x
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period
|
to
|
Montana
|
81-0305822
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
P.O. Box 643, Thompson Falls, Montana
|
P.O. Box 643, Thompson Falls, Montana
|
59873
|
(Address of principal executive offices)
|
(Zip code)
|
YES x
|
No o
|
YES x
|
No o
|
YES o
|
No x
|
Large accelerated filer o
|
Accelerated filer x
|
Non-accelerated filer o
(Do not check if a smaller reporting company)
|
Smaller reporting company o
|
PART I – FINANCIAL INFORMATION
|
Page | ||||||
Item 1: Financial Statements (unaudited)
|
1-13 | ||||||
Item 2: Management’s Discussion and Analysis of Results of Operations and
|
13-18 | ||||||
Financial Condition
|
|||||||
Item 3: Quantitative and Qualitative Disclosure about Market Risk 16
|
18 | ||||||
Item 4: Controls and Procedures
|
18-19 | ||||||
PART II – OTHER INFORMATION
|
|||||||
Item 1: Legal Proceedings
|
19 | ||||||
Item 2: Unregistered Sales of Equity Securities and Use of Proceeds
|
19 | ||||||
Item 3: Defaults upon Senior Securities
|
19 | ||||||
Item 4: Mine Safety Disclosures
|
19 | ||||||
Item 5: Other Information
|
19 | ||||||
Item 6: Exhibits and Reports on Form 8-K
|
19 | ||||||
ASSETS
|
||||||||
(Unaudited)
|
||||||||
March 31,
2015
|
December 31,
2014
|
|||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 136,086 | $ | 123,683 | ||||
Certificates of deposit
|
250,180 | 249,147 | ||||||
Accounts receivable, net
|
535,756 | 454,674 | ||||||
Inventories
|
2,307,164 | 1,433,539 | ||||||
Other current assets
|
381,875 | 42,626 | ||||||
Total current assets
|
3,611,061 | 2,303,669 | ||||||
Properties, plants and equipment, net
|
13,835,448 | 13,511,803 | ||||||
Restricted cash for reclamation bonds
|
75,754 | 75,754 | ||||||
Other assets
|
671,999 | 653,805 | ||||||
Total assets
|
$ | 18,194,262 | $ | 16,545,031 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 1,942,741 | $ | 1,821,673 | ||||
Due to factor
|
154,524 | 13,314 | ||||||
Accrued payroll, taxes and interest
|
131,831 | 135,245 | ||||||
Other accrued liabilities
|
41,900 | 38,811 | ||||||
Payables to related parties
|
20,073 | 8,357 | ||||||
Deferred revenue
|
221,272 | 115,962 | ||||||
Notes payable to bank
|
71,906 | |||||||
Long-term debt, current
|
248,059 | 159,278 | ||||||
Total current liabilities
|
2,832,306 | 2,292,640 | ||||||
Long-term debt, net of discount and current portion
|
623,023 | 715,328 | ||||||
Hillgrove advances payable
|
880,532 | 161,339 | ||||||
Stock payable to directors for services
|
37,500 | 125,000 | ||||||
Asset retirement obligations and accrued reclamation costs
|
256,474 | 255,190 | ||||||
Total liabilities
|
4,629,835 | 3,549,497 | ||||||
Commitments and contingencies (Note 4 and 15)
|
||||||||
Stockholders' equity:
|
||||||||
Preferred stock $0.01 par value, 10,000,000 shares authorized:
|
||||||||
Series A: -0- shares issued and outstanding
|
- | - | ||||||
Series B: 750,000 shares issued and outstanding
|
||||||||
(liquidation preference $900,000 and $892,500,
|
||||||||
respectively)
|
7,500 | 7,500 | ||||||
Series C: 177,904 shares issued and outstanding
|
||||||||
(liquidation preference $97,847 both years)
|
1,779 | 1,779 | ||||||
Series D: 1,751,005 shares issued and outstanding
|
||||||||
(liquidation preference $4,837,880 and $4,796,731
|
||||||||
respectively)
|
17,509 | 17,509 | ||||||
Common stock, $0.01 par value, 90,000,000 shares authorized;
|
||||||||
66,216,278 and 66,027,453 shares issued and outstanding, respectively
|
662,162 | 660,274 | ||||||
Additional paid-in capital
|
35,866,733 | 35,740,671 | ||||||
Notes receivable from stock sales
|
(149,085 | ) | (150,000 | ) | ||||
Accumulated deficit
|
(22,842,171 | ) | (23,282,199 | ) | ||||
Total stockholders' equity
|
13,564,427 | 12,995,534 | ||||||
Total liabilities and stockholders' equity
|
$ | 18,194,262 | $ | 16,545,031 | ||||
United States Antimony Corporation and Subsidiaries
|
||||||||
Consolidated Statements of Operations (Unaudited)
|
||||||||
For the three months ended
|
||||||||
March 31, 2015
|
March 31, 2014
|
|||||||
