XML 77 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (CAD)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash provided by (used in): Operating activities      
Comprehensive income (loss) for the year (1,563,361)us-gaap_ComprehensiveIncomeNetOfTax (5,341,561)us-gaap_ComprehensiveIncomeNetOfTax 2,062,728us-gaap_ComprehensiveIncomeNetOfTax
Items not affecting cash:      
Stock-based compensation expense 658,000us-gaap_ShareBasedCompensation 492,000us-gaap_ShareBasedCompensation 265,000us-gaap_ShareBasedCompensation
Amortization of property and equipment 67,162us-gaap_DepreciationAndAmortization 85,484us-gaap_DepreciationAndAmortization 125,015us-gaap_DepreciationAndAmortization
Increase (decrease) in fair value of US$ Warrants 42,800NSFDF_ChangeInFairValueOfDerivativeInstruments 1,371,500NSFDF_ChangeInFairValueOfDerivativeInstruments (168,143)NSFDF_ChangeInFairValueOfDerivativeInstruments
Non-cash changes to asset retirement obligation (12,449)us-gaap_AccretionExpenseIncludingAssetRetirementObligations 3,960us-gaap_AccretionExpenseIncludingAssetRetirementObligations 3,860us-gaap_AccretionExpenseIncludingAssetRetirementObligations
Asset retirement obligations paid (2,111)us-gaap_AssetRetirementObligationCashPaidToSettle (1,213)us-gaap_AssetRetirementObligationCashPaidToSettle   
Total non-cash items 753,402NSFDF_NetCash 1,951,731NSFDF_NetCash 225,732NSFDF_NetCash
Total before working capital changes (809,959)NSFDF_TotalBeforeWorkingCapitalChanges (3,389,830)NSFDF_TotalBeforeWorkingCapitalChanges 2,288,460NSFDF_TotalBeforeWorkingCapitalChanges
Change in non-cash working capital balances [note 14] (2,771,227)NSFDF_ChangesInNoncashWorkingCapitalBalancesNote12 2,614,872NSFDF_ChangesInNoncashWorkingCapitalBalancesNote12 (1,495,468)NSFDF_ChangesInNoncashWorkingCapitalBalancesNote12
Net cash (used in) operating activities (3,581,186)us-gaap_NetCashProvidedByUsedInOperatingActivities (774,958)us-gaap_NetCashProvidedByUsedInOperatingActivities 792,992us-gaap_NetCashProvidedByUsedInOperatingActivities
Financing activities      
Proceeds from exercise of US$ Warrants [note 11] 2,735,995NSFDF_ExerciseOfStockOptionsAndWarrants 1,064,222NSFDF_ExerciseOfStockOptionsAndWarrants   
Proceeds from exercise of common share purchase warrants       278,760NSFDF_ProceedsFromExerciseOfStockOptions
Proceeds from exercise of stock options 288,066us-gaap_ProceedsFromStockOptionsExercised 13,234us-gaap_ProceedsFromStockOptionsExercised 47,250us-gaap_ProceedsFromStockOptionsExercised
Issue of common shares and warrants, net of issue costs       2,886,024us-gaap_ProceedsFromIssuanceOfWarrants
Repayment of capital lease obligation       (8,591)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Net cash generated by financing activities 3,024,061us-gaap_NetCashProvidedByUsedInFinancingActivities 1,077,456us-gaap_NetCashProvidedByUsedInFinancingActivities 3,203,443us-gaap_NetCashProvidedByUsedInFinancingActivities
Investing activities      
Purchase of property and equipment (41,808)NSFDF_PurchaseOfPropertyAndEquipment (20,463)NSFDF_PurchaseOfPropertyAndEquipment (48,553)NSFDF_PurchaseOfPropertyAndEquipment
Increase in short-term investments (2,723,980)NSFDF_DecreaseIncreaseInShortTermInvestments (2,394,450)NSFDF_DecreaseIncreaseInShortTermInvestments (45,000)NSFDF_DecreaseIncreaseInShortTermInvestments
Decrease (increase) in restricted cash 53,921us-gaap_IncreaseDecreaseInRestrictedCash 379,448us-gaap_IncreaseDecreaseInRestrictedCash (359,234)us-gaap_IncreaseDecreaseInRestrictedCash
Net cash (used in) investing activities (2,711,867)us-gaap_NetCashProvidedByUsedInInvestingActivities (2,035,465)us-gaap_NetCashProvidedByUsedInInvestingActivities (452,787)us-gaap_NetCashProvidedByUsedInInvestingActivities
Net source (use) of cash (3,268,992)NSFDF_NetCashInflowOutflow (1,732,967)NSFDF_NetCashInflowOutflow 3,543,648NSFDF_NetCashInflowOutflow
Cash and cash equivalents, beginning of the year 3,319,627us-gaap_CashAndCashEquivalentsAtCarryingValue 5,052,594us-gaap_CashAndCashEquivalentsAtCarryingValue 1,508,946us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of the year 50,635us-gaap_CashAndCashEquivalentsAtCarryingValue 3,319,627us-gaap_CashAndCashEquivalentsAtCarryingValue 5,052,594us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental information:      
Cash interest paid (received), net (56,401)us-gaap_InterestPaid (14,518)us-gaap_InterestPaid 2,744us-gaap_InterestPaid
Cash taxes paid    399,546us-gaap_IncomeTaxesPaid 426,421us-gaap_IncomeTaxesPaid