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)
|
1-13
|
|
Item 2: Management’s Discussion and Analysis of Results of Operations and
Financial Condition
|
14-16
|
|
Item 3: Quantitative and Qualitative Disclosure about Market Risk
|
16
|
|
Item 4: Controls and Procedures
|
17
|
|
PART II – OTHER INFORMATION
|
|
|
Item 1: Legal Proceedings
|
18
|
|
Item 2
:
Unregistered Sales of Equity Securities and Use of Proceeds
|
18
|
|
Item 3: Defaults upon Senior Securities
|
18
|
|
Item 4: Mine Safety Disclosures
|
18
|
|
Item 5: Other Information
|
18
|
|
Item 6: Exhibits and Reports on Form 8-K
|
18
|
|
SIGNATURE
|
19
|
|
CERTIFICATIONS
|
20-25
|
|
(Unaudited)
|
||||||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 4,851 | $ | 20,343 | ||||
|
Certificates of deposit
|
248,915 | 246,565 | ||||||
|
Accounts receivable, net
|
872,861 | 576,021 | ||||||
|
Inventories
|
680,685 | 1,034,770 | ||||||
|
Other current assets
|
80,352 | 32,865 | ||||||
|
Total current assets
|
1,887,664 | 1,910,564 | ||||||
|
Properties, plants and equipment, net
|
12,520,820 | 12,395,645 | ||||||
|
Restricted cash for reclamation bonds
|
75,501 | 75,501 | ||||||
|
Other assets
|
552,230 | 509,281 | ||||||
|
Total assets
|
$ | 15,036,215 | $ | 14,890,991 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Checks issued and outstanding
|
$ | 37,179 | - | |||||
|
Accounts payable
|
1,943,813 | $ | 1,734,767 | |||||
|
Due to factor
|
218,223 | 177,701 | ||||||
|
Accrued payroll, taxes and interest
|
138,865 | 124,937 | ||||||
|
Other accrued liabilities
|
53,935 | 50,745 | ||||||
|
Payables to related parties
|
1,466 | 15,549 | ||||||
|
Deferred revenue
|
92,138 | 110,138 | ||||||
|
Notes payable to bank
|
154,503 | 138,520 | ||||||
|
Long-term debt, current
|
399,391 | 126,984 | ||||||
|
Total current liabilities
|
3,039,513 | 2,479,341 | ||||||
|
Long-term debt, net of discount and current portion
|
767,712 | 1,002,215 | ||||||
|
Stock payable to directors for services
|
150,000 | 150,000 | ||||||
|
Asset retirement obligations and accrued reclamation costs
|
259,590 | 257,580 | ||||||
|
Total liabilities
|
4,216,815 | 3,889,136 | ||||||
|
Commitments and contingencies (Note 4 and 6)
|
||||||||
|
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 $892,500 and $885,000,
|
||||||||
|
respectively)
|
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 $4,796,731)
|
17,509 | 17,509 | ||||||
|
Common stock, $0.01 par value, 90,000,000 shares authorized;
|
||||||||
|
63,281,206 and 63,156,206 shares issued and outstanding, respectively
|
632,812 | 631,562 | ||||||
|
Additional paid-in capital
|
32,204,714 | 32,030,249 | ||||||
|
Accumulated deficit
|
(22,044,914 | ) | (21,686,744 | ) | ||||
|
Total stockholders' equity
|
10,819,400 | 11,001,855 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 15,036,215 | $ | 14,890,991 | ||||
|
For the three months ended
|
||||||||
|
March 31,
2014
|
March 31,
2013
|
|||||||
|
REVENUES
|
$ | 2,952,314 | $ | 2,966,775 | ||||
|
COST OF REVENUES
|
3,004,854 | 3,028,909 | ||||||
|
GROSS PROFIT (LOSS)
|
(52,540 | ) | (62,134 | ) | ||||
|
OPERATING EXPENSES:
|
||||||||
|
General and administrative
|
207,497 | 224,518 | ||||||
|
Professional fees
|
91,238 | 101,985 | ||||||
|
Gain on sale of equipment
|
(5,450 | ) | - | |||||
|
TOTAL OPERATING EXPENSES
|
