UNITED STATES

 SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

(Mark One)

 

Quarterly Report Pursuant to Section 13 Or 15(d) Of The Securities Exchange Act of 1934

 

 For the quarterly period ended September 30, 2024

 

Transition Report Under Section 13 Or 15(d) Of The Securities Exchange Act of 1934

 

For the transition period ________ to ________

 

COMMISSION FILE NUMBER 001-08675

 

 UNITED STATES ANTIMONY CORPORATION

(Exact name of registrant as specified in its charter) 

 

Montana

 

81-0305822

(State or other jurisdiction of incorporation or organization)

 

 (IRS Employer Identification No.)

P.O. Box 643

Thompson Falls, MT

 

 59873

(Address of principal executive office)

 

(Postal Code)

 

(406) 827-3523

(Registrant’s telephone number)

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Trading Symbol

Name of Each Exchange on Which Registered

Common Stock, $0.01 par value

 

UAMY

NYSE American

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes      No

 

Indicate by checkmark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post filed). Yes      No ☐

 

Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “Accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one):

 

Large Accelerated Filer

Accelerated Filer

Non-accelerated Filer

Smaller Reporting Company

Emerging Growth Company

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes      No

 

As of November 6, 2024, there were 108,438,984 shares outstanding of the registrant’s $0.01 par value common stock. 

 

 

 

 

Table of Contents

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

 

 

ITEM 1.

FINANCIAL STATEMENTS

 

3

 

 

 

 

 

 

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS AND PLAN OF OPERATION.

 

25

 

 

 

 

 

 

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

37

 

 

 

 

 

 

ITEM 4.

CONTROLS AND PROCEDURES

 

37

 

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

 

ITEM 1.

LEGAL PROCEEDINGS.

 

38

 

 

 

 

 

 

ITEM 1A.

RISK FACTORS.

 

38

 

 

 

 

 

 

ITEM 2.

RECENT SALES OF UNREGISTERED SECURITIES.

 

38

 

 

 

 

 

 

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES.

 

38

 

 

 

 

 

 

ITEM 4.

MINE SAFETY DISCOSURES.

 

38

 

 

 

 

 

 

ITEM 5.

OTHER INFORMATION.

 

38

 

 

 

 

 

 

ITEM 6.

EXHIBITS.

 

40

 

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION 

 

ITEM 1. FINANCIAL STATEMENTS

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

 

 

 

September 30, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash and cash equivalents

 

$12,969,132

 

 

$11,899,574

 

Certificates of deposit

 

 

22,257

 

 

 

72,898

 

Accounts receivable, net

 

 

791,557

 

 

 

625,256

 

Inventories, net

 

 

966,814

 

 

 

1,019,154

 

Prepaid expenses and other current assets

 

 

177,283

 

 

 

92,369

 

Current assets held for sale (Note 12)

 

 

74,560

 

 

 

366,955

 

Total current assets

 

 

15,001,603

 

 

 

14,076,206

 

Properties, plants and equipment, net

 

 

7,751,348

 

 

 

7,765,045

 

Operating lease right-of-use asset

 

 

764,035

 

 

 

-

 

Restricted cash for reclamation bonds

 

 

98,234

 

 

 

55,061

 

Other assets

 

 

20,217

 

 

 

18,098

 

Noncurrent assets held for sale (Note 12)

 

 

6,117,610

 

 

 

6,180,585

 

Total assets

 

$29,753,047

 

 

$28,094,995

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable

 

$1,212,397

 

 

$330,147

 

Accrued liabilities

 

 

164,917

 

 

 

109,341

 

Accrued liabilities - directors

 

 

159,165

 

 

 

124,810

 

Royalties payable

 

 

105,174

 

 

 

153,429

 

Current portion of operating lease liability

 

 

483,211

 

 

 

-

 

Long-term debt, current portion

 

 

131,105

 

 

 

28,443

 

Current liabilities held for sale (Note 12)

 

 

148,833

 

 

 

151,288

 

Total current liabilities

 

 

2,404,802

 

 

 

897,458

 

Noncurrent liabilities:

 

 

 

 

 

 

 

 

Noncurrent operating lease liability

 

 

299,435

 

 

 

-

 

Long-term debt, net of current portion

 

 

228,921

 

 

 

-

 

Stock payable to directors

 

 

-

 

 

 

38,542

 

Asset retirement obligations

 

 

1,156,374

 

 

 

1,101,561

 

Noncurrent liabilities held for sale (Note 12)

 

 

536,466

 

 

 

536,466

 

Total liabilities

 

 

4,625,998

 

 

 

2,574,027

 

COMMITMENTS AND CONTINGENCIES (Note 9 and 12)

 

 

 

 

 

 

 

 

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 $973,125 and $967,500, 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: 0 shares issued and outstanding

 

 

-

 

 

 

-

 

Common stock, $0.01 par value, 150,000,000 shares authorized; 108,438,984 and 107,647,317 shares issued and outstanding, respectively

 

 

1,084,389

 

 

 

1,076,472

 

Additional paid-in capital

 

 

64,299,485

 

 

 

63,853,836

 

Accumulated deficit

 

 

(40,266,104)

 

 

(39,418,619)

Total stockholders' equity

 

 

25,127,049

 

 

 

25,520,968

 

Total liabilities and stockholders' equity

 

$29,753,047

 

 

$28,094,995

 

 

The accompanying notes are an integral part of these condensed consolidated unaudited financial statements.

