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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
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
|
|
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
|
14-21
|
|
Item 3: Quantitative and Qualitative Disclosure about Market Risk
|
22
|
|
Item 4: Controls and Procedures
|
22
|
|
PART II – OTHER INFORMATION
|
|
|
Item 1: Legal Proceedings
|
23
|
|
Item 2
:
Unregistered Sales of Equity Securities and Use of Proceeds
|
23
|
|
Item 3: Defaults upon Senior Securities
|
23
|
|
Item 4: Mine Safety Disclosures
|
23
|
|
Item 5: Other Information
|
23
|
|
Item 6: Exhibits and Reports on Form 8-K
|
23
|
|
SIGNATURE
|
24
|
|
CERTIFICATIONS
|
|
(Unaudited)
|
||||||||
|
September 30, 2015
|
December 31, 2014
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 203,324 | $ | 123,683 | ||||
|
Certificates of deposit
|
250,414 | 249,147 | ||||||
|
Accounts receivable, net
|
757,444 | 454,674 | ||||||
|
Inventories
|
2,210,028 | 1,433,539 | ||||||
|
Other current assets (Note 6)
|
313,751 | 42,626 | ||||||
|
Total current assets
|
3,734,961 | 2,303,669 | ||||||
|
Properties, plants and equipment, net
|
15,883,827 | 13,511,803 | ||||||
|
Restricted cash for reclamation bonds
|
75,755 | 75,754 | ||||||
|
Other assets
|
15,484 | 653,805 | ||||||
|
Total assets
|
$ | 19,710,027 | $ | 16,545,031 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$ | 2,016,380 | $ | 1,821,673 | ||||
|
Due to factor
|
272,889 | 13,314 | ||||||
|
Accrued payroll, taxes and interest
|
137,292 | 135,245 | ||||||
|
Other accrued liabilities
|
109,577 | 38,811 | ||||||
|
Payables to related parties
|
34,942 | 8,357 | ||||||
|
Deferred revenue
|
212,718 | 115,962 | ||||||
|
Note payable to bank (Note 7)
|
92,502 | - | ||||||
|
Long-term debt, current
|
215,824 | 159,278 | ||||||
|
Total current liabilities
|
3,092,124 | 2,292,640 | ||||||
|
Long-term debt, net of discount
|
1,665,749 | 715,328 | ||||||
|
Hillgrove advances payable
|
1,175,751 | 161,339 | ||||||
|
Stock payable to directors for services
|
112,500 | 125,000 | ||||||
|
Asset retirement obligations and accrued reclamation costs
|
259,043 | 255,190 | ||||||
|
Total liabilities
|
6,305,167 | 3,549,497 | ||||||
|
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 $900,000 and $892,500,
|
||||||||
|
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 $4,837,880 and $4,796,731, respectively)
|
17,509 | 17,509 | ||||||
|
Common stock, $0.01 par value, 90,000,000 shares authorized;
|
||||||||
|
66,316,278 and 66,027,453 shares issued and outstanding, respectively
|
663,162 | 660,274 | ||||||
|
Additional paid-in capital
|
35,890,733 | 35,740,671 | ||||||
|
Notes receivable from stock sales
|
- | (150,000 | ) | |||||
|
Accumulated deficit
|
(23,175,823 | ) | (23,282,199 | ) | ||||
|
Total stockholders' equity
|
13,404,860 | 12,995,534 | ||||||
|
Total liabilities and stockholders' equity
|
$ | 19,710,027 | $ | 16,545,031 | ||||
| For the three months ended |
For the nine months ended
|
|||||||||||||||
|
September 30, 2015
|
September 30, 2014
|
September 30, 2015
|
September 30, 2014
|
|||||||||||||
|
REVENUES
|
$ | 3,505,452 | $ | 2,951,457 | $ | 9,853,127 | $ | 8,173,914 | ||||||||
|
COST OF REVENUES
|
(3,273,324 | ) | (3,221,717 | ) | (9,632,616 | ) | (8,635,571 | ) | ||||||||
|
GROSS PROFIT (LOSS)
|
232,128 | (270,260 | ) | 220,511 | (461,657 | ) | ||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||
|
General and administrative
|
334,617 | 220,150 | 901,460 | 672,373 | ||||||||||||
