XML 15 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Condensed Interim Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Operating activities    
Net loss for the period $ (283,357) $ (264,041)
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Stock based compensation 109,773 97,920
Depreciation and amortization 509,495 465,198
Non cash operating lease expense 86,539
Loss (income) from investments 54,088 (63,925)
Changes in operating assets and liabilities:    
Accounts receivable (768,487) (280,391)
Inventories (1,980,719) (237,544)
Prepaid expenses and deposits (109,574) 3,569
Long term deposits 780,333 (259,023)
Accounts payable 363,946 107,985
Accrued liabilities (330,078) (223,183)
Deferred revenue 7,937 (1,222)
Income taxes payable (258,073) 110,363
Cash used in operating activities (1,818,177) (544,294)
Investing activities    
Maturities of term deposits, net 733,340 1,019,760
Purchase of property, equipment and leaseholds (2,233,765) (354,121)
Cash provided by (used in) investing activities (1,500,425) 665,639
Financing activities    
Proceeds from short-term lines of credit, net 2,648,058 1,938,670
Repayment of long-term debt (101,636) (616,343)
Distribution to non-controlling interest (68,659)
Distribution received upon dissolution of subsidiary 72,953
Proceeds from shares issued upon exercise of stock options 50,200 381,690
Cash provided by financing activities 2,600,916 1,704,017
Effect of exchange rate changes on cash (86,283) 188,840
Increase (decrease) in cash (803,969) 2,014,202
Cash, beginning of year 6,625,748 7,631,055
Cash, end of period $ 5,821,779 $ 9,645,257