Psyched Wellness Ltd. (PSYCF)
Psyched Wellness Ltd., a health supplements company, produces and distributes mushroom-derived products and related consumer packaged goods in the United States. It offers a line of Amanita Muscaria-derived water-based extracts, teas, and capsules to promote stress relief, relaxation, and assist with restful sleeping. The company sells its products online. The company was formerly known as Duncan Park Holdings Corporation and changed its name to Psyched Wellness Ltd. in July 2020. Psyched Wellness Ltd. is based in Toronto, Canada.
Industry: Packaged Foods
Psyched Wellness Ltd
OTC:PSYCFBasic Materials · Other Precious Metals
+9.78%$0.0049
Mkt Cap$1.57M
Float147.48M
O/S320.16M
Inst Own-
SI<0.1%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$336K
Net Income-$3.59M
Total Assets$2.67M
Free Cash Flow-$2.89M
Debt & Equity
Equity 100%
Total Debt$0
Total Equity$2.21M
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in PSYCF's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$2.67M
Liabilities$459K
Accounts Receivable$6K
Accounts Payable$360K
Inventory$998K
PP&E (Net)$14K
Goodwill$0
Intangible Assets$0
Income Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 | 2003-11-30 | 2002-11-30 | 2001-11-30 | 2000-11-30 |
| Revenue | $336K | $444K | $229K | $10K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$353 | -$3K | $8K | $71K | $499K | $3K | $26K | $89K | $3K | $20K | $9K |
| YoY Growth | -24.3% | 94.1% | 2149.5% | - | - | - | - | - | - | - | - | - | - | - | - | -89.7% | -142.6% | -88.7% | -85.7% | 16644.9% | -88.5% | -71.0% | 3250.3% | -86.6% | 112.9% | - |
| Cost of Revenue | $925K | $272K | $118K | $5K | $0 | $7K | $7K | $7K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Gross Profit | -$589K | $172K | $111K | $5K | $0 | -$7K | -$7K | -$7K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$353 | -$3K | $8K | $47K | $499K | $3K | $26K | $89K | $3K | $20K | $9K |
| Gross Margin | -175.2% | 38.8% | 48.5% | 52.8% | - | - | - | - | - | - | - | - | - | - | - | 100.0% | 100.0% | 100.0% | 66.4% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
| Research and Development | $1.65M | $1.18M | $59K | $679K | $384K | $199K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $1.38M | $2.17M | $2.36M | $2.18M | $2.79M | $1.29M | $125K | $142K | $92K | $87K | $87K | $92K | $141K | $217K | $346K | $201K | $131K | $178K | $295K | $161K | $32K | $22K | $0 | $0 | $8K | $0 |
| Other | $57K | $42K | $70K | $55K | $28K | $37K | $19K | -$7K | -$3K | $1K | $3K | $0 | $0 | $0 | $0 | $0 | -$135K | -$45K | -$24K | $325K | $0 | $0 | $89K | $3K | $12K | $0 |
| Total Operating Expenses | $3.09M | $3.4M | $2.48M | $2.86M | $3.2M | $1.52M | $144K | $147K | $94K | $92K | $90K | $92K | $141K | $217K | $346K | $201K | -$3K | $8K | -$454K | $486K | $3K | $646 | $89K | $3K | $20K | $9K |
| Operating Income (EBIT) | -$3.68M | -$3.22M | -$2.37M | -$2.85M | -$3.16M | -$1.49M | -$120K | -$159K | -$96K | -$93K | $90K | $92K | $141K | $217K | $346K | -$201K | -$135K | -$1.09M | $525K | $171K | -$271K | -$270K | -$60K | -$90K | -$45K | -$7K |
| Operating Margin | -1093.6% | -725.5% | -1036.8% | -28044.0% | - | - | - | - | - | - | - | - | - | - | - | 56969.7% | 3941.6% | -13627.3% | 737.6% | 34.2% | -9085.2% | -1042.5% | -66.9% | -3379.1% | -225.3% | -79.0% |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $6K | $44K | $21K | $16K | $11K | $7K | $3K | $5K | $1K | $783 | $465 | $1K | $1K | $22K | $26K | $10K | $4K | $2K | $2K | $3K | $4K |
| Interest Income | $103K | $0 | $16K | $0 | $0 | $110 | $0 | $0 | $973 | $433 | -$307 | $359 | $1K | $0 | $3K | $0 | $0 | $8K | $15K | $17K | $2K | $646 | $526 | $3K | $6K | $4K |
