2015 Q3 Form 10-Q Financial Statement

#000107878215001327 Filed on August 14, 2015

View on sec.gov

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:'>&nbsp;</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.&nbsp; 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.&nbsp; Estimates are updated on an ongoing basis and are evaluated based on historical experience and current circumstances.&nbsp; 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:'>&nbsp;</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:'>&nbsp;</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. &nbsp;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

Files In Submission

Name View Source Status
0001078782-15-001327-index-headers.html Edgar Link pending
0001078782-15-001327-index.html Edgar Link pending
0001078782-15-001327.txt Edgar Link pending
0001078782-15-001327-xbrl.zip Edgar Link pending
f10q063015_10q.htm Edgar Link pending
f10q063015_ex31z1.htm Edgar Link pending
f10q063015_ex31z2.htm Edgar Link pending
f10q063015_ex32z1.htm Edgar Link pending
f10q063015_ex32z2.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
gtxo-20150630.xsd 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
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
gtxo-20150630_cal.xml Edgar Link unprocessable
gtxo-20150630_def.xml Edgar Link unprocessable
gtxo-20150630_lab.xml Edgar Link unprocessable
gtxo-20150630_pre.xml Edgar Link unprocessable
gtxo-20150630.xml Edgar Link completed
FilingSummary.xml Edgar Link unprocessable