XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Operating activities    
Net income for the period including non-controlling interests $ 516,209 $ 964,494
Adjustments to reconcile net income to net cash:    
Stock based compensation 253,357 185,298
Depreciation and amortization 422,669 342,810
Lease right of use amortization 13,694 12,775
Lease right of use financing 1,186 1,745
Loss on terminating lease 41,350  
Gain on investment (182,975) (69,995)
Changes in non-cash working capital items:    
(Increase) decrease in accounts receivable (3,149,487) (1,383,671)
Decrease in inventory 675,633 39,607
Decrease (increase) in prepaid expenses 799,428 (21,497)
(Decrease) increase in accounts payable and accrued liabilities (171,028) (179,149)
Increase in income taxes payable 264,178 152,577
Decrease in deferred revenue (16,465) (273,223)
Cash used in operating activities (532,251) (228,229)
Investing activities    
Long term deposits (21,778) (342,747)
Net purchase of property, equipment and leaseholds (478,123) (213,060)
Proceeds of equity investment 327,000
Cash used in investing activities (172,901) (555,807)
Financing activities    
Draw from short term line of credit 1,449,456 844,913
Repayment of long term debt (185,916) (177,639)
Proceeds of long term debt 57,816
Lease payments (50,790) (14,520)
Proceeds from issuance of common stock 26,250 13,600
Cash used in financing activities 1,296,816 666,354
Effect of exchange rate changes on cash 27,223 (167,239)
Inflow (outflow) of cash 618,887 (284,921)
Cash, beginning 7,707,824 6,815,099
Cash resources 8,326,711 6,530,178
Cash consists of:    
Cash 5,302,954 5,530,178
Term Deposits $ 3,023,757 $ 1,000,000