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
|
☒
|
|
No
|
☐
|
YES
|
☒
|
|
No
|
☐
|
YES
|
☐
|
|
No
|
☒
|
Large accelerated filer
|
☐
|
Accelerated filer
|
☐
|
Non-accelerated
filer
|
☐
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
☒
|
|
|
Emerging
growth company
|
☐
|
|
Page
|
|
|
PART I –
FINANCIAL INFORMATION
|
|
|
|
Item 1: Financial
Statements (unaudited)
|
1-14
|
|
|
Item 2:
Management’s Discussion and Analysis of Results of Operations
and Financial Condition
|
15-19
|
|
|
Item 3:
Quantitative and Qualitative Disclosure about Market
Risk
|
19
|
|
|
Item 4: Controls
and Procedures
|
19
|
|
|
PART II –
OTHER INFORMATION
|
|
|
|
Item 1: Legal
Proceedings
|
20
|
|
|
Item 2: Unregistered Sales of Equity
Securities and Use of Proceeds
|
20
|
|
|
Item 3: Defaults
upon Senior Securities
|
20
|
|
|
Item 4: Mine Safety
Disclosures
|
20
|
|
|
Item 5: Other
Information
|
20
|
|
|
Item 6: Exhibits
and Reports on Form 8-K
|
20
|
|
|
SIGNATURE
|
21
|
|
|
CERTIFICATIONS
|
|
United States Antimony Corporation and Subsidiaries
|
||
Consolidated Balance Sheets
|
||
June 30, 2017 and December 31, 2016
|
||
ASSETS
|
||
|
(Unaudited)
|
|
|
June 30,
2017
|
December 31,
2016
|
Current
assets:
|
|
|
Cash
and cash equivalents
|
$24,550
|
$10,057
|
Certificates
of deposit
|
252,298
|
251,641
|
Accounts
receivable, net
|
541,284
|
552,119
|
Inventories
|
806,441
|
855,637
|
Other
current assets
|
30,748
|
23,101
|
Total
current assets
|
1,655,321
|
1,692,555
|
|
|
|
Properties,
plants and equipment, net
|
15,417,160
|
15,695,966
|
Restricted
cash for reclamation bonds
|
63,274
|
63,274
|
Foreign
value added tax refund receivable
|
365,120
|
276,500
|
Other
assets
|
32,520
|
37,703
|
Total
assets
|
$17,533,395
|
$17,765,998
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||
Current
liabilities:
|
|
|
Checks
issued and payable
|
$22,906
|
$35,682
|
Accounts
payable
|
1,864,415
|
1,797,251
|
Due
to factor
|
170,870
|
150,399
|
Accrued
payroll, taxes and interest
|
173,333
|
213,695
|
Other
accrued liabilities
|
154,659
|
122,968
|
Payables
to related parties
|
16,759
|
14,525
|
Deferred
revenue
|
78,730
|
78,730
|
Notes
payable to bank
|
192,144
|
167,317
|
Income
taxes payable (Note 11)
|
462,152
|
410,510
|
Long-term
debt, current portion, net of discount
|
462,524
|
391,046
|
Total
current liabilities
|
3,598,492
|
3,382,123
|
|
|
|
Long-term
debt, net of discount and current portion
|
1,341,780
|
1,472,869
|
Hillgrove
advances payable (Note 8)
|
1,134,201
|
1,134,221
|
Common
stock payable to directors for services
|
87,500
|
168,750
|
Asset
retirement obligations and accrued reclamation costs
|
268,677
|
265,782
|
Total
liabilities
|
6,430,650
|
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
|
(25,838,188)
|
(25,429,930)
|
Total
stockholders' equity
|
11,102,745
|
11,342,253
|
Total
liabilities and stockholders' equity
|
$17,533,395
|
$17,765,998
|
United States Antimony Corporation and Subsidiaries
|
||||||||
Consolidated Statements of Operations (Unaudited)
|
|
For the three months ended
