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)
|
YES
|
X
|
|
No
|
|
YES
|
X
|
|
No
|
|
Large
Accelerated Filer ____
|
Accelerated
Filer ____
|
Non-Accelerated
Filer ____
|
Smaller
reporting company
X
|
|
Emerging
growth company ____
|
YES
|
|
|
No
|
X
|
|
Page
|
PART I – FINANCIAL INFORMATION
|
|
|
|
Item 1: Financial Statements (unaudited)
|
1-16
|
|
|
Item 2: Management’s Discussion and Analysis of Results of
Operations and Financial Condition
|
17-20
|
|
|
Item 3: Quantitative and Qualitative Disclosure about Market
Risk
|
21
|
|
|
Item 4: Controls and Procedures
|
21
|
|
|
PART II – OTHER INFORMATION
|
|
|
|
Item 1: Legal Proceedings
|
22
|
|
|
Item 2: Unregistered Sales of Equity Securities and Use of
Proceeds
|
22
|
|
|
Item 3: Defaults upon Senior Securities
|
22
|
|
|
Item 4: Mine Safety Disclosures
|
22
|
|
|
Item 5: Other Information
|
22
|
|
|
Item 6: Exhibits and Reports on Form 8-K
|
22
|
|
|
SIGNATURE
|
22
|
|
|
CERTIFICATIONS
|
|
ASSETS
|
||
|
|
|
|
September 30,
2018
|
December 31,
2017
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$519,282
|
$27,987
|
Certificates of
deposit
|
252,954
|
252,298
|
Accounts
receivable, net
|
574,216
|
362,579
|
Inventories
|
716,896
|
914,709
|
Other current
assets
|
-
|
4,697
|
Total current
assets
|
2,063,348
|
1,562,270
|
|
|
|
Properties, plants
and equipment, net
|
14,866,458
|
15,132,897
|
Restricted cash for
reclamation bonds
|
57,234
|
63,345
|
IVA receivable and
other assets
|
464,334
|
372,742
|
Total
assets
|
$17,451,374
|
$17,131,254
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||
Current
liabilities:
|
|
|
Checks issued and
payable
|
$41,820
|
$28,248
|
Accounts
payable
|
2,304,976
|
2,276,357
|
Due to
factor
|
16,048
|
10,880
|
Accrued payroll,
taxes and interest
|
135,299
|
185,283
|
Other accrued
liabilities
|
330,064
|
168,578
|
Payables to related
parties
|
56,337
|
22,668
|
Deferred
revenue
|
32,400
|
60,049
|
Notes payable to
bank
|
100,000
|
192,565
|
Income taxes
payable (Note 11)
|
-
|
443,110
|
Long-term debt,
current portion, net of discount
|
669,407
|
546,988
|
Total current
liabilities
|
3,686,351
|
3,934,726
|
|
|
|
Long-term debt, net
of discount and current portion
|
1,001,563
|
1,239,126
|
Hillgrove advances
payable
|
1,134,196
|
1,134,221
|
Common stock
payable to directors for services
|
131,250
|
175,000
|
Asset retirement
obligations and accrued reclamation costs
|
276,183
|
271,572
|
Total
liabilities
|
6,229,543
|
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
|
(25,894,102)
|
(26,564,324)
|
Total stockholders'
equity
|
11,221,831
|
10,376,609
|
Total liabilities
and stockholders' equity
|
$17,451,374
|
$17,131,254
|
United
States Antimony Corporation and Subsidiaries
|
|
|
|
|
Consolidated
Statements of Operations (Unaudited)
|
|
|
|
|
|
For the three
months ended
|
For the nine
months ended
|
||
|
September 30,
2018
|
September 30,
2017
|
September 30,
2018
|
September 30,
2017
|
|
|
|
|
|
REVENUES
|
$2,091,725
|
$2,369,714
|
$6,781,001
|
$7,827,525
|
|
|
|
|
|
COST
OF REVENUES
|
2,268,854
|
2,315,646
|
6,871,870
|
7,381,020
|
|
|
|
|
|
GROSS
PROFIT (LOSS)
|
(177,129)
|
54,068
|
(90,869)
|
446,505
