2015 Q3 Form 10-Q Financial Statement
#000107878215001327 Filed on August 14, 2015
Income Statement
Concept | 2015 Q3 | 2015 Q2 | 2014 Q2 |
---|---|---|---|
Revenue | $121.3K | $127.9K | $34.09K |
YoY Change | 188.7% | 275.1% | -31.77% |
Cost Of Revenue | $91.83K | $93.85K | $15.99K |
YoY Change | 378.83% | 487.03% | -18.62% |
Gross Profit | $29.51K | $34.03K | $18.10K |
YoY Change | 29.12% | 87.94% | -40.29% |
Gross Profit Margin | 24.32% | 26.61% | 53.1% |
Selling, General & Admin | $390.0K | $330.0K | $260.0K |
YoY Change | 50.0% | 26.92% | -3.7% |
% of Gross Profit | 1321.81% | 969.88% | 1436.15% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $0.00 | $0.00 | $10.00K |
YoY Change | -100.0% | -50.0% | |
% of Gross Profit | 0.0% | 0.0% | 55.24% |
Operating Expenses | $391.7K | $325.4K | $260.8K |
YoY Change | 48.86% | 24.76% | -1.85% |
Operating Profit | -$362.1K | -$291.4K | -$242.7K |
YoY Change | 50.74% | 20.05% | 3.1% |
Interest Expense | -$41.79K | $20.05K | -$6.050K |
YoY Change | -325.66% | -431.37% | -317.78% |
% of Operating Profit | |||
Other Income/Expense, Net | $95.46K | $20.05K | $792.5K |
YoY Change | -169.1% | -97.47% | -2232.28% |
Pretax Income | -$270.0K | -$310.0K | $550.0K |
YoY Change | -28.95% | -156.36% | -303.7% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$266.7K | -$311.4K | $549.8K |
YoY Change | -29.52% | -156.65% | -301.68% |
Net Earnings / Revenue | -219.79% | -243.55% | 1612.68% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$61.78K | -$74.16K | $236.1K |
COMMON SHARES | |||
Basic Shares Outstanding | 319.4M shares | 311.0M shares | 154.4M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2015 Q3 | 2015 Q2 | 2014 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $10.00K | $60.00K | $20.00K |
YoY Change | -50.0% | 200.0% | -33.33% |
Cash & Equivalents | $10.15K | $59.25K | $24.80K |
Short-Term Investments | |||
Other Short-Term Assets | $50.00K | $31.08K | $23.24K |
YoY Change | 70.2% | 33.74% | -84.41% |
Inventory | $60.00K | $124.9K | $1.349K |
Prepaid Expenses | |||
Receivables | $40.00K | $30.00K | $10.00K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $160.0K | $244.3K | $62.20K |
YoY Change | 114.58% | 292.73% | -67.93% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $10.00K | $6.202K | $2.769K |
YoY Change | 414.14% | 123.98% | -95.98% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $150.0K | $133.3K | $134.4K |
YoY Change | 12.32% | -0.78% | 41.61% |
TOTAL ASSETS | |||
Total Short-Term Assets | $160.0K | $244.3K | $62.20K |
Total Long-Term Assets | $150.0K | $133.3K | $134.4K |
Total Assets | $310.0K | $377.6K | $196.6K |
YoY Change | 48.96% | 92.09% | -31.94% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | |||
YoY Change | |||
Accrued Expenses | $360.0K | $330.0K | $320.0K |
YoY Change | 9.09% | 3.13% | -15.79% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $400.0K | $630.0K | $150.0K |
YoY Change | 90.48% | 320.0% | 150.0% |
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $1.090M | $1.423M | $1.096M |
YoY Change | -18.92% | 29.81% | 15.67% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $230.0K | $0.00 | $310.0K |
YoY Change | -25.81% | -100.0% | |
Other Long-Term Liabilities | $700.0K | ||
YoY Change | |||
Total Long-Term Liabilities | $230.0K | $0.00 | $1.010M |
YoY Change | -75.27% | -100.0% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.090M | $1.423M | $1.096M |
Total Long-Term Liabilities | $230.0K | $0.00 | $1.010M |
Total Liabilities | $1.310M | $1.423M | $2.110M |
YoY Change | -42.42% | -32.57% | 122.68% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$17.86M | -$16.66M | |
YoY Change | 7.2% | 15.25% | |
Common Stock | $319.4K | $155.8K | |
YoY Change | 104.98% | 51.39% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | -$1.000M | -$1.045M | -$1.913M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $310.0K | $377.6K | $196.6K |
