XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Interim Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Operating activities    
Net income for the period including non-controlling interests $ 4,588,117 $ 3,538,235
Adjustments to reconcile net income to net cash:    
Stock based compensation 118,767 88,745
Depreciation and amortization 710,583 445,588
Bad debt expense (2,000)
Increase (decrease) in deferred income tax 17,089
Lease right of use depreciation 230,046 256,695
Lease right of use financing 19,164 46,541
Gain on investment (491,681) (582,086)
PPP loan forgiveness (537,960)
Changes in non-cash working capital items:    
(Increase) decrease in accounts receivable 22,643 (1,346,271)
(Increase) decrease in inventory (2,366,782) 2,280,074
Increase in prepaid expenses (45,701) (125,674)
Increase (decrease) in accounts payable and accrued liabilities 247,952 282,617
Increase in income taxes payable 1,856,387 600,825
Increase (decrease) in deferred revenue (55,194) 51,989
Cash provided by operating activities 4,294,341 5,554,367
Investing activities    
Long term deposits 22,071
Investment (500,000) (1,000,000)
Proceeds of equity investment 252,500 479,527
Net purchase of property, equipment and leaseholds (610,957) (826,515)
Cash used in investing activities (858,457) (1,324,917)
Financing activities    
Repayment of short term line of credit (626,919) (749,600)
Loan repayments (735,722) (1,353,956)
Loan proceeds received 537,960
Lease financing costs (249,210) (303,236)
Convertible note (500,000)
Partnership distributions (526,577) (304,137)
Proceeds of issuance of common stock 97,520 24,750
Cash used in financing activities (2,040,908) (2,648,219)
Effect of exchange rate changes on cash 88,284 24,672
Inflow of cash 1,483,260 1,605,903
Cash and cash equivalents, beginning 4,472,776 4,634,670
Cash and cash equivalents, ending 5,956,036 6,240,573
Cash and cash equivalents consists of:    
Cash 4,930,689 5,240,573
Term Deposits 1,025,347 1,000,000
Supplemental disclosure of cash flow information:    
Income taxes paid 464,026
Interest paid $ 155,078 $ 199,947