Montana
|
|
81-0305822
|
(State or other
jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
P.O.
Box 643, Thompson Falls, Montana
|
|
59873
|
(Address of
principal executive offices)
|
|
(Zip
code)
|
Large Accelerated
Filer ☐
|
Accelerated Filer
☐
|
Non-Accelerated
Filer ☐
|
Smaller reporting
company ☑
|
|
Emerging growth
company ☐
|
|
Page
|
PART I – FINANCIAL INFORMATION
|
|
|
|
Item 1: Financial Statements (unaudited)
|
1-14
|
|
|
Item 2: Management’s Discussion and Analysis of Results of
Operations and Financial Condition
|
14-18
|
|
|
Item 3: Quantitative and Qualitative Disclosure about Market
Risk
|
18
|
|
|
Item 4: Controls and Procedures
|
19
|
|
|
PART II – OTHER INFORMATION
|
|
|
|
Item 1: Legal Proceedings
|
20
|
|
|
Item 2: Unregistered Sales of Equity Securities and Use of
Proceeds
|
20
|
|
|
Item 3: Defaults upon Senior Securities
|
20
|
|
|
Item 4: Mine Safety Disclosures
|
20
|
|
|
Item 5: Other Information
|
20
|
|
|
Item 6: Exhibits and Reports on Form 8-K
|
20
|
|
|
SIGNATURE
|
20
|
|
|
CERTIFICATIONS
|
|
ASSETS
|
||
|
(Unaudited)
|
|
|
June 30,
2018
|
December 31,
2017
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$15,878
|
$27,987
|
Certificates of
deposit
|
252,954
|
252,298
|
Accounts
receivable, net
|
461,291
|
362,579
|
Inventories
|
712,696
|
914,709
|
Other current
assets
|
-
|
4,697
|
Total current
assets
|
1,442,819
|
1,562,270
|
|
|
|
Properties, plants
and equipment, net
|
14,854,626
|
15,132,897
|
Restricted cash for
reclamation bonds
|
63,345
|
63,345
|
IVA receivable and
other assets
|
384,677
|
372,742
|
Total
assets
|
$16,745,467
|
$17,131,254
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||
Current
liabilities:
|
|
|
Checks issued and
payable
|
$110,578
|
$28,248
|
Accounts
payable
|
2,367,656
|
2,276,357
|
Due to
factor
|
5,440
|
10,880
|
Accrued payroll,
taxes and interest
|
211,703
|
185,283
|
Other accrued
liabilities
|
205,412
|
168,578
|
Payables to related
parties
|
22,678
|
22,668
|
Deferred
revenue
|
32,400
|
60,049
|
Notes payable to
bank
|
191,009
|
192,565
|
Income taxes
payable (Note 11)
|
430,358
|
443,110
|
Long-term debt,
current portion, net of discount
|
632,655
|
546,988
|
Total current
liabilities
|
4,209,889
|
3,934,726
|
|
|
|
Long-term debt, net
of discount and current portion
|
1,084,827
|
1,239,126
|
Hillgrove advances
payable
|
1,134,221
|
1,134,221
|
Common stock
payable to directors for services
|
87,500
|
175,000
|
Asset retirement
obligations and accrued reclamation costs
|
274,646
|
271,572
|
Total
liabilities
|
6,791,083
|
6,754,645
|
Commitments and
contingencies (Note 7 and 11)
|
|
|
|
|
|
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 $909,375 and $907,500
|
|
|
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 $5,014,692 and $4,920,178
|
|
|
respectively)
|
17,509
|
17,509
|
Common stock, $0.01
par value, 90,000,000 shares authorized;
|
|
|
68,227,171 and
