Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2018 | May 15, 2018 | |
Document And Entity Information | ||
Entity Registrant Name | UNITED STATES ANTIMONY CORP | |
Entity Central Index Key | 101,538 | |
Document Type | 10-Q | |
Document Period End Date | Mar. 31, 2018 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Is Entity a Well-known Seasoned Issuer? | No | |
Is Entity a Voluntary Filer? | No | |
Is Entity's Reporting Status Current? | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 68,227,171 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2,018 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Current assets: | ||
Cash and cash equivalents | $ 12,381 | $ 27,987 |
Certificates of deposit | 252,717 | 252,298 |
Accounts receivable, net | 412,546 | 362,579 |
Inventories | 641,094 | 914,709 |
Other current assets | 0 | 4,697 |
Total current assets | 1,318,738 | 1,562,270 |
Properties, plants and equipment, net | 14,950,140 | 15,132,897 |
Restricted cash for reclamation bonds | 63,345 | 63,345 |
IVA receivable and other assets | 418,351 | 372,742 |
Total assets | 16,750,574 | 17,131,254 |
Current liabilities: | ||
Checks issued and payable | 11,045 | 28,248 |
Accounts payable | 2,292,559 | 2,276,357 |
Due to factor | 12,750 | 10,880 |
Accrued payroll, taxes and interest | 195,298 | 185,283 |
Other accrued liabilities | 195,849 | 168,578 |
Payables to related parties | 105,904 | 22,668 |
Deferred revenue | 60,165 | 60,049 |
Notes payable to bank | 97,117 | 192,565 |
Income taxes payable (Note 11) | 493,110 | 443,110 |
Long-term debt, current portion, net of discount | 598,658 | 546,988 |
Total current liabilities | 4,062,455 | 3,934,726 |
Long-term debt, net of discount and current portion | 1,159,895 | 1,239,126 |
Hillgrove advances payable | 1,134,196 | 1,134,221 |
Common stock payable to directors for services | 218,750 | 175,000 |
Asset retirement obligations and accrued reclamation costs | 273,109 | 271,572 |
Total liabilities | 6,848,405 | 6,754,645 |
Commitments and contingencies (Note 7) | ||
Stockholders' equity: | ||
Preferred stock $0.01 par value, 10,000,000 shares authorized: Series A: -0- shares issued and outstanding | 0 | 0 |
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 both years) | 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; 67,488,063 shares issued and outstanding | 674,881 | 674,881 |
Additional paid-in capital | 36,239,264 | 36,239,264 |
Accumulated deficit | (27,038,764) | (26,564,324) |
Total stockholders' equity | 9,902,169 | 10,376,609 |
Total liabilities and stockholders' equity | $ 16,750,574 | $ 17,131,254 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Stockholders' equity: | ||
Series A Preferred stock, par value | $ 0.01 | $ 0.01 |
Series A Preferred stock, authorized shares | 10,000,000 | 10,000,000 |
Series A Preferred stock, issued shares | 0 | 0 |
Series A Preferred stock, outstanding shares | 0 | 0 |
Series B Preferred stock, par value | $ 0.01 | $ 0.01 |
Series B Preferred stock, authorized shares | 10,000,000 | 10,000,000 |
Series B Preferred stock, issued shares | 750,000 | 750,000 |
Series B Preferred stock, outstanding shares | 750,000 | 750,000 |
Series B liquidation preference | $ 909,375 | $ 907,500 |
Series C Preferred stock, par value | $ 0.01 | $ 0.01 |
Series C Preferred stock, authorized shares | 10,000,000 | 10,000,000 |
Series C Preferred stock, issued shares | 177,904 | 177,904 |
Series C Preferred stock, outstanding shares | 177,904 | 177,904 |
Series C liquidation preference | $ 97,847 | $ 97,847 |
Series D Preferred stock, par value | $ 0.01 | $ 0.01 |
Series D Preferred stock, authorized shares | 10,000,000 | 10,000,000 |
Series D Preferred stock, issued shares | 1,751,005 | 1,751,005 |
Series D Preferred stock, outstanding shares | 1,751,005 | 1,751,005 |
Series D liquidation preference | $ 5,014,692 | $ 4,920,178 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, authorized shares | 90,000,000 | 90,000,000 |
Common stock, issued shares | 67,488,063 | 67,488,063 |
Common stock, outstanding shares | 67,488,063 | 67,488,063 |
Consolidated Statements of Oper
Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Income Statement [Abstract] | ||
REVENUES | $ 2,432,929 | $ 2,619,330 |
COST OF REVENUES | 2,488,017 | 2,529,786 |
GROSS PROFIT (LOSS) | (55,088) | 89,544 |
OPERATING EXPENSES: | ||
General and administrative | 150,831 | 200,592 |
Salaries and benefits | 91,446 | 97,487 |
Professional fees | 102,404 | 103,338 |
TOTAL OPERATING EXPENSES | 344,681 | 401,417 |
INCOME (LOSS) FROM OPERATIONS | (399,769) | (311,873) |
OTHER INCOME (EXPENSE): | ||
Interest income | 562 | 571 |
Interest expense | (23,833) | (27,650) |
Foreign exchange gain (loss) | (50,000) | (41,451) |
Factoring expense | (1,400) | (10,900) |
TOTAL OTHER INCOME (EXPENSE) | (74,671) | (79,430) |
NET LOSS | $ (474,440) | $ (391,303) |
Preferred dividends | $ (12,162) | $ (12,162) |
Net income (loss) available to common stockholders | $ (486,602) | $ (403,465) |
Net income (loss) per share of common stock: | ||
Basic and diluted | $ (0.01) | $ (0.01) |
Weighted average shares outstanding: | ||
Basic | 67,488,063 | 67,183,466 |
Diluted | 67,488,063 | 67,183,466 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Cash Flows From Operating Activities: | ||
Net income (loss) | $ (474,440) | $ (391,303) |
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities: | ||
Depreciation and amortization expense | 277,562 | 215,675 |
Amortization of loan discount | 21,120 | 23,413 |
Accretion of asset retirement obligation | 1,537 | 1,447 |
Common stock payable for directors fees | 43,750 | 43,750 |
Foreign exchange loss | 50,000 | 41,451 |
Other, net | (444) | (426) |
Change in: | ||
Accounts receivable, net | (49,967) | (2,261) |
