XML 18 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash Flows From Operating Activities    
Net Income $ 1,200,915 $ 722,092
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 323,618 312,895
(Increase) Decrease in accounts receivable (4,845) 15,146
(Increase) in inventory (15,219) (16,606)
(Increase) Decrease in prepaid income taxes (140,100) 146,900
Decrease in prepaid expenses 11,902 13,101
(Increase) in Deposits (2,090) (3,611)
(Decrease) in accounts payable and accrued liabilities (47,853) (29,941)
(Decrease) in accrued salaries and vacation (228,791) (204,995)
Increase in rental deposits 496,850 639,505
(Decrease) in income taxes payable (52,600)
(Decrease) in long term deferred income taxes (324,100) (46,500)
Total adjustments 16,772 825,894
Net cash provided by operating activities 1,217,687 1,547,986
Cash Flows Used in Investing Activities    
Capital expenditures (251,110) (168,091)
Proceeds from sale of fixed assets 1,304
Net cash used in investing activities (251,110) (166,787)
Cash Flows from Financing Activities    
Acquisition of capital lease assets 81,369
Principal payments on capital lease obligations (36,656) (620,977)
Net cash provided by (used in) financing activities 44,713 (620,977)
Net increase in cash and cash equivalents 1,011,290 760,222
Cash and Cash Equivalents – Beginning of Period 2,811,766 2,616,670
Cash and Cash Equivalents – End of Period 3,823,056 3,376,892
Schedule of Payments of Interest and Taxes    
Payments for interest 7,342 51,951
Payments for income tax $ 604,050 $ 456,759