": -825706, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2071417, "free_cash_flow": -1182440, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4039000", "ebitda": "-4038444", "netIncome": "-4150922", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "16290", "incomeBeforeTax": "-4150922", "interestExpense": "112478", "operatingIncome": "-3961267", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "801721", "reportedCurrency": "USD", "netInterestIncome": "-129869", "nonInterestIncome": "None", "operatingExpenses": "3961267", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3490000", "sellingGeneralAndAdministrative": "3520490", "netIncomeFromContinuingOperations": "-4150922" }, "balance": { "goodwill": "None", "inventory": "11234", "commonStock": "24164441", "currentDebt": "None", "investments": "None", "totalAssets": "7918078", "longTermDebt": "40000", "shortTermDebt": "69454", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-19717089", "totalLiabilities": "1176332", "otherCurrentAssets": "55948", "totalCurrentAssets": "434117", "currentLongTermDebt": "7500", "longTermInvestments": "39537", "shortTermInvestments": "56823", "currentNetReceivables": "142714", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7483961", "currentAccountsPayable": "603002", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7191122", "shortLongTermDebtTotal": "143840", "totalShareholderEquity": "6741746", "capitalLeaseObligations": "96340", "otherCurrentLiabilities": "429490", "totalCurrentLiabilities": "1101946", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74386", "cashAndShortTermInvestments": "235455", "commonStockSharesOutstanding": "3277000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "235455", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4150922", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1402469", "capitalExpenditures": "220029", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2071417", "cashflowFromInvestment": "-825706", "stockBasedCompensation": "2482219", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "ebit": -2348266, "ebitda": -2398438, "pretax_income": -2612308, "tax_provision": 514252, "net_income": -2612308, "net_income_to_common": -2612308, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 392213, "total_current_assets": 516562, "total_assets": 6924574, "short_term_debt": 61378, "long_term_debt": 40000, "total_debt": 101378, "total_liabilities": 1175065, "total_equity": 5749509, "shares_outstanding": 2798000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -802922, "capital_expenditure": 162848, "free_cash_flow": -640074, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73381, "ticker_id": 6090, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2348266", "ebitda": "-2398438", "netIncome": "-2612308", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "22735", "incomeBeforeTax": "-2612308", "interestExpense": "202175", "operatingIncome": "-2348266", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "514252", "reportedCurrency": "USD", "netInterestIncome": "-179440", "nonInterestIncome": "None", "operatingExpenses": "2626380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "870046", "sellingGeneralAndAdministrative": "2150386", "netIncomeFromContinuingOperations": "-2612308" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "20169728", "currentDebt": "None", "investments": "None", "totalAssets": "6924574", "longTermDebt": "40000", "shortTermDebt": "61378", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15600786", "totalLiabilities": "1175065", "otherCurrentAssets": "74936", "totalCurrentAssets": "516562", "currentLongTermDebt": "7500", "longTermInvestments": "96360", "shortTermInvestments": "49412", "currentNetReceivables": "49412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408012", "currentAccountsPayable": "536094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6263652", "shortLongTermDebtTotal": "197718", "totalShareholderEquity": "5749509", "capitalLeaseObligations": "150218", "otherCurrentLiabilities": "441253", "totalCurrentLiabilities": "1038725", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "136340", "cashAndShortTermInvestments": "392213", "commonStockSharesOutstanding": "2798000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "392213", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2612308", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-802922", "capitalExpenditures": "162848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1505889", "cashflowFromInvestment": "-313961", "stockBasedCompensation": "1782851", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 0, "gross_profit": 0, "research_and_development": null, "selling_general_admin": 2150386, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2348266, "depreciation_amortisation": 870046, "ebitda": -2398438, "interest_expense": 202175, "interest_income": null, "other_non_operating": null, "pretax_income": -2612308, "tax_provision": 514252, "effective_tax_rate": null, "net_income": -2612308, "net_income_continuing_ops": -2612308, "net_income_to_common": -2612308, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 392213, "short_term_investments": 49412, "net_receivables": 49412, "inventory": 1, "other_current_assets": null, "total_current_assets": 516562, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6408012, "total_assets": 6924574, "short_term_debt": 61378, "accounts_payable": 536094, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1038725, "long_term_debt": 40000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 136340, "total_liabilities": 1175065, "total_debt": 101378, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15600786, "total_equity": 5749509, "shares_outstanding": 2798000, "operating_cash_flow": -802922, "stock_based_compensation": 1782851, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162848, "acquisitions": null, "other_investing": null, "investing_cash_flow": -313961, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1505889, "free_cash_flow": -640074, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2348266", "ebitda": "-2398438", "netIncome": "-2612308", "grossProfit": "0", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "0", "interestIncome": "22735", "incomeBeforeTax": "-2612308", "interestExpense": "202175", "operatingIncome": "-2348266", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "514252", "reportedCurrency": "USD", "netInterestIncome": "-179440", "nonInterestIncome": "None", "operatingExpenses": "2626380", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "0", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "870046", "sellingGeneralAndAdministrative": "2150386", "netIncomeFromContinuingOperations": "-2612308" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "20169728", "currentDebt": "None", "investments": "None", "totalAssets": "6924574", "longTermDebt": "40000", "shortTermDebt": "61378", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-15600786", "totalLiabilities": "1175065", "otherCurrentAssets": "74936", "totalCurrentAssets": "516562", "currentLongTermDebt": "7500", "longTermInvestments": "96360", "shortTermInvestments": "49412", "currentNetReceivables": "49412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408012", "currentAccountsPayable": "536094", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6263652", "shortLongTermDebtTotal": "197718", "totalShareholderEquity": "5749509", "capitalLeaseObligations": "150218", "otherCurrentLiabilities": "441253", "totalCurrentLiabilities": "1038725", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "136340", "cashAndShortTermInvestments": "392213", "commonStockSharesOutstanding": "2798000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "392213", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2612308", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-802922", "capitalExpenditures": "162848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1505889", "cashflowFromInvestment": "-313961", "stockBasedCompensation": "1782851", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3770, "gross_profit": -3770, "ebit": -1364010, "ebitda": -1360266, "pretax_income": -2269968, "tax_provision": 130230, "net_income": -1594806, "net_income_to_common": -1594806, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3207, "total_current_assets": 105213, "total_assets": 5936601, "short_term_debt": 48452, "long_term_debt": null, "total_debt": 48452, "total_liabilities": 867314, "total_equity": 5069287, "shares_outstanding": 2454000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -414571, "capital_expenditure": 125000, "free_cash_flow": -289571, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73386, "ticker_id": 6090, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1364010", "ebitda": "-1360266", "netIncome": "-1594806", "grossProfit": "-3770", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3770", "interestIncome": "23312", "incomeBeforeTax": "-2269968", "interestExpense": "112362", "operatingIncome": "-1109514", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "130230", "reportedCurrency": "USD", "netInterestIncome": "-89050", "nonInterestIncome": "None", "operatingExpenses": "1257312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3744", "sellingGeneralAndAdministrative": "999590", "netIncomeFromContinuingOperations": "-2269968" }, "balance": { "goodwill": "None", "inventory": "12655", "commonStock": "17836640", "currentDebt": "None", "investments": "None", "totalAssets": "5936601", "longTermDebt": "None", "shortTermDebt": "48452", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14100312", "totalLiabilities": "867314", "otherCurrentAssets": "42549", "totalCurrentAssets": "105213", "currentLongTermDebt": "7500", "longTermInvestments": "148772", "shortTermInvestments": "42967", "currentNetReceivables": "42967", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5831388", "currentAccountsPayable": "515759", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5634616", "shortLongTermDebtTotal": "183700", "totalShareholderEquity": "5069287", "capitalLeaseObligations": "176200", "otherCurrentLiabilities": "167855", "totalCurrentLiabilities": "732066", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135248", "cashAndShortTermInvestments": "3207", "commonStockSharesOutstanding": "2454000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3207", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2269968", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-414571", "capitalExpenditures": "125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "620665", "cashflowFromInvestment": "-340839", "stockBasedCompensation": "14987", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3770", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 3770, "gross_profit": -3770, "research_and_development": null, "selling_general_admin": 999590, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1364010, "depreciation_amortisation": 3744, "ebitda": -1360266, "interest_expense": 112362, "interest_income": null, "other_non_operating": null, "pretax_income": -2269968, "tax_provision": 130230, "effective_tax_rate": null, "net_income": -1594806, "net_income_continuing_ops": -2269968, "net_income_to_common": -1594806, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3207, "short_term_investments": 