XML 37 R6.htm IDEA: XBRL DOCUMENT v3.24.4
Statements of Cash Flows - USD ($)
12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Cash flows from operating activities    
Net income $ 1,115,000 $ 988,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 458,000 460,000
Deferred income tax expense 29,000 15,000
Other non-cash expenses 91,000 0
Changes in operating assets and liabilities:    
Accounts receivable (9,000) (7,000)
Inventories 40,000 96,000
Prepaid income taxes (7,000) (72,000)
Prepaid expenses 163,000 8,000
Accounts payable and accrued liabilities 143,000 (19,000)
Accrued wages and related (6,000) (122,000)
Customer deposits 226,000 (185,000)
Operating lease obligation (10,000) 0
Building security deposits 0 25,000
Net cash provided by operating activities 2,233,000 1,187,000
Cash flows from investing activities    
Capital expenditures (524,000) (1,412,000)
Purchase of Investments, net (85,000) (1,007,000)
Net cash used in investing activities (609,000) (2,419,000)
Cash flows from financing activities:    
Principal payments on finance lease obligations (131,000) (61,000)
Net cash used in financing activities (131,000) (61,000)
Net increase (decrease) in cash and cash equivalents 1,493,000 (1,293,000)
Cash and cash equivalents - beginning of period 9,293,000 10,586,000
Cash and cash equivalents - end of period 10,786,000 9,293,000
Reconciliation of Cash and Cash Equivalents Per Balance Sheets:    
Cash and equivalents 333,000 885,000
Cash reserved for capital improvements 10,453,000 8,408,000
Cash and cash equivalents per statement of cash flows 10,786,000 9,293,000
Schedule of payments of interest and taxes:    
Cash paid for income tax 473,000 400,000
Cash paid for interest 27,000 15,000
Supplemental schedule of non-cash activities    
Financed annual insurance 210,000 0
Assets acquired under finance leases $ 663,000 $ 0