XML 23 R6.htm IDEA: XBRL DOCUMENT v3.23.2
STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 9 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Cash flows from operating activities        
Net income $ 580,797 $ 866,193 $ 607,701 $ 1,698,681
Depreciation and amortization 130,498 118,263 364,686 357,350
Changes in operating assets and liabilities:        
Accounts receivable     (1,742) 4,853
Inventory     113,012 (26,545)
Prepaid income taxes     (262,400) (232,500)
Prepaid expenses     (43,741) (54,425)
Accounts payable and accrued liabilities     155,084 (42,616)
Accrued salaries and vacation     (330,574) (291,611)
Rental deposits     470,480 548,480
Income taxes payable     (60,000)
Long term deferred income taxes     5,000 (31,900)
Total adjustments     469,805 171,086
Net cash provided by operating activities     1,077,506 1,869,767
Cash flows from investing activities        
Capital expenditures     (1,408,657)
Purchase of Investments     (1,008,226) (68,399)
Net cash used in investing activities     (2,416,883) (68,399)
Cash flows from financing activities        
Repurchase of capital stock     (42,000)
Principal payments on operating lease obligations     (11,594)
Principal payments on finance lease obligations (15,908) (15,276) (45,439) (45,309)
Net cash used in financing activities     (57,033) (87,309)
Net (decrease)/ increase in cash and cash equivalents     (1,396,410) 1,714,059
Cash and cash equivalents - beginning of period     10,585,832 9,226,456
Cash and cash equivalents - end of period 9,189,422 10,940,515 9,189,422 10,940,515
Reconciliation of Cash and Cash Equivalents Per Balance Sheet        
Cash and equivalents 832,134 1,374,312 832,134 1,374,312
Cash reserved for capital improvements 8,357,288 9,566,203 8,357,288 9,566,203
Cash and cash equivalents per statement of cash flows 9,189,422 10,940,515 9,189,422 10,940,515
Schedule of payments of interest and taxes:        
Cash paid for income tax     400,000 827,000
Cash paid for interest     18,319 8,772
Supplemental schedule of non-cash activities        
Net of unrealized holdings gain on available-for-sale investment securities $ 20,206