XML 37 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Statements of Cash Flows - USD ($)
12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net income $ 908,000 $ 1,115,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 562,000 458,000
Deferred income tax expense 15,000 29,000
Amortization of operating lease right-of-use asset 43,000 0
Other non-cash expenses 24,000 91,000
Changes in operating assets and liabilities:    
Accounts receivable 1,000 (9,000)
Inventories 6,000 40,000
Prepaid income taxes 296,000 (7,000)
Prepaid expenses (59,000) 163,000
Accounts payable and accrued liabilities 60,000 143,000
Accrued wages and related (9,000) (6,000)
Customer deposits 286,000 226,000
Operating lease liability (44,000) (10,000)
Net cash provided by operating activities 2,089,000 2,233,000
Cash flows from investing activities    
Capital expenditures (359,000) (524,000)
Redemption (purchase) of investments, net 1,092,000 (85,000)
Net cash provided by (used in) investing activities 733,000 (609,000)
Cash flows from financing activities    
Principal payments on finance lease obligations (115,000) (131,000)
Principal payments on notes payable (210,000) 0
Net cash used in financing activities (325,000) (131,000)
Net increase in cash and cash equivalents 2,497,000 1,493,000
Cash and cash equivalents - beginning of period 10,786,000 9,293,000
Cash and cash equivalents - end of period 13,283,000 10,786,000
Reconciliation of Cash and Cash Equivalents Per Balance Sheets:    
Cash and equivalents 1,348,000 333,000
Cash reserved for capital improvements 11,935,000 10,453,000
Cash and cash equivalents per statement of cash flows 13,283,000 10,786,000
Schedule of payments of interest and taxes    
Cash paid for income tax 127,000 473,000
Cash paid for interest 78,000 27,000
Supplemental schedule of non-cash investing and financing activities    
Financed annual insurance 0 210,000
Assets acquired under finance leases $ 111,000 $ 663,000