42967, "net_receivables": 42967, "inventory": 12655, "other_current_assets": null, "total_current_assets": 105213, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5831388, "total_assets": 5936601, "short_term_debt": 48452, "accounts_payable": 515759, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 732066, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135248, "total_liabilities": 867314, "total_debt": 48452, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14100312, "total_equity": 5069287, "shares_outstanding": 2454000, "operating_cash_flow": -414571, "stock_based_compensation": 14987, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -340839, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 620665, "free_cash_flow": -289571, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1364010", "ebitda": "-1360266", "netIncome": "-1594806", "grossProfit": "-3770", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "3770", "interestIncome": "23312", "incomeBeforeTax": "-2269968", "interestExpense": "112362", "operatingIncome": "-1109514", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "130230", "reportedCurrency": "USD", "netInterestIncome": "-89050", "nonInterestIncome": "None", "operatingExpenses": "1257312", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3744", "sellingGeneralAndAdministrative": "999590", "netIncomeFromContinuingOperations": "-2269968" }, "balance": { "goodwill": "None", "inventory": "12655", "commonStock": "17836640", "currentDebt": "None", "investments": "None", "totalAssets": "5936601", "longTermDebt": "None", "shortTermDebt": "48452", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-14100312", "totalLiabilities": "867314", "otherCurrentAssets": "42549", "totalCurrentAssets": "105213", "currentLongTermDebt": "7500", "longTermInvestments": "148772", "shortTermInvestments": "42967", "currentNetReceivables": "42967", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5831388", "currentAccountsPayable": "515759", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5634616", "shortLongTermDebtTotal": "183700", "totalShareholderEquity": "5069287", "capitalLeaseObligations": "176200", "otherCurrentLiabilities": "167855", "totalCurrentLiabilities": "732066", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "135248", "cashAndShortTermInvestments": "3207", "commonStockSharesOutstanding": "2454000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3207", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2269968", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-414571", "capitalExpenditures": "125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "620665", "cashflowFromInvestment": "-340839", "stockBasedCompensation": "14987", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3770", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -2739682, "ebitda": -2654707, "pretax_income": -2721593, "tax_provision": 701640, "net_income": -2721593, "net_income_to_common": -2721593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137952, "total_current_assets": 259304, "total_assets": 6441582, "short_term_debt": 5500, "long_term_debt": null, "total_debt": 5500, "total_liabilities": 696248, "total_equity": 5745334, "shares_outstanding": 2078000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1248536, "capital_expenditure": 185426, "free_cash_flow": -1063110, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73391, "ticker_id": 6090, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2739682", "ebitda": "-2654707", "netIncome": "-2721593", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-2721593", "interestExpense": "75917", "operatingIncome": "-2192581", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "701640", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2192581", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84975", "sellingGeneralAndAdministrative": "2018685", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "11583", "commonStock": "16452029", "currentDebt": "None", "investments": "None", "totalAssets": "6441582", "longTermDebt": "None", "shortTermDebt": "5500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-11822667", "totalLiabilities": "696248", "otherCurrentAssets": "46063", "totalCurrentAssets": "259304", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-2766.16", "currentNetReceivables": "75289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6182278", "currentAccountsPayable": "439658", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5500", "totalShareholderEquity": "5745334", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "251090", "totalCurrentLiabilities": "696248", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "137952", "commonStockSharesOutstanding": "2078000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "137952", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2721593", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1248536", "capitalExpenditures": "185426", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248417", "cashflowFromInvestment": "-2075434", "stockBasedCompensation": "1397308", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 2018685, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2739682, "depreciation_amortisation": 84975, "ebitda": -2654707, "interest_expense": 75917, "interest_income": null, "other_non_operating": null, "pretax_income": -2721593, "tax_provision": 701640, "effective_tax_rate": null, "net_income": -2721593, "net_income_continuing_ops": null, "net_income_to_common": -2721593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137952, "short_term_investments": -2766.16, "net_receivables": 75289, "inventory": 11583, "other_current_assets": null, "total_current_assets": 259304, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6182278, "total_assets": 6441582, "short_term_debt": 5500, "accounts_payable": 439658, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696248, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 696248, "total_debt": 5500, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11822667, "total_equity": 5745334, "shares_outstanding": 2078000, "operating_cash_flow": -1248536, "stock_based_compensation": 1397308, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185426, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2075434, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 248417, "free_cash_flow": -1063110, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2739682", "ebitda": "-2654707", "netIncome": "-2721593", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-2721593", "interestExpense": "75917", "operatingIncome": "-2192581", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "701640", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2192581", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84975", "sellingGeneralAndAdministrative": "2018685", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "11583", "commonStock": "16452029", "currentDebt": "None", "investments": "None", "totalAssets": "6441582", "longTermDebt": "None", "shortTermDebt": "5500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-11822667", "totalLiabilities": "696248", "otherCurrentAssets": "46063", "totalCurrentAssets": "259304", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-2766.16", "currentNetReceivables": "75289", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6182278", "currentAccountsPayable": "439658", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5500", "totalShareholderEquity": "5745334", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "251090", "totalCurrentLiabilities": "696248", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "137952", "commonStockSharesOutstanding": "2078000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "137952", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2721593", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1248536", "capitalExpenditures": "185426", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "248417", "cashflowFromInvestment": "-2075434", "stockBasedCompensation": "1397308", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-03-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": -10665420, "ebitda": -10580445, "pretax_income": -10655708, "tax_provision": 2401003, "net_income": -10655708, "net_income_to_common": -10655708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3213505, "total_current_assets": 3515561, "total_assets": 7497243, "short_term_debt": 105500, "long_term_debt": null, "total_debt": 105500, "total_liabilities": 930046, "total_equity": 6567197, "shares_outstanding": 1727000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1953535, "capital_expenditure": 338391, "free_cash_flow": -1615144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73396, "ticker_id": 6090, "period_end_date": "2018-03-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10665420", "ebitda": "-10580445", "netIncome": "-10655708", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-10655708", "interestExpense": "60429", "operatingIncome": "-9887479", "fiscalDateEnding": "2018-03-31", "incomeTaxExpense": "2401003", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10580445", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84975", "sellingGeneralAndAdministrative": "9772443", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "36862", "commonStock": "15708768", "currentDebt": "None", "investments": "None", "totalAssets": "7497243", "longTermDebt": "None", "shortTermDebt": "105500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13588593", "totalLiabilities": "930046", "otherCurrentAssets": "164307", "totalCurrentAssets": "3515561", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-5833.08", "currentNetReceivables": "137749", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3981682", "currentAccountsPayable": "527175", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105500", "totalShareholderEquity": "6567197", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297371", "totalCurrentLiabilities": "930046", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "3213505", "commonStockSharesOutstanding": "1727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3213505", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10655708", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-03-31", "reportedCurrency": "None", "changeInInventory": "-244084.95", "operatingCashflow": "-1953535", "capitalExpenditures": "338391", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5829523", "cashflowFromInvestment": "-974850", "stockBasedCompensation": "8433216", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84.98", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 9772443, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10665420, "depreciation_amortisation": 84975, "ebitda": -10580445, "interest_expense": 60429, "interest_income": null, "other_non_operating": null, "pretax_income": -10655708, "tax_provision": 2401003, "effective_tax_rate": null, "net_income": -10655708, "net_income_continuing_ops": null, "net_income_to_common": -10655708, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3213505, "short_term_investments": -5833.08, "net_receivables": 