> Total Assets | 5,844,615 | 5,844,615 | 5,844,615 | 5,844,615 | 6,050,686 | 6,050,686 | 6,050,686 | 6,050,686 | 6,666,369 | 6,666,369 | 6,666,369 | 6,666,369 | 7,093,250 | 7,093,250 | 7,093,250 | 28,373,000 | 4,646,495 | 28,831,934 | 16,997,885 | 18,585,978 | 18,968,100 | 20,388,355 | 22,147,857 | 23,125,041 | 24,421,116 | 23,773,330 | 22,741,796 | 23,395,458 | 24,456,902 | 24,726,854 | 25,447,886 | 24,675,505 | 25,361,660 | 24,832,184 | 26,679,535 | 31,333,641 | 36,506,671 | 43,012,146 | 47,496,419 | 59,188,597 | 64,197,254 | 90,979,057 | 94,662,620 | 132,096,404 | 139,559,392 | 156,479,843 | 166,821,725 |
| 166,821,725 | 156,479,843 | 139,559,392 | 132,096,404 | 94,662,620 | 90,979,057 | 64,197,254 | 59,188,597 | 47,496,419 | 43,012,146 | 36,506,671 | 31,333,641 | 26,679,535 | 24,832,184 | 25,361,660 | 24,675,505 | 25,447,886 | 24,726,854 | 24,456,902 | 23,395,458 | 22,741,796 | 23,773,330 | 24,421,116 | 23,125,041 | 22,147,857 | 20,388,355 | 18,968,100 | 18,585,978 | 16,997,885 | 28,831,934 | 4,646,495 | 28,373,000 | 7,093,250 | 7,093,250 | 7,093,250 | 6,666,369 | 6,666,369 | 6,666,369 | 6,666,369 | 6,050,686 | 6,050,686 | 6,050,686 | 6,050,686 | 5,844,615 | 5,844,615 | 5,844,615 | 5,844,615 |
---|
> Total Current Assets | 789,422 | 789,422 | 789,422 | 789,422 | 723,230 | 723,230 | 723,230 | 723,230 | 919,144 | 919,144 | 919,144 | 919,144 | 389,000 | 1,005,750 | 1,005,750 | 4,023,000 | 728,324 | 3,797,011 | 3,491,079 | 4,101,617 | 4,621,406 | 4,875,887 | 6,373,703 | 6,404,415 | 7,502,664 | 6,625,910 | 5,294,322 | 5,781,800 | 7,142,480 | 7,122,247 | 7,713,600 | 6,852,870 | 7,891,045 | 7,421,117 | 8,765,780 | 12,795,629 | 17,984,776 | 24,902,853 | 27,137,540 | 21,990,411 | 28,115,988 | 31,747,801 | 44,999,803 | 40,685,994 | 42,759,536 | 48,368,546 | 49,737,656 |
| 49,737,656 | 48,368,546 | 42,759,536 | 40,685,994 | 44,999,803 | 31,747,801 | 28,115,988 | 21,990,411 | 27,137,540 | 24,902,853 | 17,984,776 | 12,795,629 | 8,765,780 | 7,421,117 | 7,891,045 | 6,852,870 | 7,713,600 | 7,122,247 | 7,142,480 | 5,781,800 | 5,294,322 | 6,625,910 | 7,502,664 | 6,404,415 | 6,373,703 | 4,875,887 | 4,621,406 | 4,101,617 | 3,491,079 | 3,797,011 | 728,324 | 4,023,000 | 1,005,750 | 1,005,750 | 389,000 | 919,144 | 919,144 | 919,144 | 919,144 | 723,230 | 723,230 | 723,230 | 723,230 | 789,422 | 789,422 | 789,422 | 789,422 |
---|
Cash And Cash Equivalents | 216,278 | 216,278 | 216,278 | 216,278 | 52,126 | 52,126 | 52,126 | 52,126 | 64,509 | 64,509 | 64,509 | 64,509 | -389,000 | 27,500 | 27,500 | 110,000 | -728,324 | 593,586 | 155,194 | 137,580 | 76,995 | 60,872 | 112,904 | 327,290 | 1,595,539 | 1,564,549 | 324,113 | 469,786 | 1,044,314 | 476,078 | 621,281 | 588,571 | 1,212,712 | 379,926 | 317,849 | 411,992 | 588,248 | 1,808,097 | 1,709,335 | 8,370,987 | 9,996,382 | 6,216,317 | 9,058,692 | 4,501,245 | 2,685,531 | 3,112,777 | 8,552,057 |
| 8,552,057 | 3,112,777 | 2,685,531 | 4,501,245 | 9,058,692 | 6,216,317 | 9,996,382 | 8,370,987 | 1,709,335 | 1,808,097 | 588,248 | 411,992 | 317,849 | 379,926 | 1,212,712 | 588,571 | 621,281 | 476,078 | 1,044,314 | 469,786 | 324,113 | 1,564,549 | 1,595,539 | 327,290 | 112,904 | 60,872 | 76,995 | 137,580 | 155,194 | 593,586 | -728,324 | 110,000 | 27,500 | 27,500 | -389,000 | 64,509 | 64,509 | 64,509 | 64,509 | 52,126 | 52,126 | 52,126 | 52,126 | 216,278 | 216,278 | 216,278 | 216,278 |