|
For the six months ended
|
||
|
June 30, 2017
|
June 30, 2016
|
June 30, 2017
|
June 30, 2016
|
|
|
|
|
|
REVENUES
|
$2,838,480
|
$3,014,394
|
$5,457,811
|
$6,319,929
|
|
|
|
|
|
COST OF REVENUES
|
2,535,587
|
2,824,779
|
5,065,374
|
5,923,003
|
|
|
|
|
|
GROSS PROFIT
|
302,893
|
189,615
|
392,437
|
396,926
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
|
General and administrative
|
236,482
|
270,514
|
534,560
|
540,423
|
Professional fees
|
34,582
|
79,815
|
137,920
|
223,465
|
Hillgrove advance - earned credit (Note 8)
|
-
|
(52,588)
|
-
|
(76,579)
|
TOTAL
OPERATING EXPENSES
|
271,064
|
297,741
|
672,480
|
687,309
|
|
|
|
|
|
INCOME
(LOSS) FROM OPERATIONS
|
31,829
|
(108,126)
|
(280,043)
|
(290,383)
|
|
|
|
|
|
OTHER
INCOME (EXPENSE):
|
|
|
|
|
Interest
income
|
267
|
220
|
838
|
1,402
|
Interest
expense
|
(27,154)
|
(28,855)
|
(54,804)
|
(28,860)
|
Foreign
exchange loss
|
(10,191)
|
-
|
(51,642)
|
-
|
Factoring
expense
|
(11,706)
|
(7,909)
|
(22,607)
|
(15,435)
|
TOTAL
OTHER INCOME (EXPENSE)
|
(48,784)
|
(36,544)
|
(128,215)
|
(42,893)
|
|
|
|
|
|
INCOME
(LOSS) BEFORE INCOME TAXES
|
(16,955)
|
(144,670)
|
(408,258)
|
(333,276)
|
|
|
|
|
|
Provision
for income tax
|
-
|
(12,000)
|
-
|
(12,000)
|
|
|
|
|
|
NET INCOME (LOSS)
|
(16,955)
|
(156,670)
|
(408,258)
|
(345,276)
|
Preferred dividends
|
(12,162)
|
(12,162)
|
(24,325)
|
(24,325)
|
|
|
|
|
|
Net income (loss) available to common stockholders
|
$(29,117)
|
$(168,832)
|
$(432,583)
|
$(369,601)
|
|
|
|
|
|
Net
income (loss) per share of common stock:
|
|
|
|
|
Basic
|
Nil
|
Nil
|
$(0.01)
|
$(0.01)
|
Diluted
|
Nil
|
Nil
|
$(0.01)
|
$(0.01)
|
|
|
|
|
|
Weighted
average shares outstanding:
|
|
|
|
|
Basic
|
67,488,153
|
66,866,278
|
67,336,651
|
66,687,981
|
Diluted
|
67,488,153
|
66,866,278
|
67,336,651
|
66,687,981
|
United States Antimony Corporation and Subsidiaries
|
|||
Consolidated Statements of Cash Flows (Unaudited)
|
|
For the six months ended
|
|
|
June 30, 2017
|
June 30, 2016
|
Cash
Flows From Operating Activities:
|
|
|
Net
income (loss)
|
$(408,258)
|
$(345,276)
|
Adjustments
to reconcile net income (loss) to net cash
|
|
|
provided
(used) by operating activities:
|
|
|
Depreciation
and amortization
|
430,050
|
442,100
|
Amortization
of debt discount
|
46,828
|
-
|
Hillgrove
advance earned credit
|
-
|
(76,579)
|
Accretion
of asset retirement obligation
|
2,895
|
2,727
|
Common
stock payable for directors' fees
|
87,500
|
75,000
|
Foreign
exchange loss
|
51,642
|
-
|
Other
non cash items
|
(677)
|
-
|
Change
in:
|
|
|
Accounts
receivable, net
|
10,835
|
(249,178)
|
Inventories
|
49,196
|
188,536
|
Other
current assets
|
(7,647)
|
(30,604)
|
Other
assets
|
(83,437)
|
(15,286)
|
Accounts
payable
|
67,164
|
100,638
|
Accrued
payroll, taxes and interest
|
(40,362)
|
67,224
|
Other
accrued liabilities
|
31,691
|
74,128
|
Income
tax payable
|
-
|
12,000
|
Payables
to related parties
|
2,234
|
11,553
|
Net
cash provided (used) by operating activities
|
239,654
|
256,983
|
|
|
|
Cash
Flows From Investing Activities:
|
|
|