137749, "inventory": 36862, "other_current_assets": null, "total_current_assets": 3515561, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3981682, "total_assets": 7497243, "short_term_debt": 105500, "accounts_payable": 527175, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 930046, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 930046, "total_debt": 105500, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13588593, "total_equity": 6567197, "shares_outstanding": 1727000, "operating_cash_flow": -1953535, "stock_based_compensation": 8433216, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338391, "acquisitions": null, "other_investing": null, "investing_cash_flow": -974850, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5829523, "free_cash_flow": -1615144, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10665420", "ebitda": "-10580445", "netIncome": "-10655708", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-10655708", "interestExpense": "60429", "operatingIncome": "-9887479", "fiscalDateEnding": "2018-03-31", "incomeTaxExpense": "2401003", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "10580445", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84975", "sellingGeneralAndAdministrative": "9772443", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "36862", "commonStock": "15708768", "currentDebt": "None", "investments": "None", "totalAssets": "7497243", "longTermDebt": "None", "shortTermDebt": "105500", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13588593", "totalLiabilities": "930046", "otherCurrentAssets": "164307", "totalCurrentAssets": "3515561", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-5833.08", "currentNetReceivables": "137749", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3981682", "currentAccountsPayable": "527175", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105500", "totalShareholderEquity": "6567197", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297371", "totalCurrentLiabilities": "930046", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "3213505", "commonStockSharesOutstanding": "1727000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3213505", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10655708", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-03-31", "reportedCurrency": "None", "changeInInventory": "-244084.95", "operatingCashflow": "-1953535", "capitalExpenditures": "338391", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5829523", "cashflowFromInvestment": "-974850", "stockBasedCompensation": "8433216", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84.98", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1995608, "ebitda": -1922851, "pretax_income": -1922851, "tax_provision": null, "net_income": -1922851, "net_income_to_common": -1922851, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4074335, "total_current_assets": 4767232, "total_assets": 35909206, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1477270, "total_equity": 34431933, "shares_outstanding": 14354643, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1711913.3, "capital_expenditure": 0, "free_cash_flow": -1711913.3, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73357, "ticker_id": 6090, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1922851", "netIncome": "-1922851", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1922851", "interestExpense": "0", "operatingIncome": "-1995608", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1995608", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "968565", "netIncomeFromContinuingOperations": "-1922851" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "59523162", "currentDebt": "None", "investments": "None", "totalAssets": "35909206", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-27861965", "totalLiabilities": "1477270", "otherCurrentAssets": "311601", "totalCurrentAssets": "4767232", "currentLongTermDebt": "None", "longTermInvestments": "1751869", "shortTermInvestments": "None", "currentNetReceivables": "381294", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31141973", "currentAccountsPayable": "124170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "34431933", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1353100", "totalCurrentLiabilities": "1477270", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4074335", "commonStockSharesOutstanding": "14354643", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4074335", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1921283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1711913.30", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3119659", "cashflowFromInvestment": "-3889039", "stockBasedCompensation": "386960", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 968565, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1995608, "depreciation_amortisation": null, "ebitda": -1922851, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -1922851, "tax_provision": null, "effective_tax_rate": null, "net_income": -1922851, "net_income_continuing_ops": -1922851, "net_income_to_common": -1922851, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4074335, "short_term_investments": null, "net_receivables": 381294, "inventory": null, "other_current_assets": null, "total_current_assets": 4767232, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31141973, "total_assets": 35909206, "short_term_debt": null, "accounts_payable": 124170, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1477270, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1477270, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27861965, "total_equity": 34431933, "shares_outstanding": 14354643, "operating_cash_flow": -1711913.3, "stock_based_compensation": 386960, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3889039, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3119659, "free_cash_flow": -1711913.3, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1922851", "netIncome": "-1922851", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1922851", "interestExpense": "0", "operatingIncome": "-1995608", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1995608", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "968565", "netIncomeFromContinuingOperations": "-1922851" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "59523162", "currentDebt": "None", "investments": "None", "totalAssets": "35909206", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-27861965", "totalLiabilities": "1477270", "otherCurrentAssets": "311601", "totalCurrentAssets": "4767232", "currentLongTermDebt": "None", "longTermInvestments": "1751869", "shortTermInvestments": "None", "currentNetReceivables": "381294", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31141973", "currentAccountsPayable": "124170", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "34431933", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1353100", "totalCurrentLiabilities": "1477270", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4074335", "commonStockSharesOutstanding": "14354643", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4074335", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1921283", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1711913.30", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3119659", "cashflowFromInvestment": "-3889039", "stockBasedCompensation": "386960", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3185540, "ebitda": -2646304, "pretax_income": -2649056, "tax_provision": null, "net_income": -2649057, "net_income_to_common": -2649057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6560975, "total_current_assets": 7182453, "total_assets": 35585010, "short_term_debt": 5000, "long_term_debt": null, "total_debt": 5000, "total_liabilities": 2689876, "total_equity": 32895134, "shares_outstanding": 12448138, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2826799, "capital_expenditure": 75000, "free_cash_flow": -2751799, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73358, "ticker_id": 6090, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-2646304", "netIncome": "-2649057", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-2649056", "interestExpense": "2752", "operatingIncome": "-3185540", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2752", "nonInterestIncome": "None", "operatingExpenses": "3185540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3047379", "netIncomeFromContinuingOperations": "-2649056" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56470936", "currentDebt": "None", "investments": "None", "totalAssets": "35585010", "longTermDebt": "None", "shortTermDebt": "5000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-26176930", "totalLiabilities": "2689876", "otherCurrentAssets": "258621", "totalCurrentAssets": "7182453", "currentLongTermDebt": "5000", "longTermInvestments": "2421702", "shortTermInvestments": "None", "currentNetReceivables": "362857", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28402557", "currentAccountsPayable": "628637", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5000", "totalShareholderEquity": "32895134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2056239", "totalCurrentLiabilities": "2689876", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "6560975", "commonStockSharesOutstanding": "12448138", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6560975", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2649056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2826799", "capitalExpenditures": "75000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4719863", "cashflowFromInvestment": "-1224766", "stockBasedCompensation": "409820", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 3047379, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3185540, "depreciation_amortisation": null, "ebitda": -2646304, "interest_expense": 2752, "interest_income": null, "other_non_operating": null, "pretax_income": -2649056, "tax_provision": null, "effective_tax_rate": null, "net_income": -2649057, "net_income_continuing_ops": -2649056, "net_income_to_common": -2649057, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6560975, "short_term_investments": null, "net_receivables": 362857, "inventory": null, "other_current_assets": null, "total_current_assets": 7182453, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28402557, "total_assets": 35585010, "short_term_debt": 5000, "accounts_payable": 628637, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2689876, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2689876, "total_debt": 5000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26176930, "total_equity": 32895134, "shares_outstanding": 12448138, "operating_cash_flow": -2826799, "stock_based_compensation": 