67,488,063 shares issued and outstanding, respectively
|
682,271
|
674,881
|
Additional paid-in
capital
|
36,406,874
|
36,239,264
|
Accumulated
deficit
|
(27,161,549)
|
(26,564,324)
|
Total stockholders'
equity
|
9,954,384
|
10,376,609
|
Total liabilities
and stockholders' equity
|
$16,745,467
|
$17,131,254
|
|
|
|
United
States Antimony Corporation and Subsidiaries
|
|
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three
months ended
|
For the six
months ended
|
||
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
|
|
|
|
|
REVENUES
|
$2,256,347
|
$2,838,480
|
$4,689,276
|
$5,457,811
|
|
|
|
|
|
COST
OF REVENUES
|
2,114,999
|
2,535,587
|
4,603,016
|
5,065,374
|
|
|
|
|
|
GROSS
PROFIT
|
141,348
|
302,893
|
86,260
|
392,437
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
|
General
and administrative
|
186,411
|
138,995
|
337,242
|
343,559
|
Salaries
and benefits
|
96,427
|
97,487
|
187,873
|
191,001
|
Professional
fees
|
18,563
|
34,582
|
120,967
|
137,920
|
TOTAL OPERATING
EXPENSES
|
301,401
|
271,064
|
646,082
|
672,480
|
|
|
|
|
|
INCOME (LOSS) FROM
OPERATIONS
|
(160,053)
|
31,829
|
(559,822)
|
(280,043)
|
|
|
|
|
|
OTHER INCOME
(EXPENSE):
|
|
|
|
|
Interest
income
|
268
|
267
|
830
|
838
|
Interest
expense
|
(24,814)
|
(27,154)
|
(48,647)
|
(54,804)
|
Foreign exchange
gain (loss)
|
62,752
|
(10,191)
|
12,752
|
(51,642)
|
Factoring
expense
|
(938)
|
(11,706)
|
(2,338)
|
(22,607)
|
TOTAL OTHER INCOME
(EXPENSE)
|
37,268
|
(48,784)
|
(37,403)
|
(128,215)
|
|
|
|
|
|
NET
INCOME (LOSS)
|
(122,785)
|
(16,955)
|
(597,225)
|
(408,258)
|
Preferred
dividends
|
(12,162)
|
(12,162)
|
(24,325)
|
(24,325)
|
|
|
|
|
|
Net
income (loss) available to common stockholders
|
$(134,947)
|
$(29,117)
|
$(621,550)
|
$(432,583)
|
|
|
|
|
|
Net income (loss)
per share of common stock:
|
|
|
|
|
Basic
|
Nil
|
Nil
|
$(0.01)
|
$(0.01)
|
Diluted
|
Nil
|
Nil
|
$(0.01)
|
$(0.01)
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
Basic
|
67,959,175
|
67,488,153
|
67,724,965
|
67,336,651
|
Diluted
|
67,959,175
|
67,488,153
|
67,724,965
|
67,336,651
|
|
|
|
|
|
|
|
|
|
|
United
States Antimony Corporation and Subsidiaries
|
||
Consolidated
Statements of Cash Flows (Unaudited)
|
||
|
|
|
|
For the six
months ended
|
|
|
June 30,
2018
|
June 30,
2017
|
Cash Flows From
Operating Activities:
|
|
|
Net income
(loss)
|
$(597,225)
|
$(408,258)
|
Adjustments to
reconcile net income (loss) to net cash
|
|
|
provided (used) by
operating activities:
|
|
|
Depreciation and
amortization
|
452,659
|
430,050
|
Amortization of
debt discount
|
42,240
|
46,828
|
Accretion of asset
retirement obligation
|
3,074
|
2,895
|
Common stock
payable for directors' fees
|
87,500
|
87,500
|
Foreign exchange
loss (gain)
|
(12,752)
|
51,642
|
Other non cash
items
|
(656)
|
(677)
|
Change
in:
|
|
|
Accounts
receivable, net
|
(98,712)
|
10,835
|
Inventories
|
202,013
|
49,196
|
Other current
assets
|
4,697
|
(7,647)
|
Other
assets
