> Total Assets | 94,928,495 | 91,271,247 | 85,684,553 | 84,044,788 | 87,103,800 | 83,422,750 | 81,468,675 | 79,126,537 | 80,942,961 | 79,643,173 | 75,593,803 | 73,403,371 | 73,772,187 | 71,246,358 | 69,895,119 | 69,485,368 | 73,869,788 | 72,491,767 | 74,977,225 | 78,035,451 | 85,157,092 | 87,124,792 | 82,881,445 | 88,337,240 | 87,977,963 | 88,049,644 | 86,772,235 | 92,358,267 | 102,987,439 | 102,912,111 | 105,969,555 | 108,557,729 | 118,611,339 | 115,341,383 | 114,518,040 | 118,380,109 | 122,570,069 | 119,084,725 | 124,486,386 | 117,631,245 | 123,584,526 | 123,380,782 | 123,498,282 | 122,271,325 | 125,835,683 |
| 125,835,683 | 122,271,325 | 123,498,282 | 123,380,782 | 123,584,526 | 117,631,245 | 124,486,386 | 119,084,725 | 122,570,069 | 118,380,109 | 114,518,040 | 115,341,383 | 118,611,339 | 108,557,729 | 105,969,555 | 102,912,111 | 102,987,439 | 92,358,267 | 86,772,235 | 88,049,644 | 87,977,963 | 88,337,240 | 82,881,445 | 87,124,792 | 85,157,092 | 78,035,451 | 74,977,225 | 72,491,767 | 73,869,788 | 69,485,368 | 69,895,119 | 71,246,358 | 73,772,187 | 73,403,371 | 75,593,803 | 79,643,173 | 80,942,961 | 79,126,537 | 81,468,675 | 83,422,750 | 87,103,800 | 84,044,788 | 85,684,553 | 91,271,247 | 94,928,495 |
---|
> Total Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,395,462 | 30,345,837 | 33,800,812 | 41,170,772 | 42,535,740 | 39,283,393 | 45,108,296 | 45,258,299 | 45,101,299 | 43,619,127 | 47,838,287 | 54,008,931 | 56,516,194 | 60,919,779 | 64,157,164 | 71,567,057 | 68,251,839 | 67,113,999 | 70,076,619 | 74,620,432 | 71,526,145 | 75,775,450 | 70,409,528 | 76,000,334 | 74,588,823 | 74,627,067 | 72,428,853 | 75,125,601 |
| 75,125,601 | 72,428,853 | 74,627,067 | 74,588,823 | 76,000,334 | 70,409,528 | 75,775,450 | 71,526,145 | 74,620,432 | 70,076,619 | 67,113,999 | 68,251,839 | 71,567,057 | 64,157,164 | 60,919,779 | 56,516,194 | 54,008,931 | 47,838,287 | 43,619,127 | 45,101,299 | 45,258,299 | 45,108,296 | 39,283,393 | 42,535,740 | 41,170,772 | 33,800,812 | 30,345,837 | 27,395,462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Cash And Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,544,820 | 3,911,161 | 2,070,165 | 2,163,346 | 1,522,527 | 3,799,314 | 9,938,931 | 4,449,218 | 9,556,556 | 14,685,133 | 14,990,198 | 0 | 0 | 0 | 0 | 0 | 8,603,685 | 14,697,844 | 13,959,428 | 16,028,580 | 16,181,316 | 20,307,090 | 22,327,669 | 19,197,486 | 19,953,486 | 18,050,206 | 19,059,100 | 0 |
| 0 | 19,059,100 | 18,050,206 | 19,953,486 | 19,197,486 | 22,327,669 | 20,307,090 | 16,181,316 | 16,028,580 | 13,959,428 | 14,697,844 | 8,603,685 | 0 | 0 | 0 | 0 | 0 | 14,990,198 | 14,685,133 | 9,556,556 | 4,449,218 | 9,938,931 | 3,799,314 | 1,522,527 | 2,163,346 | 2,070,165 | 3,911,161 | 2,544,820 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67,116 | 43,088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 255,582 | 0 | 0 | 1,025,925 | 815,604 | 872,763 | 0 | 680,872 | 316,766 | 95,010 | 1,281,114 | 460,099 | 260,225 | 670,125 | 1,253,787 | 3,699,426 | 2,633,012 | 0 |