409820, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1224766, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4719863, "free_cash_flow": -2751799, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-2646304", "netIncome": "-2649057", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-2649056", "interestExpense": "2752", "operatingIncome": "-3185540", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-2752", "nonInterestIncome": "None", "operatingExpenses": "3185540", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "3047379", "netIncomeFromContinuingOperations": "-2649056" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "56470936", "currentDebt": "None", "investments": "None", "totalAssets": "35585010", "longTermDebt": "None", "shortTermDebt": "5000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-26176930", "totalLiabilities": "2689876", "otherCurrentAssets": "258621", "totalCurrentAssets": "7182453", "currentLongTermDebt": "5000", "longTermInvestments": "2421702", "shortTermInvestments": "None", "currentNetReceivables": "362857", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28402557", "currentAccountsPayable": "628637", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5000", "totalShareholderEquity": "32895134", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2056239", "totalCurrentLiabilities": "2689876", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "6560975", "commonStockSharesOutstanding": "12448138", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6560975", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2649056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2826799", "capitalExpenditures": "75000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4719863", "cashflowFromInvestment": "-1224766", "stockBasedCompensation": "409820", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1768252, "ebitda": 418079, "pretax_income": 405838, "tax_provision": null, "net_income": 405838, "net_income_to_common": 405838, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5892677, "total_current_assets": 8585328, "total_assets": 32731248, "short_term_debt": 480674, "long_term_debt": null, "total_debt": 480674, "total_liabilities": 2870167, "total_equity": 29861081, "shares_outstanding": 11420089, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1612720, "capital_expenditure": 150000, "free_cash_flow": -1462720, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73359, "ticker_id": 6090, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1768252", "ebitda": "418079", "netIncome": "405838", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "405838", "interestExpense": "12241", "operatingIncome": "-1768252", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-12241", "nonInterestIncome": "None", "operatingExpenses": "1768252", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1614417", "netIncomeFromContinuingOperations": "405838" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "51087877", "currentDebt": "None", "investments": "None", "totalAssets": "32731248", "longTermDebt": "None", "shortTermDebt": "480674", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-23527874", "totalLiabilities": "2870167", "otherCurrentAssets": "652360", "totalCurrentAssets": "8585328", "currentLongTermDebt": "480674", "longTermInvestments": "0", "shortTermInvestments": "1854921", "currentNetReceivables": "185370", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24145920", "currentAccountsPayable": "152297", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480674", "totalShareholderEquity": "29861081", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1840336", "totalCurrentLiabilities": "2473307", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "396860", "cashAndShortTermInvestments": "5892677", "commonStockSharesOutstanding": "11420089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5892677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405838", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1612720", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4733480", "cashflowFromInvestment": "-2233429", "stockBasedCompensation": "34725", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 1614417, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1768252, "depreciation_amortisation": null, "ebitda": 418079, "interest_expense": 12241, "interest_income": null, "other_non_operating": null, "pretax_income": 405838, "tax_provision": null, "effective_tax_rate": null, "net_income": 405838, "net_income_continuing_ops": 405838, "net_income_to_common": 405838, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5892677, "short_term_investments": 1854921, "net_receivables": 185370, "inventory": null, "other_current_assets": null, "total_current_assets": 8585328, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24145920, "total_assets": 32731248, "short_term_debt": 480674, "accounts_payable": 152297, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2473307, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 396860, "total_liabilities": 2870167, "total_debt": 480674, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23527874, "total_equity": 29861081, "shares_outstanding": 11420089, "operating_cash_flow": -1612720, "stock_based_compensation": 34725, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2233429, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4733480, "free_cash_flow": -1462720, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1768252", "ebitda": "418079", "netIncome": "405838", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "405838", "interestExpense": "12241", "operatingIncome": "-1768252", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-12241", "nonInterestIncome": "None", "operatingExpenses": "1768252", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "1614417", "netIncomeFromContinuingOperations": "405838" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "51087877", "currentDebt": "None", "investments": "None", "totalAssets": "32731248", "longTermDebt": "None", "shortTermDebt": "480674", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-23527874", "totalLiabilities": "2870167", "otherCurrentAssets": "652360", "totalCurrentAssets": "8585328", "currentLongTermDebt": "480674", "longTermInvestments": "0", "shortTermInvestments": "1854921", "currentNetReceivables": "185370", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24145920", "currentAccountsPayable": "152297", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "480674", "totalShareholderEquity": "29861081", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1840336", "totalCurrentLiabilities": "2473307", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "396860", "cashAndShortTermInvestments": "5892677", "commonStockSharesOutstanding": "11420089", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5892677", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405838", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1612720", "capitalExpenditures": "150000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4733480", "cashflowFromInvestment": "-2233429", "stockBasedCompensation": "34725", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1294567, "ebitda": 791262, "pretax_income": 778565, "tax_provision": null, "net_income": 778565, "net_income_to_common": 778565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5005346, "total_current_assets": 5360540, "total_assets": 27741039, "short_term_debt": 521368, "long_term_debt": null, "total_debt": 521368, "total_liabilities": 3248777, "total_equity": 24492262, "shares_outstanding": 8787000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 192205, "capital_expenditure": 638, "free_cash_flow": 192843, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73360, "ticker_id": 6090, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1294567", "ebitda": "791262", "netIncome": "778565", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "778565", "interestExpense": "12697", "operatingIncome": "-1294567", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-12697", "nonInterestIncome": "None", "operatingExpenses": "1294567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "779877", "netIncomeFromContinuingOperations": "778565" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "45666733", "currentDebt": "None", "investments": "None", "totalAssets": "27741039", "longTermDebt": "None", "shortTermDebt": "521368", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-24455404", "totalLiabilities": "3248777", "otherCurrentAssets": "123337", "totalCurrentAssets": "5360540", "currentLongTermDebt": "521368", "longTermInvestments": "383733", "shortTermInvestments": "None", "currentNetReceivables": "231857", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22380499", "currentAccountsPayable": "93707", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "521368", "totalShareholderEquity": "24492262", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003937", "totalCurrentLiabilities": "3096012", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152765", "cashAndShortTermInvestments": "5005346", "commonStockSharesOutstanding": "8787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5005346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "778565", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "192205", "capitalExpenditures": "638", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35290", "cashflowFromInvestment": "-1527529", "stockBasedCompensation": "166443", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 779877, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1294567, "depreciation_amortisation": null, "ebitda": 791262, "interest_expense": 12697, "interest_income": null, "other_non_operating": null, "pretax_income": 778565, "tax_provision": null, "effective_tax_rate": null, "net_income": 778565, "net_income_continuing_ops": 778565, "net_income_to_common": 778565, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5005346, "short_term_investments": null, "net_receivables": 231857, "inventory": null, "other_current_assets": null, "total_current_assets": 5360540, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22380499, "total_assets": 27741039, "short_term_debt": 521368, "accounts_payable": 93707, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096012, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152765, "total_liabilities": 3248777, "total_debt": 521368, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24455404, "total_equity": 24492262, "shares_outstanding": 8787000, "operating_cash_flow": 192205, "stock_based_compensation": 166443, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 638, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1527529, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35290, "free_cash_flow": 