XML 22 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Operating activities    
Net income for the period including non-controlling interests $ 1,677,536 $ 1,637,055
Adjustments to reconcile net income to net cash:    
Stock based compensation 54,271 39,589
Depreciation and amortization 232,488 232,965
Lease right of use financing 2,539 8,187
Lease right of use amortization 13,546 74,884
Gain on investments (36,764) (208,968)
PPP loan forgiveness (537,960)
Changes in non-cash working capital items:    
Increase in accounts receivable (2,813,819) (1,649,501)
Increase in inventories (2,712,646) (1,616,862)
(Increase) Decrease in prepaid expenses (417,761) 59,204
Increase (Decrease) in accounts payable and accrued liabilities 940,734 (872,823)
Increase in taxes payable 712,446 513,323
Decrease in deferred revenue (77,578) (35,860)
Cash used in operating activities (2,425,008) (2,356,767)
Investing activities    
Proceeds of equity investment distributions 7,500 12,500
Net purchase of property, equipment and leaseholds (176,684) (96,136)
Cash used in investing activities (169,184) (83,636)
Financing activities    
Draw from short term line of credit 2,647,726 1,112,361
Repayment of long term debt (209,629) (208,857)
Lease financing costs (16,085) (83,070)
Distributions to non-controlling interests (265,922) (157,952)
Proceeds from issuance of common stock 56,940 76,360
Cash provided by financing activities 2,213,030 738,842
Effect of exchange rate changes on cash 42,543 82,352
Outflow of cash (338,619) (1,619,209)
Cash and cash equivalents, beginning 6,735,574 4,472,776
Cash, cash equivalents and restricted cash, ending 6,396,955 2,853,567
Cash and cash equivalents are comprised of:    
Cash and cash equivalents 5,371,608 1,853,567
Term deposits 1,025,347 1,000,000
Supplemental disclosure of cash flow information:    
Income taxes paid
Interest paid $ 57,618 $ 62,274