XML 18 R6.htm IDEA: XBRL DOCUMENT v3.22.2
STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Cash Flows from Operating Activities    
Net Income $ 1,698,681 $ 2,062,869
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 357,350 321,084
PPP loan forgiveness income (555,715)
Accounts receivable 4,853 (4,937)
Inventory (26,545) (6,900)
Prepaid income taxes (232,500) 271,200
Prepaid expenses (54,425) 13,735
Accounts payable and accrued liabilities (42,616) (28,885)
Accrued salaries and vacation (291,611) (153,976)
Rental deposits 548,480 722,239
Income taxes payable (60,000) 3,600
Long term deferred income taxes (31,900) (16,700)
Total adjustments 171,086 564,745
Net cash provided by operating activities 1,869,767 2,627,614
Cash Flows from Investing Activities    
Purchases of property and equipment (68,399) (77,905)
Net cash used in investing activities (68,399) (77,905)
Cash Flows from Financing Activities    
Repurchase of capital stock (42,000)
Principal payments on capital lease obligations (45,309) (43,114)
Net cash used in financing activities (87,309) (43,114)
Net increase in cash and cash equivalents 1,714,059 2,506,595
Cash and Cash Equivalents – Beginning of Period 9,226,456 6,452,110
Cash and Cash Equivalents – End of Period 10,940,515 8,958,705
Reconciliation of Cash and Cash Equivalents Per Balance Sheet    
Cash and equivalents 1,374,312 8,958,705
Cash reserved for capital improvements 9,566,203
Cash and cash equivalents per statement of cash flows 10,940,515 8,958,705
Schedule of Payments of Interest and Taxes:    
Cash paid for income tax 827,000 380,768
Cash paid for interest $ 8,772 $ 10,906