192843, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1294567", "ebitda": "791262", "netIncome": "778565", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "778565", "interestExpense": "12697", "operatingIncome": "-1294567", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-12697", "nonInterestIncome": "None", "operatingExpenses": "1294567", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "779877", "netIncomeFromContinuingOperations": "778565" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "45666733", "currentDebt": "None", "investments": "None", "totalAssets": "27741039", "longTermDebt": "None", "shortTermDebt": "521368", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-24455404", "totalLiabilities": "3248777", "otherCurrentAssets": "123337", "totalCurrentAssets": "5360540", "currentLongTermDebt": "521368", "longTermInvestments": "383733", "shortTermInvestments": "None", "currentNetReceivables": "231857", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22380499", "currentAccountsPayable": "93707", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "521368", "totalShareholderEquity": "24492262", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2003937", "totalCurrentLiabilities": "3096012", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "152765", "cashAndShortTermInvestments": "5005346", "commonStockSharesOutstanding": "8787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5005346", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "778565", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "192205", "capitalExpenditures": "638", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35290", "cashflowFromInvestment": "-1527529", "stockBasedCompensation": "166443", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -3720855, "ebitda": -1992855, "pretax_income": -2012936, "tax_provision": null, "net_income": -2012936, "net_income_to_common": -2012936, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375960, "total_current_assets": 6768664, "total_assets": 29640051, "short_term_debt": 544552, "long_term_debt": null, "total_debt": 544552, "total_liabilities": 3497509, "total_equity": 26142542, "shares_outstanding": 8787000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2355561, "capital_expenditure": 89732, "free_cash_flow": -2265829, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73362, "ticker_id": 6090, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3720855", "ebitda": "-1992855", "netIncome": "-2012936", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-2012936", "interestExpense": "20081", "operatingIncome": "-2137771", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-20081", "nonInterestIncome": "None", "operatingExpenses": "2137771", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1728000", "sellingGeneralAndAdministrative": "1728247", "netIncomeFromContinuingOperations": "-2012936" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "47406247", "currentDebt": "None", "investments": "None", "totalAssets": "29640051", "longTermDebt": "None", "shortTermDebt": "544552", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-25508596", "totalLiabilities": "3497509", "otherCurrentAssets": "249831", "totalCurrentAssets": "6768664", "currentLongTermDebt": "544552", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142873", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22871387", "currentAccountsPayable": "75389", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "544552", "totalShareholderEquity": "26142542", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2348071", "totalCurrentLiabilities": "3172441", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325068", "cashAndShortTermInvestments": "6375960", "commonStockSharesOutstanding": "8787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6375960", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2012936", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2355561", "capitalExpenditures": "89732", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9212272", "cashflowFromInvestment": "-648056", "stockBasedCompensation": "594236", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 1728247, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3720855, "depreciation_amortisation": 1728000, "ebitda": -1992855, "interest_expense": 20081, "interest_income": null, "other_non_operating": null, "pretax_income": -2012936, "tax_provision": null, "effective_tax_rate": null, "net_income": -2012936, "net_income_continuing_ops": -2012936, "net_income_to_common": -2012936, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6375960, "short_term_investments": null, "net_receivables": 142873, "inventory": null, "other_current_assets": null, "total_current_assets": 6768664, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22871387, "total_assets": 29640051, "short_term_debt": 544552, "accounts_payable": 75389, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3172441, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325068, "total_liabilities": 3497509, "total_debt": 544552, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25508596, "total_equity": 26142542, "shares_outstanding": 8787000, "operating_cash_flow": -2355561, "stock_based_compensation": 594236, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89732, "acquisitions": null, "other_investing": null, "investing_cash_flow": -648056, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9212272, "free_cash_flow": -2265829, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3720855", "ebitda": "-1992855", "netIncome": "-2012936", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-2012936", "interestExpense": "20081", "operatingIncome": "-2137771", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-20081", "nonInterestIncome": "None", "operatingExpenses": "2137771", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1728000", "sellingGeneralAndAdministrative": "1728247", "netIncomeFromContinuingOperations": "-2012936" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "47406247", "currentDebt": "None", "investments": "None", "totalAssets": "29640051", "longTermDebt": "None", "shortTermDebt": "544552", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-25508596", "totalLiabilities": "3497509", "otherCurrentAssets": "249831", "totalCurrentAssets": "6768664", "currentLongTermDebt": "544552", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142873", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22871387", "currentAccountsPayable": "75389", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "544552", "totalShareholderEquity": "26142542", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2348071", "totalCurrentLiabilities": "3172441", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "325068", "cashAndShortTermInvestments": "6375960", "commonStockSharesOutstanding": "8787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6375960", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2012936", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-2355561", "capitalExpenditures": "89732", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9212272", "cashflowFromInvestment": "-648056", "stockBasedCompensation": "594236", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -2311000, "ebitda": -1298482, "pretax_income": -1523910, "tax_provision": null, "net_income": -1523910, "net_income_to_common": -1523910, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167305, "total_current_assets": 521320, "total_assets": 16598937, "short_term_debt": 1160366, "long_term_debt": null, "total_debt": 1160366, "total_liabilities": 4237956, "total_equity": 12360981, "shares_outstanding": 5495000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -44748, "capital_expenditure": 18692, "free_cash_flow": -26056, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73363, "ticker_id": 6090, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2311000", "ebitda": "-1298482", "netIncome": "-1523910", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-1523910", "interestExpense": "225428", "operatingIncome": "-1320118", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-225428", "nonInterestIncome": "None", "operatingExpenses": "1320118", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1013000", "sellingGeneralAndAdministrative": "894398", "netIncomeFromContinuingOperations": "-1523910" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33168761", "currentDebt": "None", "investments": "None", "totalAssets": "16598937", "longTermDebt": "None", "shortTermDebt": "1160366", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-23583790", "totalLiabilities": "4237956", "otherCurrentAssets": "331756", "totalCurrentAssets": "521320", "currentLongTermDebt": "1160366", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16077617", "currentAccountsPayable": "1511719", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160366", "totalShareholderEquity": "12360981", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "948354", "totalCurrentLiabilities": "3809293", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "428663", "cashAndShortTermInvestments": "167305", "commonStockSharesOutstanding": "5495000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167305", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1523910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-44748", "capitalExpenditures": "18692", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10835", "cashflowFromInvestment": "-292936", "stockBasedCompensation": "112200", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 894398, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2311000, "depreciation_amortisation": 1013000, "ebitda": -1298482, "interest_expense": 225428, "interest_income": null, "other_non_operating": null, "pretax_income": -1523910, "tax_provision": null, "effective_tax_rate": null, "net_income": -1523910, "net_income_continuing_ops": -1523910, "net_income_to_common": -1523910, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167305, "short_term_investments": null, "net_receivables": 22259, "inventory": null, "other_current_assets": null, "total_current_assets": 521320, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16077617, "total_assets": 16598937, "short_term_debt": 1160366, "accounts_payable": 1511719, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3809293, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428663, "total_liabilities": 4237956, "total_debt": 1160366, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23583790, "total_equity": 12360981, "shares_outstanding": 5495000, "operating_cash_flow": -44748, "stock_based_compensation": 112200, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18692, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292936, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10835, "free_cash_flow": -26056, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2311000", "ebitda": "-1298482", "netIncome": "-1523910", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-1523910", "interestExpense": "225428", "operatingIncome": "-1320118", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-225428", "nonInterestIncome": "None", "operatingExpenses": "1320118", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1013000", "sellingGeneralAndAdministrative": "894398", "netIncomeFromContinuingOperations": "-1523910" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33168761", "currentDebt": "None", "investments": "None", "totalAssets": "16598937", "longTermDebt": "None", "shortTermDebt": "1160366", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-23583790", "totalLiabilities": "4237956", "otherCurrentAssets": "331756", "totalCurrentAssets": "521320", "currentLongTermDebt": "1160366", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16077617", "currentAccountsPayable": "1511719", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1160366", "totalShareholderEquity": "12360981", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "948354", "totalCurrentLiabilities": "3809293", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "428663", "cashAndShortTermInvestments": "167305", "commonStockSharesOutstanding": "5495000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167305", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1523910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-44748", "capitalExpenditures": "18692", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10835", "cashflowFromInvestment": "-292936", "stockBasedCompensation": "112200", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -825000, "ebitda": -824679, "pretax_income": -857094, "tax_provision": -43812, "net_income": -857094, "net_income_to_common": -857094, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515824, "total_current_assets": 