YoY Change | 48.96% | 92.09% | -31.94% |
Cashflow Statement
Concept | 2015 Q3 | 2015 Q2 | 2014 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$266.7K | -$311.4K | $549.8K |
YoY Change | -29.52% | -156.65% | -301.68% |
Depreciation, Depletion And Amortization | $0.00 | $0.00 | $10.00K |
YoY Change | -100.0% | -50.0% | |
Cash From Operating Activities | -$140.0K | -$160.0K | -$150.0K |
YoY Change | 75.0% | 6.67% | 150.0% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | $0.00 | $0.00 | $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 | 80.00K | 200.0K | 70.00K |
YoY Change | 14.29% | 185.71% | -12.5% |
NET CHANGE | |||
Cash From Operating Activities | -140.0K | -160.0K | -150.0K |
Cash From Investing Activities | 0.000 | 0.000 | 0.000 |
Cash From Financing Activities | 80.00K | 200.0K | 70.00K |
Net Change In Cash | -60.00K | 40.00K | -80.00K |
YoY Change | 500.0% | -150.0% | -500.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$140.0K | -$160.0K | -$150.0K |
Capital Expenditures | $0.00 | $0.00 | $0.00 |
Free Cash Flow | -$140.0K | -$160.0K | -$150.0K |
YoY Change | 75.0% | 6.67% | 150.0% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q2 | us-gaap |
Cash
Cash
|
59246 | usd |
CY2014Q4 | us-gaap |
Cash
Cash
|
12168 | usd |
CY2015Q2 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
29087 | usd |
CY2014Q4 | us-gaap |
Accounts Receivable Net
AccountsReceivableNet
|
31134 | usd |
CY2015Q2 | us-gaap |
Inventory Net
InventoryNet
|
124850 | usd |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
100366 | usd |
CY2015Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
31079 | usd |
CY2014Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
15559 | usd |
CY2015Q2 | us-gaap |
Assets Current
AssetsCurrent
|
244262 | usd |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
159227 | usd |
CY2015Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
6202 | usd |
CY2014Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3120 | usd |
CY2015Q2 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
127121 | usd |
CY2014Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
121602 | usd |
CY2015Q2 | us-gaap |
Assets
Assets
|
377585 | usd |
CY2014Q4 | us-gaap |
Assets
Assets
|
283949 | usd |
CY2015Q2 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
436377 | usd |
CY2014Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
564821 | usd |
CY2015Q2 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
333150 | usd |
CY2014Q4 | us-gaap |
Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
|
328050 | usd |
CY2015Q2 | us-gaap |
Deferred Revenue
DeferredRevenue
|
19110 | usd |
CY2014Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
77564 | usd |
CY2015Q2 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
200000 | usd |
CY2014Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
0 | usd |
CY2015Q2 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
433971 | usd |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.00 | ||
CY2014Q4 | us-gaap |
Convertible Notes Payable Current
ConvertibleNotesPayableCurrent
|
371451 | usd |
CY2015Q2 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
0 | usd |
CY2014Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
13490 | usd |
CY2015Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1422608 | usd |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1355376 | usd |
CY2015Q2 | us-gaap |
Liabilities
Liabilities
|
1422608 | usd |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
1355376 | usd |
CY2015Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2014Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
usd | |
CY2015Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2014Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | usd |
CY2015Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
