These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
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
|
|
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
|
o |
Accelerated filer
|
þ |
Non-accelerated filer
|
o |
Smaller reporting company
|
o |
|
(Do not check if a smaller reporting company)
|
|||||||
| Page | ||||
|
PART I – FINANCIAL INFORMATION
|
||||
|
Item 1: Financial Statements (unaudited)
|
1-8 | |||
|
Item 2: Management’s Discussion and Analysis of Results of Operations and
Financial Condition
|
9-10 | |||
|
Item 3: Quantitative and Qualitative Disclosure about Market Risk
|
11 | |||
|
Item 4: Controls and Procedures
|
11 | |||
|
PART II – OTHER INFORMATION
|
||||
|
Item 1: Legal Proceedings
|
12 | |||
|
Item 2
:
Unregistered Sales of Equity Securities and Use of Proceeds
|
12 | |||
|
Item 3: Defaults upon Senior Securities
|
12 | |||
|
Item 4: Mine Safety Disclosures
|
13 | |||
|
Item 5: Other Information
|
13 | |||
|
Item 6: Exhibits and Reports on Form 8-K
|
13 | |||
|
SIGNATURE
|
14 | |||
|
CERTIFICATIONS
|
||||
|
(Unaudited)
June 30, 2012
|
||||||||
|
December 31, 2011
|
||||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 3,444,003 | $ | 5,427 | ||||
|
Certificates of deposit (Note 4)
|
242,800 | |||||||
|
Accounts receivable, less allowance for
doubtful accounts of $4,031 and $7,600, respectively
|
456,508 | 1,291,975 | ||||||
|
Inventories
|
1,077,271 | 1,066,813 | ||||||
|
Other current assets
|
57,660 | 56,208 | ||||||
|
Deferred tax asset
|
470,869 | 396,558 | ||||||
|
Total current assets
|
5,749,111 | 2,816,981 | ||||||
|
Properties, plants and equipment, net
|
7,484,436 | 6,047,004 | ||||||
|
Restricted cash for reclamation bonds
|
74,777 | 74,777 | ||||||
|
Other assets
|
128,686 | 54,766 | ||||||
|
Total assets
|
$ | 13,437,010 | $ | 8,993,528 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Checks issued and payable
|
$ | - | $ | 113,908 | ||||
|
Deferred revenue
|
- | 43,760 | ||||||
|
Accounts payable
|
829,329 | 994,940 | ||||||
|
Accrued payroll, taxes and interest
|
98,409 | 141,928 | ||||||
|
Other accrued liabilities
|
63,696 | 119,292 | ||||||
|
Payables to related parties
|
10,434 | 331,978 | ||||||
|
Long-term debt, current
|
258,988 | 79,631 | ||||||
|
Total current liabilities
|
1,260,856 | 1,825,437 | ||||||
|
Long-term debt, noncurrent
|
134,503 | 158,218 | ||||||
|
Asset retirement and accrued reclamation costs
|
245,520 | 241,500 | ||||||
|
Total liabilities
|
1,640,879 | 2,225,155 | ||||||
|
Commitments and contingencies (Note 4)
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock $0.01 par value, 10,000,000 shares authorized:
|
||||||||
|
Series A: no shares issued and outstanding
|
- | - | ||||||
|
Series B: 750,000 shares issued and outstanding
|
||||||||
|
(liquidation preference $877,500)
|
7,500 | 7,500 | ||||||
|
Series C: 177,904 shares issued and outstanding
|
||||||||
|
(liquidation preference $97,847)
|
1,779 | 1,779 | ||||||
|
Series D: 1,751,005 shares issued and outstanding
|
||||||||
|
(liquidation preference and cumulative dividends of $4,714,433)
|
17,509 | 17,509 | ||||||
|
Common stock, $0.01 par vaue, 90,000,000 shares authorized;
|
||||||||
|
61,786,822 and 59,349,300 shares issued and outstanding, respectively
|
617,868 | 593,492 | ||||||
|
Additional paid-in capital
|
30,750,974 | 25,635,129 | ||||||
|
Accumulated deficit
|