Inventories | 273,615 | (55,386) |
Other current assets | 4,697 | 17,918 |
IVA receivable and other assets | (45,609) | (48,167) |
Accounts payable | 16,202 | 324,508 |
Accrued payroll, taxes and interest | 10,015 | (20,415) |
Other accrued liabilities | 27,271 | 5,886 |
Deferred revenue | 116 | 0 |
Payables to related parties | 8,236 | (12,477) |
Net cash provided (used) by operating activities | 163,661 | 143,613 |
Cash Flows From Investing Activities: | ||
Purchase of properties, plants and equipment | (94,805) | (79,599) |
Net cash used by investing activities | (94,805) | (79,599) |
Cash Flows From Financing Activities: | ||
Change in checks issued and payable | (17,203) | (21,519) |
Net proceeds from (payments to) factor | 1,870 | (4,388) |
Advance from related party | 75,000 | 0 |
Proceeds from note payable to bank | 0 | 15,985 |
Principal payments on notes payable to bank | (95,448) | 0 |
Principal payments on long-term debt | (48,681) | (53,020) |
Net cash provided (used) by financing activities | (84,462) | (62,942) |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (15,606) | 1,072 |
Cash and cash equivalents at beginning of period | 91,332 | 73,331 |
Cash and cash equivalents at end of period | 75,726 | 74,403 |
Noncash investing and financing activities: | ||
Common stock payable issued to directors | $ 0 | $ 168,750 |
1. Basis of Presentation
1. Basis of Presentation | 3 Months Ended |
Mar. 31, 2018 | |
Accounting Policies [Abstract] | |
Basis of Presentation | The unaudited consolidated financial statements have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America for interim financial information, as well as the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of the Company’s management, all adjustments (consisting of only normal recurring accruals) considered necessary for a fair presentation of the interim financial statements have been included. Operating results for the three month period ended March 31, 2018 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2018. For further information refer to the financial statements and footnotes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017. Going Concern Consideration At March 31, 2018, the Company’s consolidated financial statements show negative working capital of approximately $2.7 million and accumulated deficit of approximately $27.0 million. In addition, the Company had reoccurring net losses. These factors indicate that there may be doubt regarding the ability to continue as a going concern for the next twelve months. The continuing losses are principally a result of the Company’s antimony operations and in particular to the production costs incurred in Mexico. Regarding the antimony division, prices improved during 2017 with an average sale price of $4.01 per pound. Through March 2018, the average sale price for antimony is approximately $4.04 per pound. Additionally, in November 2017, the Company renegotiated its domestic sodium antimonite supply agreement resulting in a lower cost per antimony per pound of approximately $0.44. During the first quarter of 2018, we endured supply interruptions from our North American supplier, but we anticipate that normal supply quantities will resume for the remainder of 2018. With the new supply agreement in place, most of the market increase in antimony prices is expected to result in increased Company cash flow in 2018 from its antimony division. In 2017, the Company reduced costs for labor at the Mexico locations which has resulted in a lower overall production costs in Mexico which has continued into 2018. In the fourth quarter 2017, the Company adjusted operating approaches at Madero that will likely result in a decrease in operating costs for fuel, natural gas, electricity, and reagents for 2018. Although total production activity in Mexico decreased in 2017 due to the lack of Hillgrove concentrates, the Company’s 2018 plan involves ramping up production at its own antimony properties in Mexico. In addition, a new leach circuit expected to come on line during 2018 in Mexico will result in more extraction of precious metals. The portion of the precious metals recovery system at the Madero smelter is complete and the cyanide leach circuit being built at the Puerto Blanco plant is in progress with completion expected this fall. In 2017, management implemented wage and other cost reductions at the corporate level that will keep administrative costs stable in 2018. The Company expects to continue paying a low cost for propane in Montana, which in years past has been a major operating cost. Over the past several years, the Company has been able to make required principal payments on its debt from cash generated from operations without the need for additional borrowings or selling shares of its common stock. The Company plans to continue keeping current on its debt payments in 2018 through cash flows from operations. Management believes that the actions taken to increase production and reduce costs will enable the Company meet its obligations for the next twelve months. |
2. Developments in Accounting P
2. Developments in Accounting Pronouncements | 3 Months Ended |
Mar. 31, 2018 | |
Developments In Accounting Pronouncements | |