| Other Income (Expense) | $92K | $186K | -$74K | -$208K | -$49K | $9K | -$130K | -$23K | -$1.67M | -$366K | -$186K | -$186K | -$275K | -$407K | -$690K | -$465 | -$2.31M | -$46K | -$1.07M | -$26K | -$58K | -$51K | $149K | -$46K | $65K | $7K |
| Income Before Tax (EBT) | -$3.59M | -$3.04M | -$2.45M | -$3.06M | -$3.21M | -$1.48M | -$249K | -$177K | -$1.77M | -$460K | -$96K | -$94K | -$135K | -$190K | -$344K | -$201K | -$2.44M | -$1.14M | -$547K | $145K | -$329K | -$321K | $41K | $0 | $0 | $0 |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $17K | $0 | $0 | $0 | $0 | $0 | $0 | -$230K | $0 | $0 | $0 | $0 | $0 | $0 | $34K | $137K | $160K | $48K | $32K |
| Net Income | -$3.59M | -$3.04M | -$2.45M | -$3.06M | -$3.21M | -$1.48M | -$249K | -$177K | -$1.77M | -$460K | -$96K | -$94K | -$135K | -$190K | -$114K | -$201K | -$2.44M | -$1.14M | -$547K | $145K | -$329K | -$355K | -$96K | -$160K | -$48K | -$32K |
| Net Income Margin | -1066.2% | -683.6% | -1069.2% | -30096.7% | - | - | - | - | - | - | - | - | - | - | - | 56969.7% | 71407.7% | -14204.3% | -769.1% | 29.0% | -11043.7% | -1371.6% | -106.9% | -5996.3% | -240.8% | -342.1% |
| Supplementary Data | ||||||||||||||||||||||||||
| EPS | -0.02 | -0.01 | -0.02 | -0.03 | -0.04 | -0.03 | -0.09 | -0.00 | -0.02 | -0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.11 | -0.07 | -0.04 | 0.01 | -0.03 | -0.04 | -0.02 | -0.03 | -0.01 | -0.01 |
| Diluted EPS | -0.02 | -0.01 | -0.02 | -0.03 | -0.04 | -0.03 | -0.09 | -0.00 | -0.02 | -0.01 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.11 | -0.07 | -0.04 | 0.01 | -0.03 | -0.03 | -0.02 | -0.03 | -0.01 | -0.01 |
| Weighted Average OS | 288.68M | 288.07M | 162.32M | 134.63M | 124.64M | 60.76M | 4.08M | 64.75M | 126.08M | 126.08M | 126.04M | 124.97M | 105.83M | 95.84M | 81.97M | 63.76M | 31.72M | 24.08M | 19.28M | 16.75M | 15.04M | 12.32M | 8.82M | 7.93M | 7.93M | 7.93M |
| EBITDA | -$3.67M | -$3.22M | -$2.37M | -$2.91M | -$225 | -$1.46M | -$123K | -$155K | -$96K | -$93K | $99K | $96K | $155K | $218K | -$308K | -$201K | -$2.44M | -$1.14M | -$525K | $171K | -$271K | -$270K | -$149K | -$90K | -$65K | -$7K |
| EBITDA Margin | -1092.5% | -724.7% | -1035.2% | -28576.4% | - | - | - | - | - | - | - | - | - | - | - | 56969.7% | 71366.0% | -14186.5% | -738.0% | 34.2% | -9085.2% | -1042.5% | -166.8% | -3379.1% | -325.3% | -79.0% |
Balance Sheet
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 | 2003-11-30 | 2002-11-30 | 2001-11-30 | 2000-11-30 |
| Assets | ||||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||
| Cash and Cash Equivalents | $1.6M | $4.53M | $4.37M | $1.83M | $3.94M | $1.47M | $1K | $40K | $3K | $2K | $25K | $33K | $60K | $54K | $250K | $227K | $188K | $182K | $56K | $105K | $74K | $29K | $44K | $179K | $157K | $67K |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $497K | $398K | $623K | $172K | $158K | $110K | $87K | $309K |
| Cash and Short-Term Investments | $1.6M | $4.53M | $4.37M | $1.83M | $3.94M | $1.47M | $1K | $40K | $3K | $2K | $25K | $33K | $60K | $54K | $250K | $227K | $188K | $182K | $554K | $503K | $697K | $201K | $202K | $289K | $245K | $309K |
| Accounts Receivable | $6K | $34K | $18K | $2K | $40K | $107K | $0 | $5K | $3K | $3K | $3K | $1K | $2K | $3K | $21K | $19K | $36K | $0 | $0 | $42K | $72K | $10K | $0 | $0 | $0 | $0 |
| Inventory | $998K | $537K | $686K | $190K | $0 | $0 | -$2K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $0 | $0 | $0 | $43K | $0 | $0 | $5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $24K | $0 | $0 | $64K | $0 | $0 | $0 | $0 | $0 |