| 0 | 2,633,012 | 3,699,426 | 1,253,787 | 670,125 | 260,225 | 460,099 | 1,281,114 | 95,010 | 316,766 | 680,872 | 0 | 872,763 | 815,604 | 1,025,925 | 0 | 0 | 255,582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,088 | 67,116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 17,139,455 | 17,238,645 | 10,564,216 | 10,670,255 | 16,257,336 | 11,684,018 | 10,080,453 | 9,877,031 | 14,066,757 | 0 | 8,642,012 | 7,130,522 | 8,871,194 | 10,098,877 | 9,657,125 | 11,442,343 | 14,732,410 | 15,024,474 | 15,528,657 | 19,136,992 | 25,425,829 | 23,985,853 | 19,485,054 | 17,911,697 | 22,752,017 | 20,575,999 | 13,851,074 | 16,214,913 | 18,584,727 | 23,249,434 | 19,208,826 | 25,685,473 | 31,035,377 | 29,084,881 | 19,092,635 | 20,756,649 | 20,428,007 | 16,281,056 | 20,082,597 | 16,739,317 | 23,899,998 | 21,310,236 | 17,566,083 | 16,859,153 | 0 |
| 0 | 16,859,153 | 17,566,083 | 21,310,236 | 23,899,998 | 16,739,317 | 20,082,597 | 16,281,056 | 20,428,007 | 20,756,649 | 19,092,635 | 29,084,881 | 31,035,377 | 25,685,473 | 19,208,826 | 23,249,434 | 18,584,727 | 16,214,913 | 13,851,074 | 20,575,999 | 22,752,017 | 17,911,697 | 19,485,054 | 23,985,853 | 25,425,829 | 19,136,992 | 15,528,657 | 15,024,474 | 14,732,410 | 11,442,343 | 9,657,125 | 10,098,877 | 8,871,194 | 7,130,522 | 8,642,012 | 0 | 14,066,757 | 9,877,031 | 10,080,453 | 11,684,018 | 16,257,336 | 10,670,255 | 10,564,216 | 17,238,645 | 17,139,455 |
---|
Inventory | 8,025,248 | 9,317,864 | 7,479,147 | 7,842,755 | 8,198,319 | 8,530,296 | 7,469,520 | 8,576,477 | 8,720,646 | 9,401,623 | 8,661,693 | 8,174,100 | 8,177,245 | 8,137,643 | 7,932,645 | 7,921,498 | 8,198,021 | 9,124,008 | 9,869,720 | 11,548,777 | 11,577,182 | 15,780,858 | 14,959,385 | 16,485,533 | 16,837,230 | 14,442,484 | 14,064,785 | 15,130,319 | 15,145,981 | 15,763,105 | 15,371,855 | 18,630,432 | 23,617,852 | 29,283,853 | 29,444,282 | 31,563,551 | 34,327,119 | 34,294,475 | 31,942,905 | 27,960,371 | 28,392,230 | 28,711,192 | 32,041,128 | 30,728,576 | 0 |
| 0 | 30,728,576 | 32,041,128 | 28,711,192 | 28,392,230 | 27,960,371 | 31,942,905 | 34,294,475 | 34,327,119 | 31,563,551 | 29,444,282 | 29,283,853 | 23,617,852 | 18,630,432 | 15,371,855 | 15,763,105 | 15,145,981 | 15,130,319 | 14,064,785 | 14,442,484 | 16,837,230 | 16,485,533 | 14,959,385 | 15,780,858 | 11,577,182 | 11,548,777 | 9,869,720 | 9,124,008 | 8,198,021 | 7,921,498 | 7,932,645 | 8,137,643 | 8,177,245 | 8,174,100 | 8,661,693 | 9,401,623 | 8,720,646 | 8,576,477 | 7,469,520 | 8,530,296 | 8,198,319 | 7,842,755 | 7,479,147 | 9,317,864 | 8,025,248 |
---|
> Long-term Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,221,716 | 47,584,192 | 48,791,960 | 48,871,216 | 49,842,472 | 50,710,082 |
| 50,710,082 | 49,842,472 | 48,871,216 | 48,791,960 | 47,584,192 | 47,221,716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Property Plant Equipment | 45,799,051 | 45,578,136 | 44,504,680 | 43,822,052 | 43,018,031 | 41,835,243 | 41,243,749 | 40,188,423 | 39,237,838 | 38,357,669 | 37,566,411 | 36,428,287 | 35,494,502 | 34,501,161 | 33,474,934 | 33,076,697 | 32,210,863 | 30,363,643 | 29,923,319 | 29,514,264 | 29,219,168 | 30,080,435 | 29,084,392 | 28,713,983 | 28,324,838 | 28,522,980 | 28,756,331 | 29,372,280 | 33,836,656 | 31,453,014 | 31,365,773 | 30,752,075 | 33,333,376 | 33,324,396 | 33,577,480 | 33,534,899 | 33,013,429 | 32,819,735 | 33,779,952 | 32,341,165 | 32,690,051 | 33,634,006 | 33,593,713 | 34,865,068 | 0 |
