XML 16 R6.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
6 Months Ended
Apr. 04, 2021
Mar. 29, 2020
OPERATING ACTIVITIES:    
Net income (loss) $ 765,983 $ (279,303)
Reconciliation of net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization expense 340,007 235,000
Interest expense - debt financing cost amortization 3,956 1,120
Interest expense - loan discount amortization 9,279 0
Loss on disposal of operating assets 30,721 0
Stock-based compensation 44,999 34,000
Gain on extinguishment of debt (125,371) 0
Changes in assets and liabilities    
(Increase) decrease in accounts receivable 0 (24,373)
(Increase) decrease in inventory (143,780) (43,600)
(Increase) decrease in prepaid expenses 30,730 (132,654)
Increase (decrease) in accounts payable (37,796) (59,946)
Increase (decrease) in other current liabilities 28,868 (57,431)
Net cash provided by (used in) operating activities 947,596 (327,187)
INVESTING ACTIVITIES:    
Acquisition of property and equipment (710,651) (312,929)
Tradename registrations (10,966) 0
Deposit on pending acquisition of Aggieland Safari 0 (103,235)
Proceeds from the disposition of property and equipment 16,634 0
Net cash used in investing activities (704,983) (416,164)
FINANCING ACTIVITIES:    
Payments on 2018 Term Loan (107,686) (102,427)
Net cash used in financing activities (107,686) (102,427)
Net increase (decrease) in cash 134,927 (845,778)
Cash at beginning of period 5,505,716 3,787,815
Cash at end of period 5,640,643 2,942,037
Supplemental Cash Flow Information:    
Cash paid for interest 177,040 33,602
Cash paid for income taxes $ 276,750 $ 50,000