Purchases
of properties, plants and equipment
|
(151,244)
|
(361,003)
|
Net
cash used by investing activities
|
(151,244)
|
(361,003)
|
|
|
|
Cash
Flows From Financing Activities:
|
|
|
Change
in checks issued and payable
|
(12,776)
|
-
|
Net
proceeds from factor
|
20,471
|
94,182
|
Proceeds
from notes payable to bank
|
24,827
|
26,506
|
Principal
paid notes payable to bank
|
-
|
(30,673)
|
Principal
payments on long-term debt
|
(106,439)
|
(36,596)
|
Net
cash provided (used) by financing activities
|
(73,917)
|
53,419
|
|
|
|
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
14,493
|
(50,601)
|
Cash
and cash equivalents at beginning of period
|
10,057
|
133,543
|
Cash
and cash equivalents at end of period
|
$24,550
|
$82,942
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
|
|
|
Noncash
investing and financing activities:
|
|
|
Common
stock payable issued to Directors
|
$168,750
|
$137,500
|
|
June 30, 2017
|
June 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
|
|
June 30,
|
December 31,
|
|
2017
|
2016
|
Antimony
Metal
|
$37,397
|
$112,300
|
Antimony
Oxide
|
357,996
|
326,126
|
Antimony
Concentrates
|
10,006
|
30,815
|
Antimony
Ore
|
154,973
|
181,815
|
Total antimony
|
560,372
|
651,056
|
Zeolite
|
246,069
|
204,581
|
|
$806,441
|
$855,637
|
Accounts Receivble
|
June 30,
2017
|
December 31,
2016
|
Accounts
receivable - non factored
|
$370,414
|
$401,720
|
Accounts
receivable - factored with recourse
|
170,870
|
150,399
|
Accounts receivable - net
|
$541,284
|
$552,119
|
At
June 30, 2017 and December 31, 2016, the Company had the following
notes payable to bank:
|
|
|
|
|
|
|
June 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
|
$92,145
|
$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
|
$192,144
|
$167,317
|
Long-Term
debt at June 30, 2017 and December 31, 2016 is as
follows:
|
June 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.
|
$13,226
|
$18,245
|
Note
payable to Cat Financial Services, bearing interest at
6%;
|
|
|
payable
in monthly installments of $1,300; maturing
|
|
|
August
2019; collateralized by equipment.
|
33,954
|
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.
|
16,389
|
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.
|
18,791
|
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.
|
746,014
|
776,319
|
Obligation
payable for Guadalupe Mine, non-interest bearing,
|
|
|
annual
payments from $60,000 to $149,078 through 2026, net of
discount.
|
961,784
|
970,651
|
|
1,804,304
|
1,863,915
|
Less
current portion
|
(462,524)
|
(391,046)
|
Long-term
portion
|
$1,341,780
|
$1,472,869
|
Principal payments due
|
||
Year Ending June 30,
|
2018
|
$462,524
|
2019
|
289,265
|
2020
|
247,045
|
2021
|
150,840
|
2022
|
109,890
|
Thereafter
|
544,740
|
|
$1,804,304
|
Sales to Three
|
For the Three Months Ended
|
For the Six Months Ended
|
||
Largest Customers
|
June 30, 2017
|
June 30, 2016
|
June 30, 2017
|
June 30, 2016
|
|
|
|
|
|
Mexichem
Speciality Compounds
|
$769,998
|
$585,798
|
$1,556,423
|
$1,176,221
|
East
Penn Manufacturing Inc.