|
(11,935)
|
(83,437)
|
Accounts
payable
|
91,299
|
67,164
|
Accrued payroll,
taxes and interest
|
26,420
|
(40,362)
|
Deferred
revenues
|
(27,649)
|
-
|
Other accrued
liabilities
|
36,834
|
31,691
|
Payables to related
parties
|
10
|
2,234
|
Net cash provided
by operating activities
|
197,817
|
239,654
|
|
|
|
Cash Flows From
Investing Activities:
|
|
|
Purchases of
properties, plants and equipment
|
(174,388)
|
(151,244)
|
Net cash used by
investing activities
|
(174,388)
|
(151,244)
|
|
|
|
Cash Flows From
Financing Activities:
|
|
|
Change in checks
issued and payable
|
82,330
|
(12,776)
|
Net proceeds from
factor
|
(5,440)
|
20,471
|
Advances from
related party
|
75,000
|
-
|
Payment on advances
from related party
|
(75,000)
|
-
|
Proceeds from notes
payable to bank
|
-
|
24,827
|
Principal paid
notes payable to bank, net
|
(1,556)
|
-
|
Principal payments
on long-term debt
|
(110,872)
|
(106,439)
|
Net cash provided
(used) by financing activities
|
(35,538)
|
(73,917)
|
|
|
|
NET INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
(12,109)
|
14,493
|
Cash and cash
equivalents and restricted cash at beginning of period
|
91,332
|
73,331
|
Cash and cash
equivalents and restricted cash at end of period
|
$79,223
|
$87,824
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
Noncash investing
and financing activities:
|
|
|
Common stock
payable issued to directors
|
$175,000
|
$168,750
|
|
June 30,
2018
|
June 30,
2017
|
Warrants
|
250,000
|
250,000
|
Convertible
preferred stock
|
1,751,005
|
1,751,005
|
Total possible
dilution
|
2,001,005
|
2,001,005
|
|
Three Months Ended
|
Six Months Ended
|
||
|
June 30,
|
June 30,
|
||
|
2018
|
2017
|
2018
|
2017
|
Antimony
|
$1,492,520
|
$2,077,300
|
$3,174,333
|
$4,063,808
|
Zeolite
|
682,534
|
616,414
|
1,373,240
|
1,228,426
|
Precious
metals
|
81,293
|
144,766
|
141,703
|
165,577
|
|
$2,256,347
|
$2,838,480
|
$4,689,276
|
$5,457,811
|
|
Three Months Ended
|
Six Months Ended
|
||
|
June 30,
|
June 30,
|
||
|
2018
|
2017
|
2018
|
2017
|
United
States
|
$1,878,244
|
$2,653,227
|
$4,125,935
|
$4,950,282
|
Canada
|
378,103
|
185,253
|
563,341
|
507,529
|
|
$2,256,347
|
$2,838,480
|
$4,689,276
|
$5,457,811
|
|
For the
Three Months Ended
|
For the
Six Months Ended
|
||
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
Mexichem Speciality
Compounds
|
$669,103
|
$769,998
|
$1,397,681
|
$1,556,423
|
East Penn
Manufacturing Inc.
|
-
|
363,979
|
-
|
512,621
|
Kohler
Corporation
|
334,778
|
501,320
|
651,550
|
946,498
|
Ampacet
Corporation
|
146,118
|
-
|
330,260
|
-
|
ZEO,
Inc.
|
185,730
|
-
|
306,701
|
-
|
|
$1,335,729
|
$1,635,297
|
$2,686,192
|
$3,015,542
|
%
of Total Revenues
|
59.20%
|
57.60%
|
57.30%
|
55.30%
|
|
June 30,
2018
|
December 31,
2017
|
Nutreco Canada,
Inc.
|
$-
|
$25,657
|
Ralco Mix
Products
|
-
|
16,000
|
Mexichem Speciality
Compounds
|
148,211
|
-
|
Axens North
America, Inc.
|
38,404
|
-
|
Teck American,
Inc.
