2015 Q2 Form 10-Q Financial Statement
#000114420415031294 Filed on May 15, 2015
Income Statement
Concept | 2015 Q2 | 2015 Q1 | 2014 Q1 |
---|---|---|---|
Revenue | $0.00 | $5.122K | $38.75K |
YoY Change | -100.0% | -86.78% | |
Cost Of Revenue | |||
YoY Change | |||
Gross Profit | |||
YoY Change | |||
Gross Profit Margin | |||
Selling, General & Admin | $210.0K | $260.0K | $380.0K |
YoY Change | -12.5% | -31.58% | 46.15% |
% of Gross Profit | |||
Research & Development | $2.329K | $42.91K | $60.34K |
YoY Change | -92.98% | -28.88% | -30.52% |
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | ||
YoY Change | -100.0% | ||
% of Gross Profit | |||
Operating Expenses | $2.329K | $42.91K | $60.34K |
YoY Change | -92.98% | -28.88% | -30.52% |
Operating Profit | |||
YoY Change | |||
Interest Expense | $17.13K | $8.624K | $22.81K |
YoY Change | -15.98% | -62.19% | -31.13% |
% of Operating Profit | |||
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | -$230.0K | -$310.0K | -$420.0K |
YoY Change | -14.81% | -26.19% | 7.69% |
Income Tax | $0.00 | ||
% Of Pretax Income | |||
Net Earnings | -$233.1K | -$305.3K | -$422.5K |
YoY Change | -14.93% | -27.75% | -4.16% |
Net Earnings / Revenue | -5959.72% | -1090.39% | |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$86.79K | -$161.5K | -$437.5K |
COMMON SHARES | |||
Basic Shares Outstanding | 811.4M shares | 612.7M shares | 326.8M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q2 | 2015 Q1 | 2014 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $0.00 | $0.00 | $10.00K |
YoY Change | -100.0% | -100.0% | -80.0% |
Cash & Equivalents | |||
Short-Term Investments | |||
Other Short-Term Assets | $10.00K | $10.00K | $20.00K |
YoY Change | -50.0% | -50.0% | 100.0% |
Inventory | |||
Prepaid Expenses | $7.881K | $22.92K | |
Receivables | $10.00K | ||
Other Receivables | $0.00 | ||
Total Short-Term Assets | $10.00K | $17.74K | $32.36K |
YoY Change | -66.67% | -45.17% | -46.06% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | |||
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $10.00K | $10.00K | $20.00K |
YoY Change | -50.0% | ||
Total Long-Term Assets | $7.115K | $14.61K | $15.04K |
YoY Change | -2.9% | ||
TOTAL ASSETS | |||
Total Short-Term Assets | $10.00K | $17.74K | $32.36K |
Total Long-Term Assets | $7.115K | $14.61K | $15.04K |
Total Assets | $17.12K | $32.35K | $47.40K |
YoY Change | -42.95% | -31.76% | -20.99% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $490.3K | $417.4K | $221.0K |
YoY Change | 69.07% | 88.85% | -47.38% |
Accrued Expenses | $290.0K | $240.0K | $60.00K |
YoY Change | 163.64% | 300.0% | 100.0% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $320.0K | $400.0K | $500.0K |
YoY Change | -31.91% | -20.0% | -23.08% |
Total Short-Term Liabilities | $1.108M | $1.074M | $930.2K |
YoY Change | 20.43% | 15.48% | -17.68% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | -100.0% | ||
Other Long-Term Liabilities | $490.0K | ||
YoY Change | 0.0% | ||
Total Long-Term Liabilities | $0.00 | $0.00 | $490.0K |
YoY Change | -100.0% | -100.0% | -12.5% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.108M | $1.074M | $930.2K |
Total Long-Term Liabilities | $0.00 | $0.00 | $490.0K |
Total Liabilities | $1.108M | $1.074M | $930.2K |
YoY Change | -21.42% | 15.48% | -44.96% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | $20.71M | $19.06M | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $0.00 | -$1.040M | -$1.368M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $17.12K | $30.00K | $47.40K |
YoY Change | -42.95% | -36.71% | -20.99% |
Cashflow Statement
Concept | 2015 Q2 | 2015 Q1 | 2014 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$233.1K | -$305.3K | -$422.5K |
YoY Change | -14.93% | -27.75% | -4.16% |
Depreciation, Depletion And Amortization | $0.00 | ||
YoY Change | -100.0% | ||
Cash From Operating Activities | -$20.00K | -$163.4K | -$218.5K |
YoY Change | -80.0% | -25.2% | -13.91% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | ||
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $0.00 | ||
YoY Change | |||
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 20.00K | $131.7K | $157.2K |
YoY Change | -80.0% | -16.21% | -47.67% |
NET CHANGE | |||
Cash From Operating Activities | -20.00K | -$163.4K | -$218.5K |
Cash From Investing Activities | $0.00 | ||
Cash From Financing Activities | 20.00K | $131.7K | $157.2K |
Net Change In Cash | 0.000 | -$31.74K | -$61.32K |
YoY Change | -48.24% | -231.78% | |
FREE CASH FLOW | |||
Cash From Operating Activities | -$20.00K | -$163.4K | -$218.5K |
