XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.1
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Operating activities    
Net income for the period including non-controlling interests $ 1,637,055 $ 1,331,690
Adjustments to reconcile net income to net cash:    
Stock based compensation 39,589 29,582
Depreciation and amortization 232,965 148,058
Lease right of use financing 8,187 17,532
Lease right of use amortization 74,884 83,547
Gain on investments (208,968) (199,529)
PPP loan forgiveness (537,960)
Changes in non-cash working capital items:    
(Increase) Decrease in accounts receivable (1,649,501) (3,192,845)
(Increase) Decrease in inventories (1,616,862) 235,397
(Increase) Decrease in prepaid expenses 59,204 (85,116)
Increase (Decrease) in accounts payable and accrued liabilities (872,823) 444,898
Increase (Decrease) in taxes payable 513,323 (29,038)
Increase (Decrease) deferred revenue (35,860) 2,560
Cash used in operating activities (2,356,767) (1,153,917)
Investing activities    
Long term deposit 22,084
Purchase of investments (1,000,000)
Proceeds of equity investment distributions 12,500 256,563
Net purchase of property, equipment and leaseholds (96,136) (96,280)
Cash used in investing activities (83,636) (817,633)
Financing activities    
Draw from short term line of credit 1,112,361 1,165,850
Repayment of long term debt (208,857) (201,027)
Lease financing costs (83,070) (101,079)
Partnership distributions (157,952) (143,002)
Proceeds from issuance of common stock 76,360 24,750
Cash provided by financing activities 738,842 745,492
Effect of exchange rate changes on cash 82,352 3,653
Outflow of cash (1,619,209) (1,222,405)
Cash, cash equivalents and restricted cash, beginning 4,472,776 4,634,670
Cash, cash equivalents and restricted cash, ending 2,853,567 3,412,265
Cash, cash equivalents and restricted cash are comprised of:    
Cash and cash equivalents 1,853,567 3,412,265
Term deposits 1,000,000
Cash, cash equivalents and restricted cash, ending 2,853,567 3,412,265
Supplemental disclosure of cash flow information:    
Income taxes paid 464,026
Interest paid $ 62,274 $ 101,245