1339092, "total_assets": 17130465, "short_term_debt": 1138430, "long_term_debt": null, "total_debt": 1138430, "total_liabilities": 3407774, "total_equity": 13722691, "shares_outstanding": 5382000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1572290, "capital_expenditure": 404903, "free_cash_flow": -1167387, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73364, "ticker_id": 6090, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-825000", "ebitda": "-824679", "netIncome": "-857094", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-857094", "interestExpense": "32415", "operatingIncome": "-1064084", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-43812", "reportedCurrency": "CAD", "netInterestIncome": "-32415", "nonInterestIncome": "None", "operatingExpenses": "1064084", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1029321", "sellingGeneralAndAdministrative": "1027035", "netIncomeFromContinuingOperations": "-857094" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "33118761", "currentDebt": "None", "investments": "None", "totalAssets": "17130465", "longTermDebt": "None", "shortTermDebt": "1138430", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-22059880", "totalLiabilities": "3407774", "otherCurrentAssets": "597476", "totalCurrentAssets": "1339092", "currentLongTermDebt": "1138430", "longTermInvestments": "None", "shortTermInvestments": "1", "currentNetReceivables": "225792", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15791373", "currentAccountsPayable": "1232541", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138430", "totalShareholderEquity": "13722691", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "555334", "totalCurrentLiabilities": "2926305", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "481468", "cashAndShortTermInvestments": "515824", "commonStockSharesOutstanding": "5382000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "515824", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-857094", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1572290", "capitalExpenditures": "404903", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1294755", "cashflowFromInvestment": "-204903", "stockBasedCompensation": "55239", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 1027035, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -825000, "depreciation_amortisation": 1029321, "ebitda": -824679, "interest_expense": 32415, "interest_income": null, "other_non_operating": null, "pretax_income": -857094, "tax_provision": -43812, "effective_tax_rate": null, "net_income": -857094, "net_income_continuing_ops": -857094, "net_income_to_common": -857094, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515824, "short_term_investments": 1, "net_receivables": 225792, "inventory": 1, "other_current_assets": null, "total_current_assets": 1339092, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15791373, "total_assets": 17130465, "short_term_debt": 1138430, "accounts_payable": 1232541, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2926305, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 481468, "total_liabilities": 3407774, "total_debt": 1138430, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22059880, "total_equity": 13722691, "shares_outstanding": 5382000, "operating_cash_flow": -1572290, "stock_based_compensation": 55239, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 404903, "acquisitions": null, "other_investing": null, "investing_cash_flow": -204903, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1294755, "free_cash_flow": -1167387, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-825000", "ebitda": "-824679", "netIncome": "-857094", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-857094", "interestExpense": "32415", "operatingIncome": "-1064084", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-43812", "reportedCurrency": "CAD", "netInterestIncome": "-32415", "nonInterestIncome": "None", "operatingExpenses": "1064084", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1029321", "sellingGeneralAndAdministrative": "1027035", "netIncomeFromContinuingOperations": "-857094" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "33118761", "currentDebt": "None", "investments": "None", "totalAssets": "17130465", "longTermDebt": "None", "shortTermDebt": "1138430", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-22059880", "totalLiabilities": "3407774", "otherCurrentAssets": "597476", "totalCurrentAssets": "1339092", "currentLongTermDebt": "1138430", "longTermInvestments": "None", "shortTermInvestments": "1", "currentNetReceivables": "225792", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15791373", "currentAccountsPayable": "1232541", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138430", "totalShareholderEquity": "13722691", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "555334", "totalCurrentLiabilities": "2926305", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "481468", "cashAndShortTermInvestments": "515824", "commonStockSharesOutstanding": "5382000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "515824", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-857094", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1572290", "capitalExpenditures": "404903", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1294755", "cashflowFromInvestment": "-204903", "stockBasedCompensation": "55239", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1121188, "ebitda": null, "pretax_income": -1513401, "tax_provision": null, "net_income": -1513401, "net_income_to_common": -1513401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 998262, "total_current_assets": 1485213, "total_assets": 16598857, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3389320, "total_equity": 13209537, "shares_outstanding": 5208009, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -989392, "capital_expenditure": 0, "free_cash_flow": -989392, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73365, "ticker_id": 6090, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1121188", "ebitda": "None", "netIncome": "-1513401", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-1513401", "interestExpense": "28540", "operatingIncome": "-1121188", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-28540", "nonInterestIncome": "None", "operatingExpenses": "1121188", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "914316", "netIncomeFromContinuingOperations": "-1513401" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16598857", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-21481123", "totalLiabilities": "3389320", "otherCurrentAssets": "None", "totalCurrentAssets": "1485213", "currentLongTermDebt": "1138520", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "146209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15113644", "currentAccountsPayable": "1101757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13209537", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "11666", "totalCurrentLiabilities": "2732374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "656946", "cashAndShortTermInvestments": "998262", "commonStockSharesOutstanding": "5208009", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "998262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1513401", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-989392", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1571047", "cashflowFromInvestment": "None", "stockBasedCompensation": "55239", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 914316, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1121188, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 28540, "interest_income": null, "other_non_operating": null, "pretax_income": -1513401, "tax_provision": null, "effective_tax_rate": null, "net_income": -1513401, "net_income_continuing_ops": -1513401, "net_income_to_common": -1513401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 998262, "short_term_investments": null, "net_receivables": 146209, "inventory": null, "other_current_assets": null, "total_current_assets": 1485213, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15113644, "total_assets": 16598857, "short_term_debt": null, "accounts_payable": 1101757, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2732374, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656946, "total_liabilities": 3389320, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21481123, "total_equity": 13209537, "shares_outstanding": 5208009, "operating_cash_flow": -989392, "stock_based_compensation": 55239, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1571047, "free_cash_flow": -989392, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1121188", "ebitda": "None", "netIncome": "-1513401", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-1513401", "interestExpense": "28540", "operatingIncome": "-1121188", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "CAD", "netInterestIncome": "-28540", "nonInterestIncome": "None", "operatingExpenses": "1121188", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "914316", "netIncomeFromContinuingOperations": "-1513401" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16598857", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-21481123", "totalLiabilities": "3389320", "otherCurrentAssets": "None", "totalCurrentAssets": "1485213", "currentLongTermDebt": "1138520", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "146209", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15113644", "currentAccountsPayable": "1101757", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "13209537", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "11666", "totalCurrentLiabilities": "2732374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "656946", "cashAndShortTermInvestments": "998262", "commonStockSharesOutstanding": "5208009", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "998262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1513401", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-989392", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1571047", "cashflowFromInvestment": "None", "stockBasedCompensation": "55239", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -621000, "ebitda": -621332, "pretax_income": -654940, "tax_provision": -979.02, "net_income": -654940, "net_income_to_common": -654940, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1453147, "total_current_assets": 1820562, "total_assets": 15134061, "short_term_debt": 1138610, "long_term_debt": null, "total_debt": 1138610, "total_liabilities": 2087488, "total_equity": 