293,285 | 293,285 | ||||||
|
LOSS FROM OPERATIONS
|
(345,825 | ) | (355,419 | ) | ||||
|
OTHER INCOME (EXPENSE):
|
||||||||
|
Interest income
|
2,758 | 3,089 | ||||||
|
Interest expense
|
(114 | ) | (1,461 | ) | ||||
|
Factoring expense
|
(14,989 | ) | (21,816 | ) | ||||
|
TOTAL OTHER INCOME (EXPENSE)
|
(12,345 | ) | (20,188 | ) | ||||
|
NET LOSS
|
$ | (358,170 | ) | $ | (375,607 | ) | ||
|
Net loss per share of
|
||||||||
|
common stock:
|
||||||||
|
Basic and diluted
|
$ | (0.01 | ) | $ | (0.01 | ) | ||
|
Weighted average shares outstanding:
|
||||||||
|
Basic and diluted
|
63,224,806 | 61,896,726 | ||||||
|
For the three months ended
|
||||||||
|
March 31,
2014
|
March 31,
2013
|
|||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net loss
|
$ | (358,170 | ) | $ | (408,825 | ) | ||
|
Adjustments to reconcile net loss to net cash used
|
||||||||
|
by operating activities:
|
||||||||
|
Depreciation and amortization expense
|
185,462 | 181,918 | ||||||
|
Accretion of asset retirement obligation
|
2,010 | 2,010 | ||||||
|
Common stock issued for services
|
- | 2,628 | ||||||
|
Gain on sale of asset
|
5,450 | - | ||||||
|
Change in:
|
||||||||
|
Accounts receivable, net
|
(296,840 | ) | (180,139 | ) | ||||
|
Inventories
|
354,085 | 177,457 | ||||||
|
Other current assets
|
(48,387 | ) | (40,301 | ) | ||||
|
Other assets
|
(45,299 | ) | (21,639 | ) | ||||
|
Accounts payable
|
214,761 | (113,623 | ) | |||||
|
Due to factor
|
40,522 | 281,194 | ||||||
|
Accrued payroll, taxes and interest
|
13,928 | 11,511 | ||||||
|
Other accrued liabilities
|
3,190 | 3,762 | ||||||
|
Deferred revenue
|
(18,000 | ) | - | |||||
|
Payables to related parties
|
(14,083 | ) | (342 | ) | ||||
|
Net cash provided (used) by operating activities
|
38,629 | (104,389 | ) | |||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Purchase of properties, plants and equipment
|
(296,147 | ) | (456,876 | ) | ||||
|
Net cash used by investing activities
|
(296,147 | ) | (456,876 | ) | ||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Proceeds from issuance of long term debt
|
50,000 | - | ||||||
|
Proceeds from sales of common stock
|
170,000 | - | ||||||
|
Proceeds from notes payable to bank
|
15,983 | - | ||||||
|
Principal payments on long-term debt
|
(31,136 | ) | (46,252 | ) | ||||
|
Change in checks issued and payable
|
37,179 | - | ||||||
|
Net cash provided (used) by financing activities
|
242,026 | (46,252 | ) | |||||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(15,492 | ) | (607,517 | ) | ||||
|
Cash and cash equivalents at beginning of period
|
20,343 | 1,000,811 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 4,851 | $ | 393,294 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Noncash investing activities:
|
||||||||
|
Properties, plants and equipment acquired with long-term debt
|
$ | 19,040 | ||||||
|
Properties, plants and equipment acquired with accounts payable
|
$ | 15,750 | ||||||
|
Noncash financing activities:
|
||||||||
|
Equipment sold for note receivable
|
$ | 10,000 | ||||||
|
3/31/2014
|
3/31/2013
|
|||||||
|
Warrants
|
2,364,407 | 1,934,667 | ||||||
|
Convertible preferred stock
|
1,751,005 | 1,751,005 | ||||||
|
Total possible dilution
|
4,115,412 | 3,685,672 | ||||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
Antimony Metal
|
$ | 45,522 | $ | 33,850 | ||||
