XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.1
STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 6 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities        
Net Income $ (7,430) $ 384,871 $ 26,904 $ 832,488
Adjustments to reconcile net income to net cash provided by operating activities:        
Depreciation and amortization 117,605 119,103 234,188 239,087
Changes in operating assets and liabilities:        
Accounts receivable     20,439 8,169
Inventories     4,515 (18,480)
Prepaid income taxes     (203,800) (171,400)
Prepaid expenses     184,166 (71,532)
Accounts payable and accrued liabilities     22,385 (25,537)
Accrued salaries and vacation     (323,619) (300,170)
Rental deposits     850,685 841,448
Income taxes payable     (60,000)
Deferred taxes     12,100 (21,300)
Net cash provided by operating activities     827,963 1,252,773
Cash flows from investing activities        
Capital expenditures     (175,546) (52,475)
Purchase of investments     (1,008,226)
Net cash used in investing activities     (1,183,772) (52,475)
Cash flows from financing activities        
Repurchase of capital stock     (42,000)
Principal payments on finance lease obligations (14,640) (15,102) (29,531) (30,033)
Net cash used in financing activities     (29,531) (72,033)
Net decrease/increase in cash and cash equivalents     (385,340) 1,128,265
Cash and cash equivalents – beginning of period     10,585,832 9,226,456
Cash and cash equivalents – end of period 10,200,492 10,354,721 10,200,492 10,354,721
Reconciliation of cash and cash equivalents per balance sheets        
Cash and equivalents 721,168 3,838,680 721,168 3,838,680
Cash reserved for capital improvements and deferred maintenance 9,479,324 6,516,041 9,479,324 6,516,041
Cash and cash equivalents per statement of cash flows 10,200,492 10,354,721 10,200,492 10,354,721
Schedule of payments of interest and taxes        
Cash paid for interest     8,011 5,521
Supplemental Schedule of Non-cash Activities        
Net of unrealized holdings gain on available-for-sale investment securities $ 10,788