319355 | usd |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
264620 | usd |
CY2015Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
16498239 | usd |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
15903308 | usd |
CY2015Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-17862617 | usd |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-17239355 | usd |
CY2015Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1045023 | usd |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1071427 | usd |
CY2015Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
377585 | usd |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
283949 | usd |
CY2015Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2014Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
10000000 | shares |
CY2015Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2071000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2071000000 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
319356281 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
264620555 | shares |
CY2015Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
319356281 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
264620555 | shares |
CY2015Q2 | us-gaap |
Revenues
Revenues
|
127874 | usd |
CY2014Q2 | us-gaap |
Revenues
Revenues
|
34091 | usd |
us-gaap |
Revenues
Revenues
|
272086 | usd | |
us-gaap |
Revenues
Revenues
|
54905 | usd | |
CY2015Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
93849 | usd |
CY2014Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
15987 | usd |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
196198 | usd | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
25887 | usd | |
CY2015Q2 | us-gaap |
Gross Profit
GrossProfit
|
34025 | usd |
CY2014Q2 | us-gaap |
Gross Profit
GrossProfit
|
18104 | usd |
us-gaap |
Gross Profit
GrossProfit
|
75888 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
29018 | usd | |
CY2015Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
248106 | usd |
CY2014Q2 | us-gaap |
Professional Fees
ProfessionalFees
|
199668 | usd |
us-gaap |
Professional Fees
ProfessionalFees
|
509636 | usd | |
us-gaap |
Professional Fees
ProfessionalFees
|
415404 | usd | |
CY2015Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
77311 | usd |
CY2014Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
61162 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
133410 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
138177 | usd | |
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
325417 | usd |
CY2014Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
260830 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
643046 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
553581 | usd | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-291392 | usd |
CY2014Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-242726 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-567158 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-524563 | usd | |
CY2015Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | usd |
CY2014Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-68864 | usd |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-32058 | usd | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-238327 | usd | |
CY2015Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
0 | usd |
CY2014Q2 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
867419 | usd |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
13490 | usd | |
us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-449033 | usd | |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
-20048 | usd |
CY2014Q2 | us-gaap |
Interest Expense
InterestExpense
|
-6050 | usd |
us-gaap |
Interest Expense
InterestExpense
|
-37536 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