| 0 | 34,865,068 | 33,593,713 | 33,634,006 | 32,690,051 | 32,341,165 | 33,779,952 | 32,819,735 | 33,013,429 | 33,534,899 | 33,577,480 | 33,324,396 | 33,333,376 | 30,752,075 | 31,365,773 | 31,453,014 | 33,836,656 | 29,372,280 | 28,756,331 | 28,522,980 | 28,324,838 | 28,713,983 | 29,084,392 | 30,080,435 | 29,219,168 | 29,514,264 | 29,923,319 | 30,363,643 | 32,210,863 | 33,076,697 | 33,474,934 | 34,501,161 | 35,494,502 | 36,428,287 | 37,566,411 | 38,357,669 | 39,237,838 | 40,188,423 | 41,243,749 | 41,835,243 | 43,018,031 | 43,822,052 | 44,504,680 | 45,578,136 | 45,799,051 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,636 | 85,422 | 93,119 | 100,817 | 108,515 | 116,213 | 124,195 | 128,567 | 136,304 | 144,040 | 151,777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151,777 | 144,040 | 136,304 | 128,567 | 124,195 | 116,213 | 108,515 | 100,817 | 93,119 | 85,422 | 77,636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 125,645 | 124,098 | 122,510 | 120,943 | 214,992 | 208,441 | 201,910 | 642,756 | 614,270 | 499,604 | 490,716 | 449,129 | 418,114 | 385,008 | 345,327 | 324,068 | 285,908 | 260,769 | 236,461 | 261,786 | 231,610 | 258,556 | 216,175 | 165,011 | 129,836 | 94,806 | 72,362 | 828,831 | 818,605 | 794,839 | 806,087 | 750,658 | 835,941 | 820,449 | 861,424 | 845,100 | 831,525 | 838,884 | 883,398 | 770,240 | 783,046 | 776,641 | 777,627 | 836,300 | 0 |
| 0 | 836,300 | 777,627 | 776,641 | 783,046 | 770,240 | 883,398 | 838,884 | 831,525 | 845,100 | 861,424 | 820,449 | 835,941 | 750,658 | 806,087 | 794,839 | 818,605 | 828,831 | 72,362 | 94,806 | 129,836 | 165,011 | 216,175 | 258,556 | 231,610 | 261,786 | 236,461 | 260,769 | 285,908 | 324,068 | 345,327 | 385,008 | 418,114 | 449,129 | 490,716 | 499,604 | 614,270 | 642,756 | 201,910 | 208,441 | 214,992 | 120,943 | 122,510 | 124,098 | 125,645 |
---|
Long-term Assets Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | -1 | 0 | -1 | 1 | 0 |
| 0 | 1 | -1 | 0 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Liabilities | 52,060,851 | 46,788,155 | 41,151,167 | 39,041,363 | 41,664,519 | 37,596,544 | 35,568,012 | 33,202,227 | 34,931,806 | 32,562,673 | 28,156,014 | 26,574,618 | 26,994,985 | 23,397,705 | 21,495,831 | 19,760,647 | 23,578,536 | 19,977,432 | 20,666,557 | 22,779,701 | 28,377,634 | 28,074,782 | 22,822,116 | 26,678,794 | 25,726,189 | 23,699,918 | 20,634,342 | 24,869,272 | 33,875,897 | 32,668,304 | 32,851,690 | 34,526,283 | 41,323,945 | 34,903,276 | 30,663,238 | 32,462,826 | 36,106,968 | 29,668,986 | 30,301,766 | 25,569,570 | 31,592,568 | 27,936,931 | 24,350,568 | 22,960,027 | 25,280,071 |
