XML 54 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONDENSED PARENT COMPANY ONLY FINANCIAL STATEMENTS (Tables)
12 Months Ended
Sep. 30, 2015
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Schedule of balance sheet

BALANCE SHEETS

As of September 30, 2015 and 2014

 

    2015     2014  
Assets                
                 
Current assets                
Cash and cash equivalents   $ 564,044     $ 1,493,613  
Other receivables     1,417       170,889  
Deferred tax asset     3,583,128       3,305,800  
Prepaid expenses and other     2,044,502       1,436,833  
Total current assets     6,193,091       6,407,135  
Property, plant and equipment, at cost     227,894       227,894  
less accumulated depreciation     (213,061 )     (211,621 )
      14,833       16,273  
Due from affiliates     6,852,724       6,146,489  
Investment in subsidiaries     19,519,637       16,575,490  
                 
Total assets   $ 32,580,285     $ 29,145,387  
                 
Liabilities and shareholders’ equity                
Current liabilities                
Current maturities of long-term debt   $ 2,037,840     $ 1,923,623  
Lines of credit and short term borrowings     4,516,235       760,132  
Accounts payable     86,219       85,679  
Accrued expenses and other current liabilities     325,084       335,897  
Total current liabilities     6,965,378       3,105,331  
Long-term debt, less current maturities     5,321,266       7,318,345  
Deferred income taxes payable     7,005       266,605  
                 
Total liabilities     12,293,649       10,690,281  
                 
Shareholders’ equity                
                 
Preferred stock, $.0001 par value Authorized 1,000,000 shares,206 issued at September 30, 2015 and 2014     -       -  
                 
Common stock, $.0001 par value Authorized 50,000,000 shares 14,839,836 issued and 14,239,836 outstanding at September 30, 2015 and 2014     1,484       1,484  
                 
Treasury stock, 600,000 shares at September 30, 2015 and 2014     (60 )     (60 )
                 
Additional paid in capital     61,289,260       61,289,260  
Retained earnings (deficit)     (41,004,048 )     (42,835,578 )
Total shareholders' equity     20,286,636       18,455,106  
Total liabilities and shareholders' equity   $ 32,580,285     $ 29,145,387  
Schedule of statement of income

STATEMENTS OF INCOME

For the years ended September 30, 2015 and 2014

 

    2015     2014  
             
General and administrative expenses   $ 1,302,892     $ 1,764,184  
                 
Net loss from operations before taxes     (1,302,892 )     (1,764,184 )
                 
Other nonoperating expense     (1,479 )     (4,382 )
Interest income     1,278       -  
Interest expense     (640,472 )     (674,232 )
Interest allocation to subsidiaries     603,020       498,844  
                 
Net loss before tax     (1,340,545 )     (1,943,954 )
                 
Income tax benefit     (536,928 )     (530,210 )
                 
Net loss from parent     (803,617 )     (1,413,744 )
               
Equity in undistributed income income of subsidiaries     2,944,147       5,061,941  
                 
Dividends on preferred stock     (309,000 )     (386,250 )
                 
Net income available to common shareholders   $ 1,831,530     $ 3,261,947  
                 
Weighted average shares outstanding- basic     14,239,836       14,392,194  
                 
Weighted average shares-diluted     17,673,169       17,802,443  
                 
Net earnings per share-basic available to common shareholders   $ 0.129     $ 0.227  
                 
Net earnings per share-diluted available to common shareholders   $ 0.104     $ 0.183  
Schedule of consolidated statement of cash flow

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the years ended September 30, 2015 and 2014

 

    2015     2014  
Cash flows form operating activities:                
Net income available to common shareholders   $ 1,831,530     $ 3,261,947  
                 
Adjustments to reconcile net income to net cash provided by operating activities                
Provision for current tax benefit     (275,751 )     (779,557 )
Provision for deferred income tax expense     (261,177 )     249,347  
Depreciation expense     1,440       8,223  
Equity in undistributed income of subsidiaries     (2,944,147 )     (5,061,941 )
Advances from subsidiaries     (706,235 )     4,651,119  
Changes in:                
(Increase) decrease in prepaid expenses     (607,669 )     356,585  
(Increase) decrease in other receivable     169,472       (169,472 )
Increase (decrease) in accounts payable     540       (144,133 )
Decrease in accrued expenses and other current liabilities     (10,813 )     (48,669 )
Net cash provided by (used in) operating activities     (2,802,810 )     2,323,449  
                 
Cash flows from investing activities:                
Investment in property & equipment     -       (7,250 )
Net cash used in investing activities     -       (7,250 )
                 
Cash flows from financing activities:                
Borrowings on lines of credit and short-term debt, net of (repayments)     3,756,103       (9,372,535 )
Principal payments on long term debt     (3,045,741 )     (5,615,064 )
Proceeds from private placement of preferred stock     -       249,998  
Par value of common stock issued to preferred shareholders     -       3  
Treasury stock purchased by company     -       (30 )
Proceeds from long term debt     1,162,879       10,457,965  
Net cash provided by (used in) financing activities     1,873,241       (4,279,663 )
                 
Decrease in cash and cash equivalents     (929,569 )     (1,963,464 )
Cash beginning of period     1,493,613       3,457,077  
Cash end of period   $ 564,044     $ 1,493,613  
                 
Supplemental disclosures of cash flows information:                
Cash paid during the year for:                
Income taxes   $ 243,998     $ 270,000  
Interest   $ 640,472     $ 746,382  
Insurance premiums financed   $ 2,349,760     $ 2,268,510  
Dividends on preferred stock   $ 309,000     $ 386,250