|
363,979
|
|
512,621
|
751,150
|
Kohler
Corporation
|
501,320
|
|
946,498
|
649,050
|
Plastatech
|
|
279,543
|
|
|
Rubicon
Minerals Corporation
|
|
328,057
|
|
|
|
$1,635,297
|
$1,193,398
|
$3,015,542
|
$2,576,421
|
% of Total Revenues
|
57.30%
|
39.60%
|
55.30%
|
40.80%
|
|
|
|
|
|
Three Largest
|
|
|
|
|
Accounts Receivable
|
June 30, 2017
|
June 30, 2016
|
|
|
Kohler
Corporation
|
$175,182
|
$111,016
|
|
|
GE
Lighting (LPC)
|
162,582
|
|
|
|
Polymer
Products
|
|
104,498
|
|
|
East
Penn manufacturing, Inc.
|
64,532
|
|
|
|
Teck
American, Inc.
|
|
126,569
|
|
|
|
$402,296
|
$342,083
|
|
|
% of Total Receivables
|
62.70%
|
46.15%
|
|
|
|
For the Three Months Ended
|
For the Six Months Ended
|
||
|
June 30, 2017
|
June 30, 2016
|
June 30, 2017
|
June 30, 2016
|
Capital expenditures:
|
|
|
|
|
Antimony
|
|
|
|
|
United
States
|
$-
|
$5,583
|
$-
|
$25,983
|
Mexico
|
47,033
|
104,618
|
75,716
|
312,505
|
Subtotal
Antimony
|
47,033
|
110,201
|
75,716
|
338,488
|
Precious
Metals
|
16,582
|
-
|
59,582
|
-
|
Zeolite
|
8,030
|
20,023
|
15,946
|
61,791
|
Total
|
$71,645
|
$130,224
|
$151,244
|
$400,279
|
Properties, plants
|
|
|
and equipment, net:
|
June 30, 2017
|
December 31, 2016
|
Antimony
|
|
|
United
States
|
$1,656,131
|
$1,694,331
|
Mexico
|
11,768,133
|
11,984,467
|
Subtotal
Antimony
|
13,424,264
|
13,678,798
|
Precious
metals
|
604,197
|
544,615
|
Zeolite
|
1,388,699
|
1,472,553
|
Total
|
$15,417,160
|
$15,695,966
|
Segment Operations for the three
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended June 30, 2017
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$2,077,300
|
$-
|
$144,766
|
$616,414
|
$2,838,480
|
|
|
|
|
|
|
Depreciation
and amortization
|
$18,700
|
$145,875
|
$-
|
$49,800
|
$214,375
|
|
|
|
|
|
|
Income
(loss) from operations
|
844,257
|
(1,089,834)
|
144,766
|
132,640
|
31,829
|
|
|
|
|
|
|
Other
income (expense):
|
(11,965)
|
(33,605)
|
-
|
(3,214)
|
(48,784)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$832,292
|
$(1,123,439)
|
$144,766
|
$129,426
|
$(16,955)
|
Segment Operations for the three
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended June 30, 2016
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$2,056,644
|
$-
|
$141,495
|
$816,255
|
$3,014,394
|
|
|
|
|
|
|
Depreciation
and amortization
|
$24,900
|
$138,950
|
|
$49,600
|
$213,450
|
|
|
|
|
|
|
Income
(loss) from operations
|
974,565
|
(1,328,242)
|
141,495
|
104,056
|
(108,126)
|
|
|
|
|
|
|
Income
tax expense
|
(12,000)
|
|
|
|
(12,000)
|
|
|
|
|
|
|
Other
income (expense):
|
(8,454)
|
(24,505)
|
|
(3,585)
|
(36,544)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$954,111
|
$(1,352,747)
|
$141,495
|
$100,471
|
$(156,670)
|
Segment Operations for the six
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended June 30, 2017