|
|
|
|
|
|
OPERATING
EXPENSES):
|
|
|
|
|
General
and administrative
|
151,825
|
130,698
|
489,067
|
480,482
|
Salaries
and benefits
|
93,723
|
97,487
|
281,596
|
282,263
|
Professional
fees
|
211,583
|
53,045
|
332,550
|
190,965
|
Gain on plant
acquisition (Note 13)
|
(1,500,000)
|
-
|
(1,500,000)
|
-
|
TOTAL OPERATING
EXPENSES (INCOME)
|
(1,042,869)
|
281,230
|
(396,787)
|
953,710
|
|
|
|
|
|
INCOME (LOSS) FROM
OPERATIONS
|
865,740
|
(227,162)
|
305,918
|
(507,205)
|
|
|
|
|
|
OTHER INCOME
(EXPENSE):
|
|
|
|
|
Interest
income
|
19
|
19
|
849
|
857
|
Gain on tax
settlement (Note 11)
|
443,110
|
-
|
443,110
|
-
|
Interest
expense
|
(27,516)
|
(25,960)
|
(76,163)
|
(80,764)
|
Foreign exchange
gain (loss)
|
(12,752)
|
2,642
|
-
|
(49,000)
|
Factoring
expense
|
(1,154)
|
(12,104)
|
(3,492)
|
(34,711)
|
TOTAL OTHER INCOME
(EXPENSE)
|
401,707
|
(35,403)
|
364,304
|
(163,618)
|
|
|
|
|
|
INCOME (LOSS)
BEFORE INCOME TAXES
|
1,267,447
|
(262,565)
|
670,222
|
(670,823)
|
|
|
|
|
|
Preferred
dividends
|
(12,162)
|
(12,162)
|
(36,487)
|
(36,487)
|
|
|
|
|
|
Net
income (loss) available to common stockholders
|
$1,255,285
|
$(274,727)
|
$633,735
|
$(707,310)
|
|
|
|
|
|
Net income (loss)
per share of common stock:
|
|
|
|
|
Basic
|
$0.02
|
NIL
|
$0.01
|
$(0.01)
|
Diluted
|
$0.02
|
NIL
|
$0.01
|
$(0.01)
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
Basic
|
68,227,171
|
67,488,153
|
67,894,207
|
67,387,337
|
Diluted
|
68,373,471
|
67,488,153
|
67,992,339
|
67,387,337
|
United
States Antimony Corporation and Subsidiaries
|
||
Consolidated
Statements of Cash Flows (Unaudited)
|
||
|
|
|
|
For
the nine months ended
|
|
|
September
30, 2018
|
September
30, 2017
|
Cash Flows From
Operating Activities:
|
|
|
Net income
(loss)
|
$670,222
|
$(670,823)
|
Adjustments to
reconcile net income (loss) to net cash
|
|
|
provided (used) by
operating activities:
|
|
|
Depreciation and
amortization expense
|
678,010
|
637,225
|
Gain on tax
settlement
|
(443,110)
|
-
|
Gain on plant
acquisition
|
(1,500,000)
|
-
|
Amortization of
loan discount
|
63,360
|
70,242
|
Accretion of asset
retirement obligation
|
4,611
|
4,342
|
Common stock
payable for director fees
|
131,250
|
131,250
|
Foreign exchange
(gain) loss
|
-
|
49,000
|
Other non-cash
items
|
(681)
|
(682)
|
Change
in:
|
|
|
Accounts
receivable, net
|
(211,637)
|
55,722
|
Inventories
|
197,813
|
(84,243)
|
Other current
assets
|
4,697
|
(790)
|
Other
assets
|
(91,592)
|
(83,437)
|
Accounts
payable
|
28,619
|
402,207
|
Accrued payroll,
taxes and interest
|
(49,984)
|
(50,862)
|
Deferred
revenues
|
(27,649)
|
-
|
Other accrued
liabilities
|
161,486
|
30,305
|
Payables to related
parties
|
33,669
|
1,797
|
Net cash provided
(used) by operating activities
|
(350,916)
|
491,253
|
|
|
|
Cash Flows From
Investing Activities:
|
|
|
Purchase of
properties, plants and equipment
|
(411,571)
|
(279,465)
|
Proceeds from plant
acquisition
|
1,500,000
|
-
|
Net cash provided
(used) by investing activities
|
1,088,429
|
(279,465)
|
|
|
|
Cash Flows From
Financing Activities:
|
|
|
Net
proceeds from (payments to) factor
|
5,168
|
13,338
|
Checks
issued and payable
|
13,572
|
12,726
|
Advances
