(Mark
One)
|
|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
For the quarterly period ended June 30, 2020
|
|
OR
|
☐
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
For the
transition period from to
|
Montana
|
|
81-0305822
|
(State
or other jurisdiction of incorporation or
organization)
|
|
(I.R.S.
Employer Identification No.)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange on Which Registered
|
Common
Stock, $0.01 par value
|
UAMY
|
NYSE
American
|
Large
Accelerated Filer ☐
|
Accelerated Filer
☐
|
Non-Accelerated
Filer ☐
|
Small
Reporting Company x
Emerging Growth
Company ☐
|
|
Page
|
|
|
|
|
1-16
|
|
|
|
16-21
|
|
|
|
21
|
|
|
|
21
|
|
|
|
|
|
|
|
22
|
|
|
|
22
|
|
|
|
22
|
|
|
|
22
|
|
|
|
22
|
|
|
|
22
|
|
|
|
23
|
|
|
|
CERTIFICATIONS
|
24-28
|
ASSETS
|
||
|
June
30,
2020
|
December
31,
2019
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$123,415
|
$115,506
|
Certificates of
deposit
|
254,212
|
253,552
|
Accounts
receivable
|
233,636
|
284,453
|
Inventories
|
586,354
|
626,244
|
Total current
assets
|
1,197,617
|
1,279,755
|
|
|
|
Properties, plants
and equipment, net
|
11,937,366
|
12,186,848
|
Restricted cash for
reclamation bonds
|
57,261
|
57,261
|
IVA receivable and
other assets
|
214,063
|
170,111
|
Total
assets
|
$13,406,307
|
$13,693,975
|
|
|
|
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||
Current
liabilities:
|
|
|
Checks
issued and payable
|
$160,163
|
$17,633
|
Accounts
payable
|
2,072,609
|
2,328,977
|
Due to
factor
|
11,492
|
10,880
|
Accrued payroll,
taxes and interest
|
189,777
|
260,800
|
Other accrued
liabilities
|
381,563
|
334,208
|
Payable to related
parties
|
272,054
|
359,309
|
Deferred
revenue
|
32,400
|
32,400
|
Notes payable to
bank
|
165,931
|
197,066
|
Hillgrove advances
payable (Note 10)
|
378,074
|
378,074
|
Long-term debt,
current portion
|
55,875
|
56,334
|
Total current
liabilities
|
3,719,938
|
3,975,681
|
|
|
|
Long-term debt, net
of current portion
|
55,983
|
76,762
|
Hillgrove advances
payable (Note 10)
|
756,147
|
756,147
|
Note payable-SBA
(Note 15)
|
443,400
|
-
|
Stock payable to
directors for services
|
65,625
|
134,375
|
Asset retirement
obligations and accrued reclamation costs
|
288,254
|
283,868
|
Total
liabilities
|
5,329,347
|
5,226,833
|
Commitments and
contingencies (Note 4 and 10)
|
|
|
|
|
|
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 $937,500 and $930,000
|
|
|
respectively)
|
7,500
|
7,500
|
Series C: 177,904
shares issued and outstanding
|
|
|
(liquidation
preference $97,847 both years)
|
1,779
|
1,779
|
Series D: 1,751,005
shares issued and outstanding
|
|
|
(liquidation
preference $5,043,622 and $5,002,473
|
|
|
respectively)
|
17,509
|
17,509
|
Common stock, $0.01
par value, 90,000,000 shares authorized;
|
|
|
70,206,899 and
69,661,436 shares issued and outstanding, respectively
|
702,068
|
696,614
|
Additional paid-in
capital
|
37,295,259
|
37,107,730
|
Accumulated
deficit
|
(29,947,155)
|
(29,363,990)
|
Total stockholders'
equity
|
8,076,960
|
8,467,142
|
Total liabilities
and stockholders' equity
|
