XML 14 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Operating activities    
Net income for the period including non-controlling interests $ 1,455,470 $ 4,826,917
Adjustments to reconcile net income to net cash:    
Stock based compensation 542,474 164,659
Depreciation and amortization 1,215,171 811,877
Lease right of use depreciation 38,738 37,748
Lease right of use financing 4,822 6,687
Gain on investment (423,957) (213,865)
Gain on ENP Peru (335,051)
Changes in non-cash working capital items:    
(Increase) decrease in accounts receivable 2,535,536 (2,638,030)
(Increase) decrease in inventory 4,520,141 (4,780,381)
Increase in prepaid expenses (1,630,304) (50,749)
Increase (decrease) in accounts payable and accrued liabilities 1,484,976 (22,484)
Increase in income taxes payable 754,542 1,604,429
Increase (decrease) in deferred revenue (369,543) (70,295)
Cash provided by (used in) operating activities 10,128,066 (658,538)
Investing activities    
Non-controlling interest of 317 Mendota 200,000
Long term deposits (387,614)
Additional investment in Trio (470,000)
Proceeds of equity investment 101,034 108,750
Net purchase of property, equipment and leaseholds (4,326,208) (647,232)
Acquisition of ENP Peru (499,329)
Cash used in investing activities (4,882,788) (1,037,811)
Financing activities    
Repayment of short term line of credit (2,818,591) (276,079)
Repayment of long term debt (542,148) (2,117,928)
Loan proceeds received 2,248,292 2,194,000
Dividends paid (626,777)
Lease payments (43,560) (44,435)
Distributions to non-controlling interests (537,314) (499,789)
Proceeds from issuance of common stock 13,600 74,020
Cash used in financing activities (2,306,498) (670,211)
Effect of exchange rate changes on cash 200,334 (29,531)
Inflow (outflow) of cash 3,139,114 (2,396,091)
Cash and cash equivalents, beginning 6,815,099 6,735,574
Cash resources 9,954,213 4,339,483
Cash and cash equivalents consists of:    
Cash 8,943,972 4,339,483
Term Deposits 1,010,241
Supplemental disclosure of cash flow information:    
Income taxes paid 119,319
Interest paid 369,967 190,366
Inventory additions in accounts payable $ 1,252,540 $ 422,340