from related party
|
125,000
|
-
|
Payments
on advances from related party
|
(125,000)
|
-
|
Principal payments
on notes payable to bank
|
(92,565)
|
(64,291)
|
Principal payments
on long-term debt
|
(178,504)
|
(156,042)
|
Net cash provided
(used) by financing activities
|
(252,329)
|
(194,269)
|
|
|
|
NET INCREASE IN
CASH AND CASH EQUIVALENTS
|
485,184
|
17,519
|
Cash and cash
equivalents and restricted cash at beginning of period
|
91,332
|
73,332
|
Cash and cash
equivalents and restricted cash at end of period
|
$576,516
|
$90,851
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
Noncash investing
and financing activities:
|
|
|
Common stock
payable issued to directors
|
$175,000
|
$168,750
|
|
September 30,
2018
|
September 30,
2017
|
Warrants
|
-
|
250,000
|
Convertible
preferred stock
|
1,751,005
|
1,751,005
|
Total possible
dilution
|
1,751,005
|
2,001,005
|
|
Three
Months Ended
|
Nine
Months Ended
|
||
|
September
30,
|
September
30,
|
||
|
2018
|
2017
|
2018
|
2017
|
Antimony
|
$1,366,540
|
$1,796,776
|
$4,540,873
|
$5,860,584
|
Zeolite
|
653,365
|
494,694
|
2,026,605
|
1,723,120
|
Precious
metals
|
71,820
|
78,244
|
213,523
|
243,821
|
|
$2,091,725
|
$2,369,714
|
$6,781,001
|
$7,827,525
|
|
Three Months Ended
|
Nine Months Ended
|
||
|
September 30,
|
September 30,
|
||
|
2018
|
2017
|
2018
|
2017
|
United
States
|
$1,876,218
|
$2,208,417
|
$6,151,068
|
$7,284,803
|
Canada
|
215,507
|
161,297
|
629,933
|
542,722
|
|
$2,091,725
|
$2,369,714
|
$6,781,001
|
$7,827,525
|
|
For the Three
Months Ended
|
For the Nine
Months Ended
|
||
Sales
to Three
|
September
30,
|
September
30,
|
September
30,
|
September
30,
|
Largest
Customers
|
2018
|
2017
|
2018
|
2017
|
Ampacet
Corporation
|
$142,414
|
$150,234
|
$472,674
|
$-
|
Mexichem Specialty
Compounds Inc.
|
587,568
|
909,965
|
1,985,249
|
2,466,388
|
Kohler
Corporation
|
471,358
|
512,451
|
1,122,908
|
1,458,949
|
East Penn
Corporation
|
-
|
-
|
-
|
512,641
|
|
$1,201,340
|
$1,572,650
|
$3,580,831
|
$4,437,978
|
%
of Total Revenues
|
57%
|
66%
|
53%
|
57%
|
Three
Largest
|
|
|
Accounts
Receivable
|
September 30,
2018
|
December 31,
2017
|
Kohler
Corporation
|
$154,903
|
$169,991
|
Earth Innovations
Inc.
|
36,107
|
31,522
|
Axens North
America, Inc.
|
38,403
|
31,237
|
|
$229,413
|
$232,750
|
%
of Total Receivables
|
40%
|
47%
|
|
September
30,
|
December
31,
|
|
2018
|
2017
|
Antimony
oxide
|
$304,165
|
$408,217
|
Antimony with
precious metal content
|
-
|
35,554
|
Antimony
ore
|
156,997
|
187,133
|
Total
antimony
|
461,162
|
630,904
|
Zeolite
|
255,734
|
283,805
|
|
$716,896
|
$914,709
|
Accounts
Receivble
|
September 30,
2018
|
December 31,
2017
|
Accounts receivable
- non factored
|
$558,168
|
$351,699
|
Accounts receivable
- factored with recourse
|
16,048
|
10,880
|
Accounts
receivable - net
|
$574,216
|
$362,579
|
|
September
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
|
$1
|
$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
|
99,999
|
93,702
|
Total notes payable
to the bank
|
$100,000
|
$192,565
|
Long-Term
debt at September 30, 2018 and December 31, 2017, is as
follows:
|
September 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.