|
Professional fees
|
45,947 | 51,595 | 188,319 | 169,918 | ||||||||||||
|
Gain on liability adjustment (Note 3)
|
- | - | (914,967 | ) | - | |||||||||||
|
Hillgrove deferred revenue (Note 9)
|
(43,388 | ) | - | (101,527 | ) | - | ||||||||||
|
Gain on sale of equipment
|
- | - | (5,200 | ) | (5,450 | ) | ||||||||||
|
TOTAL OPERATING EXPENSES
|
337,176 | 271,745 | 68,085 | 836,841 | ||||||||||||
|
INCOME (LOSS) FROM OPERATIONS
|
(105,048 | ) | (542,005 | ) | 152,426 | (1,298,498 | ) | |||||||||
|
OTHER INCOME (EXPENSE):
|
||||||||||||||||
|
Interest income
|
2,059 | 3,038 | 6,535 | 5,827 | ||||||||||||
|
Interest expense
|
- | (348 | ) | - | (1,110 | ) | ||||||||||
|
Uncollectible accounts
|
(18,668 | ) | - | (18,668 | ) | - | ||||||||||
|
Factoring expense
|
(14,233 | ) | (20,014 | ) | (33,917 | ) | (47,990 | ) | ||||||||
|
TOTAL OTHER EXPENSE
|
(30,842 | ) | (17,324 | ) | (46,050 | ) | (43,273 | ) | ||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES
|
(135,890 | ) | (559,329 | ) | 106,376 | (1,341,771 | ) | |||||||||
|
INCOME TAX EXPENSE
|
- | - | - | - | ||||||||||||
|
NET INCOME (LOSS)
|
(135,890 | ) | (559,329 | ) | 106,376 | (1,341,771 | ) | |||||||||
|
Preferred dividends
|
(12,162 | ) | (12,162 | ) | (36,487 | ) | (36,487 | ) | ||||||||
|
Net income (loss) available to common stockholders
|
$ | (148,052 | ) | $ | (571,491 | ) | $ | 69,889 | $ | (1,378,258 | ) | |||||
|
Net loss per share of
|
||||||||||||||||
|
common stock:
|
||||||||||||||||
|
Basic
|
$ |
Nil
|
$ | (0.01 | ) | $ |
Nil
|
$ | (0.02 | ) | ||||||
|
Diluted
|
$ |
Nil
|
$ | (0.01 | ) | $ |
Nil
|
$ | (0.02 | ) | ||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
66,248,887 | 65,689,496 | 66,170,495 | 64,125,977 | ||||||||||||
|
Diluted
|
66,248,887 | 65,689,496 | 66,333,689 | 64,125,977 | ||||||||||||
|
For the nine months ended
|
||||||||
|
September 30, 2015
|
September 30, 2014
|
|||||||
|
Cash Flows From Operating Activities:
|
||||||||
|
Net (income) loss
|
$ | 106,376 | $ | (1,341,771 | ) | |||
|
Adjustments to reconcile net loss to net cash
|
||||||||
|
provided by operating activities:
|
||||||||
|
Depreciation and amortization expense
|
664,775 | 562,130 | ||||||
|
Gain on sale of asset
|
(5,200 | ) | (5,450 | ) | ||||
|
Write off of uncollectible other asset
|
18,668 | - | ||||||
|
Hillgrove deferred revenue
|
(101,527 | ) | - | |||||
|
Gain on liability adjustment
|
(914,967 | ) | - | |||||
|
Accretion of asset retirement obligation
|
3,853 | (3,600 | ) | |||||
|
Common stock issued to directors for services
|
- | - | ||||||
|
Common stock issued for services
|
57,950 | 39,000 | ||||||
|
Change in:
|
||||||||
|
Accounts receivable, net
|
(302,770 | ) | (409,525 | ) | ||||
|
Inventories
|
(776,489 | ) | (98,145 | ) | ||||
|
Other current assets
|
(291,060 | ) | (19,729 | ) | ||||
|
Other assets
|
63,722 | (55,139 | ) | |||||
|
Accounts payable
|
1,109,674 | 140,261 | ||||||
|
Due to factor
|
259,575 | 148,571 | ||||||
|
Accrued payroll, taxes and interest
|
2,047 | (14,877 | ) | |||||
|
Other accrued liabilities
|
34,147 | (14,755 | ) | |||||
|
Stock payable to Directors for services
|
112,500 | - | ||||||
|
Deferred revenue
|
198,283 | (68,623 | ) | |||||
|
Payables to related parties
|
26,585 | 13,059 | ||||||
|
Net cash provided by operating activities
|
266,142 | (1,128,593 | ) | |||||
|
Cash Flows From Investing Activities:
|
||||||||
|
Purchase of properties, plants and equipment
|
(1,349,234 | ) | (1,315,846 | ) | ||||
|
Cash received for sale of equipment
|