| 25,280,071 | 22,960,027 | 24,350,568 | 27,936,931 | 31,592,568 | 25,569,570 | 30,301,766 | 29,668,986 | 36,106,968 | 32,462,826 | 30,663,238 | 34,903,276 | 41,323,945 | 34,526,283 | 32,851,690 | 32,668,304 | 33,875,897 | 24,869,272 | 20,634,342 | 23,699,918 | 25,726,189 | 26,678,794 | 22,822,116 | 28,074,782 | 28,377,634 | 22,779,701 | 20,666,557 | 19,977,432 | 23,578,536 | 19,760,647 | 21,495,831 | 23,397,705 | 26,994,985 | 26,574,618 | 28,156,014 | 32,562,673 | 34,931,806 | 33,202,227 | 35,568,012 | 37,596,544 | 41,664,519 | 39,041,363 | 41,151,167 | 46,788,155 | 52,060,851 |
---|
> Total Current Liabilities | 25,601,998 | 20,344,406 | 14,603,500 | 24,690,497 | 27,825,970 | 24,443,181 | 22,974,613 | 15,545,550 | 18,145,904 | 18,338,182 | 15,126,424 | 19,925,896 | 21,199,502 | 20,236,459 | 18,235,905 | 13,363,593 | 17,060,159 | 13,545,185 | 14,144,712 | 18,946,341 | 24,409,534 | 24,382,498 | 19,222,366 | 20,769,599 | 19,658,277 | 17,571,932 | 14,567,739 | 21,733,179 | 23,554,987 | 22,223,226 | 22,494,143 | 24,864,365 | 31,376,121 | 23,554,669 | 19,190,036 | 21,278,764 | 25,839,191 | 18,306,742 | 18,305,173 | 14,865,269 | 20,411,677 | 18,768,429 | 16,032,364 | 15,801,630 | 18,695,471 |
| 18,695,471 | 15,801,630 | 16,032,364 | 18,768,429 | 20,411,677 | 14,865,269 | 18,305,173 | 18,306,742 | 25,839,191 | 21,278,764 | 19,190,036 | 23,554,669 | 31,376,121 | 24,864,365 | 22,494,143 | 22,223,226 | 23,554,987 | 21,733,179 | 14,567,739 | 17,571,932 | 19,658,277 | 20,769,599 | 19,222,366 | 24,382,498 | 24,409,534 | 18,946,341 | 14,144,712 | 13,545,185 | 17,060,159 | 13,363,593 | 18,235,905 | 20,236,459 | 21,199,502 | 19,925,896 | 15,126,424 | 18,338,182 | 18,145,904 | 15,545,550 | 22,974,613 | 24,443,181 | 27,825,970 | 24,690,497 | 14,603,500 | 20,344,406 | 25,601,998 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,000,000 | 8,000,000 | 2,500,000 | 2,500,000 | 3,500,000 | 3,500,000 | 1,000,000 | 1,000,000 | 0 | 5,500,000 | 8,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 4,500,000 | 4,500,000 | 2,000,000 | 2,000,000 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 2,000,000 | 2,000,000 | 4,500,000 | 4,500,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 8,000,000 | 5,500,000 | 0 | 1,000,000 | 1,000,000 | 3,500,000 | 3,500,000 | 2,500,000 | 2,500,000 | 8,000,000 | 8,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Short Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,000,000 | 8,000,000 | 2,500,000 | 2,500,000 | 3,500,000 | 3,500,000 | 1,000,000 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000,000 | 2,000,000 | 2,632,538 | 2,602,083 | 2,864,773 | 0 |
| 0 | 2,864,773 | 2,602,083 | 2,632,538 | 2,000,000 | 3,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000,000 | 1,000,000 | 3,500,000 | 3,500,000 | 2,500,000 | 2,500,000 | 8,000,000 | 8,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 8,426,894 | 9,257,835 | 5,460,626 | 5,548,016 | 8,303,804 | 5,860,077 | 4,771,043 | 4,179,484 | 6,813,709 | 0 | 2,829,217 | 2,177,797 | 3,496,165 | 3,889,892 | 3,602,757 | 4,451,528 | 7,288,368 | 6,392,962 | 7,163,957 | 8,754,346 | 12,101,318 | 13,261,730 | 8,172,074 | 11,447,582 | 11,111,693 | 9,263,405 | 6,626,963 | 10,102,459 | 9,603,383 | 10,516,278 | 11,403,694 | 13,473,496 | 16,736,868 | 12,289,042 | 8,572,192 | 10,080,700 | 11,806,676 | 8,218,347 | 8,783,922 | 7,719,059 | 11,200,472 | 9,653,528 | 8,902,913 | 7,629,938 | 0 |