 

 
3

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

$8,066,190

 

 

$6,539,519

 

COST OF REVENUES

 

 

1,995,252

 

 

 

1,805,150

 

 

 

5,908,877

 

 

 

5,499,709

 

GROSS PROFIT

 

 

425,768

 

 

 

258,408

 

 

 

2,157,313

 

 

 

1,039,810

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

588,816

 

 

 

290,045

 

 

 

1,521,576

 

 

 

678,735

 

Salaries and benefits

 

 

429,438

 

 

 

228,967

 

 

 

956,402

 

 

 

502,071

 

Professional fees

 

 

165,839

 

 

 

103,127

 

 

 

564,525

 

 

 

340,194

 

(Gain) loss on sale or disposal of property, plant and equipment, net

 

 

(16,252)

 

 

-

 

 

 

1,242

 

 

 

-

 

Other operating expenses

 

 

102,970

 

 

 

-

 

 

 

240,961

 

 

 

-

 

TOTAL OPERATING EXPENSES

 

 

1,270,811

 

 

 

622,139

 

 

 

3,284,706

 

 

 

1,521,000

 

LOSS FROM OPERATIONS

 

 

(845,043)

 

 

(363,731)

 

 

(1,127,393)

 

 

(481,190)

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and investment income

 

 

157,757

 

 

 

176,656

 

 

 

460,529

 

 

 

466,809

 

Trademark and licensing income

 

 

6,553

 

 

 

6,117

 

 

 

21,281

 

 

 

25,023

 

Other miscellaneous income (expense)

 

 

(2,364)

 

 

(3,827)

 

 

(7,117)

 

 

74,922

 

TOTAL OTHER INCOME

 

 

161,946

 

 

 

178,946

 

 

 

474,693

 

 

 

566,754

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

 

 

(683,097)

 

 

(184,785)

 

 

(652,700)

 

 

85,564

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

 

 

(683,097)

 

 

(184,785)

 

 

(652,700)

 

 

85,564

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations before income taxes

 

 

(44,412)

 

 

(1,459,743)

 

 

(194,785)

 

 

(2,873,541)

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss from discontinued operations (Note 12)

 

 

(44,412)

 

 

(1,459,743)

 

 

(194,785)

 

 

(2,873,541)

Net loss

 

 

(727,509)

 

 

(1,644,528)

 

 

(847,485)

 

 

(2,787,977)

Preferred dividends

 

 

(1,875)

 

 

(1,875)

 

 

(5,625)

 

 

(5,625)

Net loss available to common stockholders

 

$(729,384)

 

$(1,646,403)

 

$(853,110)

 

$(2,793,602)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$(0.01)

 

$nil

 

 

$(0.01)

 

$nil

 

Income (loss) from discontinued operations

 

$nil

 

 

$(0.01)

 

$nil

 

 

($0.03)

 

Net income (loss)

 

$(0.01)

 

$(0.01)

 

$(0.01)

 

($0.03)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

108,438,984

 

 

 

107,647,317

 

 

 

108,262,091

 

 

 

107,519,786

 

Diluted

 

 

108,438,984

 

 

 

107,647,317

 

 

 

108,430,139

 

 

 

107,519,786

 

 

The accompanying notes are an integral part of these condensed consolidated unaudited financial statements.

 

 
4

Table of Contents

  

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (UNAUDITED)

For the three and nine months ended September 30, 2024 and 2023

 

 

 

Total Preferred Stock

 

 

Common stock

 

 

Additional Paid In 

 

 

 Shares to be returned

 

 

 Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

 Capital

 

 

to treasury

 

 

 Deficit

 

 

Total

 

Balances, December 31, 2022

 

 

2,620,576

 

 

$26,205

 

 

 

106,373,341

 

 

$1,063,732

 

 

$64,052,630

 

 

($202,980)

 

 

($33,070,332)

 

 

$31,869,255

 

Conversion of Preferred Series D to common stock

 

 

(1,692,672)

 

 

(16,926)

 

 

1,692,672

 

 

 

16,927

 

 

 

(1)

 

 

-

 

 