| Total Current Assets | $2.66M | $5.57M | $5.18M | $2.27M | $4.21M | $1.97M | $3K | $44K | $6K | $7K | $27K | $35K | $62K | $58K | $271K | $246K | $225K | $207K | $554K | $545K | $833K | $201K | $202K | $289K | $245K | $309K |
| Long-Term Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Net | $14K | $18K | $22K | $17K | $0 | $0 | $0 | $53K | $53K | $1.7M | $2.04M | $2.01M | $1.98M | $1.88M | $1.36M | $139K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Goodwill | $0 | $0 | $0 | $0 | $320K | $320K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $33K | $31K | $68K | $20K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $2.52M | $3.43M | $3.3M | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Assets | $14K | $51K | $53K | $85K | $340K | $320K | $0 | $53K | $53K | $1.7M | $2.04M | $2.01M | $1.98M | $1.88M | $1.36M | $139K | $0 | $2.52M | $3.43M | $3.3M | $1.76M | $1.1M | $393K | $163K | $0 | $0 |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $2.67M | $5.62M | $5.23M | $2.36M | $4.55M | $2.29M | $3K | $98K | $59K | $1.71M | $2.07M | $2.04M | $2.04M | $1.93M | $1.63M | $385K | $225K | $2.73M | $3.98M | $3.85M | $2.59M | $1.3M | $595K | $452K | $245K | $376K |
| Liabilities | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | $360K | $209K | $99K | $42K | $9K | $4K | $62K | $174K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $99K | $60K | $0 | $0 | $173K | $38K | $17K | $6K | $6K |
| Short-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $35K | $466K | $319K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $9K | $0 | $1K | $17K | $0 | $0 | $0 | -$174K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | $91K | $0 | $0 | $0 | $0 | $0 | $15K | $0 | $0 | $0 | $22K | $21K | $37K | $46K | $106K | $27K | $20K | $0 | $0 | $392K | $253K | $5K | $5K | $5K | $5K | $4K |
| Total Current Liabilities | $459K | $320K | $216K | $141K | $127K | $25K | $299K | $653K | $437K | $25K | $22K | $21K | $37K | $46K | $106K | $27K | $20K | $300K | $65K | $392K | $253K | $178K | $42K | $22K | $11K | $10K |
| Long-Term Liabilities | ||||||||||||||||||||||||||
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $295K | $198K | $105K | $0 | $53K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $18K | $356K | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1K | $0 | $848 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $309K | $0 | $295K | $199K | $105K | $848 | $53K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $18K | $356K | $0 | $0 |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$309K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $459K | $320K | $216K | $141K | $127K | $25K | $299K | $653K | $437K | $320K | $221K | $126K | $37K | $99K | $106K | $27K | $20K | $300K | $65K | $392K | $253K | $178K | $60K | $379K | $11K | $10K |
| Stockholders' Equity | ||||||||||||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $19.31M | $19.28M | $17.56M | $14.97M | $14.58M | $12.05M | $8.59M | $8.08M | $8.08M | $8.08M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $4.93M | $3.95M | $3.1M | $2.33M | $1.39M | $833K | $833K | $833K |
| Retained Earnings | -$22.36M | -$19.07M | -$18.5M | -$16.88M | -$13.85M | -$10.65M | -$9.17M | -$8.92M | -$8.74M | -$6.97M | -$6.51M | -$6.42M | -$6.32M | -$6.19M | -$5.83M | -$5.64M | -$5.44M | -$3.03M | -$1.92M | -$1.4M | -$1.56M | -$1.23M | -$880K | -$784K | -$624K | -$491K |
| Comprehensive Income & Other | $4.25M | -$37K | -$2K | $2.67M | $2.35M | $84K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Stockholders' Equity | $5.26M | $5.09M | $5.96M | $4.13M | $3.7M | $861K | $285K | $285K | $285K | $285K | $8.36M | $8.33M | $8.33M | $8.02M | $7.36M | $6M | $5.64M | $5.45M | $24K | $24K | $46K | $24K | $24K | $24K | $24K | $24K |