Capital Expenditures | $0.00 | ||
Free Cash Flow | -$218.5K | ||
YoY Change | -13.91% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q1 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
10746 | USD |
CY2014Q4 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
21591 | USD |
CY2015Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
417390 | USD |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
384639 | USD |
CY2015Q1 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
194840 | USD |
CY2014Q4 | us-gaap |
Accrued Salaries Current
AccruedSalariesCurrent
|
158102 | USD |
CY2015Q1 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
48454 | USD |
CY2014Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
36777 | USD |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1074187 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1006900 | USD |
CY2015Q1 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
402757 | USD |
CY2014Q4 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2315 | USD |
CY2015Q1 | us-gaap |
Assets
Assets
|
32350 | USD |
CY2014Q4 | us-gaap |
Assets
Assets
|
57074 | USD |
CY2014Q4 | us-gaap |
Convertible Debt Current
ConvertibleDebtCurrent
|
405791 | USD |
CY2015Q1 | us-gaap |
Liabilities
Liabilities
|
1074187 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
1006900 | USD |
CY2015Q1 | us-gaap |
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
|
2315 | USD |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
17744 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
51634 | USD |
CY2015Q1 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
12291 | USD |
CY2014Q4 | us-gaap |
Deferred Finance Costs Current Net
DeferredFinanceCostsCurrentNet
|
3125 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-21563832 | USD | |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-422504 | USD |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-305257 | USD |
CY2008Q4 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
290000 | USD |
CY2014Q3 | tdcp |
Conversion Rate To Closing Bid Price
ConversionRateToClosingBidPrice
|
0.65 | pure |
CY2015Q1 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0002 | |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0002 | |
CY2015Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
500000 | shares |
CY2015Q1 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
355000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
355000 | shares |
CY2015Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
355000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
355000 | shares |
CY2015Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0002 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0002 | |
CY2015Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1500000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
1500000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
683131276 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
539674567 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
683131276 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
539674567 | shares |
CY2015Q1 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
402757 | USD |
CY2014Q4 | us-gaap |
Convertible Debt Noncurrent
ConvertibleDebtNoncurrent
|
405791 | USD |
CY2013Q2 | tdcp |
Maximum Purchase Of Restricted Common Shares Purchase Price Per Share
MaximumPurchaseOfRestrictedCommonSharesPurchasePricePerShare
|
01 | |
CY2013Q4 | us-gaap |
Payments For Repurchase Of Private Placement
PaymentsForRepurchaseOfPrivatePlacement
|
195000 | USD |
CY2013Q4 | us-gaap |
Payments For Repurchase Of Private Placement
PaymentsForRepurchaseOfPrivatePlacement
|
195000 | USD |
CY2013Q4 | us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
195000 | USD |
CY2014Q1 | tdcp |
Warrants To Purchase Of Common Stock
WarrantsToPurchaseOfCommonStock
|
50 | shares |
CY2014Q1 | tdcp |
Purchase Price Per Share
PurchasePricePerShare
|
1.00 | |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
|
385000 | USD |
CY2014Q1 | us-gaap |
Stock Issued During Period Shares Conversion Of Convertible Securities
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities
|
190000 | shares |
CY2015Q1 | tdcp |
Conversion Price Of Stock
ConversionPriceOfStock
|
0.05 | |
CY2015Q1 | tdcp |
Non Cancelable Lease Agreements Future Minimum Payments Due In Two Years
NonCancelableLeaseAgreementsFutureMinimumPaymentsDueInTwoYears
|
8000 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10000 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