$13,406,307
|
$13,693,975
|
|
|
|
|
For the three
months ended
|
For the six months
ended
|
||
|
June 30,
2020
|
June 30,
2019
|
June 30,
2020
|
June 30,
2019
|
|
|
|
|
|
REVENUES
|
$1,585,191
|
$2,272,283
|
$3,328,182
|
$4,728,648
|
|
|
|
|
|
COST
OF REVENUES
|
1,601,252
|
2,445,478
|
3,243,066
|
4,970,896
|
|
|
|
|
|
GROSS
PROFIT (LOSS)
|
(16,061)
|
(173,195)
|
85,116
|
(242,248)
|
|
|
|
|
|
OPERATING
EXPENSES:
|
|
|
|
|
General
and administrative
|
116,560
|
153,909
|
316,531
|
359,083
|
Salaries
and benefits
|
111,178
|
100,362
|
206,147
|
333,030
|
Other
operating expenses
|
25
|
10,500
|
24,250
|
86,630
|
Professional
fees
|
32,652
|
22,452
|
117,610
|
123,194
|
TOTAL OPERATING
EXPENSES
|
260,415
|
287,223
|
664,538
|
901,937
|
|
|
|
|
|
INCOME (LOSS) FROM
OPERATIONS
|
(276,476)
|
(460,418)
|
(579,422)
|
(1,144,185)
|
|
|
|
|
|
OTHER INCOME
(EXPENSE):
|
|
|
|
|
Interest
income
|
31
|
31
|
835
|
772
|
Interest
expense
|
(6,439)
|
(24,228)
|
(11,187)
|
(46,716)
|
Grant income (Note
15)
|
10,000
|
-
|
10,000
|
-
|
Factoring
expense
|
(1,399)
|
(1,424)
|
(3,391)
|
(3,370)
|
TOTAL OTHER INCOME
(EXPENSE)
|
2,193
|
(25,621)
|
(3,743)
|
(49,314)
|
|
|
|
|
|
NET
INCOME (LOSS)
|
(274,283)
|
(486,039)
|
(583,165)
|
(1,193,499)
|
Preferred
dividends
|
(12,162)
|
(12,162)
|
(24,325)
|
(24,325)
|
|
|
|
|
|
Net
income (loss) available to common stockholders
|
$(286,445)
|
$(498,201)
|
$(607,490)
|
$(1,217,824)
|
|
|
|
|
|
Net income (loss)
per share of common stock:
|
|
|
|
|
Basic
|
-
|
$(0.01)
|
$(0.01)
|
$(0.02)
|
Diluted
|
-
|
$(0.01)
|
$(0.01)
|
$(0.02)
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
Basic
|
70,177,677
|
68,721,070
|
69,937,144
|
68,614,804
|
Diluted
|
70,177,677
|
68,721,070
|
69,937,144
|
68,613,804
|
|
Total Preferred
Stock
|
Common
Stock
|
|
|
|
||
Three months
ended June 30, 2020
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Total Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Balances, April 1,
2020
|
2,678,909
|
$26,788
|
69,911,436
|
$699,114
|
$37,167,730
|
$(29,672,872)
|
$8,220,760
|
|
|
|
|
|
|
|
|
Issuance of common stock to
Directors
|
|
|
295,463
|
2,954
|
127,529
|
|
130,483
|
Net loss
|
|
|
|
|
|
(274,283)
|
(274,283)
|
Balances, June 30,
2020
|
2,678,909
|
$26,788
|
70,206,899
|
$702,068
|
$37,295,259
|
$(29,947,155)
|
$8,076,960
|
|
|
|
|
|
|
|
|
|
Total Preferred
Stock
|
Common
Stock
|
|
|
|
||
Three months
ended June 30, 2019
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Balances, April 1,
2019
|
2,678,909
|
$26,788
|
68,427,171
|
$684,271
|
$36,540,874
|
$(26,398,559)
|
$10,853,374
|
|
|
|
|
|
|
|
|
Issuance of common stock to
Directors
|
|
|
330,183
|
3,302
|
171,698
|
|
175,000
|
Net loss
|
|
|
|
|
|
(486,039)
|
(486,039)
|
Balances, June 30,
2019
|
2,678,909
|
$26,788
|
68,757,354
|
$687,573
|
$36,712,572
|
$(26,884,598)
|
$10,542,335
|
|
|
|
|
|
|
|
|
For
the six month periods ended June 30, 2020 and 2019
|
|
|
|
|
|
|
Total Preferred
Stock
|
Common
Stock
|
|
|
|
||
Six months ended
June 30, 2020