|
$-
|
$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.
|
16,453
|
27,096
|
Note
payable to Cat Financial Services, bearing interest at
6%;
|
|
|
payable
in monthly installments of $778; maturing
|
|
|
December
2022; collateralized by equipment.
|
35,596
|
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.
|
7,749
|
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.
|
10,246
|
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.
|
661,988
|
715,709
|
Obligation
payable for Guadalupe Mine, non-interest bearing,
|
|
|
annual
payments from $60,000 to $149,078 through 2026, net of
discount.
|
924,792
|
951,711
|
|
1,670,970
|
1,786,114
|
Less
current portion
|
(669,407)
|
(546,988)
|
Long-term
portion
|
$1,001,563
|
$1,239,126
|
12
Months Ending September 30,
|
|
|
|
|
Principal
Payment
|
Discount
|
Net
|
2019
|
744,149
|
(74,742)
|
669,407
|
2020
|
284,331
|
(58,282)
|
226,049
|
2021
|
182,197
|
(45,336)
|
136,861
|
2022
|
157,692
|
(37,610)
|
120,082
|
2023
|
153,087
|
(30,922)
|
122,165
|
Thereafter
|
444,910
|
(48,504)
|
396,406
|
|
$1,966,366
|
$(295,396)
|
$1,670,970
|
Properties,
plants
|
|
|
and
equipment, net:
|
September 30,
2018
|
December 31,
2017
|
Antimony
|
|
|
United
States
|
$1,648,447
|
$1,687,997
|
Mexico
|
11,341,144
|
11,452,507
|
Subtotal
Antimony
|
12,989,591
|
13,140,504
|
Precious
metals
|
632,730
|
642,774
|
Zeolite
|
1,244,137
|
1,349,619
|
Total
|
$14,866,458
|
$15,132,897
|
Total
Assets:
|
September 30,
2018
|
December 31,
2017
|
Antimony
|
|
|
United
States
|
$2,779,883
|
$2,510,323
|
Mexico
|
12,135,234
|
12,073,219
|
Subtotal
Antimony
|
14,915,117
|
14,583,542
|
Precious
metals
|
632,730
|
642,774
|
Zeolite
|
1,903,527
|
1,904,938
|
Total
|
$17,451,374
|
$17,131,254
|
|
For the Three
Months Ended
|
For the Nine
Months Ended
|
||
|
September 30,
2018
|
September 30,
2017
|
September 30,
2018
|
September 30,
2017
|
Capital
expenditures:
|
|
|
|
|
Antimony
|
|
|
|
|
United
States
|
$-
|
$22,241
|
$-
|
$22,241
|
Mexico
|
223,390
|
45,326
|
334,367
|
121,042
|
Subtotal
Antimony
|
223,390
|
67,567
|
334,367
|
143,283
|
Precious
Metals
|
-
|
24,798
|
40,988
|
84,379
|
Zeolite
|
13,793
|
35,856
|
36,216
|
51,803
|
Total
|
$237,183
|
$128,221
|
$411,571
|
$279,465
|
Segment
Operations for the three
|
Antimony
|
Antimony
|
Total
|
Precious
|
|
|
months ended
September 30, 2018
|
USA
|
Mexico
|
Antimony
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$1,366,540
|
$-
|
$1,366,540
|
$71,820
|
$653,365
|
$2,091,725
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$13,170
|
$148,363
|
$161,533
|
$17,011
|
$46,807
|
$225,351
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
1,259,735
|
(537,067)
|
722,668
|
54,809
|
88,263
|
865,740
|
|
|
|
|
|
|
|
Other income
(expense):
|
(3,715)
|
409,238
|
405,523
|
-
|
(3,816)
|
401,707
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$1,256,020
|
$(127,829)
|
$1,128,191
|
$54,809
|
$84,447
|
$1,267,447
|
Segment
Operations for the three
|
Antimony
|
Antimony
|
Total
|
Precious
|
|
|
months ended
September 30, 2017
|
USA
|
Mexico
|
Antimony
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$1,796,775
|
$-
|
$1,796,775
|
$78,245