Developments in Accounting Pronouncements | Accounting Standard Updates Adopted In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2014-09 Revenue Recognition, replacing guidance currently codified in Subtopic 605-10 Revenue Recognition-Overall. The new ASU establishes a new five step principles-based framework in an effort to significantly enhance comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets. In August 2015, the FASB issued ASU No. 2015-14 Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date. ASU No. 2015-14 deferred the effective date of ASU No. 2014-09 until annual and interim reporting periods beginning after December 15, 2017. We adopted ASU No. 2014-09 as of January 1, 2018 using the modified-retrospective transition approach. There was no impact of adoption of the update to our consolidated financial statements for the three months ended March 31, 2018. We performed an assessment of the impact of implementation of ASU No. 2014-09, and concluded it does not change the timing of revenue recognition or amounts of revenue recognized compared to how we recognize revenue under our current policies. Adoption of ASU No. 2014-09 involves additional disclosures, where applicable, on (i) contracts with customers, (ii) significant judgments and changes in judgments in determining the timing of satisfaction of performance obligations and the transaction price, and (iii) assets recognized for costs to obtain or fulfill contracts. See Note 4 for information on our sales of products. In August 2016, the FASB issued ASU No. 2016-15 Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. The update provides guidance on classification for cash receipts and payments related to eight specific issues. The update is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years, with early adoption permitted. We adopted this update as of January 1, 2018. In November 2016, the FASB issued ASU No. 2016-18 Statement of Cash Flows (Topic 230): Restricted Cash. The update requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. The update is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years, with early adoption permitted. We adopted this update as of January 1, 2018. Cash, cash equivalents, and restricted cash on the consolidated statements of cash flows includes restricted cash of $63,345 as of March 31, 2018 and December 31, 2017 and $63,274 as of March 31, 2017 and December 31, 2016, as well as amounts previously reported for cash and cash equivalents. Accounting Standards Updates to Become Effective in Future Periods In February 2016, the FASB issued ASU No. 2016-02 Leases (Topic 842). The update modifies the classification criteria and requires lessees to recognize the assets and liabilities on the balance sheet for most leases. The update is effective for fiscal years beginning after December 15, 2018, with early adoption permitted. We are currently reviewing our leases and compiling the information required to implement the new guidance. See Note 7 for information on future commitments related to our operating leases; the present value of these leases will be recognized on our balance sheet upon implementation of the new guidance. We are currently evaluating the potential impact of implementing this update on our consolidated financial statements. |
3. Income (Loss) Per Common Sha
3. Income (Loss) Per Common Share | 3 Months Ended |
Mar. 31, 2018 | |
Net income (loss) per share of common stock: | |
Income (Loss) Per Common Share | Basic earnings per share is calculated by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is calculated based on the weighted average number of common shares outstanding during the period plus the effect of potentially dilutive common stock equivalents, including warrants to purchase the Company's common stock and convertible preferred stock. Management has determined that the calculation of diluted earnings per share for the quarters ended March 31, 2018 and March 31, 2017, is not applicable since any additions to outstanding shares related to common stock equivalents would be anti-dilutive. As of March 31, 2018 and 2017, the potentially dilutive common stock equivalents not included in the calculation of diluted earnings per share as their effect would have been anti-dilutive are as follows: March 31, 2018 March 31, 2017 Warrants 250,000 250,000 Convertible preferred stock 1,751,005 1,751,005 Total possible dilution 2,001,005 2,001,005 |
4. Revenue Recognition
4. Revenue Recognition | 3 Months Ended |
Mar. 31, 2018 | |
Revenue Recognition [Abstract] | |
Revenue Recognition | Our products consist of the following: ● Antimony: includes antimony oxide, sodium antimonate, and antimony metal ● Zeolite: includes course and fine zeolite crushed in various sizes. ● Precious Metals: includes refined gold and silver For our antimony and zeolite products, revenue is recognized upon the completion of the performance obligation which is met when the transaction price can be reasonably estimated and revenue is recognized generally at the time when risk is transferred. We have determined the performance obligation is met and title is transferred either upon shipment from our warehouse locations or upon receipt by the customer as specified in individual sales orders. The performance obligation is met because at that time, 1) legal title is transferred to the customer, 2) the customer has accepted the product and obtained the ability to realize all of the benefits from the product, 3) the customer has the significant risks and rewards of ownership to it, 4) it is very unlikely product will be rejected by the customer upon physical receipt, and 5) we have the right to payment for the product. Shipping costs related to the sales of antimony and zeolite products are recorded to cost of sales as incurred. For zeolite products, royalty expense due a third party by the Company is also recorded to cost of sales upon sale in accordance with terms of underlying royalty agreements. For sales of precious metals, the performance obligation is met, the transaction price is known, and revenue is recognized at the time of transfer of control of the agreed-upon metal quantities to the customer. Refining and shipping costs related to sales of precious metals are recorded to cost of sales as incurred. Sales