XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Operating activities              
Net income for the period $ 386,688 $ (264,041) $ 1,092,348 $ 516,209 $ 2,267,881 $ 3,040,990  
Adjustments to reconcile net income to cash provided by operations:              
Stock based compensation 97,919   134,123   293,759 513,383  
Depreciation and amortization         1,445,015 1,427,655  
Gain on investment 31,181   (32,312)   (54,479) (330,750)  
Loss on sale of investment   385,123   385,123  
Changes in operating assets and liabilities:              
Accounts receivable, net         2,224,397 1,771,625  
Inventories         1,403,397 1,415,130  
Prepaid expenses and deposits         670,158 16,760  
Long term deposits         (1,426,696) (1,429,887)  
Accounts payable         83,891 (1,074,678)  
Accrued liabilities         (110,694) 962,046  
Income taxes payable         (34,802) 1,190,044  
Deferred revenue         (4,629) (99,452)  
Cash provided by operating activities         6,757,198 7,787,989  
Investing activities              
Net purchases (maturities) of term deposits         1,014,766 319,916  
Purchase of property and equipment         (3,310,168) (2,876,119)  
Return of investment         500,000  
Distributions received from equity investments         430,402  
Proceeds from sale of investment         2,000,000  
Cash used in investing activities         (1,795,402) (125,801)  
Financing activities              
Repayment of short term lines of credit, net         (1,495,046) (1,810,479)  
Repayment of long term debt         (1,680,304) (917,692)  
Proceeds from long term debt         2,162,412  
Dividends paid         (1,274,753) (1,255,053)  
Distributions to non-controlling interest         (329,635) (365,644)  
Proceeds from shares issued upon exercise of stock options         467,030 26,250  
Cash used in financing activities         (4,312,708) (2,160,206)  
Effect of exchange rate changes on cash         201,509 100,276  
Increase (decrease) of cash         850,597 5,602,258  
Cash, beginning   $ 7,631,055   $ 5,017,583 7,631,055 5,017,583 $ 5,017,583
Cash, ending $ 8,481,652   $ 10,619,841   $ 8,481,652 $ 10,619,841 $ 7,631,055