---|
Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 778,000 | 0 | 0 | -4,516,000 | 1,456,648 | 38,760 | 660,192 | 35,170 | 768,817 | 849,711 | 936,586 | 1,026,179 | 1,163,668 | 876,804 | 878,180 | 1,098,550 | 1,341,997 | 1,739,377 | 2,146,160 | 2,474,220 | 2,218,706 | 2,451,171 | 2,577,278 | 3,316,298 | 3,024,008 | 3,986,185 | 3,823,954 | 3,342,405 | 4,935,309 | 5,301,080 | 5,754,074 | 5,959,474 | 8,114,835 | 8,688,807 | 8,835,241 |
| 8,835,241 | 8,688,807 | 8,114,835 | 5,959,474 | 5,754,074 | 5,301,080 | 4,935,309 | 3,342,405 | 3,823,954 | 3,986,185 | 3,024,008 | 3,316,298 | 2,577,278 | 2,451,171 | 2,218,706 | 2,474,220 | 2,146,160 | 1,739,377 | 1,341,997 | 1,098,550 | 878,180 | 876,804 | 1,163,668 | 1,026,179 | 936,586 | 849,711 | 768,817 | 35,170 | 660,192 | 38,760 | 1,456,648 | -4,516,000 | 0 | 0 | 778,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Net Receivables | 0 | 0 | 0 | 2,121,998 | 0 | 0 | 0 | 2,459,817 | 0 | 0 | 0 | 2,727,237 | 0 | 0 | 0 | 1,720,529 | 0 | 2,582,112 | 2,359,810 | 2,860,461 | 2,852,009 | 2,953,911 | 4,355,716 | 3,512,389 | 4,131,088 | 3,625,618 | 3,001,489 | 4,032,565 | 3,137,690 | 3,439,057 | 3,581,685 | 3,532,590 | 4,014,477 | 4,147,533 | 5,278,937 | 6,766,371 | 11,123,819 | 15,765,165 | 18,030,200 | 7,581,874 | 9,262,319 | 11,756,938 | 21,018,685 | 15,533,062 | 19,872,879 | 30,793,338 | 24,735,164 |
| 24,735,164 | 30,793,338 | 19,872,879 | 15,533,062 | 21,018,685 | 11,756,938 | 9,262,319 | 7,581,874 | 18,030,200 | 15,765,165 | 11,123,819 | 6,766,371 | 5,278,937 | 4,147,533 | 4,014,477 | 3,532,590 | 3,581,685 | 3,439,057 | 3,137,690 | 4,032,565 | 3,001,489 | 3,625,618 | 4,131,088 | 3,512,389 | 4,355,716 | 2,953,911 | 2,852,009 | 2,860,461 | 2,359,810 | 2,582,112 | 0 | 1,720,529 | 0 | 0 | 0 | 2,727,237 | 0 | 0 | 0 | 2,459,817 | 0 | 0 | 0 | 2,121,998 | 0 | 0 | 0 |
---|
Inventory | 19,820 | 19,820 | 19,820 | 19,820 | 25,735 | 25,735 | 25,735 | 25,735 | 33,594 | 33,594 | 33,594 | 33,594 | 45,500 | 45,500 | 45,500 | 182,000 | 25,439 | 183,294 | 101,226 | 101,754 | 153,078 | 177,125 | 150,867 | 147,956 | 132,654 | 147,075 | 143,507 | 131,953 | 143,359 | 162,453 | 152,948 | 169,539 | 204,491 | 281,893 | 383,249 | 447,450 | 835,698 | 1,235,943 | 1,657,629 | 1,562,338 | 2,051,735 | 3,861,531 | 3,499,028 | 4,796,652 | 3,471,930 | 3,480,634 | 4,442,909 |
| 4,442,909 | 3,480,634 | 3,471,930 | 4,796,652 | 3,499,028 | 3,861,531 | 2,051,735 | 1,562,338 | 1,657,629 | 1,235,943 | 835,698 | 447,450 | 383,249 | 281,893 | 204,491 | 169,539 | 152,948 | 162,453 | 143,359 | 131,953 | 143,507 | 147,075 | 132,654 | 147,956 | 150,867 | 177,125 | 153,078 | 101,754 | 101,226 | 183,294 | 25,439 | 182,000 | 45,500 | 45,500 | 45,500 | 33,594 | 33,594 | 33,594 | 33,594 | 25,735 | 25,735 | 25,735 | 25,735 | 19,820 | 19,820 | 19,820 | 19,820 |
---|
Other Current Assets | 553,324 | 553,324 | 553,324 | 553,324 | 645,369 | 645,369 | 645,369 | 645,369 | 821,042 | 821,042 | 821,042 | 821,042 | 0 | 932,750 | 932,750 | 413,827 | 0 | 399,259 | 2,574,467 | 593,591 | 770,507 | 834,268 | 2,284,737 | 380,992 | 1,816,867 | 1,099,663 | 969,439 | 1,059,927 | 1,475,120 | 1,305,282 | 1,211,526 | 669,667 | 1,080,507 | 1,097,705 | 1,281,146 | 3,027,074 | 3,529,832 | 3,751,191 | 3,414,125 | 866,516 | 4,650,811 | 8,841,568 | 11,106,606 | 10,059,042 | 8,614,361 | 7,208,546 | 3,172,285 |