of products for the thee-month periods ended March 31, 2018 and 2017 were as follows: Three Months Ended March 31, 2018 2017 Antimony $ 1,681,812 $ 1,986,507 Zeolite 690,707 612,012 Precious metals 60,410 20,811 $ 2,432,929 $ 2,619,330 The following is sales information by geographic area based on the location of customers for the three-month periods ended March 31, 2018 and 2017: Three Months Ended March 31, 2018 2017 United States $ 2,099,521 $ 2,297,055 Canada 185,238 322,275 Mexico 148,170 - $ 2,432,929 $ 2,619,330 Sales of products to significant customers were as follows for the three-month periods ended March 31, 2018 and 2017: Sales to Three For the Period Ended Largest Customers March 31, 2018 March 31, 2017 Kohler Corporation $ 316,772 $ 445,178 Ampacet Corporation 184,142 - East Penn Manufacturing - 148,643 Mexichem Speciality Compounds 728,578 786,425 $ 1,229,492 $ 1,380,246 % of Total Revenues 50.50 % 52.70 % Three Largest Accounts Receivable March 31, 2018 March 31, 2017 Kohler Corporation $ 149,124 Axens North America Inc. $ 38,404 - Mexichem Speciality Compounds 148,170 135,680 Teck America 59,110 - Nutreco Canada Inc. - 28,139 $ 245,684 $ 312,943 % of Total Receivables 59.50 % 56.50 % Our trade accounts receivable balance related to contracts with customers was $412,546 at March 31, 2018 and $362,579 at December 31, 2017. Our products do not involve any warranty agreements and product returns are not typical. We have determined our contracts do not include a significant financing component. For antimony and zeolite sales contracts, we may factor certain receivables and receive final payment within 30 days of the performance obligation being met. For antimony and zeolite receivables not factored, we typically receive payment within 10 days. For precious metals sales, a provisional payment of 75% is typically received within 45 days of the date the product is delivered to the customer. After an exchange of assays, a final payment is normally received within 90 days of product delivery. We do not incur significant costs to obtain contracts, or costs to fulfill contracts which are not addressed by other standards. Therefore, we have not recognized an asset for such costs as of March 31, 2018 or December 31, 2017. |
5. Inventories
5. Inventories | 3 Months Ended |
Mar. 31, 2018 | |
Inventory Disclosure [Abstract] | |
Inventories | Inventories at March 31, 2018 and December 31, 2017 consisted primarily of finished antimony products, antimony metal, antimony ore, and finished zeolite products that are stated at the lower of first-in, first-out cost or estimated net realizable value. Finished antimony products, antimony metal and finished zeolite products costs include raw materials, direct labor and processing facility overhead costs and freight. Inventory at March 31, 2018 and December 31, 2017, is as follows: March 31, December 31, 2018 2017 Antimony Metal $ 3,580 $ - Antimony Oxide 215,778 408,217 Antimony Concentrates 11,545 35,554 Antimony Ore 151,841 187,133 Total antimony 382,744 630,904 Zeolite 258,350 283,805 $ 641,094 $ 914,709 |
6. Accounts Receivable and Due
6. Accounts Receivable and Due to Factor | 3 Months Ended |
Mar. 31, 2018 | |
Notes to Financial Statements | |
Accounts Receivable and Due to Factor | The Company factors designated trade receivables pursuant to a factoring agreement with LSQ Funding Group L.C., an unrelated factor (the “Factor”). The agreement specifies that eligible trade receivables are factored with recourse. We submit selected trade receivables to the factor, and receive 83% of the face value of the receivable by wire transfer. The Factor withholds 15% as retainage, and 2% as a servicing fee. Upon payment by the customer, we receive the remainder of the amount due from the factor. The 2% servicing fee is recorded on the consolidated statement of operations in the period of sale to the factor. John Lawrence, CEO, is a personal guarantor of the amount due to Factor. Trade receivables assigned to the Factor are carried at the original invoice amount less an estimate made for doubtful accounts. Under the terms of the recourse provision, the Company is required to reimburse the Factor, upon demand, for factored receivables that are not paid on time. Accordingly, these receivables are accounted for as a secured financing arrangement and not as a sale of financial assets. The allowance for doubtful accounts (if any) is based on management’s regular evaluation of individual customer’s receivables and consideration of a customer’s financial condition and credit history. Trade receivables are written off when deemed uncollectible. Recoveries of trade receivables previously written off are recorded when received. Interest is not charged on past due accounts. We present the receivables, net of allowances, as current assets and we present the amount potentially due to the Factor as a secured financing in current liabilities. Accounts Receivble March 31, 2018 December 31, 2017 Accounts receivable - non factored $ 399,796 $ 351,699 Accounts receivable - factored with recourse 12,750 10,880 Accounts receivable - net $ 412,546 $ 362,579 |
7. Commitments and Contingencie
7. Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2018 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | In June of 2013, the Company entered into a lease to mine antimony ore from concessions located in the Wadley Mining district in Mexico. The lease calls for a term of one year and, and as of March 31, 2018, requires payments of $10,000 plus a tax of $1,700, per month. The lease is renewable each year with a 15 day notice to the lessor, and agreement of terms. The next lease is scheduled for renewal in June 2018. |
8. Note Payable to Bank
8. Note Payable to Bank | 3 Months Ended |