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Total Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Balances, January 1,
2020
|
2,678,909
|
$26,788
|
69,661,436
|
$696,614
|
$37,107,730
|
$(29,363,990)
|
$8,467,142
|
Issuance of common stock upon
exercise of warrants (Note 10)
|
|
|
250,000
|
2,500
|
60,000
|
|
62,500
|
Issuance of common stock to
Directors
|
|
|
295,463
|
2,954
|
127,529
|
|
130,483
|
Net loss
|
|
|
|
|
|
(583,165)
|
(583,165)
|
Balances, June 30,
2020
|
2,678,909
|
$26,788
|
70,206,899
|
$702,068
|
$37,295,259
|
$(29,947,155)
|
$8,076,960
|
|
Total Preferred
Stock
|
Common
Stock
|
|
|
|
||
Six months ended
June 30, 2019
|
Shares
|
Amount
|
Shares
|
Amount
|
Additional
Paid
In
Capital
|
Accumulated
Deficit
|
Stockholders'
Equity
|
|
|
|
|
|
|
|
|
Balances, January 1,
2019
|
2,678,909
|
$26,788
|
68,227,171
|
$682,271
|
$36,406,874
|
$(25,691,099)
|
$11,424,834
|
|
|
|
|
|
|
|
|
Issuance of common stock to chief
financial officer
|
|
|
200,000
|
2,000
|
134,000
|
|
136,000
|
Issuance of common stock to
Directors
|
|
|
330,183
|
3,302
|
171,698
|
|
175,000
|
Net loss
|
|
|
|
|
|
(1,193,499)
|
(1,193,499)
|
Balances, June 30,
2019
|
2,678,909
|
$26,788
|
68,757,354
|
$687,573
|
$36,712,572
|
$(26,884,598)
|
$10,542,335
|
|
For the six months
ended
|
|
|
June 30,
2020
|
June 30,
2019
|
Cash Flows From
Operating Activities:
|
|
|
Net income
(loss)
|
$(583,165)
|
$(1,193,499)
|
Adjustments to
reconcile net income (loss) to net cash
|
|
|
provided (used) by
operating activities:
|
|
|
Depreciation and
amortization
|
449,648
|
446,546
|
Amortization of
debt discount
|
-
|
36,338
|
Accretion of asset
retirement obligation
|
4,386
|
3,074
|
Common stock issued
for services
|
-
|
136,000
|
Common stock
payable for directors' fees
|
61,733
|
62,500
|
Other non cash
items
|
(660)
|
(598)
|
Change
in:
|
|
|
Accounts
receivable, net
|
50,817
|
21,386
|
Inventories
|
39,890
|
31,573
|
IVA receivable and
other assets
|
(43,952)
|
1,679
|
Accounts
payable
|
(256,368)
|
145,252
|
Accrued payroll,
taxes and interest
|
(71,023)
|
82,845
|
Other accrued
liabilities
|
47,355
|
35,782
|
Payables to related
parties
|
21,405
|
36,135
|
Net cash provided
(used) by operating activities
|
(279,934)
|
(154,987)
|
|
|
|
Cash Flows From
Investing Activities:
|
|
|
Payment received on
note receivable for sale of land
|
-
|
400,000
|
Purchases of
properties, plants and equipment
|
(200,166)
|
(473,578)
|
Net cash used by
investing activities
|
(200,166)
|
(73,578)
|
|
|
|
Cash Flows From
Financing Activities:
|
|
|
Change in checks
issued and payable
|
142,530
|
66,546
|
Net proceeds from
(payments to) factor
|
612
|
(2,720)
|
Advances from
related party
|
-
|
227,200
|
Payments on
advances from related party
|
(46,160)
|
-
|
Proceeds from note
payable-SBA
|
443,400
|
-
|
Proceeds from notes
payable to bank, net of payments
|
(31,135)
|
16,081
|
Principal payments
on long-term debt
|
(21,238)
|
(89,430)
|
Net cash provided
(used) by financing activities
|
488,009
|
217,677
|
|
|
|
NET INCREASE
(DECREASE) IN CASH AND CASH EQUIVALENTS
|
7,909
|
(10,888)
|
Cash and cash
