XML 18 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash Flows From Operating Activities    
Net Income $ 759,331 $ 224,667
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 213,742 207,726
Decrease in accounts receivable 5,529 23,351
(Increase) in inventory (24,512) (6,051)
(Increase) in current deferred taxes (23,400)
(Increase) in prepaid income taxes (277,800) (47,400)
(Increase) in prepaid expenses (26,938) (15,538)
(Decrease) in accounts payable and accrued liabilities (20,977) (58,868)
(Decrease) in accrued salaries and vacation (238,607) (207,998)
Increase in rental deposits 669,586 818,261
(Decrease) income taxes payable (52,600)
(Decrease) deferred taxes (343,900)
Total adjustments (96,477) 690,083
Net cash provided by operating activities 662,854 914,750
Cash Flows From Investing Activities    
Capital expenditures (113,540) (80,371)
Loss on sale of assets 1,304
Net cash used in investing activities (113,540) (79,067)
Cash Flows from Financing Activities    
Principal payments on long term debt (23,792) (376,552)
Net cash used in financing activities (23,792) (376,552)
Net increase in cash and cash equivalents 525,522 459,131
Cash and Cash Equivalents – Beginning of Period 2,811,766 2,616,670
Cash and Cash Equivalents – End of Period 3,337,288 3,075,801
Schedule of Payments of Interest and Taxes    
Cash paid for income tax 499,050 262,759
Cash paid for interest $ 4,803 $ 38,865