XML 68 R2.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2019
Dec. 31, 2018
Current assets:    
Cash and cash equivalents $ 6,568,716 $ 9,946,945
Trade and other receivables, net 20,041,288 19,467,803
Income tax receivable 1,332,129 2,243,319
Prepaid expenses and deposits 729,483 822,119
Inventories 349,324 402,544
Total current assets 29,020,940 32,882,730
Non-current assets:    
Property and equipment, net 251,933 303,291
Right of use assets 214,854  
Intangible assets, net 163,108,193 179,384,263
Deferred asset acquisition costs 59,249 116,025
Deferred tax assets 10,440,100 6,301,687
Total non-current assets 174,074,329 186,105,266
Total assets 203,095,269 218,987,996
Current liabilities:    
Trade and other payables 6,196,741 5,763,222
Employee benefits 992,845 827,436
Current portion of right of use asset liability 125,555  
Current tax payable 28,589  
Notes payable and bank indebtedness   2,239,637
Deferred consideration 1,868,052 1,043,645
Earn-out obligation 1,063,060 2,920,583
Short-term advances   26,783
Member loan 68,600 49,000
Total current liabilities 10,343,442 12,870,306
Non-current liabilities:    
Deferred consideration   1,183,092
Right of use asset liability 54,300  
Notes payable and bank indebtedness 68,380,345 67,621,470
Deferred tax liabilities 101,822 21,951
Total non-current liabilities 68,536,467 68,826,513
Equity    
Common stock, no par value; 71,603,584 and 72,055,688 shares issued and outstanding at December 31, 2019 and 2018, respectively 56,056,113 55,372,884
Additional paid-in capital 7,168,156 9,329,335
Accumulated other comprehensive loss (66,772) (66,772)
Retained earnings 13,154,981 12,916,565
Total equity attributable to shareholders of the Company 76,312,478 77,552,012
Non-controlling interest 47,902,882 59,739,165
Total equity 124,215,360 137,291,177
Total liabilities and equity $ 203,095,269 $ 218,987,996