(19,599,499 | ) | (19,487,036 | ) | ||||
|
Total stockholders' equity
|
11,796,131 | 6,768,373 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 13,437,010 | $ | 8,993,528 | ||||
|
|
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30, 2012
|
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
|
REVENUES
|
$ | 3,498,301 | $ | 3,050,002 | $ | 6,551,855 | $ | 5,888,041 | ||||||||
|
COST OF REVENUES
|
3,209,381 | 2,805,524 | 6,142,206 | 5,364,696 | ||||||||||||
|
GROSS PROFIT
|
288,920 | 244,478 | 409,649 | 523,345 | ||||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
General and administrative
|
228,411 | 89,967 | 415,984 | 170,316 | ||||||||||||
|
Professional fees
|
34,337 | 30,888 | 132,644 | 125,840 | ||||||||||||
|
TOTAL OPERATING EXPENSES
|
262,748 | 120,855 | 548,628 | 296,156 | ||||||||||||
|
INCOME (LOSS) FROM OPERATIONS
|
26,172 | 123,623 | (138,979 | ) | 227,189 | |||||||||||
|
OTHER INCOME (EXPENSE):
|
||||||||||||||||
|
Interest income
|
1,493 | 1,526 | 3,549 | 2,442 | ||||||||||||
|
Factoring expense
|
(23,895 | ) | (38,721 | ) | (51,344 | ) | (73,414 | ) | ||||||||
|
TOTAL OTHER (EXPENSE)
|
(22,402 | ) | (37,195 | ) | (47,795 | ) | (70,972 | ) | ||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES
|
3,770 | 86,428 | (186,774 | ) | 156,217 | |||||||||||
|
INCOME TAX (EXPENSE) BENEFIT
|
- | - | 74,311 | (24,426 | ) | |||||||||||
|
NET INCOME (LOSS)
|
$ | 3,770 | $ | 86,428 | $ | (112,463 | ) | $ | 131,791 | |||||||
|
Net income (loss) per share of com
mon stock:
|
||||||||||||||||
|
Basic
|
$ |
Nil
|
$ |
Nil
|
$ |
Nil
|
$ |
Nil
|
||||||||
|
Diluted
|
$ |
Nil
|
$ |
Nil
|
$ |
Nil
|
$ |
Nil
|
||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
61,786,822 | 59,150,784 | 61,786,822 | 58,157,638 | ||||||||||||
|
Diluted
|
62,427,710 | 59,662,620 | 61,786,822 | 58,618,325 | ||||||||||||
|
United States Antimony Corporation and Subsidiaries
|
|||
|
|
|
For the six months ended
|
||||||||
|
June 30, 2012
|
June 30, 2011
|
|||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net income (loss)
|
$ | (112,463 | ) | $ | 131,791 | |||
|
Adjustments to reconcile net income (loss) to net cash
provided (used) by operating activities:
|
||||||||
|
Depreciation and amortization expense
|
217,385 | 192,503 | ||||||
|
Accretion of asset retirement obligation
|
4,020 | |||||||
|
Common stock issued to directors for services
|
176,191 | - | ||||||
|
Deferred income tax expense (benefit)
|
(74,311 | ) | 21,926 | |||||
|
Change in:
|
||||||||
|
Accounts receivable, net
|
835,467 | (349,421 | ) | |||||
|
Inventories
|
(10,458 | ) | (621,558 | ) | ||||
|
Other current assets
|
250,736 | (23,770 | ) | |||||
|
Other assets
|
(73,920 | ) | (5,183 | ) | ||||
|
Accounts payable
|
(165,611 | ) | 428,132 | |||||
|
Accrued payroll, taxes and interest
|
(43,519 | ) | 12,839 | |||||
|
Other accrued liabilities
|
(55,596 | ) | (44,330 | ) | ||||
|
Deferred revenue
|
(43,760 | ) | - | |||||
|
Payables to related parties
|
(321,544 | ) | 24,203 | |||||
|
Net cash provided (used) by operating activities
|
582,617 | (232,868 | ) | |||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Purchase of certificates of deposit
|
(242,800 | ) | - | |||||
|
Purchase of properties, plants and equipment
|
(1,370,877 | ) | (1,037,912 | ) | ||||
|
Net cash used by investing activities
|
