XML 19 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Statements of Cash Flows (unaudited) - USD ($)
9 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net income $ 422,000 $ 709,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 417,000 311,000
Deferred income tax expense 0 (29,000)
Amortization of operating lease right-of-use asset 32,000 0
Other non-cash expenses 21,000 (20,000)
Changes in operating assets and liabilities:    
Accounts receivable 5,000 (24,000)
Inventories (29,000) (71,000)
Prepaid income taxes 277,000 56,000
Prepaid expenses (132,000) 217,000
Accounts payable and accrued liabilities (27,000) (26,000)
Accrued wages and related (212,000) (244,000)
Customer deposits 1,150,000 1,174,000
Operating lease liability (33,000) 0
Net cash provided by operating activities 1,891,000 2,053,000
Cash flows from investing activities    
Capital expenditures (181,000) (258,000)
Purchase of investments, net 1,092,000 0
Net cash provided by (used in) investing activities 911,000 (258,000)
Cash flows from financing activities    
Principal payments on finance lease obligations (84,000) (46,000)
Principal payments on notes payable (210,000) 0
Net cash used in financing activities (294,000) (46,000)
Net increase in cash and cash equivalents 2,508,000 1,749,000
Cash and cash equivalents - beginning of period 10,786,000 10,335,000
Cash and cash equivalents - end of period 13,294,000 12,084,000
Reconciliation of Cash and Cash Equivalents Per Balance Sheets:    
Cash and equivalents 1,593,000 2,136,000
Cash reserved for capital improvements 11,701,000 9,948,000
Cash and cash equivalents per statement of cash flows 13,294,000 12,084,000
Schedule of payments of interest and taxes    
Cash paid for income tax 0 275,000
Cash paid for interest 17,000 2,000
Supplemental schedule of non-cash activities    
Assets acquired under finance leases $ 0 $ 100,000