13046573, "shares_outstanding": 4838000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -839851, "capital_expenditure": 155615, "free_cash_flow": -684236, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73367, "ticker_id": 6090, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-621000", "ebitda": "-621332", "netIncome": "-654940", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-654940", "interestExpense": "33608", "operatingIncome": "-979023", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-979.02", "reportedCurrency": "CAD", "netInterestIncome": "-33608", "nonInterestIncome": "None", "operatingExpenses": "979023", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3", "sellingGeneralAndAdministrative": "680993", "netIncomeFromContinuingOperations": "-654940" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30995098", "currentDebt": "None", "investments": "None", "totalAssets": "15134061", "longTermDebt": "None", "shortTermDebt": "1138610", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-20820828", "totalLiabilities": "2087488", "otherCurrentAssets": "328211", "totalCurrentAssets": "1820562", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39204", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13313499", "currentAccountsPayable": "168910", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138610", "totalShareholderEquity": "13046573", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "515034", "totalCurrentLiabilities": "1822554", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264934", "cashAndShortTermInvestments": "1453147", "commonStockSharesOutstanding": "4838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1453147", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-654940", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-839851", "capitalExpenditures": "155615", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68895", "cashflowFromInvestment": "-155615", "stockBasedCompensation": "144687", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 680993, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -621000, "depreciation_amortisation": 3, "ebitda": -621332, "interest_expense": 33608, "interest_income": null, "other_non_operating": null, "pretax_income": -654940, "tax_provision": -979.02, "effective_tax_rate": null, "net_income": -654940, "net_income_continuing_ops": -654940, "net_income_to_common": -654940, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1453147, "short_term_investments": null, "net_receivables": 39204, "inventory": null, "other_current_assets": null, "total_current_assets": 1820562, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13313499, "total_assets": 15134061, "short_term_debt": 1138610, "accounts_payable": 168910, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1822554, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264934, "total_liabilities": 2087488, "total_debt": 1138610, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20820828, "total_equity": 13046573, "shares_outstanding": 4838000, "operating_cash_flow": -839851, "stock_based_compensation": 144687, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155615, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155615, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68895, "free_cash_flow": -684236, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-621000", "ebitda": "-621332", "netIncome": "-654940", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-654940", "interestExpense": "33608", "operatingIncome": "-979023", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-979.02", "reportedCurrency": "CAD", "netInterestIncome": "-33608", "nonInterestIncome": "None", "operatingExpenses": "979023", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3", "sellingGeneralAndAdministrative": "680993", "netIncomeFromContinuingOperations": "-654940" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30995098", "currentDebt": "None", "investments": "None", "totalAssets": "15134061", "longTermDebt": "None", "shortTermDebt": "1138610", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-20820828", "totalLiabilities": "2087488", "otherCurrentAssets": "328211", "totalCurrentAssets": "1820562", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39204", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13313499", "currentAccountsPayable": "168910", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1138610", "totalShareholderEquity": "13046573", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "515034", "totalCurrentLiabilities": "1822554", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264934", "cashAndShortTermInvestments": "1453147", "commonStockSharesOutstanding": "4838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1453147", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-654940", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-839851", "capitalExpenditures": "155615", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68895", "cashflowFromInvestment": "-155615", "stockBasedCompensation": "144687", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -1844000, "ebitda": -1844063, "pretax_income": -1695651, "tax_provision": 486272, "net_income": -1695651, "net_income_to_common": -1695651, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2379718, "total_current_assets": 2739354, "total_assets": 15965124, "short_term_debt": 1246061, "long_term_debt": null, "total_debt": 1246061, "total_liabilities": 2550172, "total_equity": 13414952, "shares_outstanding": 4328000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1768791, "capital_expenditure": 58979, "free_cash_flow": -1709812, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73368, "ticker_id": 6090, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1844000", "ebitda": "-1844063", "netIncome": "-1695651", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "378", "incomeBeforeTax": "-1695651", "interestExpense": "None", "operatingIncome": "-1385988", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "486272", "reportedCurrency": "CAD", "netInterestIncome": "378", "nonInterestIncome": "None", "operatingExpenses": "1844063", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1385988", "sellingGeneralAndAdministrative": "1606493", "netIncomeFromContinuingOperations": "-1695651" }, "balance": { "goodwill": "None", "inventory": "81225", "commonStock": "30799824", "currentDebt": "None", "investments": "None", "totalAssets": "15965124", "longTermDebt": "None", "shortTermDebt": "1246061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-20172940", "totalLiabilities": "2550172", "otherCurrentAssets": "307790", "totalCurrentAssets": "2739354", "currentLongTermDebt": "1246061", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "51846", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13225770", "currentAccountsPayable": "199243", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1246061", "totalShareholderEquity": "13414952", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "467649", "totalCurrentLiabilities": "1912953", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "637219", "cashAndShortTermInvestments": "2379718", "commonStockSharesOutstanding": "4328000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2379718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1695651", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1768791", "capitalExpenditures": "58979", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4957004", "cashflowFromInvestment": "-853161", "stockBasedCompensation": "694987", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 1606493, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1844000, "depreciation_amortisation": 1385988, "ebitda": -1844063, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1695651, "tax_provision": 486272, "effective_tax_rate": null, "net_income": -1695651, "net_income_continuing_ops": -1695651, "net_income_to_common": -1695651, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2379718, "short_term_investments": null, "net_receivables": 51846, "inventory": 81225, "other_current_assets": null, "total_current_assets": 2739354, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13225770, "total_assets": 15965124, "short_term_debt": 1246061, "accounts_payable": 199243, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1912953, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 637219, "total_liabilities": 2550172, "total_debt": 1246061, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20172940, "total_equity": 13414952, "shares_outstanding": 4328000, "operating_cash_flow": -1768791, "stock_based_compensation": 694987, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58979, "acquisitions": null, "other_investing": null, "investing_cash_flow": -853161, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4957004, "free_cash_flow": -1709812, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1844000", "ebitda": "-1844063", "netIncome": "-1695651", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "378", "incomeBeforeTax": "-1695651", "interestExpense": "None", "operatingIncome": "-1385988", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "486272", "reportedCurrency": "CAD", "netInterestIncome": "378", "nonInterestIncome": "None", "operatingExpenses": "1844063", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1385988", "sellingGeneralAndAdministrative": "1606493", "netIncomeFromContinuingOperations": "-1695651" }, "balance": { "goodwill": "None", "inventory": "81225", "commonStock": "30799824", "currentDebt": "None", "investments": "None", "totalAssets": "15965124", "longTermDebt": "None", "shortTermDebt": "1246061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-20172940", "totalLiabilities": "2550172", "otherCurrentAssets": "307790", "totalCurrentAssets": "2739354", "currentLongTermDebt": "1246061", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "51846", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13225770", "currentAccountsPayable": "199243", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1246061", "totalShareholderEquity": "13414952", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "467649", "totalCurrentLiabilities": "1912953", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "637219", "cashAndShortTermInvestments": "2379718", "commonStockSharesOutstanding": "4328000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2379718", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1695651", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-1768791", "capitalExpenditures": "58979", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4957004", "cashflowFromInvestment": "-853161", "stockBasedCompensation": "694987", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -583000, "ebitda": -583311, "pretax_income": -608178, "tax_provision": 169614, "net_income": -608178, "net_income_to_common": -608178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44666, "total_current_assets": 283395, "total_assets": 13110859, "short_term_debt": 1282061, "long_term_debt": null, "total_debt": 1282061, "total_liabilities": 3130028, "total_equity": 9980831, "shares_outstanding": 3976000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -212730, "capital_expenditure": 