-15378 | usd | |
CY2015Q2 | us-gaap |
Other Expenses
OtherExpenses
|
-20048 | usd |
CY2014Q2 | us-gaap |
Other Expenses
OtherExpenses
|
792505 | usd |
us-gaap |
Other Expenses
OtherExpenses
|
-56104 | usd | |
us-gaap |
Other Expenses
OtherExpenses
|
-702738 | usd | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-311440 | usd |
CY2014Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
549779 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-623262 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-1227301 | usd | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
313601661 | shares |
CY2014Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
154355189 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
298157608 | shares | |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
149651821 | shares | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.00 | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
0.00 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.01 | ||
us-gaap |
Profit Loss
ProfitLoss
|
-623262 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-1227301 | usd | |
us-gaap |
Depreciation
Depreciation
|
1731 | usd | |
us-gaap |
Depreciation
Depreciation
|
6398 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
195000 | usd | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
91231 | usd | |
fil |
Loss On Extinguishment Of Debt
LossOnExtinguishmentOfDebt
|
32058 | usd | |
fil |
Loss On Extinguishment Of Debt
LossOnExtinguishmentOfDebt
|
238327 | usd | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
-13490 | usd | |
us-gaap |
Gain Loss On Sale Of Derivatives
GainLossOnSaleOfDerivatives
|
449033 | usd | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
37520 | usd | |
us-gaap |
Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
|
0 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
2047 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-10920 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-24484 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-583 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-21039 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-18692 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
94164 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
172852 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
5100 | usd | |
us-gaap |
Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
|
10650 | usd | |
us-gaap |
Deferred Revenue Additions
DeferredRevenueAdditions
|
-58454 | usd | |
us-gaap |
Deferred Revenue Additions
DeferredRevenueAdditions
|
10742 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-373109 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-278263 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
-4813 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
-1445 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4813 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1445 | usd | |
fil |
Proceeds From Convertible Promissory Notes
ProceedsFromConvertiblePromissoryNotes
|
425000 | usd | |
fil |
Proceeds From Convertible Promissory Notes
ProceedsFromConvertiblePromissoryNotes
|
243750 | usd | |
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
0 | usd | |
us-gaap |
Proceeds From Short Term Debt
ProceedsFromShortTermDebt
|
0 | usd | |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
0 | usd | |
us-gaap |
Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
|
-4000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
425000 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
239750 | usd | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
47078 | usd | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-39958 | usd | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
12168 | usd |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