|
$494,694
|
$2,369,714
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
14,200
|
127,675
|
$141,875
|
15,100
|
50,200
|
207,175
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
435,497
|
(861,683)
|
(426,186)
|
63,145
|
135,879
|
(227,162)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(11,611)
|
(20,772)
|
(32,383)
|
-
|
(3,020)
|
(35,403)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$423,886
|
$(882,455)
|
$(458,569)
|
$63,145
|
$132,859
|
$(262,565)
|
Segment
Operations for the nine
|
Antimony
|
Antimony
|
Total
|
Precious
|
|
|
months ended
September 30, 2018
|
USA
|
Mexico
|
Antimony
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$4,540,873
|
$-
|
$4,540,873
|
$213,523
|
$2,026,605
|
$6,781,001
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$39,550
|
$445,729
|
$485,279
|
$51,032
|
$141,699
|
$678,010
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
1,849,669
|
(2,088,424)
|
(238,755)
|
162,491
|
382,182
|
305,918
|
|
|
|
|
|
|
|
Other income
(expense):
|
(6,431)
|
379,750
|
373,319
|
-
|
(9,015)
|
364,304
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$1,843,238
|
$(1,708,674)
|
$134,564
|
$162,491
|
$373,167
|
$670,222
|
Segment
Operations for the nine
|
Antimony
|
Antimony
|
Total
|
Precious
|
|
|
months ended
September 30, 2017
|
USA
|
Mexico
|
Antimony
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$5,842,801
|
$17,782
|
$5,860,583
|
$243,822
|
$1,723,120
|
$7,827,525
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
42,900
|
397,325
|
$440,225
|
47,000
|
150,000
|
$637,225
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
1,618,156
|
(2,680,293)
|
(1,062,137)
|
196,821
|
358,110
|
(507,206)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(34,654)
|
(119,341)
|
(153,995)
|
-
|
(9,622)
|
(163,617)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$1,583,502
|
$(2,799,634)
|
$(1,216,132)
|
$196,821
|
$348,488
|
$(670,823)
|
Antimony - Combined USA
|
Three Months Ended
|
Three Months Ended
|
Nine Months Ended
|
Nine Months Ended
|
and Mexico
|
September 30, 2018
|
September 30, 2017
|
September 30, 2018
|
September 30, 2017
|
Lbs
of Antimony Metal USA
|
229,865
|
298,472
|
690,838
|
1,102,290
|
Lbs
of Antimony Metal Mexico:
|
105,748
|
123,919
|
405,329
|
372,307
|
Total Lbs of Antimony Metal Sold
|
335,613
|
422,391
|
1,096,167
|
1,474,597
|
Average
Sales Price/Lb Metal
|
$4.07
|
$4.25
|
$4.14
|
$3.97
|
Net income (loss)/Lb Metal
|
$3.36
|
$(1.09)
|
$0.12
|
$(0.82)
|
|
|
|
|
|
Gross
antimony revenue
|
$1,366,540
|
$1,796,775
|
$4,540,873
|
$5,860,583
|
|
|
|
|
|
Cost
of sales - domestic
|
(735,284)
|
(968,875)
|
(2,759,947)
|
(2,766,229)
|
Cost
of sales - Mexico
|
(973,149)
|
(833,876)
|
(2,484,242)
|
(2,620,336)
|
Operating
income (expenses)
|
1,064,561
|
(420,210)
|
464,561
|
(1,536,155)
|
Non-operating
income (expenses)
|
405,523
|
(32,383)
|
373,319
|
(153,995)
|
|
(238,349)
|
(2,255,344)
|
(4,406,310)
|
(7,076,715)
|
|
|
|
|
|
Net income (loss) - antimony
|
1,128,191
|
(458,569)
|
134,564
|
(1,216,132)
|
Depreciation,&
amortization
|
161,533
|
141,875
|
485,279
|
440,225
|
EBITDA - antimony
|
$1,289,724
|
$(316,694)
|
$619,843
|
$(775,907)