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$4,046,026
|
$17,782
|
$165,577
|
$1,228,426
|
$5,457,811
|
|
|
|
|
|
|
Depreciation
and amortization
|
$38,200
|
$292,050
|
|
$99,800
|
$430,050
|
|
|
|
|
|
|
Income
(loss) from operations
|
1,173,159
|
(1,841,012)
|
165,577
|
222,232
|
(280,044)
|
|
|
|
|
|
|
Income
tax expense
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
Other
income (expense):
|
(23,044)
|
(98,569)
|
-
|
(6,602)
|
(128,215)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$1,150,115
|
$(1,939,581)
|
$165,577
|
$215,630
|
$(408,259)
|
Segment Operations for the six
|
Antimony
|
Antimony
|
Precious
|
|
|
months ended June 30, 2016
|
USA
|
Mexico
|
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
Total
revenues
|
$4,595,977
|
$-
|
$324,343
|
$1,399,609
|
$6,319,929
|
|
|
|
|
|
|
Depreciation
and amortization
|
$40,400
|
$295,100
|
|
$106,600
|
$442,100
|
|
|
|
|
|
|
Income
(loss) from operations
|
1,858,762
|
(2,607,754)
|
324,343
|
134,266
|
(290,383)
|
|
|
|
|
|
|
Income
tax expense
|
(12,000)
|
|
|
|
(12,000)
|
|
|
|
|
|
|
Other
income (expense):
|
(14,430)
|
(24,505)
|
|
(3,958)
|
(42,893)
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
$1,832,332
|
$(2,632,259)
|
$324,343
|
$130,308
|
$(345,276)
|
Results of Operations by Division
|
|
|
|
|
|
|
|
|
|
Antimony and Precious Metals
|
2nd Qtr
|
2nd Qtr
|
Six Months
|
Six Months
|
Combined USA and Mexico
|
2017
|
2016
|
2017
|
2016
|
Lbs
of Antimony Metal USA
|
345,152
|
310,472
|
804,818
|
797,224
|
Lbs
of Antimony Metal Mexico
|
160,204
|
422,330
|
248,388
|
848,419
|
Total Lbs of Antimony Metal Sold
|
505,356
|
732,802
|
1,053,206
|
1,645,643
|
Sales
Price/Lb Metal
|
$4.11
|
$2.81
|
$3.86
|
$2.79
|
Net income (loss)/Lb Metal
|
$(0.29)
|
$(0.35)
|
$(0.59)
|
$(0.29)
|
|
|
|
|
|
Gross
antimony revenue - net of discount
|
$2,077,300
|
$2,056,644
|
$4,063,808
|
$4,595,976
|
Precious
metals revenue
|
144,766
|
141,495
|
165,577
|
324,343
|
Production
and shipping costs
|
(1,821,149)
|
(1,815,761)
|
(3,601,559)
|
(4,020,588)
|
Mexico
non-production costs
|
(79,216)
|
(151,612)
|
(164,472)
|
(337,337)
|
General
and administrative - non-production
|
(278,277)
|
(285,680)
|
(706,197)
|
(664,764)
|
Net
interest and gain on sale of asset
|
(25,229)
|
(26,378)
|
(50,795)
|
(25,714)
|
EBITDA
|
18,195
|
(81,292)
|
(293,638)
|
(128,084)
|
Income
tax expense
|
-
|
(12,000)
|
-
|
(12,000)
|
Depreciation
& amortization
|
(164,575)
|
(163,850)
|
(330,250)
|
(335,500)
|
Net income (loss) - antimony and precious metals
|
$(146,380)
|
$(257,142)
|
$(623,888)
|
$(475,584)
|
|
|
|
|
|
Zeolite
|
|
|
|
|
Tons sold
|
3,422
|
4,218
|
6,775
|
7,315
|
Sales
Price/Ton
|
$180.13
|
$193.52
|
$181.32
|
$191.33
|
Net income /Ton
|
$37.82
|
$23.82
|
$31.83
|
$17.81
|
|
|
|