(1,613,677 | ) | (1,037,912 | ) | ||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Proceeds from sale of common stock, net of offering costs
|
4,711,842 | 1,163,248 | ||||||
|
Principal payments on long-term debt
|
(128,298 | ) | (86,958 | ) | ||||
|
Payments received on stock subscription agreements
|
- | 59,907 | ||||||
|
Change in checks issued and payable
|
(113,908 | ) | - | |||||
|
Net cash provided by financing activities
|
4,469,636 | 1,136,197 | ||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
3,438,576 | (134,583 | ) | |||||
|
Cash and cash equivalents at beginning of period
|
5,427 | 448,861 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 3,444,003 | $ | 314,278 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Noncash investing and financing activities:
|
||||||||
|
Properties, plants and equipment acquired with long-term debt
|
$ | 283,940 | $ | 229,100 | ||||
|
Properties, plants and equipment acquired with accounts payable
|
- | $ | 89,654 | |||||
|
Common stock issued for prepaid directors fees
|
$ | 358,800 | - | |||||
|
June 30, 2012
|
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
|
Warrants
|
1,248,779 | 88,164 | 1,889,667 | 139,313 | ||||||||||||
|
Convertible preferred stock
|
1,751,005
|
1,751,005
|
1,751,005
|
1,751,005
|
||||||||||||
|
Total possible dilution
|
2,999,784
|
1,839,169
|
3,640,672
|
1,890,318
|
||||||||||||
|
June 30, 2012
|
December 31, 2011
|
|||||||
|
Antimony Metal
|
11,760 | 152,026 | ||||||
|
Antimony Oxide
|
186,210 | 180,404 | ||||||
|
Antimony Ore
|
784,876 | 644,113 | ||||||
|
Total antimony
|
982,846 | 976,543 | ||||||
|
Zeolite
|
94,425 | 90,270 | ||||||
| $ | 1,077,271 | $ | 1,066,813 | |||||
|
2012
|
2011
|
|||||||
|
Note payable to De Lage Landen financial Services, bearing interest
|
||||||||
|
at 5.3%; payable in monthly installments of $549; maturing
|
||||||||
|
March 2016; collateralized by equipment.
|
$ | 22,361 | $ | - | ||||
|
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.
|
66,668 | 77,040 | ||||||
|
Note payable to CNH Capital America, LLC, bearing interest
|
||||||||
|
at 4.5%; payable in monthly installments of $505; maturing
|
||||||||
|
June 2013; collateralized by equipment.
|
5,904 | 8,648 | ||||||
|
Note payable to GE Capital, bearing interest at 2.25%; payable in
|
||||||||
|
monthly installments of $359; maturing July 2013; collateralized by
|
||||||||
|
equipment.
|
4,955 | 6,531 | ||||||
|
Note payable to Robert and Phyllis Rice, bearing interest
|
||||||||
|
at 1%; payable in monthly installments of $2,000; maturing
|
||||||||
|
March 2015; collateralized by equipment.
|
65,206 | 80,882 | ||||||
|
Note payable to De Lage Landen Financial Services
|
||||||||
|
at 5.2%; payable in monthly installments of $709; maturing
|
||||||||
|
July 2014; collateralized by equipment.
|
16,104 | 19,229 | ||||||
|
Note payable to Catepillar Finance, bearing interest
|
||||||||
|
at 6.15%; payable in monthly installments of $766; maturing
|
||||||||
|
August 2014; collateralized by equipment.
|
18,597 | 21,990 | ||||||
|
Note payable to De Lage Landen Financial Services
|
||||||||
|
at 5.2%; payable in monthly installments of $697; maturing
|
||||||||
|
January 2015; collateralized by equipment.
|
20,202 | 23,529 | ||||||
|
Note payable for Corral Blanco land, bearing interest
|
||||||||
|
at 6%; payable in three installments; maturing
|
||||||||
|
May 1, 2013; collateralized by land.