| 0 | 7,629,938 | 8,902,913 | 9,653,528 | 11,200,472 | 7,719,059 | 8,783,922 | 8,218,347 | 11,806,676 | 10,080,700 | 8,572,192 | 12,289,042 | 16,736,868 | 13,473,496 | 11,403,694 | 10,516,278 | 9,603,383 | 10,102,459 | 6,626,963 | 9,263,405 | 11,111,693 | 11,447,582 | 8,172,074 | 13,261,730 | 12,101,318 | 8,754,346 | 7,163,957 | 6,392,962 | 7,288,368 | 4,451,528 | 3,602,757 | 3,889,892 | 3,496,165 | 2,177,797 | 2,829,217 | 0 | 6,813,709 | 4,179,484 | 4,771,043 | 5,860,077 | 8,303,804 | 5,548,016 | 5,460,626 | 9,257,835 | 8,426,894 |
---|
Other Current Liabilities | 2,592,065 | 1,803,536 | 1,290,585 | 1,576,676 | 1,678,150 | 1,474,003 | 1,316,079 | 1,526,835 | 1,801,817 | 7,288,568 | 1,364,311 | 1,357,326 | 1,555,246 | 1,651,604 | 1,633,148 | 2,412,065 | 3,271,791 | 2,652,223 | 2,480,755 | 3,191,995 | 5,308,216 | 2,962,197 | 2,897,382 | 3,564,645 | 2,850,917 | 2,622,763 | 2,361,052 | 3,211,407 | 6,528,480 | 4,350,527 | 3,892,793 | 4,128,081 | 7,389,810 | 4,678,666 | 4,169,945 | 4,559,540 | 6,329,959 | 3,899,963 | 3,635,296 | -1 | 0 | 0 | 0 | 1 | 0 |
| 0 | 1 | 0 | 0 | 0 | -1 | 3,635,296 | 3,899,963 | 6,329,959 | 4,559,540 | 4,169,945 | 4,678,666 | 7,389,810 | 4,128,081 | 3,892,793 | 4,350,527 | 6,528,480 | 3,211,407 | 2,361,052 | 2,622,763 | 2,850,917 | 3,564,645 | 2,897,382 | 2,962,197 | 5,308,216 | 3,191,995 | 2,480,755 | 2,652,223 | 3,271,791 | 2,412,065 | 1,633,148 | 1,651,604 | 1,555,246 | 1,357,326 | 1,364,311 | 7,288,568 | 1,801,817 | 1,526,835 | 1,316,079 | 1,474,003 | 1,678,150 | 1,576,676 | 1,290,585 | 1,803,536 | 2,592,065 |
---|
> Long-term Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,704,301 | 11,180,890 | 9,168,502 | 8,318,205 | 7,158,397 | 6,584,600 |
| 6,584,600 | 7,158,397 | 8,318,205 | 9,168,502 | 11,180,890 | 10,704,301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long term Debt Total | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500,000 | 84,311 | 7,336,056 | 7,250,705 | 7,250,459 | 6,864,493 | 6,990,746 | 8,409,436 | 8,566,023 | 8,412,215 | 7,370,798 | 8,514,441 | 9,030,488 | 8,484,066 | 8,874,045 | 6,996,951 | 0 | 0 | 0 |
| 0 | 0 | 0 | 6,996,951 | 8,874,045 | 8,484,066 | 9,030,488 | 8,514,441 | 7,370,798 | 8,412,215 | 8,566,023 | 8,409,436 | 6,990,746 | 6,864,493 | 7,250,459 | 7,250,705 | 7,336,056 | 84,311 | 2,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Lease Obligations Min Short Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,000,000 | -8,000,000 | -2,500,000 | -2,500,000 | -3,500,000 | -3,500,000 | -1,000,000 | -1,000,000 | 0 | -5,500,000 | -8,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -6,000,000 | -6,000,000 | -6,000,000 | -6,000,000 | -4,500,000 | -4,500,000 | -1,780,364 | -1,887,307 | 1,124,062 | 976,794 | 857,318 | 0 |