| 3,172,285 | 7,208,546 | 8,614,361 | 10,059,042 | 11,106,606 | 8,841,568 | 4,650,811 | 866,516 | 3,414,125 | 3,751,191 | 3,529,832 | 3,027,074 | 1,281,146 | 1,097,705 | 1,080,507 | 669,667 | 1,211,526 | 1,305,282 | 1,475,120 | 1,059,927 | 969,439 | 1,099,663 | 1,816,867 | 380,992 | 2,284,737 | 834,268 | 770,507 | 593,591 | 2,574,467 | 399,259 | 0 | 413,827 | 932,750 | 932,750 | 0 | 821,042 | 821,042 | 821,042 | 821,042 | 645,369 | 645,369 | 645,369 | 645,369 | 553,324 | 553,324 | 553,324 | 553,324 |
---|
> Long-term Assets | 5,055,194 | 5,055,194 | 5,055,194 | 5,055,194 | 5,327,456 | 5,327,456 | 5,327,456 | 5,327,456 | 5,747,225 | 5,747,225 | 5,747,225 | 5,747,225 | -389,000 | 6,087,500 | 6,087,500 | 24,350,000 | -728,324 | 25,034,923 | 13,506,806 | 14,484,361 | 14,346,694 | 15,512,468 | 15,774,154 | 16,720,626 | 16,918,452 | 17,147,420 | 17,447,474 | 17,613,658 | 17,314,422 | 17,604,607 | 17,734,286 | 17,822,635 | 17,470,615 | 17,411,067 | 17,913,755 | 18,538,012 | 18,521,895 | 18,109,293 | 20,358,879 | 37,198,186 | 36,081,266 | 59,231,256 | 49,662,817 | 91,410,410 | 96,799,856 | 108,111,297 | 117,084,069 |
| 117,084,069 | 108,111,297 | 96,799,856 | 91,410,410 | 49,662,817 | 59,231,256 | 36,081,266 | 37,198,186 | 20,358,879 | 18,109,293 | 18,521,895 | 18,538,012 | 17,913,755 | 17,411,067 | 17,470,615 | 17,822,635 | 17,734,286 | 17,604,607 | 17,314,422 | 17,613,658 | 17,447,474 | 17,147,420 | 16,918,452 | 16,720,626 | 15,774,154 | 15,512,468 | 14,346,694 | 14,484,361 | 13,506,806 | 25,034,923 | -728,324 | 24,350,000 | 6,087,500 | 6,087,500 | -389,000 | 5,747,225 | 5,747,225 | 5,747,225 | 5,747,225 | 5,327,456 | 5,327,456 | 5,327,456 | 5,327,456 | 5,055,194 | 5,055,194 | 5,055,194 | 5,055,194 |
---|
Property Plant Equipment | 2,006,003 | 2,006,003 | 2,006,003 | 2,006,003 | 2,151,334 | 2,151,334 | 2,151,334 | 2,151,334 | 2,444,443 | 2,444,443 | 2,444,443 | 2,444,443 | 2,561,750 | 2,561,750 | 2,561,750 | 10,247,000 | 34,481 | 10,160,837 | 85,150 | 137,925 | 132,724 | 154,190 | 152,239 | 364,937 | 519,488 | 650,510 | 581,576 | 629,026 | 610,711 | 643,496 | 660,673 | 1,043,026 | 1,085,467 | 1,086,684 | 1,180,171 | 1,700,284 | 1,723,204 | 1,844,438 | 1,918,302 | 2,021,322 | 2,213,442 | 5,239,619 | 3,031,813 | 7,478,974 | 8,640,828 | 9,591,552 | 10,426,601 |
| 10,426,601 | 9,591,552 | 8,640,828 | 7,478,974 | 3,031,813 | 5,239,619 | 2,213,442 | 2,021,322 | 1,918,302 | 1,844,438 | 1,723,204 | 1,700,284 | 1,180,171 | 1,086,684 | 1,085,467 | 1,043,026 | 660,673 | 643,496 | 610,711 | 629,026 | 581,576 | 650,510 | 519,488 | 364,937 | 152,239 | 154,190 | 132,724 | 137,925 | 85,150 | 10,160,837 | 34,481 | 10,247,000 | 2,561,750 | 2,561,750 | 2,561,750 | 2,444,443 | 2,444,443 | 2,444,443 | 2,444,443 | 2,151,334 | 2,151,334 | 2,151,334 | 2,151,334 | 2,006,003 | 2,006,003 | 2,006,003 | 2,006,003 |
---|
Goodwill | 0 | 0 | 0 | 2,730,031 | 0 | 0 | 0 | 2,730,031 | 0 | 0 | 0 | 2,730,031 | 0 | 0 | 0 | 2,730,031 | 682,508 | 2,730,031 | 2,730,031 | 2,730,031 | 2,730,031 | 2,730,031 | 2,730,031 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,438,454 | 1,977,127 | 1,978,878 | 2,276,969 | 2,468,345 | 2,688,510 |
