2016 Q1 Form 10-Q Financial Statement

#000114420416100124 Filed on May 10, 2016

View on sec.gov

Income Statement

Concept 2016 Q1 2015 Q1
Revenue $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $830.0K $960.0K
YoY Change -13.54% 174.29%
% of Gross Profit
Research & Development $990.0K $1.245M
YoY Change -20.48% 83.09%
% of Gross Profit
Depreciation & Amortization $16.00K $20.00K
YoY Change -20.0% -33.33%
% of Gross Profit
Operating Expenses $1.810M $2.205M
YoY Change -17.91% 113.87%
Operating Profit -$1.812M -$2.205M
YoY Change -17.82% 4.45%
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net $20.00K -$30.00K
YoY Change -166.67% -97.22%
Pretax Income -$1.790M -$2.240M
YoY Change -20.09% 6.16%
Income Tax $0.00
% Of Pretax Income
Net Earnings -$1.790M -$2.236M
YoY Change -19.95% 5.92%
Net Earnings / Revenue
Basic Earnings Per Share
Diluted Earnings Per Share -$95.98K -$123.6K
COMMON SHARES
Basic Shares Outstanding 18.65M shares 18.39M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2016 Q1 2015 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $12.95M $21.35M
YoY Change -39.34% 604.62%
Cash & Equivalents $2.213M $3.494M
Short-Term Investments $10.73M $17.86M
Other Short-Term Assets $80.00K $40.00K
YoY Change 100.0% 33.33%
Inventory
Prepaid Expenses $36.00K
Receivables $480.0K $690.0K
Other Receivables $0.00 $0.00
Total Short-Term Assets $13.51M $22.08M
YoY Change -38.81% 473.01%
LONG-TERM ASSETS
Property, Plant & Equipment $281.0K $290.0K
YoY Change -3.1% -11.31%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $304.0K $20.00K
YoY Change 1420.0% 100.0%
Total Long-Term Assets $304.0K $309.0K
YoY Change -1.62% -9.12%
TOTAL ASSETS
Total Short-Term Assets $13.51M $22.08M
Total Long-Term Assets $304.0K $309.0K
Total Assets $13.81M $22.39M
YoY Change -38.29% 433.91%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $281.0K $922.0K
YoY Change -69.52% 182.82%
Accrued Expenses $675.0K $1.571M
YoY Change -57.03% 51.93%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $0.00
YoY Change
Total Short-Term Liabilities $1.242M $2.726M
YoY Change -54.44% 69.63%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00
YoY Change
Other Long-Term Liabilities $0.00
YoY Change -100.0%
Total Long-Term Liabilities $0.00 $0.00
YoY Change -100.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.242M $2.726M
Total Long-Term Liabilities $0.00 $0.00
Total Liabilities $1.240M $2.726M
YoY Change -54.51% -18.21%
SHAREHOLDERS EQUITY
Retained Earnings -$71.93M -$63.89M
YoY Change 12.59%
Common Stock $11.00K $83.55M
YoY Change -99.99% 50.87%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $12.57M $19.66M
YoY Change
Total Liabilities & Shareholders Equity $13.81M $22.39M
YoY Change -38.31% 433.91%