equivalents and restricted cash at beginning of period
|
172,767
|
113,897
|
Cash and cash
equivalents and restricted cash at end of period
|
$180,676
|
$103,009
|
|
|
|
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION
|
|
|
Noncash investing
and financing activities:
|
|
|
Common stock
payable issued to directors
|
$130,483
|
$175,000
|
Payable
to related party satisfied with exercise of stock
|
|
|
purchase
warrant
|
$62,500
|
|
|
|
|
|
June
30,
2020
|
June
30,
2019
|
Warrants
|
452,041
|
250,000
|
Convertible
preferred stock
|
1,751,005
|
1,751,005
|
Total possible
dilution
|
2,203,046
|
2,001,005
|
|
Three
Months Ended
|
Six
Months Ended
|
||
|
June
30,
|
June
30,
|
||
|
2020
|
2019
|
2020
|
2019
|
Antimony
|
$910,484
|
$1,507,588
|
$2,031,909
|
$3,213,411
|
Zeolite
|
612,715
|
704,172
|
1,172,075
|
1,430,187
|
Precious
metals
|
61,992
|
60,523
|
124,198
|
85,050
|
|
$1,585,191
|
$2,272,283
|
$3,328,182
|
$4,728,648
|
|
Three
Months Ended
|
Six
Months Ended
|
||
|
June
30,
|
June
30,
|
||
|
2020
|
2019
|
2020
|
2019
|
United
States
|
$1,436,047
|
$1,819,707
|
$3,002,284
|
$3,928,276
|
Canada
|
149,144
|
139,523
|
325,898
|
326,780
|
Mexico
|
-
|
313,053
|
-
|
473,592
|
|
$1,585,191
|
$2,272,283
|
$3,328,182
|
$4,728,648
|
|
For the Three
Months Ended
|
For the Six
Months Ended
|
||
|
June 30,
2020
|
June 30,
2019
|
June 30,
2020
|
June 30,
2019
|
Mexichem Speciality
Compounds
|
|
$375,514
|
$523,660
|
$1,059,525
|
Nyacol
Nanotechnologies
|
|
267,638
|
-
|
404,324
|
Kohler
Corporation
|
|
454,943
|
-
|
913,037
|
GE Chaplin,
Inc
|
$176,081
|
-
|
290,372
|
-
|
Comerce Industrial
Chemical
|
148,019
|
-
|
-
|
-
|
ZEO,
Inc.
|
231,010
|
-
|
374,102
|
-
|
|
$555,110
|
$1,098,095
|
$1,188,134
|
$2,376,886
|
%
of Total Revenues
|
35.00%
|
48.33%
|
35.70%
|
50.27%
|
Largest
Accounts Receivable
|
June
30,
2020
|
December
31,
2019
|
Nutreco Canada
Inc.
|
|
$21,219
|
Zeo
Inc.
|
$21,633
|
-
|
RyMar Synthetic
Grass
|
20,710
|
-
|
Lake Shore
Gold
|
-
|
27,854
|
Teck North America
Inc.
|
93,100
|
-
|
Commerce Industrial
Chemical
|
-
|
54,684
|
|
$135,443
|
$103,757
|
%
of Total Receivables
|
58.00%
|
36.48%
|
|
June
30,
2020
|
December
31,
2019
|
Antimony
Oxide
|
$122,783
|
$204,550
|
Antimony
Metal
|
25,776
|
5,654
|
Antimony
Ore
|
151,841
|
151,841
|
Total
antimony
|
300,400
|
362,045
|
Zeolite
|
285,954
|
264,199
|
|
$586,354
|
$626,244
|
Accounts
Receivble
|
June
30,
2020
|
December
31,
2019
|
Accounts receivable
- non factored
|
$222,144
|
$273,573
|
Accounts receivable
- factored with recourse
|
11,492
|
10,880
|
Accounts
receivable - net
|
$233,636
|
$284,453
|
|
|
|
|
June
30,
2020
|
December
31,
2019
|
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
|
$97,067
|
|
|
|
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
|
65,932
|
99,999
|
|
|
|
Total notes payable
to the bank
|
$165,931
|
$197,066
|
|
June
30,
2020
|
December
31,
2019
|
Note payable to Zeo
Inc., non interest bearing,
|
|
|
payable in 11
quarterly installments of $8,300 with a final payment of
$8,700;
|
|
|
maturing December
2022; uncollateralized.