| Total Equity | $2.21M | $5.3M | $5.01M | $2.22M | $4.42M | $2.26M | -$296K | -$555K | -$378K | $1.39M | $1.85M | $1.91M | $2M | $1.84M | $1.53M | $358K | $205K | $2.43M | $3.04M | $2.58M | $1.58M | $1.12M | $535K | $73K | $233K | $366K |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $880K | $880K | $760K | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $2.67M | $5.62M | $5.23M | $2.36M | $4.55M | $2.29M | $3K | $98K | $59K | $1.71M | $2.07M | $2.04M | $2.04M | $1.93M | $1.63M | $385K | $225K | $2.73M | $3.1M | $2.97M | $1.83M | $1.3M | $595K | $452K | $245K | $376K |
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | $0 | $0 | $0 | $0 | $0 | $0 | $35K | $466K | $319K | $295K | $198K | $105K | $0 | $53K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $18K | $356K | $0 | $0 |
| Net Debt | -$1.6M | -$4.53M | -$4.37M | -$1.83M | -$3.94M | -$1.47M | $34K | $426K | $317K | $294K | $173K | $72K | -$60K | -$713 | -$250K | -$227K | -$188K | -$182K | -$56K | -$105K | -$74K | -$29K | -$26K | $178K | -$157K | -$67K |
Cash Flow Statement
| Period | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 | FY 2010 | FY 2009 | FY 2008 | FY 2007 | FY 2006 | FY 2005 | FY 2004 | FY 2003 | FY 2002 | FY 2001 | FY 2000 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2025-11-30 | 2024-11-30 | 2023-11-30 | 2022-11-30 | 2021-11-30 | 2020-11-30 | 2019-11-30 | 2018-11-30 | 2017-11-30 | 2016-11-30 | 2015-11-30 | 2014-11-30 | 2013-11-30 | 2012-11-30 | 2011-11-30 | 2010-11-30 | 2009-11-30 | 2008-11-30 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-11-30 | 2003-11-30 | 2002-11-30 | 2001-11-30 | 2000-11-30 |
| Operating Activities | ||||||||||||||||||||||||||
| Net Income | -$3.59M | -$3.04M | -$2.45M | -$3.06M | -$3.21M | -$1.48M | -$250K | -$177K | -$1.77M | -$459K | -$96K | -$94K | -$134K | -$190K | -$114K | -$201K | -$2.44M | -$1.14M | -$547K | $145K | -$329K | -$355K | -$96K | -$160K | -$48K | -$32K |
| Depreciation & Amortization | $4K | $4K | $4K | $954 | $3.16M | $36K | $36K | $4K | $0 | $0 | $0 | $0 | $0 | $0 | -$122K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$230K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $539K | $437K | $511K | $858K | $682K | $492K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $57K | $122K | $0 | $0 | $29K | $30K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Changes in Working Capital: | ||||||||||||||||||||||||||
| Accounts Receivable | $28K | -$16K | $28K | -$9K | $43K | -$91K | $2K | -$1K | $285 | -$677 | -$1K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $42K | $30K | -$73K | -$13K | -$48K | $0 | $0 | $0 |
| Inventory | -$106K | $150K | -$496K | -$190K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$285K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | $0 | $0 | $0 | $20K | $0 | $0 | $0 | $69K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$327K | $120K | $75K | $135K | $20K | $11K | $0 | $0 |
| Other Working Capital | $8K | -$259K | $178K | $17K | $313K | -$512K | $77K | -$1K | $94K | $1K | $1K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$42K | $150K | $2K | $122K | -$28K | $11K | $0 | $0 |
| Total Working Capital Change | -$71K | -$125K | -$290K | -$163K | $356K | -$602K | $79K | $67K | $95K | $615 | -$298 | -$15K | -$8K | -$43K | $11K | $8K | -$79K | $39K | -$327K | $299K | $3K | $244K | -$56K | $22K | $1K | $0 |
| Other Non-Cash Items | $229K | $508K | $61K | $163K | -$3.13M | -$95K | $62K | $17K | $1.67M | $367K | $4K | $1K | $3K | -$29K | -$40K | $17K | $2.31M | $858K | $294K | -$540K | -$505K | -$122K | $28K | -$34K | $222K | $0 |
