XML 30 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Operating activities    
Net income for the year including non-controlling interests $ 2,297,185 $ 2,421,717
Adjustments to reconcile net income to net cash:    
Stock based compensation 246,444 111,192
Depreciation and amortization 620,264 342,561
Lease right of use financing 376,675
(Gain) Loss on investment (323,824) 3,281
Bad debt expense 231,696
Deferred income tax (recovery) expense (602,421) 100,000
Gain on involuntary disposition (1,714,261)
Changes in non-cash working capital items:    
(Increase) Decrease in accounts receivable (319,843) (1,048,290)
(Increase) Decrease in inventories (478,343) (2,185,462)
(Increase) Decrease in prepaid expenses (18,332) 53,275
Increase (Decrease) in accounts payable and accrued liabilities (312,701) (351,508)
Increase (Decrease) in taxes payable 567,097 243,276
Increase (Decrease) deferred revenue 86,053 (205,936)
Cash provided (used in) by operating activities 2,369,950 (2,230,155)
Investing activities    
Long term deposits 147 (1,246)
Investment (1,001,000) (700,000)
Proceeds of equity investment distributions 165,542 27,813
Proceeds from insurance 2,407,325
Acquisition of EnP Investments LLC (4,110,560)
Net purchase of property, equipment and leaseholds (1,831,319) (180,830)
Cash used in investing activities (2,666,630) (2,557,498)
Financing activities    
(Repayment of) draw from short term line of credit (408,149) 2,462,346
Loan repayments (1,071,350) (307,266)
Loan proceeds received 1,100,000 4,100,000
Lease financing costs (376,675)
Dividends paid (2,398,133)
Partnership distribution (296,875) (229,135)
Proceeds of issuance of common stock 363,260 102,360
Cash (used in) provided by financing activities (3,087,922) 6,128,305
Effect of exchange rate changes on cash 161,336 (394,854)
(Outflow) inflow of cash (3,223,266) 945,798
Cash and cash equivalents, beginning 7,857,936 6,912,138
Cash, cash equivalents and restricted cash, ending 4,634,670 7,857,936
Cash, cash equivalents and restricted cash are comprised of:    
Cash and cash equivalents 3,634,670 7,857,936
Restricted cash 1,000,000
Supplemental disclosure of cash flow information:    
Income taxes paid 207,501 288,653
Interest paid $ 429,789 $ 94,775