|
$83,400
|
$100,000
|
Note payable to Cat
Financial Services, bearing interest at 6%;
|
|
|
payable in monthly
installments of $778; maturing
|
|
|
December 2022;
collateralized by equipment.
|
22,312
|
26,250
|
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.
|
-
|
700
|
Note payable to
Phyllis Rice, bearing interest
|
|
|
at 1%; payable in
monthly installments of $2,000; originally maturing
|
|
|
March 2015;
collateralized by equipment.
|
6,146
|
6,146
|
|
111,858
|
133,096
|
Less current
portion
|
(55,875)
|
(56,334)
|
Long-term
portion
|
$55,983
|
$76,762
|
12 Months Ending
June 30,
|
Principal
Payment
|
2021
|
55,875
|
2022
|
41,931
|
2023
|
14,052
|
|
$111,858
|
Properties,
plants and equipment, net:
|
June
30,
2020
|
December
31,
2019
|
Antimony
|
|
|
United
States
|
$1,648,758
|
$1,631,100
|
Mexico
|
8,244,499
|
8,800,820
|
Subtotal
Antimony
|
9,893,257
|
10,431,920
|
Precious
metals
|
939,087
|
567,738
|
Zeolite
|
1,105,022
|
1,187,190
|
Total
|
$11,937,366
|
$12,186,848
|
|
For the Three
Months Ended
|
For the Six Months
Ended
|
||
|
June 30,
2020
|
June 30,
2019
|
June 30,
2020
|
June 30,
2019
|
Capital
expenditures:
|
|
|
|
|
Antimony
|
|
|
|
|
United
States
|
$9,327
|
$1,368
|
$32,448
|
$2,713
|
Mexico
|
3,897
|
141,797
|
30,662
|
416,703
|
Subtotal
Antimony
|
13,224
|
143,165
|
63,110
|
419,416
|
Precious
Metals
|
82,324
|
6,398
|
120,845
|
13,152
|
Zeolite
|
8,347
|
11,447
|
16,211
|
41,010
|
Total
|
$103,895
|
$161,010
|
$200,166
|
$473,578
|
Segment
Operations for the three months ended June
30, 2020
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$910,484
|
$-
|
$910,484
|
$61,992
|
$612,715
|
$1,585,191
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$7,394
|
$146,101
|
$153,495
|
$20,683
|
$49,189
|
$223,367
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
$126,208
|
$(559,575)
|
$(433,367)
|
$41,308
|
$115,583
|
$(276,476)
|
|
|
|
|
|
|
|
Other income
(expense):
|
4,739
|
-
|
4,739
|
-
|
(2,546)
|
2,193
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$130,947
|
$(559,575)
|
$(428,628)
|
$41,308
|
$113,037
|
$(274,283)
|
Segment
Operations for the three months ended June
30, 2019
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$1,194,535
|
$313,053
|
$1,507,588
|
$60,523
|
$704,172
|
$2,272,283
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$10,878
|
$149,083
|
$159,961
|
$17,011
|
$46,301
|
$223,273
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
(56,245)
|
(629,422)
|
(685,667)
|
43,513
|
181,736
|
(460,418)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(4,420)
|
(18,051)
|
(22,471)
|
-
|
(3,150)
|
(25,621)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$(60,665)
|
$(647,473)
|
$(708,138)
|
$43,513
|
$178,586
|
$(486,039)
|
Segment
Operations for the six months ended June
30, 2020
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$2,031,909
|
$-
|
$2,031,909
|
$124,198
|
$1,172,075
|
$3,328,182