Mar. 31, 2018 | |
Debt Disclosure [Abstract] | |
Note Payable to Bank | At March 31, 2018 and December 31, 2017, the Company had the following notes payable to bank: March 31, December 31, 2018 2017 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 $ 15,815 $ 98,863 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 81,302 93,702 Total notes payable to the bank $ 97,117 $ 192,565 These notes are personally guaranteed by John C. Lawrence the Company’s Chief Executive Officer and Chairman of the Board of Directors. The maximum amount available for borrowing under each note is $99,999. |
9. Debt
9. Debt | 3 Months Ended |
Mar. 31, 2018 | |
Debt Disclosure [Abstract] | |
Debt | Debt at March 31, 2018 and December 31, 2017 is as follows: March 31, December 31, 2018 2017 Note payable to First Security Bank, bearing interest at 6%; payable in monthly installments of $917; maturing September 2018; collateralized by equipment. $ 5,408 $ 8,054 Note payable to Cat Financial Services, bearing interest at 6%; payable in monthly installments of $1,300; maturing August 2019; collateralized by equipment. 23,602 27,096 Note payable to Cat Financial Services, bearing interest at 6%; payable in monthly installments of $778; maturing December 2022; collateralized by equipment. 39,145 40,278 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. 10,875 13,344 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. 13,337 15,776 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. 702,469 715,709 Obligation payable for Guadalupe Mine, non-interest bearing, annual payments from $60,000 to $149,078 through 2026, net of discount. 949,571 951,711 1,758,553 1,786,114 Less current portion (598,658 ) (546,988 ) Long-term portion $ 1,159,895 $ 1,239,126 At March 31, 2018, principal payments on debt are due as follows: Twelve months ending March 31, 2019 $ 598,658 2020 283,237 2021 181,043 2022 116,915 2023 122,406 Thereafter 456,294 $ 1,758,553 |
10. Related Party Transactions
10. Related Party Transactions | 3 Months Ended |
Mar. 31, 2018 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | During the three months ended March 31, 2018 and 2017, the Chairman of the audit committee and compensation committee received $4,500 and $4,500, respectively, for services performed. See Note 12 for shares of common stock issued to directors. During the three months ended March 31, 2018 and 2017, the Company paid $2,461 and $2,895, respectively, to John Lawrence, our President and Chief Executive Officer, as reimbursement for equipment used by the Company. Mr. Lawrence advanced the Company $75,000 for ongoing operating expenses during the three months ended March 31, 2018 which is still outstanding at March 31, 2018 and is included in payable to related party. |
11. Income Taxes
11. Income Taxes | 3 Months Ended |
Mar. 31, 2018 | |
Related Party Transactions [Abstract] | |
Income Taxes | During the quarter ended March 31, 2018, and the year ended December 31, 2017, the Company determined that a valuation allowance equal to 100% of any deferred tax asset was appropriate, as management of the Company cannot determine that it is more likely than not the Company will realize the benefit of a net deferred tax asset. The net effect is that the deferred tax asset as of December 31, 2017, and any deferred tax assets that may have been incurred since then, are fully reserved for at March 31, 2018. Management estimates the effective tax rate at 0% for the current year. Mexican Tax Assessment In 2015, the Mexican tax authority (“SAT”) initiated an audit of the USAMSA’s 2013 income tax return. In October 2016, as a result of its audit, SAT assessed the Company $13.8 million pesos, which was approximately $666,400 in U.S. Dollars (“USD”) as of December 31, 2016. Approximately $285,000 USD of the total assessment is interest and penalties. SAT’s assessment is based on the disallowance of specific costs that the Company deducted on the 2013 USAMSA income tax return. These disallowed costs were incurred by the Company for USAMSA’s business operations. SAT claims that the costs were not deductible or were not supported by appropriate documentation. At March 31, 2018, the assessed amount is $757,247 in U.S dollars. Management has reviewed the assessment notice from SAT and believes numerous findings have no merit. The Company has engaged accountants and tax attorneys in Mexico to defend its position. An appeal has been filed. At December 31, 2016, management estimated possible outcomes for this assessment and believes it will ultimately pay an amount ranging from 30% of the total assessment to the total assessed amount. The Company’s agreement with the tax professionals is that the professionals will receive 30% of the amount of tax relief they are able to achieve. At December 31, 2016, the Company accrued a potential liability of $410,510 USD of which $285,048 was for unpaid income taxes, $75,510 was for interest expense, and $49,952 was for penalties. The amount accrued represents management’s best estimate of the amount that will ultimately be paid. The outcome could vary from this estimate. At March 31, 2018, the Company recognized a $50,000 increase due to the change in exchange rate. Fluctuation in exchange rates has an ongoing impact on the amount the Company will pay in U.S. dollars. If an issue addressed during the SAT audit is resolved in a manner inconsistent with management expectations, the Company will adjust its net operating loss carryforward, or accrue any additional penalties, interest, and tax associated with the audit. The Company’s tax professionals in Mexico have reviewed and filed tax returns with the SAT for other tax years and have advised the Company that they do not expect the Company to have a tax liability for those years relating to similar issues. |
