XML 17 R6.htm IDEA: XBRL DOCUMENT v3.21.2
STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 1,656,427 $ 2,304,302
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 1,498,681 1,346,008
Gain on disposition of property and equipment (5,904)
Non-cash lease expense 10,297
Loan fee amortization 9,935 9,875
Stock compensation expense 22,914
Change in operating assets and liabilities:    
Accounts receivable 459,837 (1,613,116)
Inventories (466,927) 457,994
Prepaid expenses and other current assets (8,189) 86,529
Income taxes receivable 339,839 290,979
Unearned revenue (77,923) (153,408)
Grapes payable 332,286 (229,222)
Accounts payable 39,714 150,632
Accrued expenses (40,203) 258,395
Net cash from operating activities 3,770,784 2,908,968
CASH FLOWS FROM INVESTING ACTIVITIES    
Proceeds from disposition of property and equipment 35,510
Additions to vineyard development costs (541,585) (468,774)
Additions to property and equipment (6,361,345) (3,422,004)
Net cash from investing activities (6,867,420) (3,890,778)
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from Paycheck Protection Program 1,655,200
Payments on Paycheck Protection Program (1,655,200)
Payment on installment note for property purchase (66,280) (62,449)
Payments on long-term debt (345,822) (326,179)
Proceeds from investor deposits held as liability 2,899,346 5,033,330
Proceeds from issuance of preferred stock 501,333
Net cash from financing activities 2,988,577 4,644,702
NET CHANGE IN CASH AND CASH EQUIVALENTS (108,059) 3,662,892
CASH AND CASH EQUIVALENTS, beginning of period 13,999,755 7,050,176
CASH AND CASH EQUIVALENTS, end of period 13,891,696 10,713,068
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Purchases of property and equipment and vineyard development costs included in accounts payable 1,009,623 276,519
Reduction in investor deposits for preferred stock 510,636
Accrued preferred stock dividends $ 1,083,213 $ 769,356