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$14,789
|
$292,199
|
$306,988
|
$44,281
|
$98,379
|
$449,648
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
$365,559
|
$(1,278,641)
|
$(913,082)
|
$79,917
|
$253,743
|
$(579,422)
|
|
|
|
|
|
|
|
Other income
(expense):
|
1,824
|
-
|
1,824
|
-
|
(5,567)
|
(3,743)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$367,383
|
$(1,278,641)
|
$(911,258)
|
$79,917
|
$248,176
|
$(583,165)
|
Segment
Operations for the sixmonths ended June 30,
2019
|
Antimony
USA
|
Antimony
Mexico
|
Total
Antimony
|
Precious
Metals
|
Zeolite
|
Totals
|
|
|
|
|
|
|
|
Total
revenues
|
$2,739,819
|
$473,592
|
$3,213,411
|
$85,050
|
$1,430,187
|
$4,728,648
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
$21,755
|
$298,168
|
$319,923
|
$34,021
|
$92,602
|
$446,546
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
(108,341)
|
(1,432,098)
|
(1,540,439)
|
51,029
|
345,225
|
(1,144,185)
|
|
|
|
|
|
|
|
Other income
(expense):
|
(5,787)
|
(36,338)
|
(42,125)
|
-
|
(7,189)
|
(49,314)
|
|
|
|
|
|
|
|
NET
INCOME (LOSS)
|
$(114,128)
|
$(1,468,436)
|
$(1,582,564)
|
$51,029
|
$338,036
|
$(1,193,499)
|
Antimony -
Combined USA
|
Three Months
Ended
|
Three Months
Ended
|
Six Months
Ended
|
Six Months
Ended
|
and
Mexico
|
June 30,
2020
|
June 30,
2019
|
June 30,
2020
|
June 30,
2019
|
Lbs of Antimony
Metal USA
|
119,559
|
175,823
|
286,467
|
409,419
|
Lbs of Antimony
Metal Mexico:
|
114,139
|
242,306
|
242,684
|
451,858
|
Total
Lbs of Antimony Metal Sold
|
233,698
|
418,129
|
529,151
|
861,277
|
Average Sales
Price/Lb Metal
|
$3.90
|
$3.61
|
$3.84
|
$3.73
|
Net
loss/Lb Metal
|
$(1.83)
|
$(1.69)
|
$(1.72)
|
$(1.84)
|
|
|
|
|
|
Gross antimony
revenue
|
$910,484
|
$1,507,588
|
$2,031,909
|
$3,213,411
|
|
|
|
|
|
Cost of sales -
domestic
|
(534,638)
|
(859,301)
|
(1,067,926)
|
(1,643,463)
|
Cost of sales -
Mexico
|
(563,666)
|
(1,065,791)
|
(1,247,727)
|
(2,245,594)
|
Operating
expenses
|
(245,549)
|
(268,163)
|
(629,338)
|
(864,794)
|
Non-operating
expenses
|
4,739
|
(22,471)
|
1,824
|
(42,125)
|
|
(1,339,114)
|
(2,215,726)
|
(2,943,167)
|
(4,795,976)
|
|
|
|
|
|
Net
loss - antimony
|
(428,630)
|
(708,138)
|
(911,258)
|
(1,582,565)
|
Depreciation,&
amortization
|
153,495
|
159,961
|
306,988
|
319,923
|
EBITDA
- antimony
|
$(275,135)
|
$(548,177)
|
$(604,270)
|
$(1,262,642)
|
Precious
Metals
|
|
|
|
|
Ounces
sold
|
|
|
|
|
Gold
|
10
|
18
|
24
|
24
|
Silver
|
3,983
|
3,408
|
9,031
|
5,133
|
|
|
|
|
|
Gross precious
metals revenue
|
$61,992
|
$60,523
|
$124,198
|
$85,050
|
Production
costs
|
(20,683)
|
(17,011)
|
(44,281)
|
(34,021)
|
Net
income - precious metals
|
41,309
|
43,512
|
79,917
|
51,029
|
Depreciation
|
20,683
|
17,011
|
44,281
|
34,021
|
EBITDA
- precious metals
|
$61,992
|
$60,523
|
$124,198
|
$85,050
|
|
|
|
|
|
Zeolite
|
|
|
|
|
Tons
sold
|
3,045
|
3,600
|
5,854
|
7,441
|
Average Sales
Price/Ton
|
$201.22
|
$195.60
|
$200.22
|
$192.20
|
Net
income (Loss)/Ton
|
$37.12
|
$49.61
|
$42.39
|