REVENUES
|
$ | 2,947,381 | $ | 2,952,314 | ||||
COST OF REVENUES
|
3,051,434 | 3,004,854 | ||||||
GROSS PROFIT (LOSS)
|
(104,053 | ) | (52,540 | ) | ||||
OPERATING INCOME (EXPENSE):
|
||||||||
General and administrative
|
(270,736 | ) | (207,497 | ) | ||||
Professional fees
|
(111,789 | ) | (91,238 | ) | ||||
Gain on liability adjustment
|
927,018 | |||||||
Gain on sale of asset
|
5,200 | 5,450 | ||||||
TOTAL OPERATING EXPENSES
|
549,693 | (293,285 | ) | |||||
GAIN (LOSS) FROM OPERATIONS
|
445,640 | (345,825 | ) | |||||
OTHER INCOME (EXPENSE):
|
||||||||
Interest income
|
3,168 | 2,758 | ||||||
Interest expense
|
(426 | ) | (114 | ) | ||||
Factoring expense
|
(8,354 | ) | (14,989 | ) | ||||
TOTAL OTHER INCOME (EXPENSE)
|
(5,612 | ) | (12,345 | ) | ||||
INCOME (LOSS) BEFORE INCOME TAXES
|
440,028 | (358,170 | ) | |||||
NET INCOME (LOSS)
|
$ | 440,028 | $ | (358,170 | ) | |||
Net income (loss) per share of
|
||||||||
common stock:
|
||||||||
Basic and diluted
|
$ | 0.01 | $ | (0.01 | ) | |||
Weighted average shares outstanding:
|
||||||||
Basic
|
66,045,891 | 63,224,903 | ||||||
Diluted
|
68,523,903 | 63,224,903 |
United States Antimony Corporation and Subsidiaries
|
||||||||
Consolidated Statements of Cash Flows (Unaudited)
|
||||||||
For the three months ended
|
||||||||
March 31, 2015
|
March 31, 2014
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net income (loss)
|
$ | 440,028 | $ | (358,170 | ) | |||
Adjustments to reconcile net loss to net cash used
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization expense
|
220,025 | 185,462 | ||||||
Accretion of asset retirement obligation
|
1,284 | 2,010 | ||||||
Common stock issued for services
|
2,950 | - | ||||||
Principal received on shareholder loan
|
915 | |||||||
Gain on sale of fixed asset
|
(5,200 | ) | 5,450 | |||||
Change in:
|
||||||||
Accounts receivable, net
|
(66,582 | ) | (296,840 | ) | ||||
Inventories
|
(873,625 | ) | 354,085 | |||||
Other current assets
|
(339,248 | ) | (48,387 | ) | ||||
Other assets
|
(19,227 | ) | (45,299 | ) | ||||
Accounts payable
|
121,067 | 214,761 | ||||||
Due to factor
|
19,279 | 40,522 | ||||||
Accrued payroll, taxes and interest
|
118,517 | 13,928 | ||||||
Other accrued liabilities
|
3,089 | 3,190 | ||||||
Stock payable to directors for services
|
37,500 | |||||||
Deferred revenue
|
90,810 | (18,000 | ) | |||||
Payables to related parties
|
11,716 | (14,083 | ) | |||||
Net cash provided (used) by operating activities
|
(236,702 | ) | 38,629 | |||||
Cash Flows From Investing Activities:
|
||||||||
Purchase of properties, plants and equipment
|
(108,710 | ) | (296,147 | ) | ||||
Net cash used by investing activities
|
(108,710 | ) | (296,147 | ) | ||||
Cash Flows From Financing Activities:
|
||||||||
Proceeds from issuance of long term debt
|
50,000 | |||||||
Proceeds from bank debt
|
71,906 | |||||||
Proceeds from Hillgrove Ltd
|
294,858 | 15,983 | ||||||
Proceeds from sales of equipment, net of depreciation
|
5,200 | |||||||
Proceeds from sales of common stock, net of commissions
|
170,000 | |||||||
Principal payments on long-term debt
|
(14,149 | ) | (31,136 | ) | ||||
Change in checks issued and payable
|
37,179 | |||||||
Net cash provided (used) by financing activities
|
357,815 | 242,026 | ||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
12,403 | (15,492 | ) | |||||
Cash and cash equivalents at beginning of period
|
123,683 | 20,343 | ||||||
Cash and cash equivalents at end of period
|
$ | 136,086 | $ | 4,851 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
Interest paid in cash
|
$ | 426 | ||||||
Noncash investing activities:
|
||||||||
Properties, plants and equipment acquired with long-term debt
|
$ | - | $ | 19,040 | ||||
Properties, plants and equipment acquired with advances
|
$ | 434,335 | ||||||
Imputed interest included in properties, plants and equipment
|
$ | 10,625 | ||||||
Common stock issued to directors
|
$ | 125,000 | ||||||
Equipment sold for note receivable
|
$ | 10,000 |
The accompanying notes are an integral part of the consolidated financial statements.
|
For the Three Months Ended
|
||||||||
3/31/2015
|
3/31/2014
|
|||||||
Warrants
|
476,917 | 2,364,407 | ||||||
Convertible preferred stock
|
1,751,005 | 1,751,005 | ||||||
Total possible dilution
|
2,227,922 | 4,115,412 | ||||||
3.
|
Inventories:
|
March 31,
2015
|
December 31,
2014
|
|||||||
Antimony Metal
|
$ | 86,032 | $ | 40,352 | ||||
Antimony Oxide
|
704,315 | 718,982 | ||||||
Antimony Concentrates
|
938,133 | 33,545 | ||||||
Antimony Ore
|
486,242 | 447,262 | ||||||
Total antimony
|
2,214,722 | 1,240,141 | ||||||
Zeolite
|
92,442 | 193,398 | ||||||
$ | 2,307,164 | $ | 1,433,539 |
4.
|
Accounts Receivable and Due to Factor:
|
5.
|
Accounts Receivable and Due to Factor, Continued:
|
Accounts Receivble
|
March 31,
2015
|
December 31,
2014
|
||||||
Accounts receivable - non factored
|
$ | 385,263 | $ | 445,391 | ||||
Accounts receivable - factored with recourse
|
154,524 | 13,314 | ||||||
less allowance for doubtful accounts
|
(4,031 | ) | (4,031 | ) | ||||
Accounts receivable - net
|
$ | 535,756 | $ | 454,674 | ||||
6.
|
Other Assets:
|
5.
|
Other Assets, Continued:
|
March 31,
2015
|
December 31,
2014
|
|||||||
Promissory note payable to First Security Bank of Missoula, | ||||||||
bearing interest at 5.0%, maturing February 27, 2016,
|
||||||||
payable on demand, collateralized by a lien on Certificate of | ||||||||
Deposit number 48615 | 71,906 | 0 | ||||||
Total notes payable to bank | $ | 71,906 | $ | 0 |
Long-Term debt at March 31, 2015 and December 31, 2014, is as follows:
|
March 31,
|
December 31,
|
||||||
2015
|
2014
|
|||||||
Note payable to Wells Fargo Bank, bearing interest at 4%;
|
||||||||
payable in monthly installments of $477; maturing
|
||||||||
December 2016; collateralized by equipment.
|
$ | 9,081 | $ | 10,245 | ||||
Note payable to Western States Equipment Co., bearing interest
|
||||||||
at 6.15%; payable in monthly installments of $2,032; maturing
|
||||||||
June 2015; collateralized by equipment.
|
6,032 | 11,977 | ||||||
Note payable to BMT Leasing, bearing interest
|
||||||||
at 13.38%; payable in monthly installments of $786; maturing
|
||||||||
December 2015; collateralized by equipment.
|
6,841 | 9,254 | ||||||
Note payable to Catepillar Financial, bearing interest at 5.95%;
|
||||||||
payable in monthly installments of $827; maturing September 2015;
|
||||||||
collateralized by equipment.
|
5,661 | 8,051 | ||||||
Note payable toDe Lage Landen Financial Services,
|
||||||||
bearing interest at 5.30%; payable in monthly installments of $549;
|
||||||||
maturing March 2016; collateralized by equipment.
|
6,403 | 7,951 | ||||||
Note payable to De Lage Landen Financial Services,
|
||||||||
bearing interest at 5.12%; payable in monthly installments of $697;
|
||||||||
maturing December 2014; collateralized by equipment.
|
- | 689 | ||||||
Note payable to Phyllis Rice, bearing interest
|
||||||||
at 1%; payable in monthly installments of $2,000; maturing
|
||||||||
March 2015; collateralized by equipment.
|
18,146 | 18,146 | ||||||
Obligation payable for Soyatal Mine, non-interest bearing,
|
||||||||
annual payments of $200,000 through 2019, net of discount.
|
818,918 | 808,293 | ||||||
871,082 | 874,606 | |||||||
Less current portion
|
(248,059 | ) | (159,278 | ) | ||||
Long-term portion
|
$ | 623,023 | $ | 715,328 |
Year Ending March 31,
|
||||
2016
|
248,059 | |||
2017
|
65,056 | |||
2018
|
139,199 | |||
2019
|
172,962 | |||
2020
|
183,339 | |||
2021
|
62,467 | |||
$ | 871,082 | |||
Sales to Three
|
For the Period Ended
|
|||||||
Largest Customers
|
March 31, 2015
|
March 31, 2014
|
||||||
Alpha Gary Corporation
|
$ | 969,960 | $ | 1,142,850 | ||||
Ampacet Corporation
|
305,407 | - | ||||||
Kohler Corporation
|
340,473 | 778,766 | ||||||
Teck American, Inc.
|
145,432 | |||||||
$ | 1,615,840 | $ | 2,067,048 | |||||
% of Total Revenues
|
54.82 | % | 70.10 | % | ||||
Three Largest
|
||||||||
Accounts Receivable
|
March 31, 2015
|
March 31, 2014
|
||||||
Kohler Corporation
|
$ | 383,589 | ||||||
Commerce Industrial Chemical
|
57,715 | |||||||
AlphaGary Corporation
|
36,945 | - | ||||||
Scutter Enterprises LLC
|
26,600 | - | ||||||
Teck American, Inc.
|
164,042 | 203,888 | ||||||
$ | 227,587 | $ | 645,192 | |||||
% of Total Receivables
|
43.66 | % | 74.00 | % |
Number of Warrants
|
Exercise Prices
|
|||||||
Balance, December 31, 2012
|
1,934,667 | $ | .25 - $4.50 | |||||
Warrants issued
|
629,740 | $ | 1.20-$1.60 | |||||
Warrants exercised
|
(25,000 | ) | $ | 1.20 | ||||
Warrants expired
|
(50,000 | ) | $ | 4.50 | ||||
Balance, December 31, 2013
|
2,489,407 | $ | 0.25 - $4.50 | |||||
Warrants exercised
|
(310,625 | ) | $ | 1.20-$1.60 | ||||
Warrants expired
|
(1,415,865 | ) | ||||||
Balance, December 31, 2014
|
762,917 | $ | 0.25 - $4.50 | |||||
No activity
|
- | |||||||
Balance, March 31, 2015
|
726,917 | $ | 0.25 - $4.50 | |||||
The above common stock warrants expire as follows:
|
||||||||
Year ended December 31:
|
||||||||
2015
|
476,917 | $ | 4.50 | |||||
Thereafter
|
250,000 | $ | 0.25 | |||||
726,917 |
As of March 31,
2015
|
As of December 31, 2014
|
|||||||
Properties, plants and equipment, net:
|
||||||||
Antimony
|
||||||||
United States
|
$ | 1,921,744 | $ | 1,936,894 | ||||
Mexico
|
10,380,090 | 9,996,579 | ||||||
Subtotal Antimony
|
12,301,834 | 11,933,473 | ||||||
Zeolite
|
1,533,614 | 1,578,330 | ||||||
$ | 13,835,448 | $ | 13,511,803 | |||||
Total Assets:
|
As of March 31,
2015
|
As of December 31, 2014
|
||||||
Antimony
|
||||||||
United States
|
$ | 3,465,507 | $ | 3,045,426 | ||||
Mexico
|
12,824,312 | 11,415,198 | ||||||
Subtotal Antimony
|
16,289,819 | 14,460,624 | ||||||
Zeolite
|
1,904,443 | 2,084,407 | ||||||
$ | 18,194,262 | $ | 16,545,031 | |||||
For the three Months Ended
|
||||||||
Capital expenditures:
|
March 31, 2015
|
March 31, 2014
|
||||||
Antimony
|
||||||||
United States
|
$ | - | $ | 58,541 | ||||
Mexico
|
527,185 | 227,589 | ||||||
Subtotal Antimony
|
527,185 | 286,130 | ||||||
Zeolite
|
11,285 | 29,057 | ||||||
Total
|
$ | 538,470 | $ | 315,187 | ||||
Segment Operations for the
|
Antimony
|
Antimony
|
Antimony
|
Bear River
|
||||||||||||||||
Three Months ended March 31, 2015
|
USAC
|
Mexico
|
Hillgrove
|
Zeolite
|
Totals
|
|||||||||||||||
Total revenues
|
$ | 2,362,621 | $ | - | $ | 584,760 | $ | 2,947,381 | ||||||||||||
Production costs
|
849,513 | 1,012,712 | 247,183 | 408,338 | 2,517,746 | |||||||||||||||
Depreciation and amortization
|
16,434 | 148,875 | - | 56,000 | 221,309 | |||||||||||||||
Other operating costs
|
483,024 | 73,599 | - | 138,281 | 649,904 | |||||||||||||||
Other operating income
|
(919,970 | ) | (12,248 | ) | - | - | (932,218 | ) | ||||||||||||
Total operating expenses (income)
|
429,001 | 1,222,938 | 247,183 | 602,619 | 2,456,741 | |||||||||||||||
Gross profit (loss)
|
1,933,620 | (1,222,938 | ) | (247,183 | ) | (17,859 | ) | 445,640 | ||||||||||||
Other income:
|
2,651 | - | - | 517 | 3,168 | |||||||||||||||
Other (expense):
|
(6,749 | ) | (468 | ) | - | (1,563 | ) | (8,780 | ) | |||||||||||
Income (loss) before income taxes
|
1,929,522 | (1,223,406 | ) | (247,183 | ) | (18,905 | ) | 440,028 | ||||||||||||
NET INCOME (LOSS)
|
$ | 1,929,522 | $ | (1,223,406 | ) | $ | (247,183 | ) | $ | (18,905 | ) | $ | 440,028 | |||||||
Segment Operations for the
|
Antimony
|
Antimony
|
Bear River
|
|||||||||||||||||
Three Months ended March 31, 2014
|
USAC
|
Mexico
|
Zeolite
|
Totals
|
||||||||||||||||
Total revenues
|
$ | 2,293,865 | $ | - | $ | 658,449 | $ | 2,952,314 | ||||||||||||
Production costs
|
1,427,417 | 667,706 | 372,181 | $ | 2,467,304 | |||||||||||||||
Depreciation and amortization
|
16,165 | 116,406 | 54,902 | 187,473 | ||||||||||||||||
Other operating costs
|
393,763 | 131,890 | 123,159 | 648,813 | ||||||||||||||||
Other operating income
|
- | (5,451 | ) | - | - | (5,451 | ) | |||||||||||||
Total operating expenses
|
1,837,345 | 910,551 | - | 550,242 | 3,298,139 | |||||||||||||||
Gross profit (loss)
|
456,520 | (910,551 | ) | - | 108,207 | (345,825 | ) | |||||||||||||
Other income (expense):
|
(12,631 | ) | - | 285 | (6,895 | ) | ||||||||||||||
Income (loss) before income taxes
|
443,889 | (910,551 | ) | - | 108,492 | (358,170 | ) | |||||||||||||
NET INCOME (LOSS)
|
$ | 443,889 | $ | (910,551 | ) | $ | - | $ | 108,492 | $ | (358,170 | ) | ||||||||
Precious Metals Sales
|
Quarter 1
|
|||||||||||||||||||
Silver/Gold
|
2011
|
2012
|
2013
|
2014
|
2015
|
|||||||||||||||
Montana
|
||||||||||||||||||||
Ounces Gold Shipped (Au)
|
161.71 | 102.32 | 59.74 | 64.77 | 20.08 | |||||||||||||||
Ounces Silver Shipped (Ag)
|
17,472.99 | 20,237.70 | 22,042.46 | 29,480.22 | 8671.86 | |||||||||||||||
Revenues
|
$ | 667,813 | $ | 647,554 | $ | 347,016 | $ | 461,083 | $ | 122,710 | ||||||||||
Mexico
|
||||||||||||||||||||
Ounces Gold Shipped (Au)
|
1.780 | |||||||||||||||||||
Ounces Silver Shipped (Ag)
|
1,053.240 | |||||||||||||||||||
Revenues
|
$ | 22,690 | ||||||||||||||||||
Total Revenues
|
$ | 667,813 | $ | 647,554 | $ | 369,706 | $ | 461,083 | $ | 122,710 |
Results of Operations by Division
|
||||||||
Antimony - Combined USA
|
1st Qtr
|
1st Qtr
|
||||||
and Mexico
|
2015
|
2014
|
||||||
Lbs of Antimony Metal Canada
|
418,008 | 289,291 | ||||||
Lbs of Antimony Metal Mexico:
|
103,948 | 151,927 | ||||||
Total Lbs of Antimony Metal Sold
|
521,956 | 441,218 | ||||||
Sales Price/Lb Metal
|
$ | 4.29 | $ | 4.85 | ||||
Net income (loss)/Lb Metal
|
$ | 0.88 | $ | (1.06 | ) | |||
Gross antimony revenue - net of discount
|
2,239,956 | 2,137,764 | ||||||
Precious metals revenue
|
122,665 | 156,101 | ||||||
Production costs - USA
|
(849,513 | ) | (1,427,417 | ) | ||||
Product cost - Mexico
|
(840,400 | ) | (667,706 | ) | ||||
Direct sales and freight
|
(94,088 | ) | (62,535 | ) | ||||
General and administrative - operating
|
(91,599 | ) | (102,405 | ) | ||||
Mexico non-production costs
|
(419,495 | ) | (77,468 | ) | ||||
General and administrative - non-operating
|
(379,136 | ) | (297,459 | ) | ||||
Gain on liability reduction
|
927,018 | |||||||
Net interest and gain on sale of asset
|
7,550 | 7,034 | ||||||
EBITDA
|
622,958 | (334,091 | ) | |||||
Depreciation & amortization
|
(164,025 | ) | (132,571 | ) | ||||
Net income (loss) - antimony
|
$ | 458,933 | $ | (466,662 | ) | |||
Zeolite
|
||||||||
Tons sold
|
3,032 | 3,350 | ||||||
Sales Price/Ton
|
$ | 192.86 | $ | 196.55 | ||||
Net income (Loss)/Ton
|
$ | (6.24 | ) | $ | 32.39 | |||
Gross zeolite revenue
|
584,760 | 658,449 | ||||||
Production costs
|
(428,547 | ) | (372,181 | ) | ||||
Direct sales and freight
|
(42,489 | ) | (38,171 | ) | ||||
Royalties
|
(65,279 | ) | (69,498 | ) | ||||
General and administrative
|
(11,741 | ) | (16,266 | ) | ||||
Net interest
|
391 | 1,061 | ||||||
EBITDA
|
37,095 | 163,394 | ||||||
Depreciation
|
(56,000 | ) | (54,902 | ) | ||||
Net income (loss) - zeolite
|
$ | (18,905 | ) | $ | 108,492 | |||
Company-wide
|
||||||||
Gross revenue
|
$ | 2,947,381 | $ | 2,952,314 | ||||
Production costs
|
(2,118,460 | ) | (2,467,304 | ) | ||||
Other operating costs
|
(712,950 | ) | (350,077 | ) | ||||
General and administrative - non-operating
|
(390,877 | ) | (313,725 | ) | ||||
Gain on liability reduction
|
927,018 | |||||||
Net interest
|
7,941 | 8,095 | ||||||
EBITDA
|
660,053 | (170,697 | ) | |||||
Income tax benefit (expense)
|
||||||||
Depreciation & amortization
|
(220,025 | ) | (187,473 | ) | ||||
Net income (loss)
|
$ | 440,028 | $ | (358,170 | ) |
1.
|
the decline in the price of antimony metal from $4.82 during the first quarter of 2014 to $4.29 in the first quarter of 2015, a decrease of $.53 per lb (11%).
|
2.
|
the amount of metal produced and sold from Mexico was approximately 104,000 pounds for the first quarter of 2015 compared to approximately 152,000 pounds produced and sold for the first quarter of 2014. The production from Mexico would have been greater except that by February 14, 2015 all furnaces at Madero were processing Australian concentrates. Unfortunately, the Australian production was put in inventory, and no profit was realized on it.
|
3.
|
the cost of running Australian concentrates in 12 small USAC furnaces when one large furnace could have been used to replace 20 small furnaces at a much lower cost due to savings in fuel, electricity, operating time holding costs associated with the Los Juarez property in Mexico listed as “Mexican non-production costs” were expensed against production.
|
4.
|
holding costs associated with the Los Juarez property in Mexico listed as “Mexican non-production costs” were expensed against production.
|
5.
|
the costs related to a lapse of our Mexican IMMEX certification (IMMEX certification allows a foreign corporation to not pay an import tax of 16% of the declared value of the import) that amounted to $154,111.
|
6.
|
488,000 pounds of antimony metal in concentrates were imported and processed but the Company does not realize the 9.5% fee until the inventory is sold.
|
7.
|
non-cash expenses of $220,025 for depreciation and amortization.
|
|
USAC’ Los Juarez property in Queretaro, Mexico exposes mineralization for approximately 3.5 kilometers and for widths up to 1 kilometer. Previously, the deposit has been reported as a layered deposit (manto) up to 6 meters thick with silver and antimony. The property has been abandoned by major mining companies unable to solve the metallurgical problems. After 11 years and many millions of dollars, USAC has reported that:
|
1.
|
the property is predominantly a gold property with substantial credits in silver and minor credits in antimony
|
2.
|
that the property is not a manto deposit but a series of deep- seated silica- rich pipes that carry the mineralization vertically for many meters
|
3.
|
that the Company has pilot tested every aspect of the project including the mining, milling, and smelting, and believes it has solved the metallurgical problems. The Company will bring its Puerto Blanco150 ton per day pilot mill on stream after permitting a cyanide leach plant at Puerto Blanco and other equipment at its Madero smelter.
|
|
A shallow reconnaissance drilling program has begun to delineate the higher grade zones for mining to provide raw material to the Puerto Blanco pilot mill in Guanajuato, Mexico and to direct the deeper drilling of the deposit in the future. To date, less than 5% of the property has been drilled. Eighty one holes were drilled, and with the exception of 5 holes that were drilled to 3-5 meters, the holes were drilled to a total depth of 0.8-2 meters. Six of the drill holes were in mine pit areas, and the balance of the holes were all in unexplored areas over a distance of 1,600 meters. Most of the holes showed anomalous values of gold, silver, or antimony, or two or three of these metals in combination. Following are some of the assays from the drill hole intercepts (values are per metric ton):
|
Hole
|
Interval meters
|
Gold
opt
|
Gold
g/t
|
Silver
opt
|
Silver
g/t
|
Antimony
%
|
||||||||||||||||||
LJ8
|
1.5-3 | 0.268 | 8.33 | 6.17 | 191.89 | 0.280 | ||||||||||||||||||
LJ8
|
3-4.5 | 0.712 | 22.14 | 7.75 | 241.03 | 0.235 | ||||||||||||||||||
SJ23
|
0-1 | 0.010 | 0.31 | 10.5 | 326.6 | 1.19 | ||||||||||||||||||
SJ31
|
0-.8 |
<0.002
|
<0.06
|
14.5 | 451.0 | 0.853 | ||||||||||||||||||
SJ36
|
0-1 |
<0.002
|
<0.06
|
6.88 | 214.0 | 0.571 | ||||||||||||||||||
SJ38
|
0-1 |
<0.002
|
<0.06
|
4.02 | 125.0 | 0.445 | ||||||||||||||||||
SJ51
|
0-1.2 | 0.168 | 5.225 | 2.46 | 76.5 | 0.0930 | ||||||||||||||||||
SJ54
|
0-1 | 0.448 | 13.93 | 3.52 | 109.5 | 0.106 | ||||||||||||||||||
SJ54
|
1-2 | 0.186 | 5.785 | 2.41 | 74.95 | 0.0681 | ||||||||||||||||||
SJ54A
|
1-2 | 0.174 | 5.411 | 1.90 | 55.1 | 0.0856 | ||||||||||||||||||
SJ54B
|
0-1 | 0.812 | 25.253 | 2.06 | 64.1 | 0.9068 | ||||||||||||||||||
SJ54B
|
1-2 | 0.650 | 20.215 | 2.35 | 73.09 | 0.0800 | ||||||||||||||||||
SJ54C
|
0-1 | 0.276 | 8.639 | 0.844 | 26.25 | 0.1130 | ||||||||||||||||||
SJ54C
|
1-2 | 0.476 | 14.804 | 2.40 | 74.64 | 0.0985 | ||||||||||||||||||
SJ54D
|
0-1 | 0.236 | 7.340 | 0.706 | 21.96 | 0.0788 | ||||||||||||||||||
SJ54E
|
0-1 | 0.182 | 5.660 | 0.218 | 6.78 | 0.0415 | ||||||||||||||||||
SJ54G
|
0-1 | 0.326 | 10.139 | 0.438 | 13.62 | 0.107 | ||||||||||||||||||
SJ56
|
0-1 | 0.500 | 15.55 | 3.73 | 116.0 | 0.274 | ||||||||||||||||||
SJ56
|
1-2 | 0.436 | 13.560 | 3.89 | 120.98 | 0.256 | ||||||||||||||||||
SJ56A
|
1-2 | 0.110 | 3.421 | 3.78 | 117.6 | 0.0811 | ||||||||||||||||||
SJ56D
|
0-1 | 0.176 | 5.474 | 0.94 | 29.2 | 0.126 | ||||||||||||||||||
SJ56E
|
0-1 | 0.126 | 3.191 | 1.15 | 35.8 | 0.064 | ||||||||||||||||||
SJ56F
|
0-1 | 0.134 | 4.167 | 1.04 | 32.3 | 0.219 | ||||||||||||||||||
SJ57
|
0-1 | 0.124 | 3.856 | 2.17 | 67.49 | 0.082 | ||||||||||||||||||
SJ57
|
1-2 | 0..224 | 6.966 | 4.03 | 125.3 | 0.0616 | ||||||||||||||||||
SJ60
|
0-1.2 |
<0.002
|
<0.06
|
9.95 | 309.4 | 0.546 | ||||||||||||||||||
SJ70
|
0-1 | 0.530 | 16.483 | 1.44 | 44.78 | 0.549 | ||||||||||||||||||
SJ70
|
1-2 | 0.214 | 6.655 | 0.932 | 29.2 | 0.014 | ||||||||||||||||||
SJ72
|
0-.8 | 0.106 | 3.297 | 0.208 | 6.5 | 0.052 | ||||||||||||||||||
SJ74
|
0-1 | 0.334 | 10387 | 1.56 | 48.5 | 0.113 | ||||||||||||||||||
SJ77
|
0-1 | 0.180 | 5.598 |
3.`6
|
90.3 | 0.0927 | ||||||||||||||||||
SJ77
|
1-2 | 1.30 | 40.43 |
7.29`
|
226.7 | 0.0833 | ||||||||||||||||||
SJ78
|
0-.8 | 0.700 | 21.77 | 7.02 | 2118.3 | 0.112 | ||||||||||||||||||
SJ79
|
0-.1.2 | 0.226 | 7.029 | 1.59 | 49.4 | 0.091 | ||||||||||||||||||
SJ80
|
0-1.2 | 1.20 | 37.32 | 7.65 | 237.9 | 0.152 | ||||||||||||||||||
SJ82
|
0-1.4 | 0.152 | 4.727 | 1.30 | 40.4 | 0.0701 |
Financial Condition and Liquidity
|
||||||||
March 31,
2015
|
December 31,
2014
|
|||||||
Current Assets
|
$ | 3,596,561 | $ | 2,417,806 | ||||
Current liabilities
|
(2,817,805 | ) | (2,209,656 | ) | ||||
Net Working Capital
|
$ | 778,756 | $ | 208,150 | ||||
Cash provided (used) by operations
|
$ | (327,512 | ) | $ | (830,222 | ) | ||
Cash used for capital outlay
|
(527,845 | ) | (1,834,135 | ) | ||||
Cash provided (used) by financing:
|
||||||||
Proceeds from notes payable to bank
|
71,906 | - | ||||||
Payment of notes payable to bank
|
- | (138,520 | ) | |||||
Principal paid on long-term debt
|
(14,149 | ) | (129,530 | ) | ||||
Proceeds from long-term debt
|
- | 130,000 | ||||||
Proceeds from Hillgrove
|
810,003 | - | ||||||
Sale of Stock
|
- | 3,070,134 | ||||||
Other
|
- | (164,387 | ) | |||||
Net change in cash
|
$ | 12,403 | $ | 103,340 | ||||
●
|
The Company lacks proper segregation of duties. As with any company the size of ours, this lack of segregation of duties is due to limited resources. The president authorizes the majority of the expenditures and signs checks.
|
●
|
During our year-end audit, our independent registered accountants discovered material misstatements in our financial statements that required audit adjustments.
|
●
|
The CFO reviews all bank reconciliations
|
●
|
The CFO reviews all material transactions for capital expenditures
|
●
|
The CFO reviews all period ending entries for preparation of financial statements, including the calculation of inventory, depreciation, and amortization
|
●
|
The CFO review all material entries for compliance with generally accepted accounting principles prior to the annual audit and 10Q filings
|
●
|
The Company has a formal capitalization policy
|
●
|
In addition, we consult with independent experts when complex transactions are entered into.
|
|
Certifications
|
|
Certifications Pursuant to the Sarbanes-Oxley Act
|
Reports on Form 8-K
|
None
|
Date: May 11, 2015
|
By:
|
/s/ John C. Lawrence | |
John C. Lawrence, Director and President | |||
(Principal Executive) | |||
Date: May 11, 2015
|
By:
|
/s/ Daniel L. Parks | |
Daniel L. Parks, Chief Financial Officer | |||
Date: May 11, 2015
|
By:
|
/s/ Alicia Hill | |
Alicia Hill, Controller | |||