64754 | usd |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
59246 | usd |
CY2014Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
24796 | usd |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
0 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
0 | usd | |
fil |
Issuance Of Common Stock For Other Current Asset
IssuanceOfCommonStockForOtherCurrentAsset
|
0 | usd | |
fil |
Issuance Of Common Stock For Other Current Asset
IssuanceOfCommonStockForOtherCurrentAsset
|
750 | usd | |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
225232 | usd | |
us-gaap |
Debt Conversion Converted Instrument Amount1
DebtConversionConvertedInstrumentAmount1
|
484279 | usd | |
fil |
Issuance Of Debt For Intangible Assets
IssuanceOfDebtForIntangibleAssets
|
0 | usd | |
fil |
Issuance Of Debt For Intangible Assets
IssuanceOfDebtForIntangibleAssets
|
43750 | usd | |
fil |
Issuance Of Common Stock For Accrued Expenses
IssuanceOfCommonStockForAccruedExpenses
|
229438 | usd | |
fil |
Issuance Of Common Stock For Accrued Expenses
IssuanceOfCommonStockForAccruedExpenses
|
51272 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<!--egx--><p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'><b><u><font lang="EN-US">Use of Estimates</font></u></b></p> <p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'> </p> <p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'><font lang="EN-US">The preparation of the accompanying unaudited consolidated financial statements requires the use of estimates that affect the reported amounts of assets, liabilities, revenues, expenses and contingencies. These estimates include, but are not limited to, estimates related to revenue recognition, allowance for doubtful accounts, inventory valuation, tangible and intangible long-term asset valuation, warranty and other obligations and commitments. Estimates are updated on an ongoing basis and are evaluated based on historical experience and current circumstances. Changes in facts and circumstances in the future may give rise to changes in these estimates which may cause actual results to differ from current estimates.</font></p> <p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'> </p> | ||
us-gaap |
Prior Period Reclassification Adjustment Description
PriorPeriodReclassificationAdjustmentDescription
|
<!--egx--><p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'><b><u><font lang="EN-US">Reclassifications</font></u></b></p> <p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'> </p> <p style='text-align:justify;margin:0cm 0cm 0pt;text-autospace:'><font lang="EN-US">For comparability, certain prior period amounts have been reclassified, where appropriate, to conform to the financial statement presentation used in 2015. These reclassifications have no impact on net loss.</font></p> | ||
CY2015Q2 | fil |
Total Short Term Borrowings
TotalShortTermBorrowings
|
633971 | usd |
CY2014Q4 | fil |
Total Short Term Borrowings
TotalShortTermBorrowings
|
371451 | usd |
CY2014Q4 | fil |
Short Term Derivative Liabilities
ShortTermDerivativeLiabilities
|
13490 | usd |
CY2013Q3 | fil |
Atlantic Committed To Purchase A Convertible Promissory Note In The Original Principal Amount
AtlanticCommittedToPurchaseAConvertiblePromissoryNoteInTheOriginalPrincipalAmount
|
200000 | usd |
fil |
The Company Has Incurred Net Losses
TheCompanyHasIncurredNetLosses
|
623262 | usd | |
fil |
The Company Has Incurred Net Losses
TheCompanyHasIncurredNetLosses
|
1227301 | usd | |
fil |
Accumulated Deficit Since Inception
AccumulatedDeficitSinceInception
|
17862617 | usd | |
fil |
Company Negative Working Capital
CompanyNegativeWorkingCapital
|
1178346 | usd | |
CY2015Q2 | fil |
Related Party Accured Wages
RelatedPartyAccuredWages
|
333150 | usd |
CY2014Q4 | fil |
Related Party Accured Wages
RelatedPartyAccuredWages
|
328050 | usd |
CY2014Q4 | fil |
Atlantic Note
AtlanticNote