187849, "free_cash_flow": -24881, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73369, "ticker_id": 6090, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-583000", "ebitda": "-583311", "netIncome": "-608178", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "936", "incomeBeforeTax": "-608178", "interestExpense": "24867", "operatingIncome": "-526523", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "169614", "reportedCurrency": "USD", "netInterestIncome": "-23931", "nonInterestIncome": "None", "operatingExpenses": "593163", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526523", "sellingGeneralAndAdministrative": "512525", "netIncomeFromContinuingOperations": "-608178" }, "balance": { "goodwill": "None", "inventory": "17691", "commonStock": "26635439", "currentDebt": "None", "investments": "None", "totalAssets": "13110859", "longTermDebt": "None", "shortTermDebt": "1282061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18477289", "totalLiabilities": "3130028", "otherCurrentAssets": "72032", "totalCurrentAssets": "283395", "currentLongTermDebt": "1264562", "longTermInvestments": "3250", "shortTermInvestments": "16047", "currentNetReceivables": "16047", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12827464", "currentAccountsPayable": "707866", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12802235", "shortLongTermDebtTotal": "1282061", "totalShareholderEquity": "9980831", "capitalLeaseObligations": "17499", "otherCurrentLiabilities": "1140101", "totalCurrentLiabilities": "3130028", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "44666", "commonStockSharesOutstanding": "3976000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44666", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-608178", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-212730", "capitalExpenditures": "187849", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33907", "cashflowFromInvestment": "-299284", "stockBasedCompensation": "15787", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 512525, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -583000, "depreciation_amortisation": 526523, "ebitda": -583311, "interest_expense": 24867, "interest_income": null, "other_non_operating": null, "pretax_income": -608178, "tax_provision": 169614, "effective_tax_rate": null, "net_income": -608178, "net_income_continuing_ops": -608178, "net_income_to_common": -608178, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44666, "short_term_investments": 16047, "net_receivables": 16047, "inventory": 17691, "other_current_assets": null, "total_current_assets": 283395, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12827464, "total_assets": 13110859, "short_term_debt": 1282061, "accounts_payable": 707866, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3130028, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 3130028, "total_debt": 1282061, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18477289, "total_equity": 9980831, "shares_outstanding": 3976000, "operating_cash_flow": -212730, "stock_based_compensation": 15787, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187849, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299284, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33907, "free_cash_flow": -24881, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-583000", "ebitda": "-583311", "netIncome": "-608178", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "936", "incomeBeforeTax": "-608178", "interestExpense": "24867", "operatingIncome": "-526523", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "169614", "reportedCurrency": "USD", "netInterestIncome": "-23931", "nonInterestIncome": "None", "operatingExpenses": "593163", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "526523", "sellingGeneralAndAdministrative": "512525", "netIncomeFromContinuingOperations": "-608178" }, "balance": { "goodwill": "None", "inventory": "17691", "commonStock": "26635439", "currentDebt": "None", "investments": "None", "totalAssets": "13110859", "longTermDebt": "None", "shortTermDebt": "1282061", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18477289", "totalLiabilities": "3130028", "otherCurrentAssets": "72032", "totalCurrentAssets": "283395", "currentLongTermDebt": "1264562", "longTermInvestments": "3250", "shortTermInvestments": "16047", "currentNetReceivables": "16047", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12827464", "currentAccountsPayable": "707866", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12802235", "shortLongTermDebtTotal": "1282061", "totalShareholderEquity": "9980831", "capitalLeaseObligations": "17499", "otherCurrentLiabilities": "1140101", "totalCurrentLiabilities": "3130028", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "44666", "commonStockSharesOutstanding": "3976000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44666", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-608178", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-212730", "capitalExpenditures": "187849", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33907", "cashflowFromInvestment": "-299284", "stockBasedCompensation": "15787", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 4399, "gross_profit": -4399, "ebit": 265448, "ebitda": 265448, "pretax_income": 321952, "tax_provision": -164952.16, "net_income": 321952, "net_income_to_common": 321952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574587, "total_current_assets": 795349, "total_assets": 13300444, "short_term_debt": 1291101, "long_term_debt": null, "total_debt": 1291101, "total_liabilities": 2912822, "total_equity": 10387622, "shares_outstanding": 4006000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3874756, "capital_expenditure": 1401843, "free_cash_flow": -2472913, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73370, "ticker_id": 6090, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:32.603642+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265448", "ebitda": "265448", "netIncome": "321952", "grossProfit": "-4399", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "4399", "interestIncome": "1447", "incomeBeforeTax": "321952", "interestExpense": "76920", "operatingIncome": "-87546", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-164952.16", "reportedCurrency": "USD", "netInterestIncome": "57951", "nonInterestIncome": "None", "operatingExpenses": "114713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4399", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-78748", "sellingGeneralAndAdministrative": "105848", "netIncomeFromContinuingOperations": "321952" }, "balance": { "goodwill": "None", "inventory": "14778", "commonStock": "26449839", "currentDebt": "None", "investments": "None", "totalAssets": "13300444", "longTermDebt": "None", "shortTermDebt": "1291101", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-17869111", "totalLiabilities": "2912822", "otherCurrentAssets": "56710", "totalCurrentAssets": "795349", "currentLongTermDebt": "1256715", "longTermInvestments": "2900", "shortTermInvestments": "31537", "currentNetReceivables": "164052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12505095", "currentAccountsPayable": "884741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291101", "totalShareholderEquity": "10387622", "capitalLeaseObligations": "34386", "otherCurrentLiabilities": "736980", "totalCurrentLiabilities": "2912822", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "574587", "commonStockSharesOutstanding": "4006000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574587", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321952", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3874756", "capitalExpenditures": "1401843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226962", "cashflowFromInvestment": "2363859", "stockBasedCompensation": "-501462", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": 4399, "gross_profit": -4399, "research_and_development": null, "selling_general_admin": 105848, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265448, "depreciation_amortisation": -78748, "ebitda": 265448, "interest_expense": 76920, "interest_income": null, "other_non_operating": null, "pretax_income": 321952, "tax_provision": -164952.16, "effective_tax_rate": null, "net_income": 321952, "net_income_continuing_ops": 321952, "net_income_to_common": 321952, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574587, "short_term_investments": 31537, "net_receivables": 164052, "inventory": 14778, "other_current_assets": null, "total_current_assets": 795349, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12505095, "total_assets": 13300444, "short_term_debt": 1291101, "accounts_payable": 884741, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2912822, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2912822, "total_debt": 1291101, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17869111, "total_equity": 10387622, "shares_outstanding": 4006000, "operating_cash_flow": -3874756, "stock_based_compensation": -501462, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1401843, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2363859, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226962, "free_cash_flow": -2472913, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265448", "ebitda": "265448", "netIncome": "321952", "grossProfit": "-4399", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "4399", "interestIncome": "1447", "incomeBeforeTax": "321952", "interestExpense": "76920", "operatingIncome": "-87546", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-164952.16", "reportedCurrency": "USD", "netInterestIncome": "57951", "nonInterestIncome": "None", "operatingExpenses": "114713", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4399", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-78748", "sellingGeneralAndAdministrative": "105848", "netIncomeFromContinuingOperations": "321952" }, "balance": { "goodwill": "None", "inventory": "14778", "commonStock": "26449839", "currentDebt": "None", "investments": "None", "totalAssets": "13300444", "longTermDebt": "None", "shortTermDebt": "1291101", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "CAD", "retainedEarnings": "-17869111", "totalLiabilities": "2912822", "otherCurrentAssets": "56710", "totalCurrentAssets": "795349", "currentLongTermDebt": "1256715", "longTermInvestments": "2900", "shortTermInvestments": "31537", "currentNetReceivables": "164052", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12505095", "currentAccountsPayable": "884741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1291101", "totalShareholderEquity": "10387622", "capitalLeaseObligations": "34386", "otherCurrentLiabilities": "736980", "totalCurrentLiabilities": "2912822", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "574587", "commonStockSharesOutstanding": "4006000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "574587", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321952", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "-3874756", "capitalExpenditures": "1401843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226962", "cashflowFromInvestment": "2363859", "stockBasedCompensation": "-501462", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }