2015 Q3 Form 10-Q Financial Statement

#000155335015000904 Filed on August 19, 2015

View on sec.gov

Income Statement

Concept 2015 Q3 2015 Q2 2014 Q2
Revenue $9.692K $5.004K $592.00
YoY Change -10.35% 745.27% -78.28%
Cost Of Revenue $8.554K $4.368K
YoY Change -2.88%
Gross Profit $1.138K $636.00 $592.00
YoY Change -43.19% 7.43%
Gross Profit Margin 11.74% 12.71% 100.0%
Selling, General & Admin $5.249K $6.429K $13.30K
YoY Change -84.25% -51.65% -87.96%
% of Gross Profit 461.25% 1010.85% 2246.11%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $188.00 $187.00 $305.00
YoY Change -38.16% -38.69% -86.95%
% of Gross Profit 16.52% 29.4% 51.52%
Operating Expenses $74.92K $84.80K $158.5K
YoY Change -53.74% -46.51% -83.53%
Operating Profit -$73.78K -$84.17K -$157.9K
YoY Change -53.87% -46.71% -83.54%
Interest Expense $77.60K $80.53K $115.9K
YoY Change -24.73% -30.53% -5.68%
% of Operating Profit
Other Income/Expense, Net -$77.60K -$79.05K -$115.9K
YoY Change -24.73% -31.81% -5.68%
Pretax Income -$151.4K -$163.2K -$273.9K
YoY Change -42.45% -40.4% -74.7%
Income Tax
% Of Pretax Income
Net Earnings -$151.4K -$163.2K -$273.9K
YoY Change -42.45% -40.4% -74.7%
Net Earnings / Revenue -1561.97% -3261.69% -46261.49%
Basic Earnings Per Share
Diluted Earnings Per Share -$11.90K -$12.69K -$48.47K
COMMON SHARES
Basic Shares Outstanding 12.61M shares 12.61M shares 5.573M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2015 Q3 2015 Q2 2014 Q2
SHORT-TERM ASSETS
Cash & Short-Term Investments $0.00 $10.00K $10.00K
YoY Change -100.0% 0.0% -66.67%
Cash & Equivalents $1.691K $8.086K $7.235K
Short-Term Investments
Other Short-Term Assets $0.00 $0.00
YoY Change -100.0%
Inventory
Prepaid Expenses
Receivables
Other Receivables
Total Short-Term Assets $1.691K $8.086K $7.235K
YoY Change -96.74% 11.76% -94.56%
LONG-TERM ASSETS
Property, Plant & Equipment $467.00 $655.00 $2.006K
YoY Change -72.56% -67.35% -71.75%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $0.00
YoY Change -100.0%
Total Long-Term Assets $467.00 $655.00 $2.006K
YoY Change -72.56% -67.35% -94.79%
TOTAL ASSETS
Total Short-Term Assets $1.691K $8.086K $7.235K
Total Long-Term Assets $467.00 $655.00 $2.006K
Total Assets $2.158K $8.741K $9.241K
YoY Change -95.98% -5.41% -94.61%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $213.1K $250.0K $225.5K
YoY Change -9.45% 10.86% 25.48%
Accrued Expenses $774.4K $690.0K $862.4K
YoY Change 56.72% -20.0% 183.91%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $330.0K $260.0K $1.010M
YoY Change 65.0% -74.26% 225.81%
Total Short-Term Liabilities $1.321M $1.197M $2.102M
YoY Change 40.14% -43.05% 164.66%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $1.321M $1.197M $2.102M
Total Long-Term Liabilities $0.00 $0.00 $0.00
Total Liabilities $1.320M $1.200M $2.100M
YoY Change 40.43% -42.86% 165.82%
SHAREHOLDERS EQUITY
Retained Earnings -$7.838M -$7.687M -$6.830M
YoY Change 10.51% 12.54% 36.88%
Common Stock $12.61K $12.61K $5.573K
YoY Change 1.42% 126.32% 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity -$1.318M -$1.188M -$2.093M
YoY Change
Total Liabilities & Shareholders Equity $2.158K $8.741K $9.241K
YoY Change -95.98% -5.41% -94.61%

Cashflow Statement

Concept 2015 Q3 2015 Q2 2014 Q2
OPERATING ACTIVITIES
Net Income -$151.4K -$163.2K -$273.9K
YoY Change -42.45% -40.4% -74.7%
Depreciation, Depletion And Amortization $188.00 $187.00 $305.00
YoY Change -38.16% -38.69% -86.95%
Cash From Operating Activities -$40.00K -$40.00K -$70.00K
YoY Change -42.86% -42.86% -68.18%
INVESTING ACTIVITIES
Capital Expenditures $0.00
YoY Change -100.0%
Acquisitions
YoY Change
Other Investing Activities $0.00 $0.00
YoY Change
Cash From Investing Activities $0.00 $0.00 $0.00
YoY Change -100.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 30.00K 40.00K 70.00K
YoY Change -62.5% -42.86% -74.07%
NET CHANGE
Cash From Operating Activities -40.00K -40.00K -70.00K
Cash From Investing Activities 0.000 0.000 0.000
Cash From Financing Activities 30.00K 40.00K 70.00K
Net Change In Cash -10.00K -0.00000000001455 0.000
YoY Change -200.0% -100.0%
FREE CASH FLOW
Cash From Operating Activities -$40.00K -$40.00K -$70.00K
Capital Expenditures $0.00
Free Cash Flow -$70.00K
YoY Change -53.33%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
us-gaap Lease And Rental Expense
LeaseAndRentalExpense
9900 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
21554 USD
us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
USD
CY2015Q2 us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
39 USD
CY2014Q2 us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
592 USD
us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
138 USD
us-gaap Sales Revenue Services Net
SalesRevenueServicesNet
3040 USD
CY2015Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
4965 USD
CY2014Q2 us-gaap Sales Revenue Goods Net
SalesRevenueGoodsNet
USD
CY2014Q2 us-gaap Gross Profit
GrossProfit
592 USD
us-gaap Gross Profit
GrossProfit
1498 USD
us-gaap Gross Profit
GrossProfit
3040 USD
CY2015Q2 us-gaap Sales Revenue Net
SalesRevenueNet
5004 USD
CY2014Q2 us-gaap Sales Revenue Net
SalesRevenueNet
592 USD
us-gaap Sales Revenue Net
SalesRevenueNet
21692 USD
us-gaap Sales Revenue Net
SalesRevenueNet
3040 USD
CY2015Q2 us-gaap Cost Of Goods Sold
CostOfGoodsSold
4368 USD
CY2014Q2 us-gaap Cost Of Goods Sold
CostOfGoodsSold
USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
20194 USD
us-gaap Cost Of Goods Sold
CostOfGoodsSold
USD
CY2015Q2 us-gaap Gross Profit
GrossProfit
636 USD
CY2015Q2 us-gaap Professional Fees
ProfessionalFees
6953 USD
CY2014Q2 us-gaap Professional Fees
ProfessionalFees
45668 USD
us-gaap Professional Fees
ProfessionalFees
36064 USD
us-gaap Professional Fees
ProfessionalFees
52019 USD
CY2015Q2 us-gaap Marketing Expense
MarketingExpense
688 USD
CY2014Q2 us-gaap Marketing Expense
MarketingExpense
2457 USD
us-gaap Marketing Expense
MarketingExpense
2178 USD
us-gaap Marketing Expense
MarketingExpense
13704 USD
CY2015Q2 us-gaap Other Labor Related Expenses
OtherLaborRelatedExpenses
47344 USD
CY2014Q2 us-gaap Other Labor Related Expenses
OtherLaborRelatedExpenses
81074 USD
us-gaap Other Labor Related Expenses
OtherLaborRelatedExpenses
98283 USD
us-gaap Other Labor Related Expenses
OtherLaborRelatedExpenses
160921 USD
CY2015Q2 us-gaap Technology Services Costs
TechnologyServicesCosts
20502 USD
CY2014Q2 us-gaap Technology Services Costs
TechnologyServicesCosts
17455 USD
us-gaap Technology Services Costs
TechnologyServicesCosts
37713 USD
us-gaap Technology Services Costs
TechnologyServicesCosts
25543 USD
CY2015Q2 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
3474 USD
CY2014Q2 us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
1044 USD
us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
7236 USD
us-gaap Travel And Entertainment Expense
TravelAndEntertainmentExpense
4349 USD
CY2015Q2 us-gaap Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
100 USD
us-gaap Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
24024 USD
us-gaap Related Party Transaction Expenses From Transactions With Related Party
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty
USD
CY2015Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
5741 USD
CY2014Q2 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
10840 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
14046 USD
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
381717 USD
CY2015Q2 us-gaap Operating Expenses
OperatingExpenses
84802 USD
CY2014Q2 us-gaap Operating Expenses
OperatingExpenses
158538 USD
us-gaap Operating Expenses
OperatingExpenses
219544 USD
us-gaap Operating Expenses
OperatingExpenses
638253 USD
CY2015Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-84166 USD
CY2014Q2 us-gaap Operating Income Loss
OperatingIncomeLoss
-157946 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-218046 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
-635213 USD
CY2015Q2 us-gaap Investment Income Interest
InvestmentIncomeInterest
1484 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-285240 USD
CY2014Q2 us-gaap Investment Income Interest
InvestmentIncomeInterest
USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
2967 USD
us-gaap Investment Income Interest
InvestmentIncomeInterest
USD
CY2015Q2 us-gaap Interest Expense
InterestExpense
80533 USD
CY2014Q2 us-gaap Interest Expense
InterestExpense
115922 USD
us-gaap Interest Expense
InterestExpense
135467 USD
us-gaap Interest Expense
InterestExpense
285240 USD
CY2015Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-79049 USD
CY2014Q2 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-115922 USD
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-132500 USD
us-gaap Net Income Loss
NetIncomeLoss
-920453 USD
CY2015Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-163215 USD
CY2014Q2 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-273868 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-350546 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
-920453 USD
CY2015Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
USD
CY2014Q2 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
USD
CY2015Q2 us-gaap Net Income Loss
NetIncomeLoss
-163215 USD
CY2014Q2 us-gaap Net Income Loss
NetIncomeLoss
-273868 USD
us-gaap Net Income Loss
NetIncomeLoss
-350546 USD
CY2015Q2 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.01
CY2014Q2 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.05
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.03
us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.17
CY2015Q2 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
12613457 shares
CY2014Q2 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
5572688 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
12612076 shares
us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
5572688 shares
us-gaap Description Of New Accounting Pronouncements Not Yet Adopted
DescriptionOfNewAccountingPronouncementsNotYetAdopted
<div id='EdgarSAA123457890000' style="font-family : 'Times New Roman';"> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;"><strong>NOTE 3 &#150; RECENT ACCOUNTING PRONOUNCEMENTS</strong></font></p> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font></p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 17.067px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;"><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">In April 2015, FASB issued Accounting Standards Update (&#147;ASU&#148;) No. 2015-03, &#147;</font><i style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px;">Interest &#150; Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs&#148;</i><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">, is to simplify presentation of debt issuance costs by requiring that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The ASU does not affect the recognition and measurement guidance for debt issuance costs. For public companies, the ASU is effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early application is permitted. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.</font></font></p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 22.75pt; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;"><strong>&#160;</strong></font></p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 17.067px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;"><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">In April 2015, FASB issued Accounting Standards Update (&#147;ASU&#148;) No. 2015-04, &#147;</font><i style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px;">Compensation &#150; Retirement Benefits (Topic 715): Practical Expedient for the Measurement Date of an Employer's Defined Benefit Obligation and Plan Assets&#148;</i><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">, permits the entity to measure defined benefit plan assets and obligations using the month-end that is closest to the entity's fiscal year-end and apply that practical expedient consistently from year to year. The ASU is effective for public business entities for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early application is permitted. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.</font></font></p> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font></p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 17.067px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;"><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">In April 2015, FASB issued Accounting Standards Update (&#147;ASU&#148;) No. 2015-05, &#147;</font><i style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px;">Intangibles &#150; Goodwill and Other &#150; Internal-Use Software (Subtopic 350-40): Customer's Accounting for Fees Paid in a Cloud Computing Arrangement&#148;</i><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">, provides guidance to customers about whether a cloud computing arrangement includes a software license. If such an arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If the arrangement does not include a software license, the customer should account for it as a service contract. For public business entities, the ASU is effective for annual periods, including interim periods within those annual periods, beginning after December 15, 2015. Early application is permitted. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition</font></font></p> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font></p> <p style="margin: 0pt; text-indent: 17.067px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;"><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">In April 2015, FASB issued Accounting Standards Update (&#147;ASU&#148;) No. 2015-06, &#147;</font><i style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px;">Earnings Per Share (Topic 260): Effects on Historical Earnings per Unit of Master Limited Partnership Dropdown Transactions&#148;</i><font style="color: #000000; font-family: 'Times New Roman'; font-size: 13.3333330154419px; font-style: normal; font-variant: normal; font-weight: normal; letter-spacing: normal; line-height: normal; orphans: auto; text-align: start; text-indent: 24px; text-transform: none; white-space: normal; widows: 1; word-spacing: 0px; -webkit-text-stroke-width: 0px; display: inline !important; float: none;">, specifies that, for purposes of calculating historical earnings per unit under the two-class method, the earnings (losses) of a transferred business before the date of a drop down transaction should be allocated entirely to the general partner. In that circumstance, the previously reported earnings per unit of the limited partners (which is typically the earnings per unit measure presented in the financial statements) would not change as a result of the dropdown transaction. Qualitative disclosures about how the rights to the earnings (losses) differ before and after the dropdown transaction occurs for purposes of computing earnings per unit under the two-class method also are required. The ASU is effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Earlier application is permitted. We are currently reviewing the provisions of this ASU to determine if there will be any impact on our results of operations, cash flows or financial condition.</font></font></p> <p style="margin: 0pt; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font>&#160;</p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 17.067px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">All other newly issued accounting pronouncements but not yet effective have been deemed either immaterial or not applicable.</font></p> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font></p> </div>
us-gaap Lessee Leasing Arrangements Operating Leases Term Of Contract
LesseeLeasingArrangementsOperatingLeasesTermOfContract
P39M
paym Number Of Months Required For Timely Payments
NumberOfMonthsRequiredForTimelyPayments
P36M
CY2015Q2 us-gaap Security Deposit
SecurityDeposit
31407 USD
CY2015Q2 paym Default On Lease Contract Amount
DefaultOnLeaseContractAmount
41937 USD
us-gaap Loss Contingency Damages Sought Value
LossContingencyDamagesSoughtValue
376424 USD
us-gaap Litigation Settlement Expense
LitigationSettlementExpense
12442 USD
us-gaap Loss Contingency Damages Awarded Value
LossContingencyDamagesAwardedValue
388866 USD
paym Financial Advisory Agreement Nonrefundable Consulting Fee
FinancialAdvisoryAgreementNonrefundableConsultingFee
15000 USD
paym Financial Advisory Agreement Initial Monthly Consulting Fee
FinancialAdvisoryAgreementInitialMonthlyConsultingFee
2500 USD
paym Financial Advisory Agreement Minimum New Funding For Raise In Monthly Consulting Fee
FinancialAdvisoryAgreementMinimumNewFundingForRaiseInMonthlyConsultingFee
500000 USD
paym Financial Advisory Agreement Contingent Monthly Consulting Fee
FinancialAdvisoryAgreementContingentMonthlyConsultingFee
5000 USD
CY2015Q2 paym Financial Advisory Agreement Cash Closing Fee Minimum Percentage
FinancialAdvisoryAgreementCashClosingFeeMinimumPercentage
0.06 pure
CY2015Q2 paym Financial Advisory Agreement Cash Closing Fee Maximum Percentage
FinancialAdvisoryAgreementCashClosingFeeMaximumPercentage
0.075 pure
CY2015Q2 paym Financial Advisory Agreement Fee Mezzanine Debt Transactions Consulting Fee Percentage
FinancialAdvisoryAgreementFeeMezzanineDebtTransactionsConsultingFeePercentage
0.05 pure
paym Financial Advisory Agreement Initial Term
FinancialAdvisoryAgreementInitialTerm
P4M
CY2015Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1000000000 shares
CY2015Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2015Q2 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2013Q2 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
195000000 shares
CY2014Q3 us-gaap Stock Issued During Period Shares Issued For Services
StockIssuedDuringPeriodSharesIssuedForServices
400000 shares
CY2014Q3 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
88000 USD
CY2014Q3 paym Stock Issued During Period Per Share Value
StockIssuedDuringPeriodPerShareValue
0.22
paym Monthly Agreement Payable
MonthlyAgreementPayable
7500 USD
us-gaap Technology Services Costs
TechnologyServicesCosts
80748 USD
CY2014Q4 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
7252 USD
CY2015Q1 us-gaap Sale Of Stock Number Of Shares Issued In Transaction
SaleOfStockNumberOfSharesIssuedInTransaction
50000 shares
CY2015Q1 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
17500 USD
CY2015Q1 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
0.35
us-gaap Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
-7252 USD
CY2014Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2014Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
5000000 shares
CY2014Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.001
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1000000000 shares
CY2014Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12563457 shares
CY2015Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
12613457 shares
CY2015Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
8086 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1558 USD
CY2015Q2 us-gaap Prepaid Expense Current
PrepaidExpenseCurrent
USD
CY2011Q1 us-gaap Business Acquisition Equity Interests Issued Or Issuable Number Of Shares Issued
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
301296 shares
CY2011Q1 paym Business Acquisition Percentage Of Voting Interests Issued And Outstanding
BusinessAcquisitionPercentageOfVotingInterestsIssuedAndOutstanding
0.501 pure
CY2015Q2 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-7686729 USD
CY2015Q2 paym Working Capital
WorkingCapital
1189016 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-151212 USD
CY2015Q2 us-gaap Equity Method Investment Ownership Percentage
EquityMethodInvestmentOwnershipPercentage
0.194 pure
CY2015Q2 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2014Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2015Q2 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2014Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2015Q2 us-gaap Assets Current
AssetsCurrent
8086 USD
CY2014Q4 us-gaap Assets Current
AssetsCurrent
8810 USD
CY2015Q2 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
655 USD
CY2014Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
1029 USD
CY2015Q2 us-gaap Assets
Assets
8741 USD
CY2014Q4 us-gaap Assets
Assets
9839 USD
CY2015Q2 us-gaap Accounts Payable Current
AccountsPayableCurrent
249982 USD
CY2014Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
229904 USD
CY2015Q2 us-gaap Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
USD
CY2014Q4 us-gaap Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
28087 USD
CY2015Q2 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
689980 USD
CY2014Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
607431 USD
CY2015Q2 us-gaap Notes Payable Current
NotesPayableCurrent
2000 USD
CY2014Q4 us-gaap Notes Payable Current
NotesPayableCurrent
2000 USD
CY2015Q2 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
255140 USD
CY2014Q4 us-gaap Notes Payable Related Parties Classified Current
NotesPayableRelatedPartiesClassifiedCurrent
221582 USD
CY2015Q2 us-gaap Liabilities Current
LiabilitiesCurrent
1197102 USD
CY2014Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1089004 USD
CY2015Q2 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2014Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2015Q2 us-gaap Preferred Stock Value
PreferredStockValue
USD
CY2014Q4 us-gaap Preferred Stock Value
PreferredStockValue
USD
CY2015Q2 us-gaap Common Stock Value
CommonStockValue
12613 USD
CY2014Q4 us-gaap Common Stock Value
CommonStockValue
12563 USD
CY2015Q2 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
6485755 USD
CY2014Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
6244455 USD
CY2014Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-7336183 USD
CY2015Q2 us-gaap Stockholders Equity
StockholdersEquity
-1188361 USD
CY2014Q4 us-gaap Stockholders Equity
StockholdersEquity
-1079165 USD
CY2015Q2 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
8741 USD
CY2014Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
9839 USD
CY2015Q2 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
159207 USD
CY2014Q4 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
55491 USD
CY2015Q2 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2015Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
12613457 shares
CY2014Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
12563457 shares
CY2015Q2 us-gaap Notes Receivable Related Parties Current
NotesReceivableRelatedPartiesCurrent
87727 USD
CY2014Q4 us-gaap Notes Receivable Related Parties Current
NotesReceivableRelatedPartiesCurrent
0 USD
CY2015Q2 us-gaap Notes Receivable Related Parties Noncurrent
NotesReceivableRelatedPartiesNoncurrent
84760 USD
CY2015Q2 us-gaap Interest Receivable Current
InterestReceivableCurrent
2967 USD
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Period End Date
DocumentPeriodEndDate
2015-06-30
dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
dei Entity Registrant Name
EntityRegistrantName
PayMeOn, Inc.
