XML 40 R6.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities    
Net income $ 1,478,233 $ 1,624,200
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 427,413 431,280
Loss on disposal of fixed assets (1,249)
Changes in operating assets and liabilities:    
Accounts receivable 4,997 (34,148)
Inventory (8,809) 8,586
Prepaid income taxes (4,900)
Prepaid expenses (10,684) 4,553
Accounts payable and accrued liabilities 24,511 (15,889)
Accrued salaries and vacation 21,804 12,024
Rental deposits 93,608 10,198
Income taxes payable (8,300) (44,300)
Deferred taxes (42,300) (323,500)
Total adjustments 497,340 47,555
Net cash provided by operating activities 1,975,573 1,671,755
Cash flows from investing activities    
Proceeds from sale of fixed assets 1,400
Capital expenditures (1,135,283) (231,279)
Net cash used in investing activities (1,135,283) (229,879)
Cash flows from financing activities    
Acquisition of capital lease assets 81,369
Principal payments on capital lease obligations (48,071) (51,206)
Net cash used in financing activities 33,298 (51,206)
Net increase in cash and cash equivalents 873,588 1,390,670
Cash and cash equivalents - beginning of year 4,202,436 2,811,766
Cash and cash equivalents - end of year 5,076,024 4,202,436
Schedule of payments of interest and taxes    
Cash paid for income tax 687,000 684,050
Cash paid for interest 17,532 10,133
Non-cash financing and investing activities:    
Property, plant and equipment obtained through capital lease obligations 81,369
Increase in investments from dividend distribution $ 111,204