12. Stockholder's Equity
12. Stockholder's Equity | 3 Months Ended |
Mar. 31, 2018 | |
Equity [Abstract] | |
Stockholder's Equity | Issuance of Common Stock for Payable to Board of Directors During the quarter ended March 31, 2017, the Board of Directors was issued a total of 421,875 shares of common stock for $168,750 in directors’ fees that were payable at December 31, 2016. In addition during the quarter, the Company accrued $43,750 in directors’ fees payable that will be paid in common stock. On May 3, 2018, the Board of Directors was issued a total of 739,018 shares of common stock for $175,000 in directors’ fees that were payable at December 31, 2017. In addition, during the quarter ended March 31, 2018, the Company accrued $43,750 in directors’ fees payable that will be paid in common stock. |
13. Business Segments
13. Business Segments | 3 Months Ended |
Mar. 31, 2018 | |
Segment Reporting [Abstract] | |
Business Segments | The Company is currently organized and managed by four segments, which represent our operating units: United States antimony operations, Mexican antimony operations, precious metals recovery and United States zeolite operations. The Madero smelter and Puerto Blanco mill at the Company’s Mexico operation brings antimony up to an intermediate stage, which may be sold directly or shipped to the United States operation for finishing and sales at the Thompson Falls, Montana plant. The precious metals recovery plant is operated in conjunction with the antimony processing plant at Thompson Falls, Montana. The Zeolite operation produces Zeolite near Preston, Idaho. Almost all of the sales of products from the United States antimony and Zeolite operations are to customers in the United States. Segment disclosure regarding sales to major customers is located in Note 4. Properties, plants and equipment, net: March 31, 2018 December 31, 2017 Antimony United States $ 1,674,787 $ 1,687,997 Mexico 11,343,589 11,452,507 Subtotal Antimony 13,018,376 13,140,504 Precious metals 616,233 642,774 Zeolite 1,315,531 1,349,619 Total $ 14,950,140 $ 15,132,897 Total Assets: March 31, 2018 December 31, 2017 Antimony United States $ 2,225,360 $ 2,510,323 Mexico 12,009,001 12,073,219 Subtotal Antimony 14,234,361 14,583,542 Precious metals 616,233 642,774 Zeolite 1,899,980 1,904,938 Total $ 16,750,574 $ 17,131,254 For the three months ended Capital expenditures: March 31, 2018 March 31, 2017 Antimony United States $ - $ - Mexico 40,085 28,683 Subtotal Antimony 40,085 28,683 Precious Metals 40,988 43,000 Zeolite 13,732 7,916 Total $ 94,805 $ 79,599 Segment Operations for the three Antimony Antimony Total Precious Bear River months ended March 31, 2018 USAC Mexico Antimony Metals Zeolite Totals Total revenues $ 1,681,812 $ - $ 1,681,812 $ 60,410 $ 690,707 $ 2,432,929 Depreciation and amortization 13,209 149,004 162,213 67,529 47,820 277,562 Income (loss) from operations 198,039 (742,781 ) (544,742 ) (7,119 ) 152,092 (399,769 ) Other income (expense): (778 ) (71,120 ) (71,898 ) - (2,773 ) (74,671 ) NET INCOME (LOSS) $ 197,261 $ (813,901 ) $ (616,640 ) $ (7,119 ) $ 149,319 $ (474,440 ) Segment Operations for the three Antimony Antimony Total Precious Bear River months ended March 31, 2017 USAC Mexico Antimony Metals Zeolite Totals Total revenues $ 1,968,725 $ 17,782 $ 1,986,507 $ 20,811 $ 612,012 $ 2,619,330 Depreciation and amortization 19,500 146,175 165,675 - 50,000 215,675 Income (loss) from operations 328,900 (751,176 ) (422,276 ) 20,811 89,592 (311,873 ) Other income (expense): (11,078 ) (64,965 ) (76,043 ) - (3,387 ) (79,430 ) NET INCOME (LOSS) $ 317,822 $ (816,141 ) $ (498,319 ) $ 20,811 $ 86,205 $ (391,303 ) |
3. Income (Loss) Per Common S19
3. Income (Loss) Per Common Share (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Net income (loss) per share of common stock: | |
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share | March 31, 2018 March 31, 2017 Warrants 250,000 250,000 Convertible preferred stock 1,751,005 1,751,005 Total possible dilution 2,001,005 2,001,005 |
4. Revenue Recognition (Tables)
4. Revenue Recognition (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Revenue Recognition Tables | |
Disaggregation of Revenue | Sales of products for the thee-month periods ended March 31, 2018 and 2017 were as follows: Three Months Ended March 31, 2018 2017 Antimony $ 1,681,812 $ 1,986,507 Zeolite 690,707 612,012 Precious metals 60,410 20,811 $ 2,432,929 $ 2,619,330 The following is sales information by geographic area based on the location of customers for the three-month periods ended March 31, 2018 and 2017: Three Months Ended March 31, 2018 2017 United States $ 2,099,521 $ 2,297,055 Canada 185,238 322,275 Mexico 148,170 - $ 2,432,929 $ 2,619,330 |
Sales of products to significant customers | Sales to Three For the Period Ended Largest Customers March 31, 2018 March 31, 2017 Kohler Corporation $ 316,772 $ 445,178 Ampacet Corporation 184,142 - East Penn Manufacturing - 148,643 Mexichem Speciality Compounds 728,578 786,425 $ 1,229,492 $ 1,380,246 % of Total Revenues 50.50 % 52.70 % Three Largest Accounts Receivable March 31, 2018 March 31, 2017 Kohler Corporation $ 149,124 Axens North America Inc. $ 38,404 - Mexichem Speciality Compounds 148,170 135,680 Teck America 59,110 - Nutreco Canada Inc. - 28,139 $ 245,684 $ 312,943 % of Total Receivables 59.50 % 56.50 % |
5. Inventories (Tables)
5. Inventories (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Inventory Disclosure [Abstract] | |
Inventories | March 31, December 31, 2018 2017 Antimony Metal $ 3,580 $ - Antimony Oxide 215,778 408,217 Antimony Concentrates 11,545 35,554 Antimony Ore 151,841 187,133 Total antimony 382,744 630,904 Zeolite 258,350 283,805 $ 641,094 $ 914,709 |