| 2,688,510 | 2,468,345 | 2,276,969 | 1,978,878 | 1,977,127 | 1,438,454 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 1,977,127 | 2,730,031 | 2,730,031 | 2,730,031 | 2,730,031 | 2,730,031 | 2,730,031 | 682,508 | 2,730,031 | 0 | 0 | 0 | 2,730,031 | 0 | 0 | 0 | 2,730,031 | 0 | 0 | 0 | 2,730,031 | 0 | 0 | 0 |
---|
Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,746,571 | 5,758,280 | 6,618,433 | 0 | 8,503,518 | 8,411,106 | 8,763,663 | 9,357,670 | 9,445,286 | 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 | 9,445,286 | 9,357,670 | 8,763,663 | 8,411,106 | 8,503,518 | 0 | 6,618,433 | 5,758,280 | 5,746,571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Intangible Assets | 0 | 0 | 0 | 9,314,835 | 0 | 0 | 0 | 9,092,359 | 0 | 0 | 0 | 8,845,464 | 0 | 0 | 0 | 5,161,319 | 1,243,350 | 5,821,043 | 9,891,399 | 4,973,399 | 4,926,492 | 4,854,531 | 4,798,190 | 4,761,822 | 4,707,761 | 4,656,117 | 4,599,141 | 4,571,278 | 4,512,744 | 4,455,293 | 4,397,181 | 4,379,909 | 4,320,506 | 4,261,061 | 4,198,964 | 4,248,308 | 4,187,798 | 4,124,806 | 4,066,083 | 4,119,971 | 4,058,015 | 23,582,031 | 3,988,100 | 31,805,872 | 36,018,958 | 38,423,737 | 41,169,814 |
| 41,169,814 | 38,423,737 | 36,018,958 | 31,805,872 | 3,988,100 | 23,582,031 | 4,058,015 | 4,119,971 | 4,066,083 | 4,124,806 | 4,187,798 | 4,248,308 | 4,198,964 | 4,261,061 | 4,320,506 | 4,379,909 | 4,397,181 | 4,455,293 | 4,512,744 | 4,571,278 | 4,599,141 | 4,656,117 | 4,707,761 | 4,761,822 | 4,798,190 | 4,854,531 | 4,926,492 | 4,973,399 | 9,891,399 | 5,821,043 | 1,243,350 | 5,161,319 | 0 | 0 | 0 | 8,845,464 | 0 | 0 | 0 | 9,092,359 | 0 | 0 | 0 | 9,314,835 | 0 | 0 | 0 |
---|
Long-term Assets Other | 602,699 | 602,699 | 602,699 | 602,699 | 749,400 | 749,400 | 749,400 | 749,400 | 962,529 | 962,529 | 962,529 | 962,529 | -389,000 | 1,251,250 | 1,251,250 | 488,000 | -728,324 | 5,994,153 | 1,282,540 | 721,648 | 1,416,760 | 1,928,443 | 1,908,179 | 2,323,497 | 3,910,571 | 3,390,354 | 1,861,754 | 2,022,527 | 2,905,611 | 3,049,458 | 3,280,096 | 3,829,775 | 3,970,702 | 3,290,191 | 3,303,397 | 4,291,024 | 3,972,256 | 5,986,127 | 6,659,246 | 16,631,578 | 9,168,083 | 9,970,083 | 9,374,129 | 129,236 | 25,947,841 | 8,575,170 | 1,175,101 |
| 1,175,101 | 8,575,170 | 25,947,841 | 129,236 | 9,374,129 | 9,970,083 | 9,168,083 | 16,631,578 | 6,659,246 | 5,986,127 | 3,972,256 | 4,291,024 | 3,303,397 | 3,290,191 | 3,970,702 | 3,829,775 | 3,280,096 | 3,049,458 | 2,905,611 | 2,022,527 | 1,861,754 | 3,390,354 | 3,910,571 | 2,323,497 | 1,908,179 | 1,928,443 | 1,416,760 | 721,648 | 1,282,540 | 5,994,153 | -728,324 | 488,000 | 1,251,250 | 1,251,250 | -389,000 | 962,529 | 962,529 | 962,529 | 962,529 | 749,400 | 749,400 | 749,400 | 749,400 | 602,699 | 602,699 | 602,699 | 602,699 |
---|
> Total Liabilities | 3,924,357 | 3,924,357 | 3,924,357 | 3,924,357 | 3,943,622 | 3,943,622 | 3,943,622 | 3,943,622 | 4,306,362 | 4,306,362 | 4,306,362 | 4,306,362 | 4,721,000 | 4,721,000 | 4,721,000 | 18,884,000 | 3,176,394 | 19,451,623 | 11,797,091 | 12,705,575 | 13,195,588 | 14,338,150 | 15,798,473 | 16,826,126 | 18,291,204 | 17,438,908 | 16,151,657 | 16,560,955 | 17,897,142 | 17,811,609 | 17,846,313 | 17,522,199 | 18,642,124 | 17,720,335 | 19,046,004 | 21,982,619 | 28,440,396 | 33,992,697 | 37,530,938 | 37,616,351 | 45,039,127 | 51,037,688 | 62,615,887 | 74,321,938 | 75,814,506 | 91,220,646 | 96,613,170 |