|
200000 | usd |
CY2015Q2 | fil |
Q42014 Convertible Notes
Q42014ConvertibleNotes
|
471000 | usd |
CY2014Q4 | fil |
Q42014 Convertible Notes
Q42014ConvertibleNotes
|
201000 | usd |
CY2015Q2 | fil |
Q22015 Convertible Notes
Q22015ConvertibleNotes
|
200000 | usd |
CY2015Q2 | fil |
Total Short Term Convertible Notes
TotalShortTermConvertibleNotes
|
671000 | usd |
CY2014Q4 | fil |
Total Short Term Convertible Notes
TotalShortTermConvertibleNotes
|
401000 | usd |
CY2015Q2 | fil |
Less Debt Discount
LessDebtDiscount
|
-37029 | usd |
CY2014Q4 | fil |
Less Debt Discount
LessDebtDiscount
|
-29549 | usd |
CY2015Q2 | fil |
Short Term Convertible Notes Net Of Debt Discount
ShortTermConvertibleNotesNetOfDebtDiscount
|
633971 | usd |
CY2014Q4 | fil |
Short Term Convertible Notes Net Of Debt Discount
ShortTermConvertibleNotesNetOfDebtDiscount
|
371451 | usd |
CY2013Q3 | fil |
Accuring Interest Per Annum
AccuringInterestPerAnnum
|
0.0600 | pure |
CY2013Q3 | fil |
Warrant Per Share Par Value
WarrantPerShareParValue
|
0.001 | |
CY2013Q3 | fil |
Entire Outstanding Principal Amount Of The Atlantic Note Plus The Accrued Interest
EntireOutstandingPrincipalAmountOfTheAtlanticNotePlusTheAccruedInterest
|
0.1200 | pure |
CY2013Q3 | fil |
Principal Amount Of The Atlantic Note Is
PrincipalAmountOfTheAtlanticNoteIs
|
200000 | usd |
CY2015Q1 | fil |
Atlantic Exercised Its Right To Convert The Note Into Percentage Of Company S Outstanding Shares
AtlanticExercisedItsRightToConvertTheNoteIntoPercentageOfCompanySOutstandingShares
|
0.1200 | pure |
CY2015Q1 | fil |
Company Issued Share Of Common Stock
CompanyIssuedShareOfCommonStock
|
22523226 | shares |
CY2015Q1 | fil |
Common Stock Valued Amount
CommonStockValuedAmount
|
225232 | usd |
CY2015Q1 | fil |
Convertible Note Of Conversion Amount
ConvertibleNoteOfConversionAmount
|
200000 | usd |
CY2015Q1 | fil |
Accured Interest Approximately
AccuredInterestApproximately
|
13000 | usd |
CY2014Q4 | fil |
Company Entered Into10 Separate Note And Share Purchase Agreements With Number Of Independent Accredited Investors
CompanyEnteredInto10SeparateNoteAndSharePurchaseAgreementsWithNumberOfIndependentAccreditedInvestors
|
10 | pure |
CY2014Q4 | fil |
Company Issued Ten Convertible Notes With A Total Principal Balance
CompanyIssuedTenConvertibleNotesWithATotalPrincipalBalance
|
201000 | usd |
CY2014Q4 | fil |
Granted Shares Of Common Stock
GrantedSharesOfCommonStock
|
1675000 | shares |
CY2014Q4 | fil |
Company Received Cash Proceeds
CompanyReceivedCashProceeds
|
167500 | usd |
CY2014Q4 | fil |
Convertible Notes Carry An Original Issue Discount1
ConvertibleNotesCarryAnOriginalIssueDiscount1
|
0.1700 | pure |
CY2014Q4 | fil |
Convertible Into Common Stock Of The Company Per Share
ConvertibleIntoCommonStockOfTheCompanyPerShare
|
0.015 | |
CY2014Q4 | fil |
Stock Was Valued At The Fair Market Value
StockWasValuedAtTheFairMarketValue
|
16750 | usd |
CY2014Q4 | fil |
Total Additional Shares Of The Company
TotalAdditionalSharesOfTheCompany
|
1675000 | shares |
CY2015Q1 | fil |
Issued Convertible Notes With A Total Principal Balance Of
IssuedConvertibleNotesWithATotalPrincipalBalanceOf
|
270000 | usd |
CY2015Q1 | fil |
Issued Share Of Common Stock Q120151
IssuedShareOfCommonStockQ120151
|
2250000 | shares |
CY2015Q1 | fil |
Stock Exchange Forcash Proceeds
StockExchangeForcashProceeds
|
225000 | usd |
CY2015Q1 | fil |
The Q12015 Convertible Notes Carry An Original Issue Discount Of
TheQ12015ConvertibleNotesCarryAnOriginalIssueDiscountOf
|
0.1700 | pure |
CY2015Q1 | fil |
Convertible Into Common Stock Of The Company Per Share Q120151
ConvertibleIntoCommonStockOfTheCompanyPerShareQ120151
|
0.015 | |
CY2015Q1 | fil |
The Q12015 Stock Was Valued At The Fair Market Value
TheQ12015StockWasValuedAtTheFairMarketValue
|
22500 | usd |
CY2015Q1 | fil |
Q12015 Stock A Total Of Additional Shares Of The Company Will Be Issued To The Investors