|
82,733
|
241,627
|
|
$269,348
|
$283,284
|
%
of Total Receivables
|
58.40%
|
78.10%
|
|
June
30,
|
December
31,
|
|
2018
|
2017
|
Sodium
antimonate
|
$56,091
|
$-
|
Antimony
oxide
|
225,099
|
408,217
|
Antimony with
precious metal content
|
23,474
|
35,554
|
Antimony
ore
|
165,280
|
187,133
|
Total
antimony
|
469,944
|
630,904
|
Zeolite
|
242,752
|
283,805
|
|
$712,696
|
$914,709
|
Accounts
Receivble
|
June
30,
2018
|
December
31,
2017
|
Accounts receivable
- non factored
|
$455,851
|
$351,699
|
Accounts receivable
- factored with recourse
|
5,440
|
10,880
|
Accounts
receivable - net
|
$461,291
|
$362,579
|
|
June
30,
|
December
31,
|
|
2018
|
2017
|
Promissory note
payable to First Security Bank of Missoula,
|
|
|
bearing interest at
3.150%, payable on demand, collateralized
|
|
|
by a lien on
Certificate of Deposit
|
$99,999
|
$98,863
|
|
|
|
Promissory note
payable to First Security Bank of Missoula,
|
|
|
bearing interest at
3.150%, payable on demand, collateralized
|
|
|
by a lien on
Certificate of Deposit
|
91,010
|
93,702
|
Total notes payable
to the bank
|
$191,009
|
$192,565
|
Long-Term debt at
June 30, 2018 and December 31, 2017, is as follows:
|
June
30,
|
December
31,
|
|
2018
|
2017
|
Note payable to
First Security Bank, bearing interest at 6%;
|
|
|
payable in monthly
installments of $917; maturing
|
|
|
September 2018;
collateralized by equipment.
|
$2,725
|
$8,054
|
Note payable to Cat
Financial Services, bearing interest at 6%;
|
|
|
payable in monthly
installments of $1,300; maturing
|
|
|
August 2019;
collateralized by equipment.
|
21,243
|
27,096
|
Note payable to Cat
Financial Services, bearing interest at 6%;
|
|
|
payable in monthly
installments of $778; maturing
|
|
|
December 2022;
collateralized by equipment.
|
37,972
|
40,278
|
Note payable to De
Lage Landen Financial Services,
|
|
|
bearing interest at
3.51%; payable in monthly installments of $655;
|
|
|
maturing September
2019; collateralized by equipment.
|
9,630
|
13,344
|
Note payable to De
Lage Landen Financial Services,
|
|
|
bearing interest at
3.51%; payable in monthly installments of $655;
|
|
|
maturing December
2019; collateralized by equipment.
|
12,106
|
15,776
|
Note payable to
Phyllis Rice, bearing interest
|
|
|
at 1%; payable in
monthly installments of $2,000; maturing
|
|
|
March 2015;
collateralized by equipment.
|
14,146
|
14,146
|
Obligation payable
for Soyatal Mine, non-interest bearing,
|
|
|
annual
payments of $100,000 or $200,000 through 2019, net of
discount.
|
682,229
|
715,709
|
Obligation payable
for Guadalupe Mine, non-interest bearing,
|
|
|
annual
payments from $60,000 to $149,078 through 2026, net of
discount.
