XML 15 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Operating activities    
Net income for the period including non-controlling interests $ 3,538,235 $ 1,923,243
Adjustments to reconcile net income to net cash:    
Stock based compensation 88,745 129,024
Depreciation and amortization 445,588 462,448
Bad debt expense 231,696
Increase (decrease) in deferred income tax 17,089 (140,909)
Gain on investment (582,086) (265,764)
Changes in non-cash working capital items:    
Increase in accounts receivable (1,346,271) (469,696)
Decrease in inventory 2,280,074 177,652
Increase in prepaid expenses (125,674) (156,436)
Increase in accounts payable and accrued liabilities 282,617 869,286
Increase in taxes payable 600,825 729,353
Increase (decrease) in deferred revenue 51,989 (14,251)
Cash provided by operating activities 5,251,131 3,475,646
Investing activities    
Long term deposits 22,071 147
Investment (520,473) (898,023)
Net purchase of property, equipment and leaseholds (826,515) (1,397,196)
Cash used in investing activities (1,324,917) (2,295,072)
Financing activities    
Repayment of short term line of credit (749,600) (957,045)
Loan repayments (1,353,956) (916,017)
Loan proceeds received 537,960 1,100,000
Convertible note (500,000)
Dividends paid (1,476,357)
Partnership distributions (304,137) (133,759)
Proceeds of issuance of common stock 24,750 335,010
Cash used in financing activities (2,344,983) (2,048,168)
Effect of exchange rate changes on cash 24,672 10,738
Inflow (Outflow) of cash 1,605,903 (856,856)
Cash and cash equivalents, beginning 4,634,670 7,857,936
Cash, cash equivalents and restricted cash, ending 6,240,573 7,001,080
Cash, cash equivalents and restricted cash consists of:    
Cash 5,240,573 6,001,080
Term Deposit 1,000,000
Restricted Cash 1,000,000
Cash, cash equivalents and restricted cash, ending 6,240,573 7,001,080
Supplemental disclosure of cash flow information:    
Income taxes paid 464,026 8,741
Interest paid 199,947 327,457
Common shares issued on conversion of convertible debt $ 500,000