XML 16 R5.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) - 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, 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 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) 0          
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 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) 0          
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 0          
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          
Conversion of preferred stock (in shares) (7,230) 7,230          
Net income       1,727,052   433,235 2,160,287
Exercise of options $ 517   8,182       8,699
Exercise of options (in shares) 861            
Dividends declared       (1,279,533)     (1,279,533)
Stock-based compensation     315,634       315,634
Balance at Sep. 30, 2019 $ 20,251 $ 9,016,544 87,858,251 65,847,791   10,198,043 172,940,880
Balance (in shares) at Sep. 30, 2019 33,751 15,027,574          
Balance at Dec. 31, 2019 $ 20,251 $ 9,029,765 88,356,509 66,352,733   14,193,616 177,952,874
Balance (in shares) at Dec. 31, 2019 33,751 15,049,608          
Issue of share capital $ 0 $ 38,939 (38,939) 0   0 0
Issue of share capital (in shares) 0 64,898          
Net income $ 0 $ 0 0 2,888,607   360,998 3,249,605
Purchase of noncontrolling interest in subsidiary 0 0 (2,444,047) 0   (6,055,953) (8,500,000)
Dividends declared 0 0 0 (1,289,378)   0 (1,289,378)
Stock-based compensation 0 0 161,406 0   0 161,406
Balance at Mar. 31, 2020 $ 20,251 $ 9,068,704 86,034,929 67,951,962   8,498,661 171,574,507
Balance (in shares) at Mar. 31, 2020 33,751 15,114,506          
Issue of share capital $ 3,674 $ 0 (3,674) 0   0 0
Issue of share capital (in shares) 6,123 0          
Net income $ 0 $ 0 0 (1,127,842)   180,154 (947,688)
Exercise of options $ 217 0 4,201 0   0 4,418
Exercise of options (in shares) 363            
Dividends declared $ 0 0 0 (1,287,474)   0 (1,287,474)
Stock-based compensation 0 0 199,065 0   0 199,065
Balance at Jun. 30, 2020 $ 24,142 $ 9,068,704 86,234,521 65,536,646   8,678,815 169,542,828
Balance (in shares) at Jun. 30, 2020 40,237 15,114,506          
Conversion of preferred stock $ (4,526) $ 4,526          
Conversion of preferred stock (in shares) (7,543) 7,543          
Buyback of preferred stock $ (64)   (1,080)       (1,144)
Buyback of preferred stock (in shares) (107)            
Net income       1,434,835   101,137 1,535,972
Purchase of noncontrolling interest in subsidiary     (135,835)     (764,165) (900,000)
Exercise of options $ 283   5,460       5,743
Exercise of options (in shares) 472            
Dividends declared       (1,287,526)     (1,287,526)
Stock-based compensation     486,991       486,991
Balance at Sep. 30, 2020 $ 19,835 $ 9,073,230 $ 86,590,057 $ 65,683,955   $ 8,015,787 $ 169,382,864
Balance (in shares) at Sep. 30, 2020 33,059 15,122,049