EX-99 2 federal-hose-ops-6302016.htm EXHIBIT 99.1 FEDERAL HOSE UNAUDITED 6-30-2016 Hickok FY 2016 Qtr 3 10-Q
  Exhibit 99.1

STATEMENT OF INCOME

OPERATIONS OF FEDERAL HOSE
 
(Unaudited)


 




Three
Months ended
June 30,
2016
Six
Months ended
June 30,
2016
Three
Months ended
June 30,
2015
Six
Months ended
June 30,
2015


 

Net Sales
$1,793,001
$3,491,863
$2,034,454
$4,248,472
Cost of Sales
1,354,924
2,676,140
1,550,915
3,095,028
 



    Gross Profit
438,077
815,723
483,539
1,153,444
   


Corporate management fees
60,000
120,000
60,000
120,000
Selling, general and  administrative expenses
244,813
481,848
158,225
332,391






304,813
601,848
218,225
452,391
 



   Net Income
$133,264
$213,875
$265,314
701,053















 


 

BALANCE SHEET

OPERATIONS OF FEDERAL HOSE
(UNAUDITED)

   
 

June 30,
  2016 
(Unaudited)
 

 June 30, 
  2015 
 (Unaudited) 
Assets      
Current Assets      
  Petty Cash
$201

$201
  Cash and Cash Equivalents 56,307
-
  Trade Accounts Receivable - Net
834,720

885,383
  Inventories
1,590,623

2,093,375
  Prepaid Expenses
9,909

6,994
 


Total Current Assets
2,491,760

  2,985,953
 


       
Property, Plant and Equipment 779,672   750,030
  Less: Allowance for Depreciation
471,471

  458,464
 


Total Property - Net
308,201

  291,566
 


   
 
Other Assets  
 
  Interdivisional Advances
     690,935

      4,583,170




Total Other Assets
690,935

  4,583,170
 


Total Assets
$3,490,896

$7,860,689
 






Liabilities and Equity


Current Liabilities


  Trade Accounts Payable $475,513

$791,745
  Accrued Expenses 130,217

129,920




         Total Current Liabilities 605,730

921,665




Equity



  Retained Earnings
2,885,166

6,939,024




        Total Liabilities and Equity
$3,490,896

$7,860,689






 

STATEMENT OF RETAINED EARNINGS

OPERATIONS OF FEDERAL HOSE
 
(Unaudited)


 




Three
Months ended
June 30,
2016
Six
Months ended
June 30,
2016
Three
Months ended
June 30,
2015
Six
Months ended
June 30,
2015


 

Retained Earnings - Beginning
$2,751,902
$2,871,291
$6,673,710
$6,531,971
  Net income
133,264
213,875
265,314
701,053
  Distributions
-
(200,000)
-
(294,000)
 



Retained Earnings - Ending
$2,885,166
$2,885,166
$6,939,024
$6,939,024