| 96,613,170 | 91,220,646 | 75,814,506 | 74,321,938 | 62,615,887 | 51,037,688 | 45,039,127 | 37,616,351 | 37,530,938 | 33,992,697 | 28,440,396 | 21,982,619 | 19,046,004 | 17,720,335 | 18,642,124 | 17,522,199 | 17,846,313 | 17,811,609 | 17,897,142 | 16,560,955 | 16,151,657 | 17,438,908 | 18,291,204 | 16,826,126 | 15,798,473 | 14,338,150 | 13,195,588 | 12,705,575 | 11,797,091 | 19,451,623 | 3,176,394 | 18,884,000 | 4,721,000 | 4,721,000 | 4,721,000 | 4,306,362 | 4,306,362 | 4,306,362 | 4,306,362 | 3,943,622 | 3,943,622 | 3,943,622 | 3,943,622 | 3,924,357 | 3,924,357 | 3,924,357 | 3,924,357 |
---|
> Total Current Liabilities | 1,301,067 | 1,301,067 | 1,301,067 | 1,301,067 | 1,188,447 | 1,188,447 | 1,188,447 | 1,188,447 | 1,551,583 | 1,551,583 | 1,551,583 | 1,551,583 | 1,758,000 | 1,758,000 | 1,758,000 | 7,032,000 | 1,213,806 | 7,004,798 | 4,215,754 | 4,855,222 | 4,168,058 | 4,222,168 | 7,446,219 | 7,544,138 | 9,635,570 | 10,151,279 | 7,029,504 | 7,331,012 | 6,180,794 | 6,402,188 | 6,244,529 | 8,287,610 | 10,437,534 | 11,185,345 | 12,653,305 | 14,256,376 | 22,459,150 | 26,998,499 | 30,507,983 | 31,253,840 | 37,164,194 | 36,934,095 | 43,264,603 | 48,003,993 | 43,176,933 | 54,449,282 | 66,106,572 |
| 66,106,572 | 54,449,282 | 43,176,933 | 48,003,993 | 43,264,603 | 36,934,095 | 37,164,194 | 31,253,840 | 30,507,983 | 26,998,499 | 22,459,150 | 14,256,376 | 12,653,305 | 11,185,345 | 10,437,534 | 8,287,610 | 6,244,529 | 6,402,188 | 6,180,794 | 7,331,012 | 7,029,504 | 10,151,279 | 9,635,570 | 7,544,138 | 7,446,219 | 4,222,168 | 4,168,058 | 4,855,222 | 4,215,754 | 7,004,798 | 1,213,806 | 7,032,000 | 1,758,000 | 1,758,000 | 1,758,000 | 1,551,583 | 1,551,583 | 1,551,583 | 1,551,583 | 1,188,447 | 1,188,447 | 1,188,447 | 1,188,447 | 1,301,067 | 1,301,067 | 1,301,067 | 1,301,067 |
---|
Short-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,688,000 | 6,568,015 | 4,783,846 | 2,054,199 | 2,764,607 | 1,415,717 | 1,418,853 | 3,877,812 | 4,431,979 | 5,961,602 | 7,483,455 | 4,411,375 | 3,743,200 | 2,597,592 | 3,693,501 | 3,434,915 | 2,740,658 | 3,796,420 | 5,196,151 | 6,450,885 | 6,453,524 | 11,853,021 | 14,547,607 | 12,120,113 | 15,171,352 | 12,485,768 | 10,791,097 | 14,369,887 | 20,309,689 | 19,306,701 | 23,755,985 | 29,433,354 |
| 29,433,354 | 23,755,985 | 19,306,701 | 20,309,689 | 14,369,887 | 10,791,097 | 12,485,768 | 15,171,352 | 12,120,113 | 14,547,607 | 11,853,021 | 6,453,524 | 6,450,885 | 5,196,151 | 3,796,420 | 2,740,658 | 3,434,915 | 3,693,501 | 2,597,592 | 3,743,200 | 4,411,375 | 7,483,455 | 5,961,602 | 4,431,979 | 3,877,812 | 1,418,853 | 1,415,717 | 2,764,607 | 2,054,199 | 4,783,846 | 6,568,015 | 4,688,000 | 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 | 6,568,015 | 0 | 619,814 | 1,173,291 | 332,122 | 284,634 | 2,390,907 | 2,479,941 | 3,905,916 | 4,954,425 | 4,329,028 | 2,946,978 | 2,476,971 | 3,569,893 | 3,300,839 | 2,603,075 | 3,642,278 | 5,035,065 | 6,264,839 | 6,220,426 | 11,642,372 | 14,322,396 | 11,895,418 | 14,991,209 | 12,210,907 | 10,584,884 | 14,030,291 | 19,878,526 | 18,876,169 | 23,463,644 | 28,969,382 |