Q12015StockATotalOfAdditionalSharesOfTheCompanyWillBeIssuedToTheInvestors
|
2250000 | shares |
CY2015Q2 | fil |
The Promissory Notes Are Divided Into Units Units Each In The Principal Amount
ThePromissoryNotesAreDividedIntoUnitsUnitsEachInThePrincipalAmount
|
25000 | usd |
CY2015Q2 | fil |
The Promissory Notes Bear Interest At A Rate Per Annum
ThePromissoryNotesBearInterestAtARatePerAnnum
|
0.1400 | pure |
CY2015Q2 | fil |
The Note Is Convertible Into Common Stock Of The Company At A Price Per Share
TheNoteIsConvertibleIntoCommonStockOfTheCompanyAtAPricePerShare
|
0.015 | |
CY2015Q2 | fil |
Investor Purchased Units For An Amount
InvestorPurchasedUnitsForAnAmount
|
25000 | usd |
CY2015Q2 | fil |
Investor Purchased Units For An Amount
InvestorPurchasedUnitsForAnAmount
|
50000 | usd |
CY2015Q2 | fil |
Investor Purchased Units For A Total Amount
InvestorPurchasedUnitsForATotalAmount
|
50000 | usd |
CY2015Q2 | fil |
Investor Purchased Units For A Total Amount
InvestorPurchasedUnitsForATotalAmount
|
150000 | usd |
CY2015Q2 | fil |
Total Value Of Units Purchased
TotalValueOfUnitsPurchased
|
200000 | usd |
CY2015Q2 | fil |
The Plan Provides For The Issuance Of Maximum Shares
ThePlanProvidesForTheIssuanceOfMaximumShares
|
7000000 | shares |
CY2015Q2 | fil |
Estimated Pre Vesting Forfeitures And Expired Options Approximately
EstimatedPreVestingForfeituresAndExpiredOptionsApproximately
|
2235000 | shares |
CY2015Q2 | fil |
Shares Of Common Stock To A Investor In Connection With Of The Issuance Of The Q12015
SharesOfCommonStockToAInvestorInConnectionWithOfTheIssuanceOfTheQ12015
|
125000 | shares |
CY2015Q2 | fil |
Issued Shares Of Common Stock To Four Consultants For Services Rendered
IssuedSharesOfCommonStockToFourConsultantsForServicesRendered
|
1100000 | shares |
CY2015Q2 | fil |
Value Of Shares Of Common Stock Issued To Four Consultants For Services Rendered
ValueOfSharesOfCommonStockIssuedToFourConsultantsForServicesRendered
|
24000 | usd |
CY2015Q2 | fil |
Issued Shares Of Common Stock To An Employee For An Employment Bonus
IssuedSharesOfCommonStockToAnEmployeeForAnEmploymentBonus
|
100000 | shares |
CY2015Q2 | fil |
Value Of Shares Of Common Stock Issued To An Employee For An Employment Bonus
ValueOfSharesOfCommonStockIssuedToAnEmployeeForAnEmploymentBonus
|
1500 | usd |
CY2015Q2 | fil |
Issued Shares Of Common Stock To3 Employees For Accrued Salaries
IssuedSharesOfCommonStockTo3EmployeesForAccruedSalaries
|
3062500 | shares |
CY2015Q2 | fil |
Value Of Shares Of Common Stock Issued To3 Employees For Accrued Salaries
ValueOfSharesOfCommonStockIssuedTo3EmployeesForAccruedSalaries
|
45938 | usd |
CY2015Q2 | fil |
Issued Shares Of Common Stock To4 Brand Ambassadors
IssuedSharesOfCommonStockTo4BrandAmbassadors
|
3000000 | shares |
CY2015Q2 | fil |
Value Of Shares Of Common Stock Issued To4 Brand Ambassadors
ValueOfSharesOfCommonStockIssuedTo4BrandAmbassadors
|
45000 | usd |
CY2015Q2 | fil |
Issued Shares Of Common Stock Related To Software Development Costs
IssuedSharesOfCommonStockRelatedToSoftwareDevelopmentCosts
|
500000 | shares |
CY2015Q2 | fil |
Value Of Shares Of Common Stock Issued Related To Software Development Costs
ValueOfSharesOfCommonStockIssuedRelatedToSoftwareDevelopmentCosts
|
7500 | usd |
CY2015Q1 | fil |
On January72015 Shares Of Common Stock Issued To An Investment Consulting Firm For Services
OnJanuary72015SharesOfCommonStockIssuedToAnInvestmentConsultingFirmForServices
|
4000000 | shares |
CY2015Q1 | fil |
Value Of Common Stock Issued To An Investment Consulting Firm For Services
ValueOfCommonStockIssuedToAnInvestmentConsultingFirmForServices
|
96000 | usd |
CY2015Q1 | fil |
On February52015 Shares Of Common Stock To Investors In Connection With Of The Issuance Of The Q42014 Convertible Note
OnFebruary52015SharesOfCommonStockToInvestorsInConnectionWithOfTheIssuanceOfTheQ42014ConvertibleNote
