2016 Q1 Form 10-Q Financial Statement

#000121478216000266 Filed on January 14, 2016

View on sec.gov

Income Statement

Concept 2016 Q1 2015 Q4 2015 Q3
Revenue $0.00 $0.00 $0.00
YoY Change
Cost Of Revenue
YoY Change
Gross Profit
YoY Change
Gross Profit Margin
Selling, General & Admin $340.0K $270.0K $210.0K
YoY Change -45.16% -12.9% -48.78%
% of Gross Profit
Research & Development $40.00K $0.00 $60.00K
YoY Change -92.31% -100.0% -60.0%
% of Gross Profit
Depreciation & Amortization $10.00K $8.181K $10.00K
YoY Change 0.0% -20.43% -50.0%
% of Gross Profit
Operating Expenses $383.0K $278.2K $270.0K
YoY Change -66.5% -25.59% -51.79%
Operating Profit -$383.0K -$278.2K
YoY Change -66.5% -25.59%
Interest Expense $0.00 $0.00 $0.00
YoY Change
% of Operating Profit
Other Income/Expense, Net $4.150K -$4.348K
YoY Change -220.19% 22.69%
Pretax Income -$380.0K -$280.0K -$270.0K
YoY Change -66.96% -26.32% -51.79%
Income Tax
% Of Pretax Income
Net Earnings -$380.0K -$282.5K -$270.0K
YoY Change -66.96% -25.13% -51.79%
Net Earnings / Revenue
Basic Earnings Per Share
Diluted Earnings Per Share -$8.557K -$6.768K -$6.523K
COMMON SHARES
Basic Shares Outstanding 45.12M shares 41.37M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2016 Q1 2015 Q4 2015 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $150.0K $560.0K $0.00
YoY Change -69.39% 833.33% -100.0%
Cash & Equivalents $150.0K $563.3K $2.938K
Short-Term Investments
Other Short-Term Assets $30.00K $40.00K $30.00K
YoY Change 50.0% 33.33% -25.0%
Inventory
Prepaid Expenses
Receivables
Other Receivables
Total Short-Term Assets $180.0K $599.1K $30.36K
YoY Change -64.0% 565.68% -92.98%
LONG-TERM ASSETS
Property, Plant & Equipment $1.780M $39.17K $47.35K
YoY Change -1.11% -97.84% -42.95%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $30.00K $30.00K $30.00K
YoY Change 0.0% -25.0% -50.0%
Other Assets
YoY Change
Total Long-Term Assets $1.810M $1.822M $1.816M
YoY Change -1.63% -0.96% -2.53%
TOTAL ASSETS
Total Short-Term Assets $180.0K $599.1K $30.36K
Total Long-Term Assets $1.810M $1.822M $1.816M
Total Assets $1.990M $2.421M $1.846M
YoY Change -14.96% 25.46% -19.58%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $210.0K $240.0K $110.0K
YoY Change 425.0% 2300.0% 1000.0%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $30.00K $370.0K $370.0K
YoY Change 0.0% 1133.33% 1133.33%
Total Short-Term Liabilities $400.0K $857.3K $609.1K
YoY Change -13.04% 435.8% 214.01%
LONG-TERM LIABILITIES
Long-Term Debt $230.0K $0.00 $0.00
YoY Change -11.54% -100.0% -100.0%
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $230.0K $0.00 $0.00
YoY Change -11.54% -100.0% -100.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $400.0K $857.3K $609.1K
Total Long-Term Liabilities $230.0K $0.00 $0.00
Total Liabilities $630.0K $857.3K $609.1K
YoY Change -12.5% 104.11% 34.05%
SHAREHOLDERS EQUITY
Retained Earnings -$31.94M -$31.57M -$31.28M
YoY Change 6.77%
Common Stock $446.7K $413.7K $413.7K
YoY Change 11.69%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $1.362M $1.564M $1.237M
YoY Change
Total Liabilities & Shareholders Equity $1.995M $2.421M $1.846M
YoY Change -14.75% 25.46% -19.58%