Cashflow Statement

Concept 2016 Q1 2015 Q1
OPERATING ACTIVITIES
Net Income -$1.790M -$2.236M
YoY Change -19.95% 5.92%
Depreciation, Depletion And Amortization $16.00K $20.00K
YoY Change -20.0% -33.33%
Cash From Operating Activities -$2.980M -$1.937M
YoY Change 53.85% 395.4%
INVESTING ACTIVITIES
Capital Expenditures $26.00K $0.00
YoY Change -100.0%
Acquisitions
YoY Change
Other Investing Activities $4.790M -$13.57M
YoY Change -135.3% -135800.0%
Cash From Investing Activities $4.770M -$13.57M
YoY Change -135.16% 15858.82%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $2.348M
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 0.000 $14.75M
YoY Change -100.0%
NET CHANGE
Cash From Operating Activities -2.980M -$1.937M
Cash From Investing Activities 4.770M -$13.57M
Cash From Financing Activities 0.000 $14.75M
Net Change In Cash 1.790M -$757.0K
YoY Change -336.46% 59.03%
FREE CASH FLOW
Cash From Operating Activities -$2.980M -$1.937M
Capital Expenditures $26.00K $0.00
Free Cash Flow -$3.006M -$1.937M
YoY Change 55.19% 299.38%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2016Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
0 USD
CY2015Q1 us-gaap Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
7000 USD
CY2016Q1 us-gaap Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
-822000 USD
CY2015Q1 us-gaap Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
233000 USD
CY2016Q1 us-gaap Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
-888000 USD
CY2015Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1169000 USD
CY2015Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
1500000 USD
CY2015Q4 us-gaap Accounts Payable Other Current
AccountsPayableOtherCurrent
283000 USD
CY2015Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2952000 USD
CY2015Q4 us-gaap Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
84258000 USD
CY2015Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-70141000 USD
CY2015Q4 us-gaap Stockholders Equity
StockholdersEquity
14128000 USD
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
17080000 USD
CY2015Q4 us-gaap Common Stock Value
CommonStockValue
11000 USD
CY2016Q1 us-gaap Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
31000 USD
CY2016Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
203000 USD
CY2016Q1 us-gaap Other Depreciation And Amortization
OtherDepreciationAndAmortization
16000 USD
CY2015Q1 us-gaap Other Depreciation And Amortization
OtherDepreciationAndAmortization
23000 USD
CY2015Q1 us-gaap Increase Decrease In Accounts Payable Trade
IncreaseDecreaseInAccountsPayableTrade
-620000 USD
CY2016Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-2981000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-1937000 USD
CY2016Q1 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
203000 USD
CY2015Q1 us-gaap Stock Option Plan Expense
StockOptionPlanExpense
347000 USD
CY2016Q1 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
31000 USD
CY2015Q1 us-gaap Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
0 USD
CY2016Q1 bcli Increase Decrease In Accounts Receivable And Prepaid Expenses
IncreaseDecreaseInAccountsReceivableAndPrepaidExpenses
-269000 USD
CY2015Q1 bcli Increase Decrease In Accounts Receivable And Prepaid Expenses
IncreaseDecreaseInAccountsReceivableAndPrepaidExpenses
-309000 USD
CY2016Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
26000 USD
CY2016Q1 us-gaap Payments For Proceeds From Short Term Investments
PaymentsForProceedsFromShortTermInvestments
-4794000 USD
CY2016Q1 bcli Investment In Lease Deposit
InvestmentInLeaseDeposit
2000 USD
CY2015Q1 bcli Investment In Lease Deposit
InvestmentInLeaseDeposit
0 USD
CY2016Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
4766000 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-13565000 USD
CY2016Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
0 USD
CY2015Q1 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
14745000 USD
CY2016Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
1785000 USD
CY2015Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-757000 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
4251000 USD
CY2016Q1 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
0 USD
CY2015Q1 us-gaap Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
12397000 USD
CY2014Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
800000000 shares
CY2016Q1 bcli Percentage Of Royalty Paymentif Licensed Product Covered By Valid Claim Or Orphan Drug Status
PercentageOfRoyaltyPaymentifLicensedProductCoveredByValidClaimOrOrphanDrugStatus
0.05 pure
CY2016Q1 bcli Validity Of Royalty Payment Not Covered By Valid Claim Or Orphan Drug Status
ValidityOfRoyaltyPaymentNotCoveredByValidClaimOrOrphanDrugStatus
P15Y
CY2016Q1 bcli Percentage Of Royalty Payment If Licensed Product Not Covered By Valid Claim Or Orphan Drug Status
PercentageOfRoyaltyPaymentIfLicensedProductNotCoveredByValidClaimOrOrphanDrugStatus
0.03 pure
CY2016Q1 us-gaap Share Based Compensation
ShareBasedCompensation
234000 USD
CY2015Q1 us-gaap Share Based Compensation
ShareBasedCompensation
347000 USD
CY2014Q3 us-gaap Stockholders Equity Reverse Stock Split
StockholdersEquityReverseStockSplit
1-for-15
CY2016Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.00005
CY2015Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
74000 USD
CY2016Q1 us-gaap Accounts Payable Other Current
AccountsPayableOtherCurrent
286000 USD
CY2016Q1 us-gaap Liabilities Current
LiabilitiesCurrent
1242000 USD
CY2016Q1 us-gaap Common Stock Value
CommonStockValue
11000 USD
CY2016Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
80000 USD
CY2016Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-71931000 USD
CY2015Q4 us-gaap Assets
Assets
17080000 USD
CY2016Q1 us-gaap Assets
Assets
13814000 USD
CY2016Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
281000 USD
CY2016Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
675000 USD
