XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.0.1
STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities    
Net income $ 447,617 $ 306,352
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 119,984 99,881
Changes in operating assets and liabilities:    
Accounts receivable 4,874 2,982
Inventories 8,311 (13,782)
Prepaid income taxes 165,800
Prepaid expenses (150,349) (119,999)
Accounts payable and accrued liabilities 8,485 38,652
Accrued salaries and vacation (300,856) (166,774)
Rental deposits 125,542 28,677
Income taxes payable 110,100
Deferred taxes (11,100) (19,800)
Total adjustments (85,009) 15,637
Net cash provided by operating activities 362,608 321,989
Cash flows from investing activities    
Capital expenditures (42,008) (21,297)
Net cash used in investing activities (42,008) (21,297)
Cash flows from financing activities    
Borrowings on long-term debt 960
Principal payments on capital lease obligations (14,931) (14,190)
Net cash used in financing activities (14,931) (13,230)
Net increase in cash and cash equivalents 305,669 287,462
Cash and cash equivalents - beginning of period 9,226,456 6,452,110
Cash and cash equivalents - end of period 9,532,125 6,739,572
Reconciliation of Cash and Cash Equivalents Per Balance Sheets    
Cash and equivalents 3,016,244 6,739,572
Cash reserved for capital improvements 6,515,881
Cash and Cash Equivalents Per Statement of Cash Flows 9,532,125 6,739,572
Schedule of payments of interest and taxes    
Cash paid for interest $ 2,471 $ 4,091