6. Accounts Receivable and Du22
6. Accounts Receivable and Due to Factor (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Accounts Receivable And Due To Factor Tables | |
Account Receivables | Accounts Receivble March 31, 2018 December 31, 2017 Accounts receivable - non factored $ 399,796 $ 351,699 Accounts receivable - factored with recourse 12,750 10,880 Accounts receivable - net $ 412,546 $ 362,579 |
8. Note Payable to Bank (Tables
8. Note Payable to Bank (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Debt Disclosure [Abstract] | |
Summary of notes payable to bank | At March 31, 2018 and December 31, 2017, the Company had the following notes payable to bank: March 31, December 31, 2018 2017 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 $ 15,815 $ 98,863 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 81,302 93,702 Total notes payable to the bank $ 97,117 $ 192,565 |
9. Debt (Tables)
9. Debt (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Debt Disclosure [Abstract] | |
Long - Term Debt | Debt at March 31, 2018 and December 31, 2017 is as follows: March 31, December 31, 2018 2017 Note payable to First Security Bank, bearing interest at 6%; payable in monthly installments of $917; maturing September 2018; collateralized by equipment. $ 5,408 $ 8,054 Note payable to Cat Financial Services, bearing interest at 6%; payable in monthly installments of $1,300; maturing August 2019; collateralized by equipment. 23,602 27,096 Note payable to Cat Financial Services, bearing interest at 6%; payable in monthly installments of $778; maturing December 2022; collateralized by equipment. 39,145 40,278 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. 10,875 13,344 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. 13,337 15,776 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. 702,469 715,709 Obligation payable for Guadalupe Mine, non-interest bearing, annual payments from $60,000 to $149,078 through 2026, net of discount. 949,571 951,711 1,758,553 1,786,114 Less current portion (598,658 ) (546,988 ) Long-term portion $ 1,159,895 $ 1,239,126 |
Debt Outstanding | Twelve months ending March 31, 2019 $ 598,658 2020 283,237 2021 181,043 2022 116,915 2023 122,406 Thereafter 456,294 $ 1,758,553 |
13. Business Segments (Tables)
13. Business Segments (Tables) | 3 Months Ended |
Mar. 31, 2018 | |
Segment Reporting [Abstract] | |
Capital Expenditure Information | Properties, plants and equipment, net: March 31, 2018 December 31, 2017 Antimony United States $ 1,674,787 $ 1,687,997 Mexico 11,343,589 11,452,507 Subtotal Antimony 13,018,376 13,140,504 Precious metals 616,233 642,774 Zeolite 1,315,531 1,349,619 Total $ 14,950,140 $ 15,132,897 |
Segment Information | Total Assets: March 31, 2018 December 31, 2017 Antimony United States $ 2,225,360 $ 2,510,323 Mexico 12,009,001 12,073,219 Subtotal Antimony 14,234,361 14,583,542 Precious metals 616,233 642,774 Zeolite 1,899,980 1,904,938 Total $ 16,750,574 $ 17,131,254 For the three months ended Capital expenditures: March 31, 2018 March 31, 2017 Antimony United States $ - $ - Mexico 40,085 28,683 Subtotal Antimony 40,085 28,683 Precious Metals 40,988 43,000 Zeolite 13,732 7,916 Total $ 94,805 $ 79,599 Segment Operations for the three Antimony Antimony Total Precious Bear River months ended March 31, 2018 USAC Mexico Antimony Metals Zeolite Totals Total revenues $ 1,681,812 $ - $ 1,681,812 $ 60,410 $ 690,707 $ 2,432,929 Depreciation and amortization 13,209 149,004 162,213 67,529 47,820 277,562 Income (loss) from operations 198,039 (742,781 ) (544,742 ) (7,119 ) 152,092 (399,769 ) Other income (expense): (778 ) (71,120 ) (71,898 ) - (2,773 ) (74,671 ) NET INCOME (LOSS) $ 197,261 $ (813,901 ) $ (616,640 ) $ (7,119 ) $ 149,319 $ (474,440 ) Segment Operations for the three Antimony Antimony Total Precious Bear River months ended March 31, 2017 USAC Mexico Antimony Metals Zeolite Totals Total revenues $ 1,968,725 $ 17,782 $ 1,986,507 $ 20,811 $ 612,012 $ 2,619,330 Depreciation and amortization 19,500 146,175 165,675 - 50,000 215,675 Income (loss) from operations 328,900 (751,176 ) (422,276 ) 20,811 89,592 (311,873 ) Other income (expense): (11,078 ) (64,965 ) (76,043 ) - (3,387 ) (79,430 ) NET INCOME (LOSS) $ 317,822 $ (816,141 ) $ (498,319 ) $ 20,811 $ 86,205 $ (391,303 ) |
3. Income (Loss) Per Common S26
3. Income (Loss) Per Common Share (Details) - shares | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Net income (loss) per share of common stock: | ||
Warrants | 250,000 | 250,000 |
Convertible preferred stock | 1,751,005 | 1,751,005 |
Total possible dilution | 2,001,005 | 2,001,005 |
4. Revenue Recognition (Details
4. Revenue Recognition (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Revenues | $ 2,432,929 | $ 2,619,330 |
Antimony | ||
Revenues | 1,681,812 | 1,986,507 |
Zeolite | ||
Revenues | 690,707 | 612,012 |
Precious metals | ||
Revenues | 60,410 | 20,811 |
United States | ||
Revenues | 2,099,521 | 2,297,055 |
Canada | ||
Revenues | 185,238 | 322,275 |
Mexico | ||
Revenues | $ 148,170 | $ 0 |
4. Revenue Recognition (Detai28
4. Revenue Recognition (Details 1) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Sales to Three Largest Customers | $ 1,229,492 | $ 1,380,246 |
Total percentage of revenue | 50.50% | 52.70% |
Accounts Receivable of Three Largest Customers | $ 245,684 | $ 312,943 |
Total percentage of accounts receivable | 59.50% | 56.50% |
Kohler Corporation [Member] | ||
Sales to Three Largest Customers | $ 316,772 | $ 445,178 |
Accounts Receivable of Three Largest Customers | 0 | 149,124 |
Ampacet Corporation | ||
Sales to Three Largest Customers | 184,142 | 0 |
East Penn Manufacturing Inc. | ||
Sales to Three Largest Customers | 0 | 148,643 |
Mexichem Speciality Compounds | ||