|
937,431
|
951,711
|
|
1,717,482
|
1,786,114
|
Less current
portion
|
(632,655)
|
(546,988)
|
Long-term
portion
|
$1,084,827
|
$1,239,126
|
12 Months Ending
June 30,
|
|
|
|
|
Principal
Payment
|
Discount
|
Net
|
2019
|
710,481
|
(77,826)
|
632,655
|
2020
|
320,163
|
(62,435)
|
257,728
|
2021
|
207,185
|
(48,238)
|
158,947
|
2022
|
157,601
|
(39,188)
|
118,413
|
2023
|
155,499
|
(32,594)
|
122,905
|
Thereafter
|
483,069
|
(56,235)
|
426,834
|
|
$2,033,998
|
$(316,516)
|
$1,717,482
|
Properties,
plants
|
|
|
and
equipment, net:
|
June 30,
2018
|
December 31,
2017
|
Antimony
|
|
|
United
States
|
$1,661,616
|
$1,687,997
|
Mexico
|
11,266,118
|
11,452,507
|
Subtotal
Antimony
|
12,927,734
|
13,140,504
|
Precious
metals
|
649,741
|
642,774
|
Zeolite
|
1,277,151
|
1,349,619
|
Total
|
$14,854,626
|
$15,132,897
|
Total
Assets:
|
June 30,
2018
|
December 31,
2017
|
Antimony
|
|
|
United
States
|
$2,317,937
|
$2,510,323
|
Mexico
|
11,950,342
|
12,073,219
|
Subtotal
Antimony
|
14,268,279
|
14,583,542
|
Precious
metals
|
649,741
|
642,774
|
Zeolite
|
1,827,447
|
1,904,938
|
Total
|
$16,745,467
|
$17,131,254
|
|
For the Three
Months Ended
|
For the Six
Months Ended
|
||
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
Capital
expenditures:
|
|
|
|
|
Antimony
|
|
|
|
|
United
States
|
$-
|
$-
|
$-
|
$-
|
Mexico
|
70,892
|
47,033
|
110,977
|
75,716
|
Subtotal
Antimony
|
70,892
|
47,033
|
110,977
|
75,716
|
Precious
Metals
|
-
|
16,582
|
40,988
|
59,582
|
Zeolite
|
8,691
|
8,030
|
22,423
|
15,946
|
Total
|
$79,583
|
$71,645
|
$174,388
|
$151,244
|
Segment
Operations for the three
months ended
June 30, 2018
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$1,492,520
|
$-
|
$1,492,520
|
$81,293
|
$682,534
|
$2,256,347
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$13,170
|
$97,844
|
$111,014
|
$17,011
|
$47,072
|
$175,097
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
391,895
|
(808,575)
|
(416,680)
|
114,801
|
141,826
|
(160,053)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(1,938)
|
41,630
|
39,692
|
-
|
(2,424)
|
37,268
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$389,957
|
$(766,945)
|
$(376,988)
|
$114,801
|
$139,402
|
$(122,785)
|
Segment
Operations for the three
months ended
June 30, 2017
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$2,077,300
|
$-
|
$2,077,300
|
$144,766
|
$616,414
|
$2,838,480
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$18,700
|
$145,875
|
$164,575
|
$-
|
$49,800
|
$214,375
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
844,257
|
(1,089,834)
|
(245,577)
|
144,766
|
132,640
|
31,829
|
|
|
|
|
|
|
|
Other income
(expense):
|
(11,965)
|
(33,605)
|
(45,570)
|
-
|
(3,214)
|
(48,784)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$832,292
|
$(1,123,439)
|
$(291,147)
|
$144,766
|
$129,426
|
$(16,955)
|
Segment
Operations for the six
months ended
June 30, 2018
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$3,174,333
|
$-
|
$3,174,333