| 0 | 857,318 | 976,794 | 1,124,062 | -1,887,307 | -1,780,364 | -4,500,000 | -4,500,000 | -6,000,000 | -6,000,000 | -6,000,000 | -6,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -7,000,000 | -8,000,000 | -5,500,000 | 0 | -1,000,000 | -1,000,000 | -3,500,000 | -3,500,000 | -2,500,000 | -2,500,000 | -8,000,000 | -8,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Long-term Liabilities Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 5,071 | 8,514 | 8,589 | 8,248 | 0 |
| 0 | 8,248 | 8,589 | 8,514 | 5,071 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 42,867,644 | 44,483,092 | 44,533,386 | 45,003,425 | 45,439,281 | 45,826,206 | 45,900,663 | 45,924,310 | 46,011,155 | 47,080,500 | 47,437,789 | 46,828,754 | 46,777,202 | 47,848,653 | 48,399,287 | 49,724,721 | 50,291,252 | 52,514,335 | 54,310,667 | 55,255,750 | 56,779,459 | 59,050,009 | 60,059,329 | 61,658,446 | 62,251,774 | 64,349,726 | 66,137,893 | 67,488,995 | 69,111,542 | 70,243,806 | 73,117,865 | 74,031,445 | 77,287,394 | 80,438,107 | 83,854,801 | 85,917,283 | 86,463,101 | 89,415,740 | 94,184,620 | 92,061,675 | 91,991,958 | 95,443,852 | 99,147,714 | 99,311,298 | 100,555,612 |
| 100,555,612 | 99,311,298 | 99,147,714 | 95,443,852 | 91,991,958 | 92,061,675 | 94,184,620 | 89,415,740 | 86,463,101 | 85,917,283 | 83,854,801 | 80,438,107 | 77,287,394 | 74,031,445 | 73,117,865 | 70,243,806 | 69,111,542 | 67,488,995 | 66,137,893 | 64,349,726 | 62,251,774 | 61,658,446 | 60,059,329 | 59,050,009 | 56,779,459 | 55,255,750 | 54,310,667 | 52,514,335 | 50,291,252 | 49,724,721 | 48,399,287 | 47,848,653 | 46,777,202 | 46,828,754 | 47,437,789 | 47,080,500 | 46,011,155 | 45,924,310 | 45,900,663 | 45,826,206 | 45,439,281 | 45,003,425 | 44,533,386 | 44,483,092 | 42,867,644 |
---|
Common Stock | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 0 | 0 | 0 |
| 0 | 0 | 0 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 6,161,348 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 | 3,080,674 |
---|
Retained Earnings Total Equity | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accumulated Other Comprehensive Income | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Capital Surplus | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 0 | 0 | 0 |
| 0 | 0 | 0 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 2,112,341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Treasury Stock | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,952,455 | -2,952,455 | -2,952,455 | -2,952,455 | -2,952,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Other Stockholders Equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -223,164 | -74 | -454,752 | -127,200 | -133,747 | -667,727 | -614,094 | -192,137 | -243,243 | -194,903 | -553,844 | 12,693 | -302,448 | -96,087 | -844,264 | -157,499 | 104,888 | 1,080,491 | 1,410,777 | 1,758,960 | 2,089,852 | 3,047,843 | 910,937 | 1,709,544 | 971,980 | 0 | 0 | 0 |
| 0 | 0 | 0 | 971,980 | 1,709,544 | 910,937 | 3,047,843 | 2,089,852 | 1,758,960 | 1,410,777 | 1,080,491 | 104,888 | -157,499 | -844,264 | -96,087 | -302,448 | 12,693 | -553,844 | -194,903 | -243,243 | -192,137 | -614,094 | -667,727 | -133,747 | -127,200 | -454,752 | -74 | -223,164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|