XML 20 R6.htm IDEA: XBRL DOCUMENT v3.21.2
STATEMENT OF CASH FLOWS - USD ($)
12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash flows from operating activities    
Net Income $ 2,413,335 $ 878,856
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 443,831 414,805
PPP loan forgiveness income (555,715)
Accounts receivable (11,154) 24,802
Inventory (9,896) 1,035
Prepaid income taxes 271,200 (266,300)
Prepaid expenses 5,429 4,021
Accounts payable and accrued liabilities 38,792 4,413
Accrued salaries and vacation 138,670 (81,036)
Rental deposits 186,713 465,443
Income taxes payable 60,000
Deferred taxes 20,200 (21,700)
Total adjustments 588,070 545,483
Net cash provided by operating activities 3,001,405 1,424,339
Cash flows from investing activities    
Purchases of property and equipment (169,180) (637,041)
Net cash used in investing activities (169,180) (637,041)
Cash flows from financing activities    
Proceeds from Loans 555,715
Acquisition of capital lease assets 81,669
Principal payments on capital lease obligations (57,879) (48,596)
Net cash used in financing activities (57,879) 588,788
Net increase in cash and cash equivalents 2,774,346 1,376,086
Cash and cash equivalents – beginning of year 6,452,110 5,076,024
Cash and cash equivalents – end of year 9,226,456 6,452,110
Schedule of payments of interest and taxes    
Cash paid for income tax 705,768 663,631
Cash paid for interest $ 13,545 $ 17,413