|
Antimony Oxide
|
268,557 | 535,251 | ||||||
|
Antimony Concentrate
|
134,043 | 93,190 | ||||||
|
Antimony Ore
|
120,643 | 106,519 | ||||||
|
Total antimony
|
568,765 | 768,810 | ||||||
|
Zeolite
|
111,920 | 265,960 | ||||||
| $ | 680,685 | $ | 1,034,770 | |||||
|
Accounts Receivable
|
March 31,
2014
|
December 31,
2013
|
||||||
|
Accounts receivable - non factored
|
$ | 658,669 | $ | 402,351 | ||||
|
Accounts receivable - factored with recourse
|
218,223 | 177,701 | ||||||
|
less allowance for doubtful accounts
|
(4,031 | ) | (4,031 | ) | ||||
|
Accounts receivable - net
|
$ | 872,861 | $ | 576,021 | ||||
| March 31, | December 31, | |||||||
| 2014 | 2013 | |||||||
| 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 48614 | $ | 73,606 | $ | 70,952 | ||||
| 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 | 80,897 | 67,568 | ||||||
| Total notes payable to bank | $ | 154,503 | $ | 138,520 | ||||
|
Long-Term debt at March 31, 2014 and December 31, 2013, is as follows:
|
March 31.
|
December 31,
|
||||||
|
2014
|
2013
|
|||||||
|
Note payable to BMT Leasing, bearing interest
at 6.9%; payable in monthly installments of $3,555; maturing
December 2014; collateralized by equipment.
|
$ | 16,029 | $ | - | ||||
|
Note payable to Thermo Fisher Financial Co., bearing interest
at 8.54%; payable in monthly installments of $2,792; maturing
December 2013; collateralized by equipment.
|
- | 5,583 | ||||||
|
Note payable to Stearns Bank, bearing interest
at 6.9%; payable in monthly installments of $3,555; maturing
December 2014; collateralized by equipment.
|
34,459 | 41,117 | ||||||
|
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.
|
29,276 | 34,861 | ||||||
|
Note payable to Catepillar Financial, bearing interest at 5.95%;
payable in monthly installments of $827; maturing September 2015;
collateralized by equipment.
|
14,963 | 16,440 | ||||||
|
Note payable toDe Lage Landen Financial Services,
bearing interest at 5.30%; payable in monthly installments of $549;
maturing March 2016; collateralized by equipment.
|
13,089 | 13,945 | ||||||
|
Note payable to Phyllis Rice, bearing interest
at 1%; payable in monthly installments of $2,000; maturing
March 2015; collateralized by equipment.
|
31,808 | 33,808 | ||||||
|
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.
|
7,548 | 8,797 | ||||||
|
Note payable to Catepillar Financial, bearing interest
at 6.15%; payable in monthly installments of $766; maturing
August 2014; collateralized by equipment.
|
4,518 | 5,921 | ||||||
|
Note payable to De Lage Landen Financial Services,
bearing interest at 5.28%; payable in monthly installments of $709;
maturing June 2014; collateralized by equipment.
|
2,872 | 4,186 | ||||||
|
Obligation payable for Soyatal Mine, non-interest bearing,
annual payments of $200,000 through 2019, net of discount of $212,048
|
762,541 | 762,541 | ||||||
|
Note payable to Robert Detwiler, a shareholder, bearing interest at 10.0%,
due January 31, 2016; collateralized by equipment.
|
50,000 | |||||||
|
Note payable to Robert Detwiler, a shareholder, bearing interest at 10.0%,
due January 2, 2015; collateralized by equipment.
|
80,000 | 82,000 | ||||||
|
Note payable to Betsy Detwiler, a shareholder, bearing interest at 10.0%,
due January 2, 2015; monthly payments of $1,000;collateralized by equipment.