|
$141,703
|
$1,373,240
|
$4,689,276
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$26,380
|
$297,366
|
$323,746
|
$34,021
|
$94,892
|
$452,659
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
589,934
|
(1,551,357)
|
(961,423)
|
107,682
|
293,919
|
(559,822)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(2,716)
|
(29,488)
|
(32,204)
|
-
|
(5,199)
|
(37,403)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$587,218
|
$(1,580,845)
|
$(993,627)
|
$107,682
|
$288,720
|
$(597,225)
|
Segment
Operations for the six
months ended
June 30, 2017
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$4,046,026
|
$17,782
|
$4,063,808
|
$165,577
|
$1,228,426
|
$5,457,811
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$38,200
|
$292,050
|
$330,250
|
|
$99,800
|
$430,050
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
1,173,160
|
(1,841,012)
|
(667,852)
|
165,577
|
222,232
|
(280,043)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(23,044)
|
(98,569)
|
(121,613)
|
-
|
(6,602)
|
(128,215)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$1,150,116
|
$(1,939,581)
|
$(789,465)
|
$165,577
|
$215,630
|
$(408,258)
|
Antimony -
Combined USA
|
Three Months
Ended
|
Three Months
Ended
|
Six Months
Ended
|
Six Months
Ended
|
and
Mexico
|
June 30,
2018
|
June 30,
2017
|
June 30,
2018
|
June 30,
2017
|
Lbs of Antimony
Metal USA
|
161,044
|
345,152
|
424,664
|
804,818
|
Lbs of Antimony
Metal Mexico:
|
165,214
|
160,204
|
317,558
|
248,388
|
Total
Lbs of Antimony Metal Sold
|
326,258
|
505,356
|
742,222
|
1,053,206
|
Average Sales
Price/Lb Metal
|
$4.57
|
$4.11
|
$4.28
|
$3.86
|
Net
loss/Lb Metal
|
$(1.16)
|
$(0.58)
|
$(1.34)
|
$(0.75)
|
|
|
|
|
|
Gross antimony
revenue
|
$1,492,520
|
$2,077,300
|
$3,174,333
|
$4,063,808
|
|
|
|
|
|
Cost of sales -
domestic
|
(834,627)
|
(1,009,940)
|
(2,024,663)
|
(2,309,821)
|
Cost of sales -
Mexico
|
(795,125)
|
(1,055,002)
|
(1,511,093)
|
(1,786,460)
|
Operating
expenses
|
(279,448)
|
(257,935)
|
(600,000)
|
(635,379)
|
Non-operating
expenses
|
39,692
|
(45,570)
|
(32,204)
|
(121,613)
|
|
(1,869,508)
|
(2,368,447)
|
(4,167,960)
|
(4,853,273)
|
|
|
|
|
|
Net
loss - antimony
|
(376,988)
|
(291,147)
|
(993,627)
|
(789,465)
|
Depreciation,&
amortization
|
111,014
|
164,575
|
323,746
|
330,250
|
EBITDA
- antimony
|
$(265,974)
|
$(126,572)
|
$(669,881)
|
$(459,215)
|
|
|
|
|
|
Precious
Metals
|
|
|
|
|
Ounces
sold
|
|
|
|
|
Gold
|
15
|
51
|
29
|
133
|
Silver
|
4,960
|
8,639
|
9,841
|
17,552
|
|
|
|
|
|
Gross precious
metals revenue
|
$81,293
|
$144,766
|
$141,703
|
$165,577
|
Production costs,
royalties, and shipping costs
|
33,508
|
-
|
(34,021)
|
-
|
Net
income - precious metals
|
114,801
|
144,766
|
107,682
|
165,577
|
Depreciation
|
17,011
|
-
|
34,021
|
-
|
EBITDA
- precious metals
|
$131,812
|
$144,766
|
$141,703
|
$165,577
|
|
|
|
|
|
Zeolite
|
|
|
|
|
Tons
sold
|
3,578
|
3,422
|
7,331
|
6,775
|
Average Sales
Price/Ton
|
$190.76
|
$180.13
|
$187.32
|
$181.32