| Net Cash from Operating | -$2.89M | -$2.21M | -$2.16M | -$2.2M | -$2.14M | -$1.65M | -$72K | -$89K | -$1.66M | -$92K | -$92K | -$108K | -$139K | -$204K | -$211K | -$176K | -$208K | -$215K | -$580K | -$96K | -$831K | -$233K | -$124K | -$172K | $175K | -$32K |
| Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | $0 | -$2K | -$8K | -$66K | -$20K | $0 | $0 | $0 | -$7K | -$17K | -$38K | -$23K | -$100K | -$428K | -$887K | -$139K | $0 | $0 | -$404K | -$1.53M | -$1.04M | -$705K | $0 | $0 | $0 | $0 |
| Acquisitions | $0 | $0 | $0 | $167K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$392K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$263K | -$497K | -$1.62M | -$411K | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $497K | $454K | $1.16M | $144K | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $0 | -$24K | -$10K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1.28M | $379K | -$705K | -$230K | -$163K | -$222K | $0 |
| Net Cash from Investing | $0 | -$2K | -$32K | $91K | -$20K | $0 | $0 | $0 | -$7K | -$17K | -$38K | -$23K | -$100K | -$428K | -$887K | -$139K | $0 | -$158K | -$447K | -$705K | -$661K | -$705K | -$230K | -$163K | -$222K | $0 |
| Financing Activities | ||||||||||||||||||||||||||
| Debt Repaid | - | - | - | - | - | $84K | - | $25K | -$8K | -$86K | -$86K | -$103K | -$100K | -$53K | - | - | - | - | - | - | - | $18K | $339K | -$356K | - | - |
| Common Stock Issuance | $0 | $2.44M | $4.84M | $0 | $4.71M | $3.35M | $0 | $0 | $0 | $0 | $39K | $0 | $143K | $81K | $1.21M | $143K | $214K | $499K | $980K | $832K | $787K | $941K | $557K | $0 | $0 | $0 |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$85K | $0 |
| Other Financing Activities | $0 | -$26K | -$105K | $0 | -$69K | -$160K | $34K | -$28K | $0 | $0 | -$4K | $0 | $3K | $301K | -$88K | $211K | $0 | $0 | $0 | $0 | $760K | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Financing | $0 | $2.41M | $4.73M | $0 | $4.64M | $3.11M | $34K | $126K | $8K | $86K | $121K | $103K | $245K | $436K | $1.12M | $354K | $214K | $499K | $980K | $832K | $1.55M | $923K | $219K | $356K | -$85K | $0 |
| Forex Effect | -$37K | -$35K | -$2K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$2.93M | $164K | $2.54M | -$2.11M | $2.47M | $1.47M | -$39K | $37K | $1K | -$23K | -$9K | -$27K | $6K | -$196K | $23K | $39K | $6K | $126K | -$48K | $31K | $55K | -$15K | -$135K | $21K | $90K | -$32K |
| Supplementary Data | ||||||||||||||||||||||||||
| Operating Cash Flow | -$2.89M | -$2.21M | -$2.16M | -$2.2M | -$2.14M | -$1.65M | -$72K | -$89K | -$1.66M | -$92K | -$92K | -$108K | -$139K | -$204K | -$211K | -$176K | -$208K | -$215K | -$580K | -$96K | -$831K | -$233K | -$124K | -$172K | $175K | -$32K |
| Capital Expenditure | $0 | -$2K | -$53K | -$66K | -$20K | $0 | $0 | $0 | -$7K | -$17K | -$38K | -$23K | -$100K | -$428K | -$887K | -$139K | $0 | $0 | -$404K | -$1.53M | -$1.04M | -$705K | $0 | $0 | $0 | $0 |
| Free Cash Flow | -$2.89M | -$2.21M | -$2.22M | -$2.27M | -$2.16M | -$1.65M | -$72K | -$89K | -$1.66M | -$109K | -$130K | -$130K | -$239K | -$632K | -$1.1M | -$315K | -$208K | -$215K | -$984K | -$1.62M | -$1.87M | -$938K | -$124K | -$172K | $175K | -$32K |
| Cash at Beginning | $4.53M | $4.37M | $1.83M | $3.94M | $1.47M | $1K | $40K | $3K | $2K | $25K | $33K | $60K | $54K | $250K | $227K | $188K | $182K | $56K | $105K | $74K | $19K | $44K | $179K | $157K | $67K | $99K |
| Cash at End | $1.61M | $4.53M | $4.37M | $1.83M | $3.94M | $1.47M | $1K | $40K | $3K | $2K | $25K | $33K | $60K | $54K | $250K | $227K | $188K | $182K | $56K | $105K | $74K | $29K | $44K | $179K | $157K | $67K |