|
120,000 | 120,000 | ||||||
| 1,167,103 | 1,129,199 | |||||||
|
Less current portion
|
(399,391 | ) | (126,984 | ) | ||||
|
Long-term portion
|
$ | 767,712 | $ | 1,002,215 | ||||
|
Due by March 31,
|
||||
|
2015
|
399,391 | |||
|
2016
|
119,032 | |||
|
2017
|
60,952 | |||
|
2018
|
139,199 | |||
|
2019
|
172,962 | |||
|
2020
|
183,339 | |||
|
2021
|
92,228 | |||
| $ | 1,167,103 | |||
|
For the Period Ended
|
||||||||
|
Sales to Three
Largest Customers
|
March 31,
2014
|
March 31,
2013
|
||||||
|
Alpha Gary Corporation
|
$ | 1,142,850 | $ | 1,063,716 | ||||
|
General Electric
|
- | 195,300 | ||||||
|
Kohler Corporation
|
778,766 | 712,485 | ||||||
|
Teck American, Inc.
|
145,432 | - | ||||||
| $ | 2,067,048 | $ | 1,971,501 | |||||
|
% of Total Revenues
|
70.10 | % | 66.50 | % | ||||
|
Three Largest
Accounts Receivable
|
March 31,
2014
|
December 31,
2013
|
||||||
|
Kohler Corporation
|
$ | 383,589 | $ | 202,019 | ||||
|
Commerce Industrial Chemical
|
57,715 | - | ||||||
|
Alpha Gary Corporation
|
- | 42,778 | ||||||
|
Teck American, Inc.
|
203,888 | 88,329 | ||||||
| $ | 645,192 | $ | 333,126 | |||||
|
% of Total Receivables
|
74.00 | % | 57.83 | % | ||||
|
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
|
(125,000 | ) | $ | 1.20-$1.60 | ||||
|
Balance, March 31, 2014
|
2,364,407 | $ | 0.25 - $4.50 | |||||
|
2014
|
1,082,750 | - | ||||||
|
2015
|
1,031,657 | |||||||
|
Thereafter
|
250,000 | |||||||
| 2,364,407 |
|
As of
March 31,
2014
|
As of
December 31,
2013
|
|||||||
|
Properties, plants and equipment, net:
|
||||||||
|
Antimony
|
||||||||
|
United States
|
$ | 1,970,819 | $ | 1,928,442 | ||||
|
Mexico
|
8,901,053 | 8,792,410 | ||||||
|
Subtotal Antimony
|
10,871,872 | 10,720,852 | ||||||
|
Zeolite
|
1,648,948 | 1,674,793 | ||||||
| $ | 12,520,820 | $ | 12,395,645 | |||||
|
Total Assets:
|
||||||||
|
Antimony
|
||||||||
|
United States
|
$ | 3,128,059 | $ | 3,017,768 | ||||
|
Mexico
|
9,857,949 | 9,668,997 | ||||||
|
Subtotal Antimony
|
12,986,008 | 12,686,765 | ||||||
|
Zeolite
|
2,050,207 | 2,204,225 | ||||||
| $ | 15,036,215 | $ | 14,890,990 | |||||
|
For the three months ended
|
||||||||
|
Capital expenditures:
|
March 31,
2014
|
March 31,
2013
|
||||||
|
Antimony
|
||||||||
|
United States
|
$ | 58,541 | $ | 49,782 | ||||
|
Mexico
|
227,589 | 389,053 | ||||||
|
Subtotal Antimony
|
286,130 | 438,835 | ||||||
|
Zeolite
|
29,057 | 33,791 | ||||||
|
Total
|
$ | 315,187 | $ | 472,626 | ||||
|
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 | 648,812 | ||||||||||||
|
Total operating expenses
|
1,837,345 | 916,002 | 550,242 | 3,303,589 | ||||||||||||
|
Income (loss) from operations
|
456,520 | (916,002 | ) | 108,207 | (351,275 | ) | ||||||||||
|
Other income (expense):
|
(12,631 | ) | 5,451 | 285 | (6,895 | ) | ||||||||||
|
NET INCOME (LOSS)
|
$ | 443,889 | $ | (910,551 | ) | $ | 108,492 | $ | (358,170 | ) | ||||||
|
Segment Operations for the
|
Antimony
|
Antimony
|
Bear River
|
|||||||||||||
|
Three Months ended March 31, 2013
|
USAC
|
Mexico
|
Zeolite
|
Totals
|
||||||||||||
|
Total revenues
|
$ | 2,414,224 | $ | 3,000 | $ | 549,551 | $ | 2,966,775 | ||||||||
|
Production costs
|
1,373,787 | 867,919 | 301,808 | 2,543,514 | ||||||||||||
|
Depreciation and amortization
|
15,293 | 114,884 | 53,750 | 183,927 | ||||||||||||
|
Other operating costs
|
433,543 | 70,165 | 124,263 | 627,971 | ||||||||||||
|
Total operating expenses
|
1,822,623 | 1,052,968 | 479,821 | 3,355,412 | ||||||||||||
|
Income (loss) from operations
|
591,601 | (1,049,968 | ) | 69,730 | (388,637 | ) | ||||||||||
|
Other income (expense):
|
(17,601 | ) | (1,301 | ) | (1,286 | ) | (20,188 | ) | ||||||||
|
NET INCOME (LOSS)
|
$ | 574,000 | $ | (1,051,269 | ) | $ | 68,444 | $ | (408,825 | ) | ||||||
|
Precious Metals Sales
|
Quarter 1
|
|||||||||||||||
|
Silver/Gold
|
2011
|
2012
|
2013
|
2014
|
||||||||||||
|
Ounces Gold Shipped (Au)
|
161.711 | 102.319 | 61.517 | 21.275 | ||||||||||||
|
Ounces Silver Shipped (Ag)
|
17,472.99 | 20,237.70 | 23,095.70 | 9,514.00 | ||||||||||||
|
Total Revenues
|
$ | 667,813 | $ | 647,554 | $ | 369,706 | $ | 156,101 | ||||||||
|
Precious Metals by Year
|
MONTANA SOURCE SILVER OZ
|
MONTANA SOURCE GOLD OZ
|
MEXICO SOURCE SILVER OZ
|
MEXICO SOURCE
GOLD OZ
|
||||||||||||
|
2008
|
8,640.70 | 37.67 | ||||||||||||||
|
2009
|
6,870.10 | 31.80 | ||||||||||||||
|
2010
|
31,545.22 | 101.13 | ||||||||||||||
|
2011
|
17,472.99 | 161.71 | ||||||||||||||
|
2012
|
20,237.70 | 102.32 | ||||||||||||||
|
2013
|
22,042.46 | 59.74 | 1,053.24 | 1.78 | ||||||||||||
|
2014 1st Qtr
|
8,209.02 | 16.42 | 1,304.80 | 4.86 | ||||||||||||
|
1st Qtr
|
1st Qtr
|
|||||||
|
Antimony - Combined USA
and Mexico
|
2014
|
2013
|
||||||
|
Lbs of Antimony Metal USA
|
289,291 | 260,421 | ||||||
|
Lbs of Antimony Metal Mexico:
|
151,927 | 147,931 | ||||||
|
Total Lbs of Antimony Metal Sold
|
441,218 | 408,352 | ||||||
|
Sales Price/Lb Metal
|
$ | 4.85 | $ | 5.65 | ||||
|
Net income (loss)/Lb Metal
|
$ | (1.06 | ) | $ | (1.17 | ) | ||
|
Gross antimony revenue - net of discount
|
2,137,764 | 2,305,230 | ||||||
|
Precious metals revenue
|
156,101 | 111,994 | ||||||
|
Production costs - USA
|
(1,427,417 | ) | (1,373,787 | ) | ||||
|
Product cost - Mexico
|
(667,706 | ) | (667,169 | ) | ||||
|
Direct sales and freight
|
(62,535 | ) | (72,146 | ) | ||||
|
General and administrative - operating
|
(102,405 | ) | (115,257 | ) | ||||
|
Mexico non-production costs
|
(77,468 | ) | (200,750 | ) | ||||
|
General and administrative - non-operating
|
(297,459 | ) | (335,828 | ) | ||||
|
Net interest and gain on sale of asset
|
7,034 | 621 | ||||||
|
EBITDA
|
(334,091 | ) | (347,092 | ) | ||||
|
Depreciation & amortization, net
|
(132,571 | ) | (130,177 | ) | ||||
|
Net income (loss) - antimony
|
$ | (466,662 | ) | $ | (477,269 | ) | ||
|
Zeolite
|
||||||||
|
Tons sold
|
3,350 | 2,533 | ||||||
|
Sales Price/Ton
|
$ | 196.55 | $ | 216.96 | ||||
|
Net income (Loss)/Ton
|
$ | 32.39 | $ | 27.02 | ||||
|
Gross zeolite revenue
|
658,449 | 549,551 | ||||||
|
Production costs
|
(372,181 | ) | (310,048 | ) | ||||
|
Direct sales and freight
|
(38,171 | ) | (46,258 | ) | ||||
|
Royalties
|
(69,498 | ) | (59,567 | ) | ||||
|
General and administrative
|
(16,266 | ) | (12,491 | ) | ||||
|
Net interest
|
1,061 | 1,007 | ||||||
|
EBITDA
|
163,394 | 122,194 | ||||||
|
Depreciation
|
(54,902 | ) | (53,750 | ) | ||||
|
Net income (loss) - zeolite
|
$ | 108,492 | $ | 68,444 | ||||
|
Company-wide
|
||||||||
|
Gross revenue
|
$ | 2,952,314 | $ | 2,966,775 | ||||
|
Production costs
|
(2,467,304 | ) | (2,351,004 | ) | ||||
|
Other operating costs
|
(350,077 | ) | (493,978 | ) | ||||
|
General and administrative - non-operating
|
(313,725 | ) | (348,319 | ) | ||||
|
Net interest and gain on sale of asset
|
8,095 | 1,628 | ||||||
|
EBITDA
|
(170,697 | ) | (224,898 | ) | ||||
|
Income tax benefit (expense)
|
||||||||
|
Depreciation & amortization
|
(187,473 | ) | (183,927 | ) | ||||
|
Net income (loss)
|
$ | (358,170 | ) | $ | (408,825 | ) | ||
|
Financial Condition and Liquidity
|
||||||||
|
March 31,
2014
|
December 31,
2013
|
|||||||
|
Current Assets
|
$ | 1,887,664 | $ | 1,910,564 | ||||
|
Current liabilities
|
(3,039,513 | ) | (2,479,341 | ) | ||||
|
Net Working Capital
|
$ | (1,151,849 | ) | $ | (568,777 | ) | ||
|
Cash provided (used) by operations
|
$ | 38,629 | $ | 234,820 | ||||
|
Cash used for capital outlay and investment
|
(296,147 | ) | (2,733,762 | ) | ||||
|
Cash provided (used) by financing:
|
||||||||
|
Proceeds from notes payable to bank
|
15,983 | 138,520 | ||||||
|
Principal paid on long-term debt
|
(31,136 | ) | (273,405 | ) | ||||
|
Proceeds from long-term debt
|
50,000 | 352,000 | ||||||
|
Sale of Stock
|
170,000 | 1,147,194 | ||||||
|
Other
|
37,179 | 154,165 | ||||||
|
Net change in cash
|
$ | (15,492 | ) | $ | (980,468 | ) | ||
|
●
|
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.
|
|
May 7, 2014
|
By:
|
/s/ John C. Lawrence | |
|
John C. Lawrence, Director and President
|
|||
|
(Principal Executive)
|
|||
|
By:
|
/s/ Daniel L. Parks | ||
|
Daniel L. Parks, Chief Financial Officer
|
|||
|
By:
|
/s/ Alicia Hill | ||
|
Alicia Hill, Controller
|
|||
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 |
|---|