|
875000 | shares |
CY2015Q1 | fil |
On February52015 Issued A Total Of Shares Of Common Stock To Four Consultants For Services Rendered
OnFebruary52015IssuedATotalOfSharesOfCommonStockToFourConsultantsForServicesRendered
|
5950000 | shares |
CY2015Q1 | fil |
Value Of Shares Of Common Stock To Four Consultants For Services Rendered
ValueOfSharesOfCommonStockToFourConsultantsForServicesRendered
|
59500 | usd |
CY2015Q1 | fil |
On February92015 Total Of Shares Of Common Stock Issued
OnFebruary92015TotalOfSharesOfCommonStockIssued
|
5250000 | shares |
CY2015Q1 | fil |
On February92015 Value Of Total Of Shares Of Common Stock Issued
OnFebruary92015ValueOfTotalOfSharesOfCommonStockIssued
|
52500 | usd |
CY2015Q1 | fil |
On March32015 Atlantic Exercised Its Right To Convert The Atlantic Note Of An Amount
OnMarch32015AtlanticExercisedItsRightToConvertTheAtlanticNoteOfAnAmount
|
200000 | usd |
CY2015Q1 | fil |
Company Issued Share Of Our Common Stock On Conversion
CompanyIssuedShareOfOurCommonStockOnConversion
|
22523226 | shares |
CY2015Q1 | fil |
Value Of Shares Issued On Conversion
ValueOfSharesIssuedOnConversion
|
225232 | usd |
CY2015Q1 | fil |
Accrued Interest Of Note Converted Approximately
AccruedInterestOfNoteConvertedApproximately
|
13000 | usd |
CY2015Q1 | fil |
On March52015 Issued Shares Of Common Stock To Our Patent Attorney For Payment Of Accrued Expenditures
OnMarch52015IssuedSharesOfCommonStockToOurPatentAttorneyForPaymentOfAccruedExpenditures
|
5000000 | shares |
CY2015Q1 | fil |
Value Of Shares Of Common Stock To Our Patent Attorney For Payment Of Accrued Expenditures
ValueOfSharesOfCommonStockToOurPatentAttorneyForPaymentOfAccruedExpenditures
|
80000 | usd |
CY2015Q1 | fil |
Amount Of Accrued Expenditures Converted
AmountOfAccruedExpendituresConverted
|
60000 | usd |
CY2015Q1 | fil |
On March142015 Issued Shares Of Common Stock And Recorded In Additional Paid In Capital As Finance Costs
OnMarch142015IssuedSharesOfCommonStockAndRecordedInAdditionalPaidInCapitalAsFinanceCosts
|
1500000 | shares |
CY2015Q1 | fil |
Value Of Shares Recorded In Additional Paid In Capital As Finance Costs
ValueOfSharesRecordedInAdditionalPaidInCapitalAsFinanceCosts
|
15000 | usd |
CY2015Q2 | fil |
Issue Of Unsecured Convertible Promissory Notes Divided Into Units Units Each In The Principal Amount
IssueOfUnsecuredConvertiblePromissoryNotesDividedIntoUnitsUnitsEachInThePrincipalAmount
|
25000 | usd |
CY2015Q2 | fil |
The Promissory Notes Carry A Oid Percentage
ThePromissoryNotesCarryAOidPercentage
|
0.2000 | pure |
CY2015Q2 | fil |
The Unsecured Convertible Promissory Notes Are Convertible Into Common Stock Of The Company At A Price Per Share
TheUnsecuredConvertiblePromissoryNotesAreConvertibleIntoCommonStockOfTheCompanyAtAPricePerShare
|
0.015 | |
CY2015Q3 | fil |
Investor Purchased A Unit For An Amount
InvestorPurchasedAUnitForAnAmount
|
25000 | usd |
CY2015Q2 | fil |
Exercise Price Of Stock Warrants
ExercisePriceOfStockWarrants
|
0.02 | |
CY2015Q2 | fil |
Stock Warrants Outstanding
StockWarrantsOutstanding
|
2000000 | shares |
CY2015Q2 | fil |
Stock Warrants Remaining Life Years
StockWarrantsRemainingLifeYears
|
0.19 | pure |
CY2015Q2 | fil |
Stock Warrants Exercisable
StockWarrantsExercisable
|
2000000 | shares |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-06-30 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
GTX CORP | ||
dei |
Trading Symbol
TradingSymbol
|
GTXO | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001375793 | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
CY2015Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
319356281 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Smaller Reporting Company | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
No | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 |