2016 Q1 Form 10-Q Financial Statement
#000121478216000266 Filed on January 14, 2016
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 |