2015 Q2 Form 10-Q Financial Statement

#000114420415031294 Filed on May 15, 2015

View on sec.gov

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

Files In Submission

Name View Source Status
0001144204-15-031294-index-headers.html Edgar Link pending
0001144204-15-031294-index.html Edgar Link pending
0001144204-15-031294.txt Edgar Link pending
0001144204-15-031294-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
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
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
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
tdcp-20150331.xml Edgar Link completed
tdcp-20150331.xsd Edgar Link pending
tdcp-20150331_cal.xml Edgar Link unprocessable
tdcp-20150331_def.xml Edgar Link unprocessable
tdcp-20150331_lab.xml Edgar Link unprocessable
tdcp-20150331_pre.xml Edgar Link unprocessable
v409679_10q.htm Edgar Link pending
v409679_ex31-1.htm Edgar Link pending
v409679_ex31-2.htm Edgar Link pending
v409679_ex32-1.htm Edgar Link pending
v409679_ex32-2.htm Edgar Link pending
v409679_ex4-1.htm Edgar Link pending
v409679_ex4-2.htm Edgar Link pending