| 28,969,382 | 23,463,644 | 18,876,169 | 19,878,526 | 14,030,291 | 10,584,884 | 12,210,907 | 14,991,209 | 11,895,418 | 14,322,396 | 11,642,372 | 6,220,426 | 6,264,839 | 5,035,065 | 3,642,278 | 2,603,075 | 3,300,839 | 3,569,893 | 2,476,971 | 2,946,978 | 4,329,028 | 4,954,425 | 3,905,916 | 2,479,941 | 2,390,907 | 284,634 | 332,122 | 1,173,291 | 619,814 | 0 | 6,568,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
---|
Accounts payable | 325,951 | 325,951 | 325,951 | 325,951 | 334,206 | 334,206 | 334,206 | 334,206 | 348,153 | 348,153 | 348,153 | 348,153 | 349,750 | 349,750 | 349,750 | 1,117,668 | 378,125 | 1,172,170 | 955,840 | 1,512,499 | 951,331 | 1,513,905 | 1,847,121 | 2,480,917 | 1,611,681 | 1,872,421 | 1,577,642 | 2,611,620 | 1,739,954 | 1,874,223 | 1,682,928 | 1,914,357 | 1,666,495 | 2,106,507 | 2,191,385 | 3,981,140 | 3,176,777 | 6,328,663 | 11,295,879 | 6,772,301 | 10,859,304 | 16,224,772 | 18,460,391 | 16,209,264 | 10,247,040 | 14,815,196 | 19,379,676 |
| 19,379,676 | 14,815,196 | 10,247,040 | 16,209,264 | 18,460,391 | 16,224,772 | 10,859,304 | 6,772,301 | 11,295,879 | 6,328,663 | 3,176,777 | 3,981,140 | 2,191,385 | 2,106,507 | 1,666,495 | 1,914,357 | 1,682,928 | 1,874,223 | 1,739,954 | 2,611,620 | 1,577,642 | 1,872,421 | 1,611,681 | 2,480,917 | 1,847,121 | 1,513,905 | 951,331 | 1,512,499 | 955,840 | 1,172,170 | 378,125 | 1,117,668 | 349,750 | 349,750 | 349,750 | 348,153 | 348,153 | 348,153 | 348,153 | 334,206 | 334,206 | 334,206 | 334,206 | 325,951 | 325,951 | 325,951 | 325,951 |
---|
Other Current Liabilities | 975,116 | 975,116 | 975,116 | 975,116 | 854,241 | 854,241 | 854,241 | 854,241 | 1,203,430 | 1,203,430 | 1,203,430 | 1,203,430 | 1,408,250 | 1,408,250 | 1,408,250 | 1,220,332 | 835,681 | 1,048,782 | 1,174,550 | -533,742 | 1,030,160 | 172,182 | 860,042 | -793,879 | 1,349,578 | 726,560 | 895,431 | 672,920 | 1,709,129 | 784,041 | -1,959,134 | 3,128,085 | -591,355 | -396,564 | 3,691,809 | 3,392,338 | 7,052,615 | 5,874,352 | 6,727,796 | 6,331,862 | 11,234,501 | 1,057,019 | 10,379,707 | 11,416,854 | 13,623,192 | 15,034,234 | 17,260,088 |
| 17,260,088 | 15,034,234 | 13,623,192 | 11,416,854 | 10,379,707 | 1,057,019 | 11,234,501 | 6,331,862 | 6,727,796 | 5,874,352 | 7,052,615 | 3,392,338 | 3,691,809 | -396,564 | -591,355 | 3,128,085 | -1,959,134 | 784,041 | 1,709,129 | 672,920 | 895,431 | 726,560 | 1,349,578 | -793,879 | 860,042 | 172,182 | 1,030,160 | -533,742 | 1,174,550 | 1,048,782 | 835,681 | 1,220,332 | 1,408,250 | 1,408,250 | 1,408,250 | 1,203,430 | 1,203,430 | 1,203,430 | 1,203,430 | 854,241 | 854,241 | 854,241 | 854,241 | 975,116 | 975,116 | 975,116 | 975,116 |
---|
> Long-term Liabilities | 2,623,291 | 2,623,291 | 2,623,291 | 2,623,291 | 2,755,175 | 2,755,175 | 2,755,175 | 2,755,175 | 2,754,779 | 2,754,779 | 2,754,779 | 2,754,779 | 2,963,000 | 2,963,000 | 2,963,000 | 11,852,000 | 1,962,588 | 12,446,825 | 7,581,337 | 7,850,353 | 9,027,530 | 10,115,982 | 8,352,254 | 9,281,988 | 8,655,634 | 7,287,629 | 9,122,153 | 9,229,943 | 11,716,348 | 11,409,421 | 11,601,784 | 9,234,589 | 8,204,590 | 6,534,990 | 6,392,699 | 7,726,243 | 5,981,246 | 6,994,198 | 7,022,955 | 6,362,511 | 7,874,933 | 14,103,593 | 19,351,284 | 26,317,945 | 32,637,573 | 36,771,364 | 30,506,598 |