Sales to Three Largest Customers | 728,578 | 786,425 |
Accounts Receivable of Three Largest Customers | 148,170 | 135,680 |
Axens [Member] | ||
Accounts Receivable of Three Largest Customers | 38,404 | 0 |
Teck America | ||
Accounts Receivable of Three Largest Customers | 59,110 | 0 |
Nutreco Canada | ||
Accounts Receivable of Three Largest Customers | $ 0 | $ 28,139 |
5. Inventories (Details)
5. Inventories (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Inventories | $ 641,094 | $ 914,709 |
Antimony Oxide - Finished | ||
Inventories | 215,778 | 408,217 |
Antimony Metal [Member] | ||
Inventories | 3,580 | 0 |
Antimony Concentrates | ||
Inventories | 11,545 | 35,554 |
Antimony Ore [Member] | ||
Inventories | 151,841 | 187,133 |
Antimony [Member] | ||
Inventories | 382,744 | 630,904 |
Zeolite [Member] | ||
Inventories | $ 258,350 | $ 283,805 |
6. Accounts Receivable and Du30
6. Accounts Receivable and Due to Factor (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Accounts Receivable And Due To Factor Tables | ||
Accounts receivable - non factored | $ 399,796 | $ 351,699 |
Accounts receivable - factored with recourse | 12,750 | 10,880 |
Accounts receivable - net | $ 412,546 | $ 362,579 |
8. Note Payable to Bank (Detail
8. Note Payable to Bank (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Note payable to bank | $ 97,117 | $ 192,565 |
Promissory note payable CD 48614 | ||
Note payable to bank | 15,815 | 98,863 |
Promissory note payable CD 48615 | ||
Note payable to bank | $ 81,302 | $ 93,702 |
9. Debt (Details)
9. Debt (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Total debt | $ 1,758,553 | $ 1,786,114 |
Less current portion | (598,658) | (546,988) |
Noncurrent portion | 1,159,895 | 1,239,126 |
First Security | ||
Total debt | 5,408 | 8,054 |
Cat Financial Services | ||
Total debt | 23,602 | 27,096 |
Wells fargo bank | ||
Total debt | 39,145 | 40,278 |
De Lage Landen Financial Services | ||
Total debt | 10,875 | 13,344 |
De Lage Landen Financial Services 1 | ||
Total debt | 13,337 | 15,776 |
Phyllis Rice | ||
Total debt | 14,146 | 14,146 |
Soyatal Mine | ||
Total debt | 702,469 | 715,709 |
Guadalupe Mine | ||
Total debt | $ 949,571 | $ 951,711 |
9. Debt (Details 1)
9. Debt (Details 1) | Mar. 31, 2018USD ($) |
Long Term Debt Details 1 | |
2,019 | $ 598,658 |
2,020 | 283,237 |
2,021 | 181,043 |
2,022 | 116,915 |
2,023 | 122,406 |
Thereafter | 456,294 |
Total | $ 1,758,553 |
10. Related Party Transactions
10. Related Party Transactions (Details Narrative) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Chairman of the audit committee and compensation committee | ||
Related Party Transactions | $ 4,500 | $ 4,500 |
Chief Executive Officer | ||
Related Party Transactions | $ 2,461 | $ 2,895 |
13. Business Segments (Details)
13. Business Segments (Details) - USD ($) | Mar. 31, 2018 | Dec. 31, 2017 |
Properties, plants and equipment, net | $ 14,950,140 | $ 15,132,897 |
Total Assets | 16,750,574 | 17,131,254 |
United States Antimony [Member] | ||
Properties, plants and equipment, net | 1,674,787 | 1,687,997 |
Total Assets | 2,225,360 | 2,510,323 |
Mexico Antimony [Member] | ||
Properties, plants and equipment, net | 11,343,589 | 11,452,507 |
Total Assets | 12,009,001 | 12,073,219 |
Subtotal Antimony [Member] | ||
Properties, plants and equipment, net | 13,018,376 | 13,140,504 |
Total Assets | 14,234,361 | 14,583,542 |
Precious Metals [Member] | ||
Properties, plants and equipment, net | 616,233 | 642,774 |
Total Assets | 616,233 | 642,774 |
Zeolite [Member] | ||
Properties, plants and equipment, net | 1,315,531 | 1,349,619 |
Total Assets | $ 1,899,980 | $ 1,904,938 |
13. Business Segments (Details
13. Business Segments (Details 1) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Capital Expenditure | $ 94,805 | $ 79,599 |
United States Antimony [Member] | ||
Capital Expenditure | 0 | 0 |
Mexico Antimony [Member] | ||
Capital Expenditure | 40,085 | 28,683 |
Subtotal Antimony [Member] | ||
Capital Expenditure | 40,085 | 28,683 |
Precious Metals [Member] | ||
Capital Expenditure | 40,988 | 43,000 |
Zeolite [Member] | ||
Capital Expenditure | $ 13,732 | $ 7,916 |
13. Business Segments (Detail37
13. Business Segments (Details 2) - USD ($) | 3 Months Ended | |
Mar. 31, 2018 | Mar. 31, 2017 | |
Total revenues | $ 2,432,929 | $ 2,619,330 |
Depreciation and amortization | 277,562 | 215,675 |
Income (loss) from operations | (399,769) | (311,873) |
Other income (expense) | (74,671) | (79,430) |
NET INCOME (LOSS) | (474,440) | (391,303) |
United States Antimony [Member] | ||
Total revenues | 1,681,812 | 1,968,725 |
Depreciation and amortization | 13,209 | 19,500 |
Income (loss) from operations | 198,039 | 328,900 |
Other income (expense) | (778) | (11,078) |
NET INCOME (LOSS) | 197,261 | 317,822 |
Mexico Antimony [Member] | ||
Total revenues | 0 | 17,782 |
Depreciation and amortization | 149,004 | 146,175 |
Income (loss) from operations | (742,781) | (751,176) |
Other income (expense) | (71,120) | (64,965) |
NET INCOME (LOSS) | (813,901) | (816,141) |
Antimony [Member] | ||
Total revenues | 1,681,812 | 1,986,507 |
Depreciation and amortization | 162,213 | 165,675 |
Income (loss) from operations | (544,742) | (422,276) |
Other income (expense) | (71,898) | (76,043) |
NET INCOME (LOSS) | (616,640) | (498,319) |
Precious Metals [Member] | ||
Total revenues | 60,410 | 20,811 |
Depreciation and amortization | 67,529 | 0 |
Income (loss) from operations | (7,119) | 20,811 |
Other income (expense) | 0 | 0 |
NET INCOME (LOSS) | (7,119) | 20,811 |
Zeolite [Member] | ||
Total revenues | 690,707 | 612,012 |
Depreciation and amortization | 47,820 | 50,000 |
Income (loss) from operations | 152,092 | 89,592 |
Other income (expense) | (2,773) | (3,387) |
NET INCOME (LOSS) | $ 149,319 | $ 86,205 |