Cashflow Statement

Concept 2016 Q1 2015 Q4 2015 Q3
OPERATING ACTIVITIES
Net Income -$380.0K -$282.5K -$270.0K
YoY Change -66.96% -25.13% -51.79%
Depreciation, Depletion And Amortization $10.00K $8.181K $10.00K
YoY Change 0.0% -20.43% -50.0%
Cash From Operating Activities -$380.0K $10.00K -$100.0K
YoY Change -25.49% -103.23% -70.59%
INVESTING ACTIVITIES
Capital Expenditures $0.00 $0.00
YoY Change
Acquisitions
YoY Change
Other Investing Activities $10.00K
YoY Change
Cash From Investing Activities $10.00K -$20.00K $0.00
YoY Change 0.0%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -30.00K 560.0K 80.00K
YoY Change -103.19% 300.0%
NET CHANGE
Cash From Operating Activities -380.0K 10.00K -100.0K
Cash From Investing Activities 10.00K -20.00K 0.000
Cash From Financing Activities -30.00K 560.0K 80.00K
Net Change In Cash -400.0K 550.0K -20.00K
YoY Change -193.02% -266.67% -93.75%
FREE CASH FLOW
Cash From Operating Activities -$380.0K $10.00K -$100.0K
Capital Expenditures $0.00 $0.00
Free Cash Flow -$380.0K $10.00K -$100.0K
YoY Change -25.49% -103.23% -70.59%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2015Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
41368015 shares
CY2015Q4 us-gaap Preferred Stock Value
PreferredStockValue
USD
CY2015Q3 us-gaap Preferred Stock Value
PreferredStockValue
USD
CY2015Q4 us-gaap Common Stock Value
CommonStockValue
413681 USD
CY2015Q3 us-gaap Common Stock Value
CommonStockValue
413681 USD
CY2015Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
32715902 USD
CY2015Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
32106023 USD
CY2015Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-31565422 USD
CY2015Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-31282918 USD
CY2015Q4 us-gaap Stockholders Equity
StockholdersEquity
1564161 USD
CY2015Q3 us-gaap Stockholders Equity
StockholdersEquity
1236786 USD
CY2015Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
2421436 USD
CY2015Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
1845867 USD
CY2015Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2015Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
USD
CY2015Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2015Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.001
CY2015Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2015Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2015Q4 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2015Q3 us-gaap Preferred Stock Shares Issued
PreferredStockSharesIssued
0 shares
CY2015Q4 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2015Q3 us-gaap Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
0 shares
CY2015Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2015Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2015Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2015Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
100000000 shares
CY2015Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
41368015 shares
CY2015Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
41368015 shares
CY2015Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
41368015 shares
CY2015Q4 us-gaap Exploration Expense Mining
ExplorationExpenseMining
4848 USD
CY2014Q4 us-gaap Exploration Expense Mining
ExplorationExpenseMining
66074 USD
CY2015Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
273308 USD
CY2014Q4 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
307719 USD
CY2015Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
563267 USD
CY2015Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2938 USD
CY2015Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
35841 USD
CY2015Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
27420 USD
CY2015Q4 us-gaap Assets Current
AssetsCurrent
599108 USD
CY2015Q3 us-gaap Assets Current
AssetsCurrent
30358 USD
CY2015Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
39171 USD
CY2015Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
47352 USD
CY2015Q4 us-gaap Mineral Properties Net
MineralPropertiesNet
1753447 USD
CY2015Q3 us-gaap Mineral Properties Net
MineralPropertiesNet
1738447 USD
CY2015Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
29710 USD
CY2015Q3 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
29710 USD
CY2015Q4 us-gaap Assets
Assets
2421436 USD
CY2015Q3 us-gaap Assets
Assets
1845867 USD
CY2015Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
244134 USD
CY2015Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
127172 USD
CY2015Q4 us-gaap Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
242296 USD
CY2015Q3 us-gaap Accounts Payable Related Parties Current
AccountsPayableRelatedPartiesCurrent
111064 USD
CY2015Q4 us-gaap Notes Payable Current
NotesPayableCurrent
370845 USD
CY2015Q3 us-gaap Notes Payable Current
NotesPayableCurrent
370845 USD
CY2015Q4 us-gaap Liabilities Current
LiabilitiesCurrent
857275 USD
CY2015Q3 us-gaap Liabilities Current
LiabilitiesCurrent
609081 USD
CY2015Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
USD
CY2015Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
USD
CY2015Q4 us-gaap Liabilities
Liabilities
857275 USD
CY2015Q3 us-gaap Liabilities
Liabilities
609081 USD
CY2015Q4 us-gaap Operating Expenses
OperatingExpenses
278156 USD
CY2014Q4 us-gaap Operating Expenses
OperatingExpenses
373793 USD
CY2015Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-278156 USD
CY2014Q4 us-gaap Operating Income Loss
OperatingIncomeLoss
-373793 USD
CY2015Q4 us-gaap Interest And Other Income
InterestAndOtherIncome
55 USD
CY2014Q4 us-gaap Interest And Other Income
InterestAndOtherIncome
206 USD
CY2015Q4 us-gaap Other Nonoperating Expense
OtherNonoperatingExpense
4403 USD
CY2014Q4 us-gaap Other Nonoperating Expense
OtherNonoperatingExpense
3750 USD
CY2015Q4 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-4348 USD
CY2014Q4 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-3544 USD
CY2015Q4 us-gaap Net Income Loss
NetIncomeLoss
-282504 USD
CY2014Q4 us-gaap Net Income Loss
NetIncomeLoss
-377337 USD
CY2015Q4 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.01
CY2014Q4 us-gaap Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
-0.01
CY2015Q4 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
41368015 shares
CY2014Q4 us-gaap Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
37036916 shares
CY2015Q4 us-gaap Depreciation
Depreciation
8181 USD
CY2014Q4 us-gaap Depreciation
Depreciation
10282 USD
CY2015Q4 us-gaap Share Based Compensation
ShareBasedCompensation
47879 USD
CY2014Q4 us-gaap Share Based Compensation
ShareBasedCompensation
47880 USD
CY2015Q4 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
8421 USD
CY2014Q4 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-35251 USD
CY2015Q4 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
116962 USD
CY2014Q4 us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-30963 USD
CY2015Q4 us-gaap Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
131232 USD
CY2014Q4 us-gaap Increase Decrease In Accounts Payable Related Parties
IncreaseDecreaseInAccountsPayableRelatedParties
USD
CY2015Q4 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
13329 USD
CY2014Q4 us-gaap Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
-314887 USD
CY2015Q4 us-gaap Payments To Acquire Mining Assets
PaymentsToAcquireMiningAssets
15000 USD
CY2014Q4 us-gaap Payments To Acquire Mining Assets
PaymentsToAcquireMiningAssets
15160 USD
CY2015Q4 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
USD
CY2014Q4 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
USD
CY2015Q4 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-15000 USD
CY2014Q4 us-gaap Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
-15160 USD
CY2015Q4 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
562000 USD
CY2014Q4 us-gaap Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
USD
CY2015Q4 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
560329 USD
CY2014Q4 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-330047 USD
CY2014Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
387841 USD
CY2014Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
57794 USD
CY2015Q4 us-gaap Interest Paid
InterestPaid
4404 USD
CY2014Q4 us-gaap Interest Paid
InterestPaid
USD
CY2015Q4 us-gaap Income Taxes Paid
IncomeTaxesPaid
USD
CY2014Q4 us-gaap Income Taxes Paid
IncomeTaxesPaid
USD
CY2015Q4 us-gaap Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
562000 USD
CY2014Q4 us-gaap Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
USD
CY2015Q4 dei Amendment Flag
AmendmentFlag
false
CY2015Q4 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--08-31
CY2015Q4 dei Document Period End Date
DocumentPeriodEndDate
2015-11-30
CY2015Q4 dei Entity Filer Category
EntityFilerCategory
Smaller Reporting Company
CY2015Q4 dei Entity Registrant Name
EntityRegistrantName
Texas Rare Earth Resources Corp.
CY2015Q4 dei Entity Central Index Key
EntityCentralIndexKey
0001445942
CY2016Q1 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
45115516 shares
CY2015Q4 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2016
CY2015Q4 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2015Q4 dei Document Type
DocumentType
10-Q
CY2015Q3 us-gaap Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
80000 USD
CY2015Q4 us-gaap Related Party Transaction Amounts Of Transaction
RelatedPartyTransactionAmountsOfTransaction
1600 USD
CY2015Q4 us-gaap Proceeds From Issuance Of Private Placement
ProceedsFromIssuanceOfPrivatePlacement
562000 USD

Files In Submission

Name View Source Status
0001214782-16-000266-index-headers.html Edgar Link pending
0001214782-16-000266-index.html Edgar Link pending
0001214782-16-000266.txt Edgar Link pending
0001214782-16-000266-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
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
trer-20151130.xml Edgar Link completed
trer-20151130.xsd Edgar Link pending
trer-20151130_cal.xml Edgar Link unprocessable
trer-20151130_def.xml Edgar Link unprocessable
trer-20151130_lab.xml Edgar Link unprocessable
trer-20151130_pre.xml Edgar Link unprocessable
trer10q113015.htm Edgar Link pending
trer10q1130150.jpg Edgar Link pending