|
|
|
|
|
|
Precious Metals
|
|
|
|
|
Ounces sold
|
|
|
|
|
Gold
|
24
|
37
|
54
|
169
|
Silver
|
5,415
|
4,555
|
15,256
|
22,108
|
|
|
|
|
|
Gross
precious metals revenue
|
$71,820
|
$78,245
|
$213,523
|
$243,822
|
Cost
of sales
|
(17,011)
|
(15,100)
|
(51,032)
|
(47,001)
|
Net income - precious metals
|
54,809
|
63,145
|
162,491
|
196,821
|
Depreciation
|
17,011
|
15,100
|
51,032
|
47,000
|
EBITDA - precious metals
|
$71,820
|
$78,245
|
$213,523
|
$243,821
|
|
|
|
|
|
Zeolite
|
|
|
|
|
Tons sold
|
3,556
|
2,671
|
10,887
|
9,446
|
Average
Sales Price/Ton
|
$183.74
|
$185.21
|
$186.15
|
$182.42
|
Net income (loss)/Ton
|
$23.75
|
$49.74
|
$34.28
|
$36.89
|
|
|
|
|
|
Gross
zeolite revenue
|
$653,365
|
$494,694
|
$2,026,605
|
$1,723,120
|
Cost
of sales
|
(543,410)
|
(297,815)
|
(1,576,649)
|
(1,167,108)
|
Operating
income (expenses)
|
(21,692)
|
(61,000)
|
(67,774)
|
(197,902)
|
Non-operating
income (expenses)
|
(3,816)
|
(3,020)
|
(9,015)
|
(9,622)
|
Net income - zeolite
|
84,447
|
132,859
|
373,167
|
348,488
|
Depreciation
|
46,807
|
50,200
|
141,699
|
150,000
|
EBITDA - zeolite
|
$131,254
|
$183,059
|
$514,866
|
$498,488
|
|
|
|
|
|
Company-wide
|
|
|
|
|
Gross
revenue
|
$2,091,725
|
$2,369,714
|
$6,781,001
|
$7,827,525
|
Cost
of sales
|
(2,268,854)
|
(2,115,666)
|
(6,871,870)
|
(6,600,674)
|
Operating
expenses
|
1,042,869
|
(481,210)
|
396,787
|
(1,734,057)
|
Non-operating
expenses
|
401,707
|
(35,403)
|
364,304
|
(163,617)
|
Net income (loss)
|
1,267,447
|
(262,565)
|
670,222
|
(670,823)
|
Depreciation,&
amortization
|
225,351
|
207,175
|
678,010
|
637,225
|
EBITDA
|
$1,492,798
|
$(55,390)
|
$1,348,232
|
$(33,598)
|
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
|
Nine Months
2018
|
Montana
|
|
|
|
|
Ounces Gold Shipped
(Au)
|
89.12
|
108.10
|
107.00
|
53.69
|
Ounces Silver
Shipped (Ag)
|
30,421
|
38,123
|
32,021
|
15,256
|
Revenues
|
$491,426
|
$556,650
|
$480,985
|
$213,523
|
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
|
$213,523
|
Financial
Condition and Liquidity
|
September
30,
|
December
31,
|
|
2018
|
2017
|
Current
assets
|
$2,063,348
|
$1,562,270
|
Current
liabilities
|
(3,686,351)
|
(3,934,726)
|
Net
Working Capital
|
$(1,623,003)
|
$(2,372,456)
|
|
Nine Months
Ended
|
|
|
September
30,
|
September
30,
|
|
2018
|
2017
|
Cash provided by
operations
|
$(350,916)
|
$491,253
|
Cash used for
capital outlay
|
(411,571)
|
(279,465)
|
Proceeds from plant
acquisition
|
1,500,000
|
-
|
Cash provided
(used) by financing:
|
|
|
Net
proceeds (payments to) factor
|
5,168
|
13,338
|
Proceeds
from notes payable to bank
|
-
|
(64,291)
|
Change
in check issued and payable
|
13,572
|
12,726
|
Advances
from related party
|
125,000
|
-
|
Payment
on advances from related party
|
(125,000)
|
-
|
Payment
of notes payable to bank
|
(92,565)
|
-
|
Principal
paid on long-term debt
|
(178,504)
|
(156,042)
|
Net
change in cash and cash equivalents
|
$485,184
|
$17,519
|
By:
|
/s/
John C. Lawrence
|
|
Date:
November 14, 2018
|
|
John C.
Lawrence, Director and President
|
|
|
|
(Principal
Executive)
|
|
|
|
|
|
|
By:
|
/s/
Daniel L. Parks
|
|
Date:
November 14, 2018
|
|
Daniel
L. Parks, Chief Financial Officer
|
|
|