$45.43
|
|
|
|
|
|
Gross zeolite
revenue
|
$612,715
|
$704,172
|
$1,172,075
|
$1,430,187
|
Cost of
sales
|
(482,266)
|
(503,375)
|
(883,132)
|
(1,047,818)
|
Operating
expenses
|
(14,865)
|
(19,060)
|
(35,200)
|
(37,143)
|
Non-operating
expenses
|
(2,546)
|
(3,150)
|
(5,567)
|
(7,189)
|
Net
income - zeolite
|
113,038
|
178,587
|
248,176
|
338,037
|
Depreciation
|
49,189
|
46,301
|
98,379
|
92,601
|
EBITDA
- zeolite
|
$162,227
|
$224,888
|
$346,555
|
$430,638
|
|
|
|
|
|
Company-wide
|
|
|
|
|
Gross
revenue
|
$1,585,191
|
$2,272,283
|
$3,328,182
|
$4,728,648
|
Production
costs
|
(1,601,253)
|
(2,445,478)
|
(3,243,066)
|
(4,970,896)
|
Operating
expenses
|
(260,414)
|
(287,223)
|
(664,538)
|
(901,937)
|
Non-operating
expenses
|
2,193
|
(25,621)
|
(3,743)
|
(49,314)
|
Net
income (loss)
|
(274,283)
|
(486,039)
|
(583,165)
|
(1,193,499)
|
Depreciation,&
amortization
|
223,367
|
223,273
|
449,648
|
446,545
|
EBITDA
|
$(50,916)
|
$(262,766)
|
$(133,517)
|
$(746,954)
|
Schedule of
recovery values
|
|
|
|
|
Metal
|
Assay
|
Recovery
|
Value
|
Value/Mt
|
Gold
|
0.035
opmt
|
90%
|
$1900/oz
|
$59.85
|
Silver
|
3.27
opmt
|
90%
|
$26.0/oz
|
$76.52
|
Antimony
|
0.652%
|
70%
|
$2.70/oz
|
$27.11
|
Total
|
|
|
|
$163.48
|
Precious Metal
Sales Silver/Gold
|
For the three
months ended June 30,
|
For the six months
ended June 30,
|
||
Montana
|
2020
|
2019
|
2020
|
2019
|
Ounces Gold Shipped
(Au)
|
9.80
|
9.67
|
24.71
|
16.12
|
Ounces Silver
Shipped (Ag)
|
3,983.46
|
2,680.77
|
9,031.12
|
4,405.17
|
Total
Revenues
|
$61,992
|
$37,952
|
$124,198
|
$62,479
|
Mexico
|
2020
|
2019
|
2020
|
2019
|
Ounces Gold Shipped
(Au)
|
-
|
8.21
|
-
|
8.21
|
Ounces Silver
Shipped (Ag)
|
-
|
727.88
|
-
|
727.88
|
Total
Revenues
|
$0
|
$22,571
|
$0
|
$22,571
|
Financial
Condition and Liquidity
|
June
30,
2020
|
December
31,
2019
|
|
|
|
Current
assets
|
$1,197,617
|
$1,279,755
|
Current
liabilities
|
(3,719,938)
|
(3,975,681)
|
Net
Working Capital
|
$(2,522,321)
|
$(2,695,926)
|
|
For the Three
Months Ended
|
|
|
June 30,
2020
|
June 30,
2019
|
Cash provided
(used) by operations
|
$(279,934)
|
$(154,987)
|
Cash provided
(used) by investing:
|
|
|
Cash used for
capital outlay
|
(200,166)
|
(473,578)
|
Payment received on
note receivable
|
-
|
400,000
|
Cash provided
(used) by financing:
|
|
|
Net payments (to)
from factor
|
612
|
(2,720)
|
Proceeds from notes
payable to bank, net of payments
|
(31,135)
|
16,081
|
Principal paid on
long-term debt
|
(21,238)
|
(89,430)
|
Advances from
related party
|
-
|
227,200
|
Payments on
advances from related parties
|
(46,160)
|
-
|
Proceeds from note
payable-SBA
|
443,400
|
-
|
Checks issued and
payable
|
142,530
|
66,546
|
Net
change in cash and restricted cash
|
$7,909
|
$(10,888)
|
/s/ John C.
Gustaven
|
|
|
/s/ Daniel L.
Parks
|
|
John C. Gustaven |
|
|
Daniel L.
Parks
|
|
Director and
President (Principal
Executive)
|
|
|
Chief Financial Officer |
|
Date:
August
19, 2020
|
|
|
Date:
August
19, 2020
|
|