|
|
Gross
zeolite revenue
|
$616,414
|
$816,255
|
$1,228,426
|
$1,399,609
|
Production
costs, royalties, and shipping costs
|
(420,847)
|
(643,956)
|
(869,292)
|
(1,122,978)
|
General
and administrative - non-production
|
(14,684)
|
(19,969)
|
(40,534)
|
(37,979)
|
Net
interest
|
(1,658)
|
(2,258)
|
(3,170)
|
(1,744)
|
EBITDA
|
179,225
|
150,072
|
315,430
|
236,908
|
Depreciation
|
(49,800)
|
(49,600)
|
(99,800)
|
(106,600)
|
Net income (loss) - zeolite
|
$129,425
|
$100,472
|
$215,630
|
$130,308
|
|
|
|
|
|
Company-wide
|
|
|
|
|
Gross
revenue
|
$2,838,480
|
$3,014,394
|
$5,457,811
|
$6,319,928
|
Production
costs
|
(2,321,212)
|
(2,611,329)
|
(4,635,323)
|
(5,480,903)
|
General
and administrative -non-production
|
(292,961)
|
(305,649)
|
(746,731)
|
(702,743)
|
Net
interest and gain on sale of asset
|
(26,887)
|
(28,636)
|
(53,965)
|
(27,458)
|
EBITDA
|
197,420
|
68,780
|
21,792
|
108,824
|
Income
tax expense
|
|
(12,000)
|
|
(12,000)
|
Depreciation
& amortization
|
(214,375)
|
(213,450)
|
(430,050)
|
(442,100)
|
Net income (loss)
|
$(16,955)
|
$(156,670)
|
$(408,258)
|
$(345,276)
|
Precious Metals Sales
|
|
|
|
|
Silver/Gold
|
|
|
|
|
Montana
|
2014
|
2015
|
2016
|
2017
|
Ounces Gold Shipped (Au)
|
64.77
|
89.12
|
108.10
|
61.15
|
Ounces Silver Shipped (Ag)
|
29,480.22
|
30,420.75
|
38,123.46
|
17,552.51
|
Revenues
|
$461,083
|
$491,426
|
$556,650
|
$275,315
|
Mexico
|
|
|
|
|
Ounces Gold Shipped (Au)
|
|
|
|
|
Ounces Silver Shipped (Ag)
|
|
|
|
|
Revenues
|
|
|
|
|
Australian - Hillgrove
|
|
|
|
|
Ounces Gold Shipped (Au)
|
|
|
496.65
|
72.12
|
Revenues - Gross
|
|
|
$597,309
|
$72,478
|
Revenues to Hillgrove
|
|
|
(481,088)
|
(182,216)
|
Revenues to USAC
|
|
|
$116,221
|
$(109,738)
|
|
|
|
|
|
Total Revenues
|
$461,083
|
$491,426
|
$672,871
|
$165,577
|
Financial Condition and Liquidity
|
|
|
|
June 30, 2017
|
December 31, 2016
|
Current
Assets
|
$1,655,321
|
$1,692,555
|
Current
liabilities
|
( 3,598,492)
|
( 3,382,123)
|
Net Working Capital
|
$(1,943,171)
|
$(1,689,568)
|
|
Six Months Ended
|
Six Months Ended
|
|
June 30, 2017
|
June 30, 2016
|
Cash
provided (used) by operations
|
$239,654
|
$256,983
|
Cash
used for capital outlay
|
( 151,244)
|
( 361,003)
|
Cash
provided (used) by financing:
|
|
|
Proceeds from notes payable to bank
|
24,827
|
26,506
|
Payment of notes payable to bank
|
-
|
(30,673)
|
Principal paid on long-term debt
|
( 106,439)
|
( 36,596)
|
Checks issued and payable
|
(12,776)
|
-
|
Net proceeds from factor
|
20,471
|
94,182
|
Net change in cash
|
$14,493
|
$(50,601)
|
/s/
John C.
Lawrence
|
|
Date:
|
August 14,
2017
|
|
John C. Lawrence,
Director and President
|
|
|
|
|
(Principal
Executive)
|
|
|
|
|
/s/
Daniel
L. Parks
|
|
Date:
|
August 14,
2017
|
|
Daniel L. Parks, Chief Financial Officer |
|
|
|
|
|
|
|
|
|