CY2015Q4 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
21000 USD
CY2015Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
292000 USD
CY2016Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
281000 USD
CY2015Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
271000 USD
CY2016Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
304000 USD
CY2016Q1 us-gaap Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
-0.10
CY2015Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-2205000 USD
CY2015Q1 us-gaap Net Income Loss
NetIncomeLoss
-2236000 USD
CY2016Q1 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
23000 USD
CY2015Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
0 USD
CY2015Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
3494000 USD
CY2016Q1 bcli Financial Expenses Income Net
FinancialExpensesIncomeNet
-22000 USD
CY2015Q1 bcli Financial Expenses Income Net
FinancialExpensesIncomeNet
31000 USD
CY2016Q1 us-gaap Net Income Loss
NetIncomeLoss
-1790000 USD
CY2015Q1 us-gaap Income Loss From Continuing Operations Per Basic And Diluted Share
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare
-0.12
CY2016Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
18653804 shares
CY2015Q1 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
18128440 shares
CY2016Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
-1812000 USD
CY2016Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2009Q4 us-gaap Stock Issued During Period Shares Conversion Of Convertible Securities
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
74667 shares
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.00005
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2016Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
18654040 shares
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
18643288 shares
CY2016Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
18654040 shares
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
18643288 shares
CY2016Q1 us-gaap Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
0 USD
CY2015Q1 us-gaap Conversion Of Stock Amount Converted1
ConversionOfStockAmountConverted1
130000 USD
CY2016Q1 us-gaap Cash Cash Equivalents And Short Term Investments
CashCashEquivalentsAndShortTermInvestments
12946 USD
CY2016Q1 us-gaap Maturity Of Time Deposits
MaturityOfTimeDeposits
P3M
CY2015 us-gaap Maturity Of Time Deposits
MaturityOfTimeDeposits
P6M
CY2014Q4 us-gaap Stockholders Equity
StockholdersEquity
6675000 USD
CY2015 us-gaap Stock Granted During Period Value Sharebased Compensation
StockGrantedDuringPeriodValueSharebasedCompensation
108000 USD
CY2015 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
835000 USD
CY2015 us-gaap Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
109000 USD
CY2015 bcli Stock Issued During Period Value Exercise Of Warrants
StockIssuedDuringPeriodValueExerciseOfWarrants
2000 USD
CY2015 us-gaap Net Income Loss
NetIncomeLoss
-8488000 USD
CY2015Q1 us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
2348000 USD
CY2015 bcli Exercise And Reissuance Of Warrants Value
ExerciseAndReissuanceOfWarrantsValue
12409000 USD
CY2015 bcli Exercise Of Liability Classified Warrants
ExerciseOfLiabilityClassifiedWarrants
145000 USD
CY2015 bcli Exercise Of Equity Classified Warrants
ExerciseOfEquityClassifiedWarrants
2333000 USD
CY2016Q1 us-gaap Use Of Estimates
UseOfEstimates
<div style="MARGIN: 0pt 0px; FONT: 10pt Times New Roman, Times, Serif "> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt 85.05pt" align="justify"></div> <table style="clear:both;WIDTH: 100%; FONT-SIZE: 10pt" border="0" cellspacing="0" cellpadding="0" width="100%"> <tr> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 56.7pt; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="76"></td> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; WIDTH: 28.35pt; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top" width="38"> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt"> <b><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> D.</font></b></div> </td> <td style="BORDER-BOTTOM: #d4d0c8; BORDER-LEFT: #d4d0c8; PADDING-BOTTOM: 0in; BACKGROUND-COLOR: transparent; PADDING-LEFT: 0in; PADDING-RIGHT: 0in; BORDER-TOP: #d4d0c8; BORDER-RIGHT: #d4d0c8; PADDING-TOP: 0in" valign="top"> <div style="CLEAR:both;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt" align="justify"><b><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">Use of estimates</font></b></div> </td> </tr> </table> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; TEXT-INDENT: -28.35pt; MARGIN: 0in 0in 0pt 85.05pt" align="justify"><b><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt"> &#160;</font></b></div> <div style="CLEAR:both; FONT-FAMILY:Times New Roman;FONT-SIZE: 10pt;LINE-HEIGHT: normal; MARGIN: 0in 0in 0pt 85.05pt" align="justify"><font style="FONT-FAMILY: 'Times New Roman','serif'; FONT-SIZE: 10pt">The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.</font></div> </div><table border="0" style="width:100%; table-layout:fixed;" cellspacing="0" cellpadding="0"><tr><td></td></tr></table>

Files In Submission

Name View Source Status
0001144204-16-100124-index-headers.html Edgar Link pending
0001144204-16-100124-index.html Edgar Link pending
0001144204-16-100124.txt Edgar Link pending
0001144204-16-100124-xbrl.zip Edgar Link pending
bcli-20160331.xml Edgar Link completed
bcli-20160331.xsd Edgar Link pending
bcli-20160331_cal.xml Edgar Link unprocessable
bcli-20160331_def.xml Edgar Link unprocessable
bcli-20160331_lab.xml Edgar Link unprocessable
bcli-20160331_pre.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx 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
R3.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
v437577_10q.htm Edgar Link pending
v437577_ex31-1.htm Edgar Link pending
v437577_ex31-2.htm Edgar Link pending
v437577_ex32-1.htm Edgar Link pending
v437577_ex32-2.htm Edgar Link pending