5,200 | - | ||||||
|
Net cash used by investing activities
|
(1,344,034 | ) | (1,315,846 | ) | ||||
|
Cash Flows From Financing Activities:
|
||||||||
|
Proceeds from issuance of long term debt
|
- | 130,000 | ||||||
|
Net proceeds from sale of common stock and exercise of warrants
|
120,000 | 3,070,134 | ||||||
|
Proceed from notes to bank
|
92,502 | - | ||||||
|
Proceed from Hillgrove advances
|
1,014,412 | - | ||||||
|
Principal payments on notes payable to bank
|
- | (138,520 | ) | |||||
|
Principal payments on long-term debt
|
(69,381 | ) | (99,344 | ) | ||||
|
Net cash provided by financing activities
|
1,157,533 | 2,962,270 | ||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
79,641 | 517,831 | ||||||
|
Cash and cash equivalents at beginning of period
|
123,683 | 20,343 | ||||||
|
Cash and cash equivalents at end of period
|
$ | 203,324 | $ | 538,174 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Noncash investing and financing activities:
|
||||||||
|
Properties, plants and equipment acquired with long-term debt
|
$ | 1,076,348 | $ | 19,040 | ||||
|
Properties, plants and equipment with accrued liability
|
$ | 36,619 | $ | - | ||||
|
Properties, plants and equipment acquired with other long term assets
|
$ | 1,076,348 | $ | - | ||||
|
Common stock issued for debt payment
|
$ | - | $ | 330,000 | ||||
|
Equipment sold for note receivable
|
$ | - | $ | 10,000 | ||||
|
Common stock issued to Directors
|
$ | 125,000 | $ | 150,000 | ||||
|
Common stock issued for notes receivable
|
$ | - | $ | 150,000 | ||||
|
For the Nine Months Ended
|
||||||||
|
September 30, 2015
|
September 30, 2014
|
|||||||
|
Warrants
|
831,657 | |||||||
|
Convertible preferred stock
|
1,751,005 | 1,751,005 | ||||||
|
Total possible dilution
|
1,751,005 | 2,582,662 | ||||||
|
September 30, 2015
|
December 31, 2014
|
|||||||
|
Antimony Metal
|
$ | 145,229 | $ | 40,352 | ||||
|
Antimony Oxide
|
181,605 | 718,982 | ||||||
|
Antimony Concentrates
|
945,551 | 33,545 | ||||||
|
Antimony Ore
|
732,642 | 447,262 | ||||||
|
Total antimony
|
2,005,027 | 1,240,141 | ||||||
|
Zeolite
|
205,001 | 193,398 | ||||||
| $ | 2,210,028 | $ | 1,433,539 | |||||
|
Accounts Receivble
|
September 30, 2015
|
December 31, 2014
|
||||||
|
Accounts receivable - non factored
|
$ | 488,586 | $ | 445,391 | ||||
|
Accounts receivable - factored with recourse
|
272,889 | 13,314 | ||||||
|
less allowance for doubtful accounts
|
(4,031 | ) | (4,031 | ) | ||||
|
Accounts receivable - net
|
$ | 757,444 | $ | 454,674 | ||||
|
September 30,
|
December 31,
|
|||||||
|
2015
|
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
|
$ | 92,502 | $ | 0 | ||||
| Total note payable to bank | $ | 92,502 | $ | 0 | ||||
|
Long-Term debt at September 30, 2015 and December 31, 2014, is as follows:
|
September 30,
|
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.
|
$ | 30,157 | $ | - | ||||
|
Note payable to Wells Fargo Bank, bearing interest at 4%;
|
||||||||
|
payable in monthly installments of $477; maturing
|
||||||||
|
December 2016; collateralized by equipment.
|
6,660 | 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.
|
- | 11,977 | ||||||
|
Note payable to BMT Leasing, bearing interest
|
||||||||
|
at 13.38%; payable in monthly installments of $786; maturing
|
||||||||
|
December 2015; collateralized by equipment.
|
1,767 | 9,254 | ||||||
|
Note payable to Catepillar Financial, bearing interest at 5.95%;
|
||||||||
|
payable in monthly installments of $827; maturing September 2015;
|
||||||||
|
collateralized by equipment.