0 | USD |
CY2014Q1 | us-gaap |
Revenue From Grants
RevenueFromGrants
|
28748 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
38748 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
5122 | USD |
CY2014Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
60336 | USD |
CY2015Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
42909 | USD |
CY2014Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
378109 | USD |
CY2015Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
-1499 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
0 | USD |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
258846 | USD |
CY2014Q1 | us-gaap |
Interest Expense
InterestExpense
|
22807 | USD |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
8624 | USD |
CY2014Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
461252 | USD |
CY2015Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
310379 | USD |
CY2014Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.001 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.001 | |
CY2014Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
286990688 | shares |
CY2015Q1 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
577648385 | shares |
CY2015Q1 | tdcp |
Stock Issued During Period Value Stock Options And Warrants Exercised
StockIssuedDuringPeriodValueStockOptionsAndWarrantsExercised
|
43546 | USD |
CY2015Q1 | tdcp |
Issuance Of Common Stock In Exchange For Convertible Notes Value
IssuanceOfCommonStockInExchangeForConvertibleNotesValue
|
109700 | USD |
CY2014Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
45000 | USD |
CY2015Q1 | us-gaap |
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
|
22500 | USD |
CY2014Q1 | us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
33588 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
5122 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
8997 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-7274 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
134405 | USD |
CY2015Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
118666 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-218508 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-163438 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
247865 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Or Sale Of Equity
ProceedsFromIssuanceOrSaleOfEquity
|
32700 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
25000 | USD |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
99000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Repayments Of Other Long Term Debt
ProceedsFromRepaymentsOfOtherLongTermDebt
|
-115680 | USD |
CY2015Q1 | us-gaap |
Proceeds From Repayments Of Other Long Term Debt
ProceedsFromRepaymentsOfOtherLongTermDebt
|
0 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
157185 | USD |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
131700 | USD |
CY2014Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-61323 | USD |
CY2015Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-31738 | USD |
CY2013Q4 | us-gaap |
Cash
Cash
|
70769 | USD |
CY2014Q1 | us-gaap |
Cash
Cash
|
9446 | USD |
CY2014Q1 | us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
45700 | USD |
CY2015Q1 | us-gaap |
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
|
109701 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
397 | USD |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
283 | USD |
CY2014Q1 | us-gaap |
Stock Issued1
StockIssued1
|
15000 | USD |
CY2015Q1 | us-gaap |
Stock Issued1
StockIssued1
|
37500 | USD |
CY2015Q1 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
5122 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
0 | USD |
CY2010Q4 | tdcp |
Stockholdersequitypresplitshares
Stockholdersequitypresplitshares
|
59000000 | shares |
CY2015Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2015Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2015Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-03-31 | |
CY2015Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | |
CY2015Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2015Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
3DICON CORP | |
CY2015Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001375195 | |
CY2015Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2015Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | |
CY2015Q1 | dei |
Trading Symbol
TradingSymbol
|
TDCP | |
CY2015Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
811418715 | shares |