XML 14 R5.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Operating activities    
Net income for the period including non-controlling interests $ 964,494 $ 1,677,536
Adjustments to reconcile net income to net cash:    
Stock based compensation 185,298 54,271
Depreciation and amortization 342,810 232,488
Lease right of use financing 1,745 2,539
Lease right of use amortization 12,775 13,546
Gain on investments (69,995) (36,764)
Changes in non-cash working capital items:    
Increase in accounts receivable (1,383,671) (2,813,819)
(Increase) decrease in inventories 39,607 (2,712,646)
(Increase) decrease in prepaid expenses (21,497) (417,761)
Increase (decrease) in accounts payable and accrued liabilities (179,149) 940,734
Increase in taxes payable 152,577 712,446
Decrease in deferred revenue (273,223) (77,578)
Cash used in operating activities (228,229) (2,425,008)
Investing activities    
Proceeds of equity investment distributions 7,500
Long term deposits (342,747)  
Net purchase of property, equipment and leaseholds (213,060) (176,684)
Cash used in investing activities (555,807) (169,184)
Financing activities    
Draw from short term line of credit 844,913 2,647,726
Repayment of long term debt (177,639) (209,629)
Lease financing costs (14,520) (16,085)
Distributions to non-controlling interests (265,922)
Proceeds from issuance of common stock 13,600 56,940
Cash provided by financing activities 666,354 2,213,030
Effect of exchange rate changes on cash (167,239) 42,543
Outflow of cash (284,921) (338,619)
Cash and cash equivalents, beginning 6,815,099 6,735,574
Cash resources 6,530,178 6,396,955
Cash and cash equivalents are comprised of:    
Cash and cash equivalents 5,530,178 5,371,608
Term deposits 1,000,000 1,025,347
Supplemental disclosure of cash flow information:    
Income taxes paid 147,200
Interest paid 134,870 57,618
Inventory additions in accounts payable $ 731,020 $ 4,242,081