XML 54 R5.htm IDEA: XBRL DOCUMENT v3.19.3
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
Redeemable preferred stock [Member]
Common stock [Member]
Additional paid-in capital [Member]
Retained earnings [Member]
Cumulative translation adjustment [Member]
Non controlling interests [Member]
Total
Balance at Dec. 31, 2017 $ 20,093 $ 8,951,321 $ 86,405,387 $ 53,105,196 $ (549,555) $ 8,088,935 $ 156,021,377
Balance (in shares) at Dec. 31, 2017 33,488 14,918,869          
Issue of share capital $ 0 $ 23,991 (23,991) 0 0 0 0
Issue of share capital (in shares) 0 39,986          
Conversion of preferred stock $ (273) $ 273 0 0 0 0 0
Conversion of preferred stock (in shares) (454) 454          
Net income $ 0 $ 0 0 2,092,525 0 (34,493) 2,058,032
Dividends declared 0 0 0 (1,275,961) 0 0 (1,275,961)
Stock-based compensation 0 0 161,895 0 0 0 161,895
Balance at Mar. 31, 2018 $ 19,820 $ 8,975,585 86,543,291 53,921,760 (549,555) 8,054,442 156,965,343
Balance (in shares) at Mar. 31, 2018 33,034 14,959,309          
Issue of share capital $ 4,446 $ 0 (4,446) 0 0 0 0
Issue of share capital (in shares) 7,409            
Net income $ 0 0 0 2,188,193 0 208,692 2,396,885
Exercise of options $ 354 0 5,381 0 0 0 5,735
Exercise of options (in shares) 590            
Dividends declared $ 0 0 0 (1,274,350) 0 0 (1,274,350)
Stock-based compensation 0 0 173,319 0 0 0 173,319
Balance at Jun. 30, 2018 $ 24,620 $ 8,975,585 86,717,545 54,835,603 (549,555) 8,263,134 158,266,932
Balance (in shares) at Jun. 30, 2018 41,033 14,959,309          
Conversion of preferred stock $ (2,984) $ 2,984 0 0 0 0 0
Conversion of preferred stock (in shares) (4,972) 4,972          
Buyback of preferred stock $ (184) $ 0 (2,534) 0 0 0 (2,718)
Buyback of preferred stock (in shares) (308) 0          
Net income $ 0 $ 0 0 4,552,389 0 310,579 4,862,968
Exercise of options $ 447 0 6,794 0 0 0 7,241
Exercise of options (in shares) 745            
Dividends declared $ 0 0 0 (1,274,386) 0 0 (1,274,386)
Stock-based compensation 0 0 182,718 0 0 0 182,718
Balance at Sep. 30, 2018 $ 21,899 $ 8,978,569 86,904,523 58,113,606 (549,555) 8,573,713 162,042,755
Balance (in shares) at Sep. 30, 2018 36,498 14,964,281          
Balance at Dec. 31, 2018 $ 20,878 $ 8,989,744 87,211,953 59,298,161 (549,555) 8,784,722 163,755,903
Balance (in shares) at Dec. 31, 2018 34,796 14,982,906          
Issue of share capital $ 0 $ 16,118 (16,118) 0 0 0  
Issue of share capital (in shares) 0 26,864          
Buyback of preferred stock $ (1,190) $ 0 (16,605) 0 0 0 (17,795)
Buyback of preferred stock (in shares) (1,983)            
Net income $ 0 0 0 6,186,431 0 273,908 6,460,339
Dividends declared 0 0 0 (1,280,223) 0 0 (1,280,223)
Stock-based compensation 0 0 156,062 0 0 0 156,062
Balance at Mar. 31, 2019 $ 19,688 $ 9,005,862 87,335,292 64,204,369 (549,555) 9,058,630 169,074,286
Balance (in shares) at Mar. 31, 2019 32,813 15,009,770          
Issue of share capital $ 4,376 $ 6,344 (10,720) 0 0 0  
Issue of share capital (in shares) 7,293 10,574          
Buyback of preferred stock $ (415) $ 0 (5,886) 0 0 0 (6,301)
Buyback of preferred stock (in shares) (691)            
Net income $ 0 0 0 2,476,262 0 464,896 2,941,158
Exercise of options $ 423 0 6,700 0 0 0 7,123
Exercise of options (in shares) 705            
Dividends declared $ 0 0 0 (1,280,359) 0 0 (1,280,359)
Sale of CW-Bali 0 0 0 0 549,555 241,282 790,837
Stock-based compensation 0 0 209,049 0 0 0 209,049
Balance at Jun. 30, 2019 $ 24,072 $ 9,012,206 87,534,435 65,400,272 0 9,764,808 171,735,793
Balance (in shares) at Jun. 30, 2019 40,120 15,020,344          
Conversion of preferred stock $ (4,338) $ 4,338 0 0 0 0  
Conversion of preferred stock (in shares) (7,230) 7,230          
Net income $ 0 $ 0 0 1,727,052 0 433,235 2,160,287
Exercise of options $ 517 0 8,182 0 0 0 8,699
Exercise of options (in shares) 861            
Dividends declared $ 0 0 0 (1,279,533) 0 0 (1,279,533)
Stock-based compensation 0 0 315,634 0 0 0 315,634
Balance at Sep. 30, 2019 $ 20,251 $ 9,016,544 $ 87,858,251 $ 65,847,791 $ 0 $ 10,198,043 $ 172,940,880
Balance (in shares) at Sep. 30, 2019 33,751 15,027,574