| 30,506,598 | 36,771,364 | 32,637,573 | 26,317,945 | 19,351,284 | 14,103,593 | 7,874,933 | 6,362,511 | 7,022,955 | 6,994,198 | 5,981,246 | 7,726,243 | 6,392,699 | 6,534,990 | 8,204,590 | 9,234,589 | 11,601,784 | 11,409,421 | 11,716,348 | 9,229,943 | 9,122,153 | 7,287,629 | 8,655,634 | 9,281,988 | 8,352,254 | 10,115,982 | 9,027,530 | 7,850,353 | 7,581,337 | 12,446,825 | 1,962,588 | 11,852,000 | 2,963,000 | 2,963,000 | 2,963,000 | 2,754,779 | 2,754,779 | 2,754,779 | 2,754,779 | 2,755,175 | 2,755,175 | 2,755,175 | 2,755,175 | 2,623,291 | 2,623,291 | 2,623,291 | 2,623,291 |
---|
Other Liabilities | 0 | 0 | 0 | 3,365,002 | 0 | 0 | 0 | 2,241,655 | 0 | 0 | 0 | 1,107,261 | 0 | 0 | 0 | 1,595,000 | 0 | 1,496,992 | 1,146,276 | 1,211,163 | 1,357,335 | 2,624,011 | 2,827,187 | 3,195,221 | 3,207,384 | 3,287,627 | 3,411,340 | 3,548,767 | 3,725,512 | 3,745,743 | 3,973,662 | 1,803,821 | 1,890,069 | 1,874,940 | 2,410,519 | 2,887,556 | 2,384,366 | 2,043,317 | 2,166,284 | 1,929,763 | 0 | 2,382,651 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 2,382,651 | 0 | 1,929,763 | 2,166,284 | 2,043,317 | 2,384,366 | 2,887,556 | 2,410,519 | 1,874,940 | 1,890,069 | 1,803,821 | 3,973,662 | 3,745,743 | 3,725,512 | 3,548,767 | 3,411,340 | 3,287,627 | 3,207,384 | 3,195,221 | 2,827,187 | 2,624,011 | 1,357,335 | 1,211,163 | 1,146,276 | 1,496,992 | 0 | 1,595,000 | 0 | 0 | 0 | 1,107,261 | 0 | 0 | 0 | 2,241,655 | 0 | 0 | 0 | 3,365,002 | 0 | 0 | 0 |
---|
> Total Stockholder Equity | 1,920,258 | 1,920,258 | 1,920,258 | 1,920,258 | 2,107,064 | 2,107,064 | 2,107,064 | 2,107,064 | 2,360,007 | 2,360,007 | 2,360,007 | 2,360,007 | 9,439,000 | 2,372,250 | 2,372,250 | 9,489,000 | 4,746,828 | 9,380,311 | 5,200,794 | 5,880,403 | 5,772,512 | 6,050,205 | 6,349,384 | 6,298,915 | 6,129,912 | 6,334,422 | 6,590,139 | 6,834,503 | 6,559,760 | 6,915,245 | 7,601,573 | 7,153,306 | 6,719,536 | 7,111,849 | 7,633,531 | 9,351,022 | 8,066,275 | 9,019,449 | 9,965,481 | 21,572,246 | 19,158,127 | 39,941,369 | 32,046,733 | 57,774,466 | 63,744,886 | 65,259,197 | 70,208,555 |
| 70,208,555 | 65,259,197 | 63,744,886 | 57,774,466 | 32,046,733 | 39,941,369 | 19,158,127 | 21,572,246 | 9,965,481 | 9,019,449 | 8,066,275 | 9,351,022 | 7,633,531 | 7,111,849 | 6,719,536 | 7,153,306 | 7,601,573 | 6,915,245 | 6,559,760 | 6,834,503 | 6,590,139 | 6,334,422 | 6,129,912 | 6,298,915 | 6,349,384 | 6,050,205 | 5,772,512 | 5,880,403 | 5,200,794 | 9,380,311 | 4,746,828 | 9,489,000 | 2,372,250 | 2,372,250 | 9,439,000 | 2,360,007 | 2,360,007 | 2,360,007 | 2,360,007 | 2,107,064 | 2,107,064 | 2,107,064 | 2,107,064 | 1,920,258 | 1,920,258 | 1,920,258 | 1,920,258 |
---|
Common Stock | 1,989,343 | 1,989,343 | 1,989,343 | 1,989,343 | 2,214,343 | 2,214,343 | 2,214,343 | 2,214,343 | 2,389,343 | 2,389,343 | 2,389,343 | 2,389,343 | 2,389,250 | 2,389,250 | 2,389,250 | 9,557,000 | 295,267 | 9,590,685 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 |
| 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 1,181,069 | 9,590,685 | 295,267 | 9,557,000 | 2,389,250 | 2,389,250 | 2,389,250 | 2,389,343 | 2,389,343 | 2,389,343 | 2,389,343 | 2,214,343 | 2,214,343 | 2,214,343 | 2,214,343 | 1,989,343 | 1,989,343 | 1,989,343 | 1,989,343 |
---|