|
Net
income (Loss)/Ton
|
$38.96
|
$37.82
|
$39.38
|
$31.83
|
|
|
|
|
|
Gross zeolite
revenue
|
$682,534
|
$616,414
|
$1,373,240
|
$1,228,426
|
Cost of
sales
|
(518,757)
|
(470,646)
|
(1,033,239)
|
(972,524)
|
Operating
expenses
|
(21,951)
|
(13,128)
|
(46,082)
|
(33,670)
|
Non-operating
expenses
|
(2,424)
|
(3,214)
|
(5,199)
|
(6,602)
|
Net
income - zeolite
|
139,402
|
129,426
|
288,720
|
215,630
|
Depreciation
|
47,072
|
49,800
|
94,892
|
99,800
|
EBITDA
- zeolite
|
$186,474
|
$179,226
|
$383,612
|
$315,430
|
|
|
|
|
|
Company-wide
|
|
|
|
|
Gross
revenue
|
$2,256,347
|
$2,838,480
|
$4,689,276
|
$5,457,811
|
Production
costs
|
(2,114,999)
|
(2,535,588)
|
(4,603,016)
|
(5,068,805)
|
Operating
expenses
|
(301,401)
|
(271,063)
|
(646,082)
|
(669,049)
|
Non-operating
expenses
|
37,268
|
(48,784)
|
(37,403)
|
(128,215)
|
Net
income (loss)
|
(122,785)
|
(16,955)
|
(597,225)
|
(408,258)
|
Depreciation,&
amortization
|
175,097
|
214,375
|
452,659
|
430,050
|
EBITDA
|
$52,312
|
$197,420
|
$(144,566)
|
$21,792
|
Metal
|
Assay
|
Recovery
|
Value
|
Value/Mt
|
Gold
|
0.035
opmt
|
90%
|
$1200/oz
|
$37.80
|
Silver
|
3.27
opmt
|
90%
|
$15.50/oz
|
$45.61
|
Antimony
|
0.652%
|
70%
|
4.14/lb
|
$41.52
|
Total
|
|
|
|
$124.93
|
Precious Metal
Sales Silver/Gold
|
2015
|
2016
|
2017
|
Six
Months 2018
|
Montana
|
|
|
|
|
Ounces Gold Shipped
(Au)
|
89.12
|
108.10
|
107.00
|
29.43
|
Ounces Silver
Shipped (Ag)
|
30,421
|
38,123
|
32,021
|
9,841
|
Revenues
|
$491,426
|
$556,650
|
$480,985
|
$141,703
|
Australian
- Hillgrove
|
|
|
|
|
Ounces Gold Shipped
(Au)
|
-
|
496.65
|
90.94
|
-
|
Revenues -
Gross
|
-
|
$597,309
|
$96,471
|
-
|
Revenues to
Hillgrove
|
-
|
(481,088)
|
(202,584)
|
-
|
Revenues to
USAC
|
-
|
$116,221
|
$(106,113)
|
-
|
Total
Revenues
|
$491,426
|
$672,871
|
$374,872
|
$141,703
|
Financial
Condition and Liquidity
|
June
30,
|
December
31,
|
|
2018
|
2017
|
Current
assets
|
$1,442,819
|
$1,562,270
|
Current
liabilities
|
(4,209,889)
|
(3,934,726)
|
Net
Working Capital
|
$(2,767,070)
|
$(2,372,456)
|
|
|
|
|
Six Months
Ended
|
|
|
June
30,
|
June
30,
|
|
2018
|
2017
|
Cash provided by
operations
|
$197,817
|
$239,654
|
Cash used for
capital outlay
|
(174,388)
|
(151,244)
|
Cash provided
(used) by financing:
|
|
|
Net
proceeds (payments to) factor
|
(5,440)
|
20,471
|
Proceeds
from notes payable to bank
|
-
|
24,827
|
Change
in check issued and payable
|
82,330
|
(12,776)
|
Advances
from related party
|
75,000
|
-
|
Payment
on advances from related party
|
(75,000)
|
-
|
Payment
of notes payable to bank
|
(1,556)
|
-
|
Principal
paid on long-term debt
|
(110,872)
|
(106,439)
|
Net
change in cash and cash equivalents
|
$(12,109)
|
$14,493
|
|
|
|
|
Date: August 14,
2018
|
By:
|
/s/
John C.
Lawrence
|
|
|
|
John C. Lawrence,
Director and President
|
|
|
|
(Principal
Executive)
|
|
|
|
|
|
Date: August 14,
2018
|
By:
|
/s/
Daniel
L. Parks, Chief Financial Officer
|
|
|
|
Daniel L. Parks,
Chief Financial Officer
|
|
|
|
|
|