|
- | 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.
|
3,244 | 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 De Lage Landen Financial Services,
|
||||||||
|
bearing interest at 3.51%; payable in monthly installments of $655;
|
||||||||
|
maturing September 2019; collateralized by equipment.
|
28,731 | - | ||||||
|
Note payable to Phyllis Rice, bearing interest
|
||||||||
|
at 1%; payable in monthly installments of $2,000; maturing
|
||||||||
|
March 2015; collateralized by equipment.
|
14,146 | 18,146 | ||||||
|
Obligation payable for Soyatal Mine, non-interest bearing,
|
||||||||
|
annual payments of $100,000 or $200,000 through 2019, net of discount.
|
829,146 | 808,293 | ||||||
|
Obligation payable for Guadalupe Mine, non-interest bearing,
|
||||||||
|
annual payments from $60,000 to $149,078 through 2026, net of discount.
|
967,722 | - | ||||||
| 1,881,573 | 874,606 | |||||||
|
Less current portion
|
(215,824 | ) | (159,278 | ) | ||||
|
Long-term portion
|
$ | 1,665,749 | $ | 715,328 | ||||
|
Year Ending September 30,
|
||||
|
2016
|
$ | 215,824 | ||
|
2017
|
93,345 | |||
|
2018
|
189,889 | |||
|
2019
|
273,635 | |||
|
2020
|
282,544 | |||
|
2021
|
199,498 | |||
|
2022
|
111,467 | |||
|
2023
|
118,155 | |||
|
2024
|
125,244 | |||
|
2025
|
132,759 | |||
|
2026
|
139,213 | |||
| $ | 1,881,573 | |||
|
For the Three Months Ended
|
For the Nine Months Ended
|
|||||||||||||||
|
Sales to Three
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
||||||||||||
|
Largest Customers
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
|
Alpha Gary Corporation
|
$ | 691,363 | $ | 636,918 | $ | 2,541,838 | $ | 2,440,019 | ||||||||
|
General Electric
|
382,788 | |||||||||||||||
|
Kohler Corporation
|
637,838 | 936,122 | 1,462,570 | 2,091,565 | ||||||||||||
|
East Penn Corporation
|
631,277 | 366,520 | 963,301 | |||||||||||||
| $ | 1,960,478 | $ | 1,939,560 | $ | 4,967,709 | $ | 4,914,372 | |||||||||
|
% of Total Revenues
|
54.90 | % | 65.71 | % | 45.60 | % | 60.12 | % | ||||||||
|
Three Largest
|
||||||||||||||||
|
Accounts Receivable
|
September 30, 2015
|
December 31, 2014
|
||||||||||||||
|
Kohler Corporation
|
$ | 298,452 | $ | - | ||||||||||||
|
Wildfire Construction
|
53,315 | - | ||||||||||||||
|
Teck American, Inc.
|
173,559 | 227,239 | ||||||||||||||
|
Earth Innovations
|
62,019 | |||||||||||||||
|
Milestone AV Technologies, Inc.
|
42,075 | |||||||||||||||
| $ | 525,326 | $ | 331,333 | |||||||||||||
|
% of Total Receivables
|
69.40 | % | 72.87 | % | ||||||||||||
|
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
|
(346,625 | ) | $ | 1.20-$1.60 | ||||
|
Warrants expired
|
(1,415,865 | ) | ||||||
|
Balance, December 31, 2014
|
726,917 | $ | 0.25 - $4.50 | |||||
|
Warrants expired
|
(476,917 | ) | ||||||
|
Balance, September 30, 2015
|
250,000 | $ | 0.25 | |||||
|
The common stock warrants outstanding at September 30, 2015 have no expiration date.
|
||||||||
|
As of September 30, 2015
|
As of December 31, 2014
|
|||||||
|
Properties, plants and equipment, net:
|
||||||||
|
Antimony
|
||||||||
|
United States
|
$ | 1,924,547 | $ | 1,936,894 | ||||
|
Mexico
|
12,413,582 | 9,996,579 | ||||||
|
Subtotal Antimony
|
14,338,129 | 11,933,473 | ||||||
|
Zeolite
|
1,545,698 | 1,578,330 | ||||||
| $ | 15,883,827 | $ | 13,511,803 | |||||
|
Total Assets:
|
As of september 30, 2015
|
As of December 31, 2014
|
||||||
|
Antimony
|
||||||||
|
United States
|
$ | 3,142,396 | $ | 3,045,426 | ||||
|
Mexico
|
14,437,951 | 11,415,198 | ||||||
|
Subtotal Antimony
|
17,580,347 | 14,460,624 | ||||||
|
Zeolite
|
2,129,680 | 2,084,407 | ||||||
| $ | 19,710,027 | $ | 16,545,031 | |||||
|
For the three months ended
|
For the nine months ended
|
|||||||||||||||
|
September 30, 2015
|
September 30, 2014
|
September 30, 2015
|
September 30, 2014
|
|||||||||||||
|
Capital expenditures:
|
||||||||||||||||
|
Antimony
|
||||||||||||||||
|
United States
|
$ | 31,802 | $ | 3,166 | $ | 31,802 | $ | 77,059 | ||||||||
|
Mexico
|
2,008,945 | 647,222 | 2,869,629 | 1,174,225 | ||||||||||||
|
Subtotal Antimony
|
2,040,747 | 650,388 | 2,901,431 | 1,251,284 | ||||||||||||
|
Zeolite
|
101,895 | 33,180 | 135,369 | 83,602 | ||||||||||||
|
Total
|
$ | 2,142,642 | $ | 683,568 | $ | 3,036,800 | $ | 1,334,886 | ||||||||
|
Segment Operations for the
|
Antimony
|
Antimony
|
Bear River
|
|||||||||||||
|
Three Months ended September 30, 2015
|
USAC
|
Mexico
|
Zeolite
|
Totals
|
||||||||||||
|
Total revenues
|
$ | 2,891,944 | $ | - | $ | 613,508 | $ | 3,505,452 | ||||||||
|
Production costs
|
1,374,492 | 1,348,136 | 592,221 | 3,314,849 | ||||||||||||
|
Depreciation and amortization
|
14,500 | 151,875 | 56,000 | 222,375 | ||||||||||||
|
Other operating costs
|
42,699 | (122,985 | ) | (183,614 | ) | (263,900 | ) | |||||||||
|
Total operating expenses
|
1,431,691 | 1,377,026 | 464,607 | 3,273,324 | ||||||||||||
|
Gross profit (loss)
|
1,460,253 | (1,377,026 | ) | 148,901 | 232,128 | |||||||||||
|
Other income (expense):
|
(344,279 | ) | (6,895 | ) | (16,844 | ) | (368,018 | ) | ||||||||
|
Income (loss) before income taxes
|
1,115,974 | (1,383,921 | ) | 132,057 | (135,890 | ) | ||||||||||
|
NET INCOME (LOSS)
|
$ | 1,115,974 | $ | (1,383,921 | ) | $ | 132,057 | $ | (135,890 | ) | ||||||
|
Segment Operations for the
|
Antimony
|
Antimony
|
Bear River
|
|||||||||||||
|
Three Months ended September 30, 2014
|
USAC
|
Mexico
|
Zeolite
|
Totals
|
||||||||||||
|
Total revenues
|
$ | 2,495,338 | $ | 456,119 | $ | 2,951,457 | ||||||||||
|
Production costs
|
1,692,970 | 766,122 | 275,440 | 2,734,532 | ||||||||||||
|
Depreciation and amortization
|
15,868 | 118,341 | 55,102 | 189,311 | ||||||||||||
|
Other operating costs
|
150,653 | 44,773 | 102,449 | 297,875 | ||||||||||||
|
Total operating expenses
|
1,859,491 | 929,236 | 432,991 | 3,221,718 | ||||||||||||
|
Gross profit (loss)
|
635,847 | (929,236 | ) | 23,128 | (270,261 | ) | ||||||||||
|
Other income (expense):
|
(251,077 | ) | (21,054 | ) | (16,937 | ) | (289,068 | ) | ||||||||
|
Income (loss) before income taxes
|
384,770 | (950,290 | ) | 6,191 | (559,329 | ) | ||||||||||
|
NET INCOME (LOSS)
|
$ | 384,770 | $ | (950,290 | ) | $ | 6,191 | $ | (559,329 | ) | ||||||
|
Segment Operations for the
|
Antimony
|
Antimony
|
Bear River
|
|||||||||||||
|
Nine Months ended September 30, 2015
|
USAC
|
Mexico
|
Zeolite
|
Totals
|
||||||||||||
|
Total revenues
|
$ | 8,060,760 | $ | 12,248 | $ | 1,780,119 | $ | 9,853,127 | ||||||||
|
Production costs
|
4,494,673 | 3,806,481 | 1,239,599 | 9,540,753 | ||||||||||||
|
Depreciation and amortization
|
44,150 | 452,625 | 168,000 | 664,775 | ||||||||||||
|
Other operating costs
|
338,696 | - | 61,498 | 400,194 | ||||||||||||
|
Other operating income
|
(914,967 | ) | (58,139 | ) | - | (973,106 | ) | |||||||||
|
Total operating expenses
|
3,962,552 | 4,200,967 | 1,469,097 | 9,632,616 | ||||||||||||
|
Gross profit (loss)
|
4,098,208 | (4,188,719 | ) | 311,022 | 220,511 | |||||||||||
|
Other income (expense):
|
(60,340 | ) | (10,081 | ) | (43,714 | ) | (114,135 | ) | ||||||||
|
Income (loss) before income taxes
|
4,037,868 | (4,198,800 | ) | 267,308 | 106,376 | |||||||||||
|
NET INCOME (LOSS)
|
$ | 4,037,868 | $ | (4,198,800 | ) | $ | 267,308 | $ | 106,376 | |||||||
|
Segment Operations for the
|
Antimony
|
Antimony
|
Bear River
|
|||||||||||||
|
Nine Months ended September 30, 2014
|
USAC
|
Mexico
|
Zeolite
|
Totals
|
||||||||||||
|
Total revenues
|
$ | 6,563,452 | $ | 1,610,462 | $ | 8,173,914 | ||||||||||
|
Production costs
|
4,148,964 | 2,401,700 | 1,162,646 | 7,713,310 | ||||||||||||
|
Depreciation and amortization
|
47,618 | 349,206 | 165,305 | 562,129 | ||||||||||||
|
Other operating costs
|
208,878 | 95,602 | 55,654 | 360,134 | ||||||||||||
|
Total operating expenses
|
4,405,460 | 2,846,508 | 1,383,605 | 8,635,573 | ||||||||||||
|
Gross profit (loss)
|
2,157,992 | (2,846,508 | ) | 226,857 | (461,659 | ) | ||||||||||
|
Other income (expense):
|
(779,090 | ) | (52,324 | ) | (48,701 | ) | (880,112 | ) | ||||||||
|
Income (loss) before income taxes
|
1,378,902 | (2,898,832 | ) | 178,156 | (1,341,771 | ) | ||||||||||
|
NET INCOME (LOSS)
|
$ | 1,378,902 | $ | (2,898,832 | ) | $ | 178,156 | $ | (1,341,771 | ) | ||||||
|
Results of Operations by Division
|
||||||||||||||||
|
Antimony - Combined USA
|
3rd Qtr
|
3rd Qtr
|
Nine Months
|
Nine Months
|
||||||||||||
|
and Mexico
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
|
Lbs of Antimony Metal USA
|
329,560 | 372,781 | 1,061,115 | 897,455 | ||||||||||||
|
Lbs of Antimony Metal Mexico:
|
345,468 | 156,348 | 808,754 | 404,998 | ||||||||||||
|
Total Lbs of Antimony Metal Sold
|
675,028 | 529,129 | 1,869,869 | 1,302,453 | ||||||||||||
|
Sales Price/Lb Metal
|
$ | 4.06 | $ | 4.72 | $ | 4.12 | $ | 4.82 | ||||||||
|
Net income (loss)/Lb Metal
|
$ | (0.40 | ) | $ | (1.07 | ) | $ | (0.09 | ) | $ | (1.17 | ) | ||||
|
Gross antimony revenue - net of discount
|
$ | 2,722,858 | $ | 2,495,338 | $ | 7,707,620 | $ | 6,275,106 | ||||||||
|
Precious metals revenue
|
169,087 | 365,388 | 288,346 | |||||||||||||
|
Production costs - USA
|
(1,295,491 | ) | (1,692,970 | ) | (3,442,566 | ) | (3,940,342 | ) | ||||||||
|
Product cost - MX (transfer pricing basis)
|
(1,363,294 | ) | (695,749 | ) | (3,194,578 | ) | (1,802,241 | ) | ||||||||
|
Direct sales and freight
|
(133,370 | ) | (71,536 | ) | (338,697 | ) | (208,620 | ) | ||||||||
|
General and administrative - operating
|
(118,484 | ) | (123,889 | ) | (332,139 | ) | (304,480 | ) | ||||||||
|
Mexico excess production costs
|
268,296 | (70,373 | ) | (358,765 | ) | (599,459 | ) | |||||||||
|
General and administrative - corporate
|
(396,839 | ) | (274,942 | ) | (1,098,337 | ) | (841,269 | ) | ||||||||
|
Gains on liability reduction
|
62,377 | 1,035,483 | ||||||||||||||
|
Net interest, gain on sale, and bad debts
|
(16,713 | ) | 2,810 | (7,567 | ) | 9,857 | ||||||||||
|
EBITDA
|
(101,573 | ) | (431,311 | ) | $ | 335,842 | (1,123,102 | ) | ||||||||
|
Depreciation & amortization
|
(166,375 | ) | (134,209 | ) | (496,775 | ) | (396,825 | ) | ||||||||
|
Net income (Loss) - antimony
|
$ | (267,948 | ) | $ | (565,520 | ) | $ | (160,933 | ) | $ | (1,519,927 | ) | ||||
|
Zeolite
|
||||||||||||||||
|
Tons sold
|
3,528 | 2,251 | 10,491 | 8,016 | ||||||||||||
|
Sales Price/Ton
|
$ | 173.90 | $ | 202.63 | $ | 169.68 | $ | 200.91 | ||||||||
|
Net income (Loss)/Ton
|
$ | 37.43 | $ | 2.75 | $ | 25.48 | $ | 22.23 | ||||||||
|
Gross zeolite revenue
|
$ | 613,508 | $ | 456,119 | $ | 1,780,119 | $ | 1,610,462 | ||||||||
|
Production costs
|
(296,612 | ) | (290,814 | ) | (983,036 | ) | (921,939 | ) | ||||||||
|
Direct sales and freight
|
(49,506 | ) | (45,069 | ) | (132,023 | ) | (129,725 | ) | ||||||||
|
Royalties
|
(62,488 | ) | (42,005 | ) | (186,037 | ) | (166,636 | ) | ||||||||
|
General and administrative
|
(16,947 | ) | (16,818 | ) | (44,347 | ) | (49,011 | ) | ||||||||
|
Net interest
|
102 | (120 | ) | 633 | 310 | |||||||||||
|
EBITDA
|
188,057 | 61,293 | 435,309 | 343,461 | ||||||||||||
|
Depreciation
|
(56,000 | ) | (55,102 | ) | (168,000 | ) | (165,305 | ) | ||||||||
|
Net income (Loss) - zeolite
|
$ | 132,057 | $ | 6,191 | $ | 267,309 | $ | 178,156 | ||||||||
|
Company-wide
|
||||||||||||||||
|
Gross revenue
|
$ | 3,505,453 | $ | 2,951,457 | $ | 9,853,127 | $ | 8,173,914 | ||||||||
|
Production costs
|
(2,955,397 | ) | (2,679,533 | ) | (7,620,180 | ) | (6,664,522 | ) | ||||||||
|
Other operating costs
|
(68,152 | ) | (352,872 | ) | (1,347,661 | ) | (1,408,920 | ) | ||||||||
|
Gains on liability reduction
|
62,376 | 1,035,483 | ||||||||||||||
|
General and administrative - non-operating
|
(441,186 | ) | (291,760 | ) | (1,142,684 | ) | (890,280 | ) | ||||||||
|
Net interest, gain on sale, and bad debts
|
(16,609 | ) | 2,690 | (6,934 | ) | 10,167 | ||||||||||
|
EBITDA
|
86,485 | (370,018 | ) | 771,151 | (779,641 | ) | ||||||||||
|
Depreciation & amortization
|
(222,375 | ) | (189,311 | ) | (664,775 | ) | (562,130 | ) | ||||||||
|
Net income (Loss)
|
$ | (135,890 | ) | $ | (559,329 | ) | $ | 106,376 | $ | (1,341,771 | ) | |||||
|
Product
|
Item
|
Q 3 2015 | Q3 2014 |
% Change
|
||||||||||
|
Antimony
|
Pounds sold
|
675,031 | 529,129 | 27.57 | % | |||||||||
|
Revenue
|
$ | 2,741,846 | $ | 2,495,338 | 9.88 | % | ||||||||
|
Price/pound
|
$ | 4.06 | $ | 4.72 | -13.98 | % | ||||||||
|
Zeolite
|
Tons sold
|
3,528 | 2,251 | 56.73 | % | |||||||||
|
Revenue
|
$ | 613,508 | $ | 456,119 | 34.51 | % | ||||||||
|
Price/ton
|
$ | 173.90 | $ | 202.63 | -14.18 | % | ||||||||
|
Precious metals
|
Gold ounces
|
26.5 | 0 | 100.00 | % | |||||||||
|
Silver ounces
|
7,268.00 | 0 | 100.00 | % | ||||||||||
|
Revenue
|
$ | 169,087 | 0 | 100.00 | % | |||||||||
|
Total sales
|
$ | 3,524,441 | $ | 2,951,457 | 19.41 | % | ||||||||
|
1.
|
An increase in production which lowers the cost per pound of fixed overhead
|
|
2.
|
The cost of raw materials has dropped significantly because the price is indexed to the sale price
|
|
3.
|
Realized savings from natural gas instead of propane in Mexico
|
|
4.
|
Sharply reduced propane costs in Montana
|
|
5.
|
Lower costs of operating in Mexico
|
|
6.
|
Byproduct silver and gold production
|
|
7.
|
The ability to ship finished metal from Mexico directly to customers
|
|
1.
|
Our net income for the nine month period in 2015 was after non-cash expenses of $664,775 for depreciation and amortization.
|
|
2.
|
USAC’s precious metals revenue in the first nine months of 2015 was $365,388 which was equivalent to $0.196 per pound of antimony sold.
|
|
3.
|
During the first nine months of 2015 the direct production costs in the USA was $3,442,566 ($1.84 per pound), compared to $3,940,342 ($3.02 per pound) for the same period in the prior year, primarily due to the decrease in raw material and propane costs. The decrease in production costs has enabled us to continue operations and fund improvements in a severely depressed environment for basic materials.
|
|
1.
|
The property is predominantly a gold property with substantial credits in silver and minor credits in antimony
|
|
2.
|
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.
|
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
|
|
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
|
||||||||
|
September 30, 2015
|
December 31, 2014
|
|||||||
|
Current Assets
|
$ | 3,734,961 | $ | 2,303,669 | ||||
|
Current liabilities
|
(3,092,124 | ) | (2,292,640 | ) | ||||
|
Net Working Capital
|
$ | 642,837 | $ | 11,029 | ||||
|
Cash provided (used) by operations
|
$ | 266,142 | $ | (1,036,375 | ) | |||
|
Cash used for capital outlay
|
(1,344,034 | ) | (1,826,553 | ) | ||||
|
Cash provided (used) by financing:
|
||||||||
|
Proceeds from notes payable to bank
|
92,502 | |||||||
|
Payment of notes payable to bank
|
(138,520 | ) | ||||||
|
Principal paid on long-term debt
|
(69,381 | ) | (129,530 | ) | ||||
|
Proceeds from long-term debt
|
130,000 | |||||||
|
Proceeds from Hillgrove
|
1,014,412 | 198,571 | ||||||
|
Sale of Stock
|
120,000 | 3,070,134 | ||||||
|
Other
|
(164,387 | ) | ||||||
|
Net change in cash
|
$ | 79,641 | $ | 103,340 | ||||
|
Precious Metals Sales
|
Nine Months
|
|||||||||||||||||||
|
Silver/Gold
|
2011
|
2012
|
2013
|
2014
|
2015
|
|||||||||||||||
|
Montana
|
||||||||||||||||||||
|
Ounces Gold Shipped (Au)
|
161.71 | 102.32 | 59.74 | 64.77 | 65.82 | |||||||||||||||
|
Ounces Silver Shipped (Ag)
|
17,472.99 | 20,237.70 | 22,042.46 | 29,480.22 | 23338.25 | |||||||||||||||
|
Revenues
|
$ | 667,813 | $ | 647,554 | $ | 347,016 | $ | 461,083 | $ | 365,388 | ||||||||||
|
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 | $ | 365,388 | ||||||||||
|
●
|
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.
|
|
/s/ John C. Lawrence
|
Date:
November 9, 2015
|
|
||
|
John C. Lawrence, Director and President
|
||||
|
(Principal Executive)
|
||||
|
/s/ Daniel L. Parks
|
Date:
November 9, 2015
|
|
||
|
Daniel L. Parks, Chief Financial Officer
|
||||
|
/s/ Alicia Hill
|
Date:
November 9, 2015
|
|
||
|
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 |
|---|