Retained Earnings | -104,638 | -104,638 | -104,638 | -104,638 | -146,205 | -146,205 | -146,205 | -146,205 | -75,940 | -75,940 | -75,940 | -75,940 | -24,000 | -24,000 | -24,000 | -96,000 | 419,652 | -185,809 | 1,006,192 | 1,678,606 | 1,586,942 | 1,838,011 | 2,108,813 | 2,092,244 | 2,038,290 | 2,201,948 | 2,533,047 | 2,776,729 | 2,431,813 | 2,752,689 | 3,391,263 | 3,132,058 | 2,784,179 | 3,221,845 | 4,055,682 | 4,765,978 | 3,418,327 | 4,400,613 | 5,621,215 | 17,743,273 | 15,692,004 | 14,177,791 | 28,216,456 | 23,368,938 | 26,968,069 | 27,187,193 | 25,484,812 |
| 25,484,812 | 27,187,193 | 26,968,069 | 23,368,938 | 28,216,456 | 14,177,791 | 15,692,004 | 17,743,273 | 5,621,215 | 4,400,613 | 3,418,327 | 4,765,978 | 4,055,682 | 3,221,845 | 2,784,179 | 3,132,058 | 3,391,263 | 2,752,689 | 2,431,813 | 2,776,729 | 2,533,047 | 2,201,948 | 2,038,290 | 2,092,244 | 2,108,813 | 1,838,011 | 1,586,942 | 1,678,606 | 1,006,192 | -185,809 | 419,652 | -96,000 | -24,000 | -24,000 | -24,000 | -75,940 | -75,940 | -75,940 | -75,940 | -146,205 | -146,205 | -146,205 | -146,205 | -104,638 | -104,638 | -104,638 | -104,638 |
---|
Accumulated Other Comprehensive Income | -266,649 | -266,649 | -266,649 | -266,649 | -309,595 | -309,595 | -309,595 | -309,595 | -305,302 | -305,302 | -305,302 | -305,302 | 9,439,000 | -380,000 | -380,000 | -2,869 | 4,746,828 | -306,516 | 2,833,495 | 2,835,463 | 2,787,422 | 2,809,005 | 2,842,890 | 2,808,990 | 2,656,772 | 2,699,860 | 2,624,478 | 2,625,160 | 2,507,870 | 2,496,109 | 2,543,863 | 423,767 | 800,124 | 754,771 | 442,616 | 1,381,795 | 1,690,903 | 1,661,791 | 1,387,221 | 871,928 | 892,263 | 2,592,539 | 1,256,417 | 2,529,169 | 10,608,476 | 11,201,202 | 2,990,046 |
| 2,990,046 | 11,201,202 | 10,608,476 | 2,529,169 | 1,256,417 | 2,592,539 | 892,263 | 871,928 | 1,387,221 | 1,661,791 | 1,690,903 | 1,381,795 | 442,616 | 754,771 | 800,124 | 423,767 | 2,543,863 | 2,496,109 | 2,507,870 | 2,625,160 | 2,624,478 | 2,699,860 | 2,656,772 | 2,808,990 | 2,842,890 | 2,809,005 | 2,787,422 | 2,835,463 | 2,833,495 | -306,516 | 4,746,828 | -2,869 | -380,000 | -380,000 | 9,439,000 | -305,302 | -305,302 | -305,302 | -305,302 | -309,595 | -309,595 | -309,595 | -309,595 | -266,649 | -266,649 | -266,649 | -266,649 |
---|
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 | 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 | 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 |
---|
Other Stockholders Equity | 302,203 | 302,203 | 302,203 | 302,203 | 348,521 | 348,521 | 348,521 | 348,521 | 351,905 | 351,905 | 351,905 | 351,905 | -2,389,250 | 387,000 | 387,000 | -853,169 | -714,919 | 281,951 | 2,836,364 | 2,836,364 | 2,784,755 | 2,784,755 | 216,612 | 2,784,755 | 253,781 | 2,626,532 | 2,626,532 | 2,626,532 | 2,416,412 | 2,416,412 | 2,416,412 | 2,416,412 | 1,954,164 | 1,954,164 | 1,954,164 | 1,954,164 | 1,775,976 | 1,775,976 | 1,775,976 | 1,775,976 | 1,392,791 | 21,989,970 | 1,392,791 | 30,695,290 | 35,497,024 | 37,182,085 | 40,552,628 |
| 40,552,628 | 37,182,085 | 35,497,024 | 30,695,290 | 1,392,791 | 21,989,970 | 1,392,791 | 1,775,976 | 1,775,976 | 1,775,976 | 1,775,976 | 1,954,164 | 1,954,164 | 1,954,164 | 1,954,164 | 2,416,412 | 2,416,412 | 2,416,412 | 2,416,412 | 2,626,532 | 2,626,532 | 2,626,532 | 253,781 | 2,784,755 | 216,612 | 2,784,755 | 2,784,755 | 2,836,364 | 2,836,364 | 281,951 | -714,919 | -853,169 | 387,000 | 387,000 | -2,389,250 | 351,905 | 351,905 | 351,905 | 351,905 | 348,521 | 348,521 | 348,521 | 348,521 | 302,203 | 302,203 | 302,203 | 302,203 |
---|