|
173,494 | |||||||
|
Total debt
|
393,491 | 237,849 | ||||||
|
Less current portion
|
(258,988 | ) | (79,631 | ) | ||||
|
Noncurrent portion
|
$ | 134,503 | $ | 158,218 | ||||
|
Number of
|
Exercise
|
|||||||
|
Warrants
|
Prices
|
|||||||
|
Balance, December 31, 2010
|
725,000 | $ | 0.20-$0.75 | |||||
|
Warrants exercised
|
(125,000 | ) | $ | 0.30-$0.40 | ||||
|
Balance, December 31, 2011
|
600,000 | $ | 0.30-$0.60 | |||||
|
Warrants granted
|
1,579,417 | $ | 2.50-$4.50 | |||||
|
Warrants exercised
|
(52,500 | ) | $ | 2.50 | ||||
|
Warrants expired
|
(350,000 | ) | $ | 0.30-$0.40 | ||||
|
Balance, June 30, 2012
|
1,776,917 | $ | 0.20-$4.50 | |||||
|
The above common stock warrants expire as follows:
|
||||||||
|
Year Ended December 31:
|
||||||||
|
2014
|
1,050,000 | |||||||
|
2015
|
476,917 | |||||||
|
Thereafter
|
250,000 | |||||||
| 1,776,917 | ||||||||
|
As of
June 30, 2012
|
As of
December 31, 2011
|
|||||||
|
Properties, plants and equipment, net:
|
||||||||
|
Antimony
|
||||||||
|
United States
|
$ | 1,705,370 | $ | 1,657,473 | ||||
|
Mexico
|
4,125,674 | 2,791,233 | ||||||
|
Subtotal Antimony
|
5,831,044 | 4,448,706 | ||||||
|
Zeolite
|
1,653,392 | 1,598,298 | ||||||
|
Total
|
$ | 7,484,436 | $ | 6,047,004 | ||||
|
Total Assets:
|
||||||||
|
Antimony
|
||||||||
|
United States
|
$ | 6,409,667 | $ | 2,240,836 | ||||
|
Mexico
|
4,973,792 | 4,291,187 | ||||||
|
Subtotal Antimony
|
11,383,459 | 6,532,023 | ||||||
|
Zeolite
|
2,053,551 | 2,461,505 | ||||||
|
Total
|
$ | 13,437,010 | $ | 8,993,528 | ||||
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30, 2012
|
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
|
Capital expenditures:
|
||||||||||||||||
|
Antimony
|
||||||||||||||||
|
United States
|
$ | 17,850 | $ | 22,067 | $ | 62,618 | $ | 79,289 | ||||||||
|
Mexico
|
671,987 | 997,867 | 1,434,827 | 1,089,236 | ||||||||||||
|
Subtotal Antimony
|
689,837 | 1,019,934 | 1,497,445 | 1,168,525 | ||||||||||||
|
Zeolite
|
116,485 | 188,140 | 157,372 | 188,140 | ||||||||||||
|
Total
|
$ | 806,322 | $ | 1,208,074 | $ | 1,654,817 | $ | 1,356,665 | ||||||||
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30, 2012
|
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Antimony
|
$ | 2,525,097 | $ | 2,421,903 | $ | 4,699,906 | $ | 4,686,136 | ||||||||
|
Precious metals
|
205,771 | 157,841 | 385,909 | 339,040 | ||||||||||||
|
Zeolite
|
767,433 | 470,258 | 1,466,040 | 862,865 | ||||||||||||
|
Total
|
$ | 3,498,301 | $ | 3,050,002 | $ | 6,551,855 | $ | 5,888,041 | ||||||||
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30, 2012
|
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
|
Gross profit:
|
||||||||||||||||
|
Antimony
|
$ | 191,146 | $ | 246,991 | $ | 264,978 | $ | 528,237 | ||||||||
|
Zeolite
|
97,774 | (2,513 | ) | 144,671 | (4,892 | ) | ||||||||||
|
Total
|
$ | 288,920 | $ | 244,478 | $ | 409,649 | $ | 523,345 | ||||||||
|
For the three months ended
|
For the six months ended
|
|||||||||||||||
|
June 30, 2012
|
June 30, 2011
|
June 30, 2012
|
June 30, 2011
|
|||||||||||||
|
Depreciation and
amortization:
|
||||||||||||||||
|
Antimony
|
$ | 57,553 | $ | 50,039 | $ | 115,106 | $ | 96,866 | ||||||||
|
Zeolite
|
52,461 | 49,498 | 102,278 | 95,637 | ||||||||||||
|
Total
|
$ | 110,014 | $ | 99,537 | $ | 217,384 | $ | 192,503 | ||||||||
|
Results of Operations by Division
|
||||||||||||||||
|
2nd Qtr
|
2nd Qtr
|
Six Months
|
Six Months
|
|||||||||||||
|
Antimony - Combined USA
and Mexico
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
Lbs of Antimony Metal USA
|
320,671 | 290,499 | 569,265 | 569,159 | ||||||||||||
|
Lbs of Antimony Metal Mexico
|
70,259 | 29,663 | 165,617 | 72,364 | ||||||||||||
|
Total Lbs of Antimony Metal Sold
|
390,930 | 320,162 | 734,882 | 641,523 | ||||||||||||
|
Sales Price/Lb Metal
|
$ | 6.46 | $ | 7.56 | $ | 6.40 | $ | 7.30 | ||||||||
|
EBITDA/Lb Metal
|
$ | 0.64 | $ | 0.93 | $ | 0.52 | $ | 0.97 | ||||||||
|
Operating Income/Lb Metal
|
$ | 0.49 | $ | 0.77 | $ | 0.36 | $ | 0.82 | ||||||||
|
Gross antimony revenue - net of discount
|
$ | 2,525,097 | $ | 2,421,903 | $ | 4,699,906 | $ | 4,686,136 | ||||||||
|
Precious metals revenue
|
205,771 | 157,841 | 385,909 | 339,040 | ||||||||||||
|
Production costs - USA
|
(1,647,645 | ) | (1,922,781 | ) | (3,155,275 | ) | (3,516,347 | ) | ||||||||
|
Product cost - Mexico
|
(328,110 | ) | (138,526 | ) | (773,433 | ) | (337,940 | ) | ||||||||
|
Direct sales and freight
|
(139,518 | ) | (65,220 | ) | (213,977 | ) | (143,504 | ) | ||||||||
|
General and administrative
|
(135,872 | ) | (50,062 | ) | (199,498 | ) | (106,687 | ) | ||||||||
|
Mexico non-production costs
|
(231,024 | ) | (106,125 | ) | (363,548 | ) | (295,595 | ) | ||||||||
|
EBITDA
|
248,699 | 297,030 | 380,084 | 625,103 | ||||||||||||
|
Depreciation & amortization
|
(57,553 | ) | (50,039 | ) | (115,106 | ) | (96,866 | ) | ||||||||
|
Operating income - antimony
|
$ | 191,146 | $ | 246,991 | $ | 264,978 | $ | 528,237 | ||||||||
|
Zeolite
|
||||||||||||||||
|
Tons sold
|
3,251 | 3,133 | 6,717 | 5,843 | ||||||||||||
|
Sales Price/Ton
|
$ | 236.06 | $ | 150.10 | $ | 218.26 | $ | 147.67 | ||||||||
|
EBITDA/Ton
|
$ | 236.06 | $ | 150.10 | $ | 218.26 | $ | 147.67 | ||||||||
|
Operating Income (Loss)/Ton
|
$ | 30.08 | $ | (0.80 | ) | $ | 21.54 | $ | (0.84 | ) | ||||||
|
Gross zeolite revenue
|
$ | 767,433 | $ | 470,258 | $ | 1,466,040 | $ | 862,865 | ||||||||
|
Production costs
|
(492,674 | ) | (315,310 | ) | (980,976 | ) | (588,612 | ) | ||||||||
|
Direct sales and freight
|
(46,442 | ) | (28,980 | ) | (89,718 | ) | (45,090 | ) | ||||||||
|
Royalties
|
(62,236 | ) | (52,139 | ) | (129,046 | ) | (97,051 | ) | ||||||||
|
General and administrative
|
(15,846 | ) | (26,844 | ) | (19,351 | ) | (41,367 | ) | ||||||||
|
EBITDA
|
150,235 | 46,985 | 246,949 | 90,745 | ||||||||||||
|
Depreciation
|
(52,461 | ) | (49,498 | ) | (102,278 | ) | (95,637 | ) | ||||||||
|
Operating income (Loss) - zeolite
|
$ | 97,774 | $ | (2,513 | ) | $ | 144,671 | $ | (4,892 | ) | ||||||
|
Company-wide
|
||||||||||||||||
|
Gross revenue
|
$ | 3,498,301 | $ | 3,050,002 | $ | 6,551,855 | $ | 5,888,041 | ||||||||
|
Production costs
|
(2,468,429 | ) | (2,376,617 | ) | (4,909,684 | ) | (4,442,899 | ) | ||||||||
|
Other operating costs
|
(630,938 | ) | (329,370 | ) | (1,015,138 | ) | (729,294 | ) | ||||||||
|
EBITDA
|
398,934 | 344,015 | 627,033 | 715,848 | ||||||||||||
|
Depreciation & amortization
|
(110,014 | ) | (99,537 | ) | (217,384 | ) | (192,503 | ) | ||||||||
|
Operating income
|
288,920 | 244,478 | 409,649 | 523,345 | ||||||||||||
|
Net interest
|
1,493 | 1,526 | 3,549 | 2,442 | ||||||||||||
|
General and administrative costs
|
(132,657 | ) | (89,967 | ) | (211,466 | ) | (170,316 | ) | ||||||||
|
Board of Directors compensation
|
(95,754 | ) | (204,518 | ) | ||||||||||||
|
Professional fees
|
(34,337 | ) | (30,888 | ) | (132,644 | ) | (125,840 | ) | ||||||||
|
Factoring expense
|
(23,895 | ) | (38,721 | ) | (51,344 | ) | (73,414 | ) | ||||||||
|
Income tax benefit (expense)
|
74,311 | (24,426 | ) | |||||||||||||
|
Net income (loss)
|
$ | 3,770 | $ | 86,428 | $ | (112,463 | ) | $ | 131,791 | |||||||
|
Financial Condition and Liquidity
|
June 30, 2012
|
December 31, 2011
|
||||||
|
Current Assets
|
$ | 5,749,111 | $ | 2,816,981 | ||||
|
Current liabilities
|
(1,260,856 | ) | (1,595,433 | ) | ||||
|
Net Working Capital
|
$ | 4,488,255 | $ | 1,221,548 | ||||
|
Cash provided (used) by operations
|
$ | 582,617 | $ | 564,041 | ||||
|
Cash (used) by investing
|
(1,613,677 | ) | (2,239,441 | ) | ||||
|
Cash provided (used) by financing:
|
||||||||
|
Principal paid on long-term debt
|
(128,298 | ) | (124,722 | ) | ||||
|
Sale of Stock
|
4,711,842 | 1,242,780 | ||||||
|
Other
|
(113,908 | ) | 113,908 | |||||
|
Net change in cash
|
$ | 3,438,576 | $ | (443,434 | ) | |||
|
●
|
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 its year-end audit, our independent registered accountants discovered material misstatements in our financial statements that required audit adjustments.
|
|
Mine
|
Mine Act §104 Violations (1)
|
Mine Act §104(b) Orders (2)
|
Mine Act §104(d) Citations and Orders (3)
|
Mine Act §(b)(2) Violations (4)
|
Mine Act §107(a) Orders (5)
|
Proposed Assessments from MSHA (In dollars$)
|
Mining Related Fatalities
|
Mine Act §104(e) Notice (yes/no) (6)
|
Pending Legal Action before Federal Mine Saftey and Health Review Commission (yes/no)
|
|||||||||||||||||||||||||||
|
Bear River Zeolite
|
0 | 0 | 0 | 0 | 0 | $ | 1,126.00 | 0 | No | No | ||||||||||||||||||||||||||
|
Certifications
|
|
Certifications Pursuant to the Sarbanes-Oxley Act
|
|
Reports on Form 8-K
None
|
|
| By: | Date: | ||||
| John C. Lawrence, Director and President | |||||
|
(Principal Executive)
|
|||||
| By: | Date: | ||||
|
Daniel L. Parks, Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|