XML 19 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
Statements of Cash Flows (unaudited) - USD ($)
3 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities    
Income (loss) from operations $ (60,465) $ 35,697
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 107,277 116,583
Income Tax Provision (benefit) (2,700) 2,000
Changes in operating assets and liabilities:    
Accounts receivable 4,756 12,861
Inventories (28,451) 4,811
Prepaid income taxes 2,000 (1,300)
Prepaid expenses (20,028) (28,947)
Accounts payable and accrued liabilities 55,396 92,359
Accrued salaries and vacation (249,441) (284,846)
Rental deposits 227,442 158,709
Deferred taxes (700) (700)
Total adjustments 95,551 71,530
Net cash provided by operating activities 35,086 107,227
Cash flows from investing activities    
Capital expenditures (60,686) (11,621)
Interest from investments 80,749 181
Purchase of investments (6,839) (1,000,000)
Net cash used in investing activities 13,224 (1,011,440)
Cash flows from financing activities    
Interest from finance lease obligations (1,683) (3,544)
Principal payments on finance lease obligations (16,274) (14,981)
Net cash used in financing activities (17,957) (18,525)
Net increase (decrease) in cash and cash equivalents 30,353 (922,738)
Cash and cash equivalents - beginning of period 9,292,939 10,585,832
Cash and cash equivalents - end of period 9,323,292 9,663,094
Reconciliation of Cash and Cash Equivalents Per Balance Sheets:    
Cash and equivalents 841,414 1,096,564
Cash reserved for capital improvements 8,481,878 8,566,530
Cash and Cash Equivalents Per Statement of Cash Flows 9,323,292 9,663,094
Supplemental schedule of non-cash activities    
Net of unrealized holdings gain on available-for-sale investment securities $ 6,850