dei Entity Central Index Key
EntityCentralIndexKey
0001448705
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2015
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q2
dei Document Type
DocumentType
10-Q
CY2015Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
12613457 shares
CY2015Q2 us-gaap Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
502074 USD
CY2014Q4 us-gaap Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
277073 USD
us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
225000 USD
CY2015Q2 us-gaap Debt Instrument Face Amount
DebtInstrumentFaceAmount
225000 USD
us-gaap Debt Instrument Convertible Beneficial Conversion Feature
DebtInstrumentConvertibleBeneficialConversionFeature
223850 USD
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
374 USD
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
610 USD
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
120135 USD
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
248639 USD
us-gaap Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
USD
us-gaap Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
25543 USD
us-gaap Increase Decrease In Deposits
IncreaseDecreaseInDeposits
USD
us-gaap Increase Decrease In Deposits
IncreaseDecreaseInDeposits
31407 USD
paym Increase Decrease In Prepaid Expense Related Party
IncreaseDecreaseInPrepaidExpenseRelatedParty
-7252 USD
paym Increase Decrease In Prepaid Expense Related Party
IncreaseDecreaseInPrepaidExpenseRelatedParty
USD
us-gaap Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
2967 USD
us-gaap Increase Decrease In Accrued Interest Receivable Net
IncreaseDecreaseInAccruedInterestReceivableNet
USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-28087 USD
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
102627 USD
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
477026 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-137228 USD
us-gaap Proceeds From Payments For Long Term Loans For Related Parties
ProceedsFromPaymentsForLongTermLoansForRelatedParties
-84760 USD
us-gaap Proceeds From Payments For Long Term Loans For Related Parties
ProceedsFromPaymentsForLongTermLoansForRelatedParties
USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-84760 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
USD
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
USD
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
6100 USD
us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
147502 USD
us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
17500 USD
us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
242500 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
141402 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
6528 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
4174 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3061 USD
CY2014Q2 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
7235 USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
USD
us-gaap Income Taxes Paid
IncomeTaxesPaid
USD
us-gaap Interest Paid
InterestPaid
USD
us-gaap Interest Paid
InterestPaid
USD
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
USD
CY2014Q3 paym Term Of Consulting Agreement
TermOfConsultingAgreement
P6M
paym Monthly Consultant Fee
MonthlyConsultantFee
7500 USD
CY2015Q2 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
28522 USD
CY2014Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
28522 USD
CY2015Q2 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
27867 USD
CY2014Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
27493 USD
us-gaap Use Of Estimates
UseOfEstimates
<div id='EdgarSAA123457890000' style="font-family : 'Times New Roman';"> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt; font-style: italic;"><strong>(B) Use of Estimates in Financial Statements</strong></font></p> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font></p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 16.133px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">The presentation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates during the period covered by these financial statements include the valuation of website costs, valuation of deferred tax asset, stock based compensation and any beneficial conversion features on convertible debt.</font></p> </div>
us-gaap Reclassifications
Reclassifications
<div id='EdgarSAA123457890000' style="font-family : 'Times New Roman';"> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt; font-style: italic; text-decoration: underline;"><strong>(N) Reclassification</strong></font></p> <p style="margin: 0pt; page-break-inside: avoid; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">&#160;</font></p> <p style="margin: 0pt; page-break-inside: avoid; text-indent: 16.133px; font-family: 'times new roman';"><font style="font-family: 'Times New Roman'; font-size: 10pt;">Certain amounts from prior periods have been reclassified to conform to the current period presentation.</font></p> </div>
CY2015Q2 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
187 USD
CY2014Q2 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
305 USD
CY2015Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
71814717 shares
CY2015Q2 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
71814717 shares

Files In Submission

Name View Source Status
0001553350-15-000904-index-headers.html Edgar Link pending
0001553350-15-000904-index.html Edgar Link pending
0001553350-15-000904.txt Edgar Link pending
0001553350-15-000904-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
paym-20150630.xml Edgar Link completed
paym-20150630.xsd Edgar Link pending
paym-20150630_cal.xml Edgar Link unprocessable
paym-20150630_def.xml Edgar Link unprocessable
paym-20150630_lab.xml Edgar Link unprocessable
paym-20150630_pre.xml Edgar Link unprocessable
paym_10q.htm Edgar Link pending
paym_ex31z1.htm Edgar Link pending
paym_ex31z2.htm Edgar Link pending
paym_ex32z1.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending