Montana
|
|
81-0305822
|
(State
or other jurisdiction of incorporation or
organization)
|
|
(I.R.S.
Employer Identification No.)
|
P.O. Box 643, Thompson Falls, Montana
|
|
59873
|
(Address of
principal executive offices)
|
|
(Zip
code)
|
Large accelerated
filer ☐
|
|
Accelerated
filer ☐
|
|
Non-accelerated
filer ☐
|
|
Smaller reporting
company ☑
|
|
|
|
|
(Do not check if a
smaller reporting company)
|
|
|
|
Page
|
PART I – FINANCIAL INFORMATION
|
|
|
|
Item
1: Financial Statements (unaudited)
|
1-12
|
|
|
Item
2: Management’s Discussion and Analysis of Results of
Operations and Financial
Condition
|
12-17
|
|
|
Item
3: Quantitative and Qualitative Disclosure about Market
Risk
|
17
|
|
|
Item
4: Controls and Procedures
|
18
|
|
|
PART II – OTHER INFORMATION
|
|
|
|
Item
1: Legal Proceedings
|
19
|
|
|
Item 2: Unregistered Sales of Equity Securities and Use of
Proceeds
|
19
|
|
|
Item
3: Defaults upon Senior Securities
|
19
|
|
|
Item
4: Mine Safety Disclosures
|
19
|
|
|
Item
5: Other Information
|
19
|
|
|
Item
6: Exhibits and Reports on Form 8-K
|
19
|
|
|
SIGNATURE
|
20
|
|
|
CERTIFICATIONS
|
|
|
(Unaudited)
|
|
ASSETS
|
September 30,
2017
|
December 31,
2016
|
Current
assets:
|
|
|
Cash
and cash equivalents
|
$27,576
|
$10,057
|
Certificates
of deposit
|
252,298
|
251,641
|
Accounts
receivable, net
|
496,397
|
552,119
|
Inventories
|
939,880
|
855,637
|
Other
current assets
|
23,890
|
23,101
|
Total
current assets
|
1,740,041
|
1,692,555
|
|
|
|
Properties,
plants and equipment, net
|
15,338,206
|
15,695,966
|
Restricted
cash for reclamation bonds
|
63,275
|
63,274
|
Foreign
value added tax refund receivable
|
365,120
|
276,500
|
Other
assets
|
32,520
|
37,703
|
Total
assets
|
$17,539,162
|
$17,765,998
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
Current
liabilities:
|
|
|
Checks
issued and payable
|
$48,408
|
$35,682
|
Accounts
payable
|
2,199,458
|
1,797,251
|
Due
to factor
|
163,737
|
150,399
|
Accrued
payroll, taxes and interest
|
162,833
|
213,695
|
Other
accrued liabilities
|
153,273
|
122,968
|
Payables
to related parties
|
16,322
|
14,525
|
Deferred
revenue
|
78,730
|
78,730
|
Notes
payable to bank
|
103,026
|
167,317
|
Income
taxes payable (Note 11)
|
459,510
|
410,510
|
Long-term
debt, current portion, net of discount
|
495,134
|
391,046
|
Total
current liabilities
|
3,880,431
|
3,382,123
|
|
|
|
Long-term
debt, net of discount and current portion
|
1,282,981
|
1,472,869
|
Hillgrove
advances payable (Note 8)
|
1,134,196
|
1,134,221
|
Common
stock payable to directors for services
|
131,250
|
168,750
|
Asset
retirement obligations and accrued reclamation costs
|
270,124
|
265,782
|
Total
liabilities
|
6,698,982
|
6,423,745
|
Commitments
and contingencies (Note 5 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)
|
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;
|
|
|
67,488,153
and 67,066,278 shares issued and outstanding,
respectively
|
674,881
|
670,662
|
Additional
paid-in capital
|
36,239,264
|
36,074,733
|
Accumulated
deficit
|
(26,100,753)
|
(25,429,930)
|
Total
stockholders' equity
|
10,840,180
|
11,342,253
|
Total
liabilities and stockholders' equity
|
$17,539,162
|
$17,765,998
|
|
For the three months ended
|
For the nine months ended
|
||
|
September 30,
2017
|
September 30,
2016
|
September 30,
2017
|
September 30,
2016
|
|
|
|
|
|
REVENUES
|
$2,369,714
|
$2,846,699
|
$7,827,525
|
$9,166,628
|
|
|
|
|
|
COST OF REVENUES
|
2,315,646
|
2,888,660
|
7,381,020
|
8,811,663
|
|
|
|
|
|
GROSS PROFIT (LOSS)
|
54,068
|
(41,961)
|
446,505
|
354,965
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
|
General and administrative
|
228,185
|
309,832
|
762,745
|
850,255
|
Professional fees
|
53,045
|
29,004
|
190,965
|
252,469
|
Hillgrove advance - earned credit (Note 8)
|
-
|
(32,813)
|
-
|
(109,392)
|
TOTAL
OPERATING EXPENSES
|
281,230
|
306,023
|
953,710
|
993,332
|
|
|
|
|
|
INCOME
(LOSS) FROM OPERATIONS
|
(227,162)
|
(347,984)
|
(507,205)
|
(638,367)
|
|
|
|
|
|
OTHER
INCOME (EXPENSE):
|
|
|
|
|
Interest
income
|
19
|
19
|
857
|
1,421
|
Interest
expense
|
(25,960)
|
(28,343)
|
(80,764)
|
(57,203)
|
Foreign
exchange gain (loss)
|
2,642
|
-
|
(49,000)
|
-
|
Factoring
expense
|
(12,104)
|
(9,259)
|
(34,711)
|
(24,694)
|
TOTAL
OTHER INCOME (EXPENSE)
|
(35,403)
|
(37,583)
|
(163,618)
|
(80,476)
|
|
|
|
|
|
INCOME
(LOSS) BEFORE INCOME TAXES
|
(262,565)
|
(385,567)
|
(670,823)
|
(718,843)
|
|
|
|
|
|
Provision
for income tax (Note 12)
|
-
|
(411,490)
|
-
|
(423,490)
|
|
|
|
|
|
NET INCOME (LOSS)
|
(262,565)
|
(797,057)
|
(670,823)
|
(1,142,333)
|
Preferred dividends
|
(12,162)
|
(12,162)
|
(36,487)
|
(36,487)
|
|
|
|
|
|
Net income (loss) available to common stockholders
|
$(274,727)
|
$(809,219)
|
$(707,310)
|
$(1,178,820)
|
|
|
|
|
|
Net
income (loss) per share of common stock:
|
|
|
|
|
Basic
|
NIL
|
$(0.01)
|
$(0.01)
|
$(0.02)
|
Diluted
|
NIL
|
$(0.01)
|
$(0.01)
|
$(0.02)
|
|
|
|
|
|
Weighted
average shares outstanding:
|
|
|
|
|
Basic
|
67,488,153
|
66,866,278
|
67,387,337
|
66,687,981
|
Diluted
|
67,488,153
|
66,866,278
|
67,387,337
|
66,687,981
|
|
For the nine months ended
|
|
|
September 30,
2017
|
September 30,
2016
|
Cash
Flows From Operating Activities:
|
|
|
Net
income (loss)
|
$(670,823)
|
$(1,142,333)
|
Adjustments
to reconcile net income (loss) to net cash
|
|
|
provided
(used) by operating activities:
|
|
|
Depreciation
and amortization expense
|
637,225
|
652,375
|
Hillgrove
deferred revenue
|
-
|
(109,392)
|
Amortization
of loan discount
|
70,242
|
73,058
|
Accretion
of asset retirement obligation
|
4,342
|
4,091
|
Common
stock payable for director fees
|
131,250
|
112,500
|
Foreign
exchange loss
|
49,000
|
-
|
Other
non-cash items
|
(682)
|
|
Change
in:
|
|
|
Accounts
receivable, net
|
55,722
|
(97,444)
|
Inventories
|
(84,243)
|
356,120
|
Other
current assets
|
(790)
|
70,774
|
Other
assets
|
(83,437)
|
(14,990)
|
Accounts
payable
|
402,207
|
26,728
|
Accrued
payroll, taxes and interest
|
(50,862)
|
4,016
|
Other
accrued liabilities
|
30,305
|
42,889
|
Foreign
income tax payable
|
-
|
423,490
|
Payables
to related parties
|
1,797
|
10,280
|
Net
cash provided by operating activities
|
491,253
|
412,162
|
|
|
|
Cash
Flows From Investing Activities:
|
|
|
Purchase
of properties, plants and equipment
|
(279,465)
|
(459,969)
|
Net
cash used by investing activities
|
(279,465)
|
(459,969)
|
|
|
|
Cash
Flows From Financing Activities:
|
|
|
Net proceeds from (payments to) factor
|
13,338
|
119,111
|
Checks issued and payable
|
12,726
|
-
|
Principal
payments on notes payable to bank (see Note 7)
|
(64,291)
|
(30,672)
|
Principal
payments on long-term debt
|
(156,042)
|
(130,857)
|
Net
cash provided (used) by financing activities
|
(194,269)
|
(42,418)
|
|
|
|
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
17,519
|
(90,225)
|
Cash
and cash equivalents at beginning of period
|
10,057
|
133,543
|
Cash
and cash equivalents at end of period
|
$27,576
|
$43,318
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
Noncash
investing and financing activities:
|
|
|
Properties,
plants and equipment acquired with long-term debt
|
|
$41,648
|
Common
stock payable issued to directors
|
$168,750
|
$137,500
|
|
September 30,
2017
|
September 30,
2016
|
Warrants
|
250,000
|
250,000
|
Convertible
preferred stock
|
1,751,005
|
1,751,005
|
Total
possible dilution
|
2,001,005
|
2,001,005
|
|
September 30,
|
December 31,
|
|
2017
|
2016
|
Antimony
Metal
|
$-
|
$112,300
|
Antimony
Oxide
|
452,871
|
326,126
|
Antimony
Concentrates
|
19,017
|
30,815
|
Antimony
Ore
|
151,841
|
181,815
|
Total antimony
|
623,729
|
651,056
|
Zeolite
|
316,151
|
204,581
|
|
$939,880
|
$855,637
|
Accounts Receivble
|
September 30,
2017
|
December 31,
2016
|
Accounts
receivable - non factored
|
$332,660
|
$401,720
|
Accounts
receivable - factored with recourse
|
163,737
|
150,399
|
Accounts receivable - net
|
$496,397
|
$552,119
|
|
September 30,
|
December 31,
|
|
2017
|
2016
|
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
|
$3,027
|
$76,350
|
|
|
|
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
|
90,967
|
|
|
|
Total
notes payable to the bank
|
$103,026
|
$167,317
|
Long-Term
debt at September 30, 2017 and December 31, 2016, is as
follows:
|
September 30,
|
December 31,
|
|
2017
|
2016
|
Note
payable to First Security Bank, bearing interest at
6%;
|
|
|
payable
in monthly installments of $917; maturing
|
|
|
September
2018; collateralized by equipment.
|
$10,660
|
$18,246
|
Note
payable to Cat Financial Services, bearing interest at
6%;
|
|
|
payable
in monthly installments of $1,300; maturing
|
|
|
August
2019; collateralized by equipment.
|
30,545
|
40,556
|
Note
payable to Wells Fargo Bank, bearing interest at 4%;
|
|
|
payable
in monthly installments of $477; maturing
|
|
|
December
2016; collateralized by equipment.
|
-
|
473
|
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.
|
14,567
|
20,581
|
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.
|
16,985
|
22,944
|
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.
|
731,862
|
776,319
|
Obligation
payable for Guadalupe Mine, non-interest bearing,
|
|
|
annual
payments from $60,000 to $149,078 through 2026, net of
discount.
|
959,350
|
970,651
|
|
1,778,115
|
1,863,916
|
Less
current portion
|
(495,134)
|
(391,046)
|
Long-term
portion
|
$1,282,981
|
$1,472,870
|
Year Ending September 30,
|
|
|
2018
|
495,134
|
|
2019
|
307,810
|
|
2020
|
215,795
|
|
2021
|
128,742
|
|
2022
|
111,467
|
|
Thereafter
|
519,167
|
|
|
$1,778,115
|
|
|
For the Three Months Ended
|
For the Nine Months Ended
|
||
Sales to Three
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
Largest Customers
|
2017
|
2016
|
2017
|
2016
|
Ampacet
Corporation
|
$150,234
|
$-
|
$-
|
$-
|
Mexichem
Specialty Compounds Inc.
|
909,965
|
414,157
|
2,466,388
|
1,524,253
|
Kohler
Corporation
|
512,451
|
362,770
|
1,458,949
|
972,083
|
East
Penn Corporation
|
-
|
245,514
|
512,641
|
965,564
|
|
$1,572,650
|
$1,022,441
|
$4,437,978
|
$3,461,900
|
% of Total Revenues
|
66%
|
36%
|
57%
|
38%
|
|
|
|
|
|
|
|
|
|
|
Three Largest
Accounts Receivable
|
September 30,
2017
|
September 30,
2016
|
|
|
Kohler
Corporation
|
$169,991
|
$133,705
|
|
|
Earth
Innovations Inc.
|
31,522
|
33,150
|
|
|
Axens
North America, Inc.
|
31,237
|
-
|
|
|
East
Penn Corporation
|
-
|
135,828
|
|
|
|
$232,750
|
$302,683
|
|
|
% of Total Receivables
|
47.00%
|
58.20%
|
|
|
|
For the three months ended
|
For the nine months ended
|
||
|
September 30,
2017
|
September 30,
2016
|
September 30,
2017
|
September 30,
2016
|
Capital expenditures:
|
|
|
|
|
Antimony
|
|
|
|
|
United
States
|
$22,241
|
$-
|
$22,241
|
$1,040
|
Mexico
|
45,326
|
26,130
|
121,042
|
201,882
|
Subtotal
Antimony
|
67,567
|
26,130
|
143,283
|
202,922
|
Precious
Metals
|
24,798
|
85,804
|
84,379
|
247,500
|
Zeolite
|
35,856
|
61,284
|
51,803
|
123,075
|
Total
|
$128,221
|
$173,218
|
$279,465
|
$573,497
|
Properties,
plants
and equipment, net:
|
September 30,
2017
|
December 31,
2016
|
Antimony
|
|
|
United
States
|
$1,697,360
|
$1,694,331
|
Mexico
|
11,677,840
|
11,984,467
|
Subtotal
Antimony
|
13,375,200
|
13,678,798
|
Precious
metals
|
588,650
|
544,615
|
Zeolite
|
1,374,356
|
1,472,553
|
Total
|
$15,338,206
|
$15,695,966
|
|
|
|
Total Assets:
|
September 30,
2017
|
December 31,
2016
|
Antimony
|
|
|
United
States
|
$2,543,350
|
$2,495,842
|
Mexico
|
12,338,179
|
12,681,109
|
Subtotal
Antimony
|
14,881,529
|
15,176,951
|
Precious
metals
|
588,650
|
544,615
|
Zeolite
|
2,020,575
|
2,044,432
|
Total
|
$17,490,754
|
$17,765,998
|
Segment Operations for the three
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended September 30, 2017
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$1,796,775
|
$-
|
$78,245
|
$494,694
|
$2,369,714
|
|
|
|
|
|
|
Depreciation
and amortization
|
14,200
|
127,675
|
15,100
|
50,200
|
207,175
|
|
|
|
|
|
|
Income
(loss) from operations
|
435,497
|
(861,683)
|
63,145
|
135,879
|
(227,162)
|
|
|
|
|
|
|
Other
income (expense):
|
(11,611)
|
(20,772)
|
-
|
(3,020)
|
(35,403)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$423,886
|
$(882,455)
|
$63,145
|
$132,859
|
$(262,565)
|
Segment Operations for the three
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended September 30, 2016
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$2,025,755
|
$3,557
|
$240,238
|
$577,149
|
$2,846,699
|
|
|
|
|
|
|
Depreciation
and amortization
|
20,000
|
136,875
|
-
|
53,400
|
210,275
|
|
|
|
|
|
|
Income
(loss) from operations
|
723,628
|
(1,421,013)
|
240,238
|
109,163
|
(347,984)
|
|
|
|
|
|
|
Income
tax expense
|
-
|
(411,490)
|
-
|
-
|
(411,490)
|
|
|
|
|
|
|
Other
income (expense):
|
(9,406)
|
(24,617)
|
-
|
(3,560)
|
(37,583)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$714,222
|
$(1,857,120)
|
$240,238
|
$105,604
|
$(797,057)
|
|
|
|
|
|
|
Segment Operations for the nine
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended September 30, 2017
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$5,842,801
|
$17,782
|
$243,822
|
$1,723,120
|
$7,827,525
|
|
|
|
|
|
|
Depreciation
and amortization
|
42,900
|
397,325
|
47,000
|
150,000
|
637,225
|
|
|
|
|
|
|
Income
(loss) from operations
|
1,618,156
|
(2,680,293)
|
196,821
|
358,110
|
(507,206)
|
|
|
|
|
|
|
Other
income (expense):
|
(34,654)
|
(119,341)
|
-
|
(9,622)
|
(163,617)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$1,583,502
|
$(2,799,634)
|
$196,821
|
$348,488
|
$(670,823)
|
Segment Operations for the nine
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended September 30, 2016
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$6,621,732
|
$3,557
|
$564,581
|
$1,976,758
|
$9,166,628
|
|
|
|
|
|
|
Depreciation
and amortization
|
60,400
|
431,975
|
|
160,000
|
652,375
|
|
|
|
|
|
|
Income
(loss) from operations
|
2,582,390
|
(4,028,767)
|
564,581
|
243,429
|
(638,367)
|
|
|
|
|
|
|
Income
tax expense
|
-
|
(423,490)
|
-
|
-
|
(423,490)
|
|
|
|
|
|
|
Other
income (expense):
|
(23,837)
|
(49,122)
|
-
|
(7,517)
|
(80,476)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$2,558,553
|
$(4,501,379)
|
$564,581
|
$235,912
|
$(1,142,333)
|
Results of Operations by Division
|
|
|
|
|
|
|
|
|
|
Antimony and Precious Metals
|
3rd Qtr
|
3rd Qtr
|
Nine Months
|
Nine Months
|
Combined USA and Mexico
|
2017
|
2016
|
2017
|
2016
|
Lbs
of Antimony Metal USA
|
298,472
|
247,505
|
1,102,290
|
1,027,501
|
Lbs
of Antimony Metal Mexico
|
123,919
|
411,410
|
372,307
|
1,277,058
|
Total Lbs of Antimony Metal Sold
|
422,391
|
658,915
|
1,474,597
|
2,304,559
|
Sales
Price/Lb Metal
|
$4.25
|
$3.07
|
$3.97
|
$2.87
|
Net income (loss)/Lb Metal
|
$(0.94)
|
$(1.37)
|
$(0.69)
|
$(0.60)
|
|
|
|
|
|
Gross
antimony revenue - net of discount
|
$1,796,775
|
$2,025,755
|
$5,860,583
|
$6,625,289
|
Precious
metals revenue
|
78,244
|
240,238
|
243,821
|
564,581
|
Production
and shipping costs
|
(1,759,347)
|
(2,135,052)
|
(5,360,925)
|
(6,135,067)
|
Mexico
non-production costs
|
(51,310)
|
(156,489)
|
(215,762)
|
(514,400)
|
General
and administrative - non-production
|
(280,801)
|
(315,361)
|
(935,355)
|
(1,060,261)
|
Other
miscellaneous income(loss)
|
2,642
|
32,813
|
(49,000)
|
109,392
|
Net
interest and gain on sale of asset
|
(24,652)
|
(26,200)
|
(75,448)
|
(51,914)
|
EBITDA
|
(238,449)
|
(334,296)
|
(532,086)
|
(462,380)
|
Income
tax expense
|
-
|
(411,490)
|
-
|
(423,490)
|
Depreciation
& amortization
|
(156,975)
|
(156,875)
|
(487,225)
|
(492,375)
|
Net income (loss) - antimony and precious metals
|
$(395,424)
|
$(902,661)
|
$(1,019,311)
|
$(1,378,245)
|
|
|
|
|
|
Zeolite
|
|
|
|
|
Tons sold
|
2,671
|
3,375
|
9,446
|
10,690
|
Sales
Price/Ton
|
$185.21
|
$171.01
|
$182.42
|
$184.92
|
Net income /Ton
|
$49.74
|
$31.29
|
$36.89
|
$22.07
|
|
|
|
|
|
Gross
zeolite revenue
|
$494,694
|
$577,150
|
$1,723,120
|
$1,976,759
|
Production
costs, royalties, and shipping costs
|
(297,815)
|
(386,844)
|
(1,167,108)
|
(1,509,822)
|
General
and administrative - non-production
|
(12,532)
|
(29,178)
|
(53,065)
|
(67,157)
|
Net
interest
|
(1,288)
|
(2,124)
|
(4,459)
|
(3,868)
|
EBITDA
|
183,059
|
159,004
|
498,488
|
395,912
|
Depreciation
|
(50,200)
|
(53,400)
|
(150,000)
|
(160,000)
|
Net income - zeolite
|
$132,859
|
$105,604
|
$348,488
|
$235,912
|
|
|
|
|
|
Company-wide
|
|
|
|
|
Gross
revenue
|
$2,369,713
|
$2,846,699
|
$7,827,524
|
$9,166,628
|
Production
costs, royalties, and shipping costs
|
(2,108,472)
|
(2,681,941)
|
(6,743,795)
|
(8,159,288)
|
General,
administrative, and other non-production costs
|
(293,333)
|
(344,539)
|
(988,420)
|
(1,127,418)
|
Other
miscellaneous income
|
2,642
|
32,813
|
(49,000)
|
109,392
|
Net
interest and gain on sale of asset
|
(25,940)
|
(28,324)
|
(79,907)
|
(55,782)
|
EBITDA
|
(55,390)
|
(175,292)
|
(33,598)
|
(66,468)
|
Income
tax expense
|
-
|
(411,490)
|
-
|
(423,490)
|
Depreciation
& amortization
|
(207,175)
|
(210,275)
|
(637,225)
|
(652,375)
|
Net income (loss)
|
$(262,565)
|
$(797,057)
|
$(670,823)
|
$(1,142,333)
|
Precious Metals Sales
|
|
|
|
Year to
|
Silver/Gold
|
For the Year Ended
|
Date
|
||
Montana
|
2014
|
2015
|
2016
|
2017
|
Ounces
Gold Shipped (Au)
|
64.77
|
89.12
|
108.10
|
88.62
|
Ounces
Silver Shipped (Ag)
|
29,480.22
|
30,420.75
|
38,123.46
|
22,107.93
|
Revenues
|
$461,083
|
$491,426
|
$556,650
|
$352,165
|
Mexico
|
|
|
|
|
Ounces
Gold Shipped (Au)
|
|
|
|
|
Ounces
Silver Shipped (Ag)
|
|
|
|
|
Revenues
|
|
|
|
|
Australian - Hillgrove
|
|
|
|
|
Ounces
Gold Shipped (Au)
|
|
|
496.65
|
79.54
|
Revenues
- Gross
|
|
|
$597,309
|
$81,779
|
Revenues
to Hillgrove
|
|
|
(481,088)
|
(190,122)
|
Revenues
to USAC
|
|
|
$116,221
|
$(108,343)
|
|
|
|
|
|
Total Revenues
|
$461,083
|
$491,426
|
$672,871
|
$243,822
|
Financial Condition and Liquidity
|
|
|
|
September 30,
2017
|
December 31,
2016
|
Current
Assets
|
$1,740,041
|
$1,692,555
|
Current
liabilities
|
( 3,880,431)
|
( 3,382,123)
|
Net Working Capital
|
$(2,140,390)
|
$(1,689,568)
|
|
|
|
|
September 30,
2017
|
September 30,
2016
|
Cash
provided (used) by operations
|
$491,253
|
$412,162
|
Cash
used for capital outlay
|
( 279,465)
|
( 459,969)
|
Cash
provided (used) by financing:
|
|
|
Net
proceeds from (payments) to factor
|
13,338
|
119,111
|
Payment of notes payable to bank
|
(64,291)
|
(30,672)
|
Checks issued and payable
|
12,726
|
|
Principal paid on long-term debt
|
( 156,042)
|
( 130,857)
|
Net change in cash
|
$17,519
|
$(90,225)
|