 

-

 

 

 

-

 

Common stock buyback and retirement

 

 

-

 

 

 

-

 

 

 

(418,696)

 

 

(4,187)

 

 

(198,793)

 

 

202,980

 

 

 

-

 

 

 

-

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(806,984)

 

 

(806,984)

Balances, March 31, 2023

 

 

927,904

 

 

$9,279

 

 

 

107,647,317

 

 

$1,076,472

 

 

$63,853,836

 

 

$-

 

 

($33,877,316)

 

 

$31,062,271

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(336,465)

 

 

(336,465)

Balances, June 30, 2023

 

 

927,904

 

 

$9,279

 

 

 

107,647,317

 

 

$1,076,472

 

 

$63,853,836

 

 

$-

 

 

($34,213,781)

 

 

$30,725,806

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,644,528)

 

 

(1,644,528)

Balances, September 30, 2023

 

 

927,904

 

 

$9,279

 

 

 

107,647,317

 

 

$1,076,472

 

 

$63,853,836

 

 

$-

 

 

 

(35,858,309)

 

$29,081,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, December 31, 2023

 

 

927,904

 

 

$9,279

 

 

 

107,647,317

 

 

$1,076,472

 

 

$63,853,836

 

 

$-

 

 

($39,418,619)

 

 

$25,520,968

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

791,667

 

 

 

7,917

 

 

 

198,008

 

 

 

-

 

 

 

-

 

 

 

205,925

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(322,768)

 

 

(322,768)

Balances, March 31, 2024

 

 

927,904

 

 

$9,279

 

 

 

108,438,984

 

 

$1,084,389

 

 

$64,051,844

 

 

$-

 

 

($39,741,387)

 

 

$25,404,125

 

Share-based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

94,922

 

 

 

-

 

 

 

-

 

 

 

94,922

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

202,792

 

 

 

202,792

 

Balances, June 30, 2024

 

 

927,904

 

 

$9,279

 

 

 

108,438,984

 

 

$1,084,389

 

 

$64,146,766

 

 

$-

 

 

($39,538,595)

 

 

$25,701,839

 

Share-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

152,719

 

 

 

 

 

 

 

 

 

 

 

152,719

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(727,509)

 

 

(727,509)

Balances, September 30, 2024

 

 

927,904

 

 

$9,279

 

 

 

108,438,984

 

 

$1,084,389

 

 

$64,299,485

 

 

$-

 

 

($40,266,104)

 

 

$25,127,049

 

 

The accompanying notes are an integral part of these condensed consolidated unaudited financial statements.

 

 
5

Table of Contents

  

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

CASH FLOWS FROM OPERATING ACTIVITIES OF CONTINUING OPERATIONS:

 

 

 

 

 

 

Net income (loss) from continuing operations

 

($652,700)

 

 

$85,564

 

Adjustments to reconcile net income (loss) from continuing operations to

 

 

 

 

 

 

 

net cash provided (used) by operating activities of continuing operations:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

340,217

 

 

 

247,882

 

Accretion of asset retirement obligation

 

 

54,813

 

 

 

1,125

 

Noncash operating lease expense

 

 

23,442

 

 

 

-

 

(Gain) loss on sale or disposal of property, plant and equipment, net

 

 

1,242

 

 

 

-

 

Write-down of inventory to net realizable value

 

 

63,574

 

 

 

-

 

Share-based compensation

 

 

453,566

 

 

 

-

 

Allowance for doubtful accounts on accounts receivable

 

 

(30,746)

 

 

43,560

 

Other noncash items

 

 

(16,107)

 

 

(11,573)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(135,555)

 

 

(649,540)

Inventories, net

 

 

(11,234)

 

 

(77,749)

Prepaid expenses and other current assets

 

 

(84,914)

 

 

(99,367)

Other assets

 

 

(2,119)

 

 

-

 

Accounts payable

 

 

882,250

 

 

 

(63,005)

Accrued liabilities

 

 

55,576

 

 

 

(51,773)

Accrued liabilities – directors

 

 

34,355

 

 

 

206,282

 

Stock payable to directors

 

 

(38,542)

 

 

-

 

Change in operating lease liability

 

 

(4,831)

 

 

-

 

Royalties payable

 

 

(48,255)

 

 

(327,138)

Net cash provided (used) by operating activities of continuing operations

 

 

884,032

 

 

 

(695,732)

CASH FLOWS FROM INVESTING ACTIVITIES OF CONTINUING OPERATIONS:

 

 

 

 

 

 

 

 

Proceeds from redemption of certificates of deposit

 

 

50,641

 

 

 

-

 

Proceeds from sale of properties, plants and equipment

 

 

314,125

 

 

 

-

 

Purchases of properties, plant, and equipment

 

 

(223,058)

 

 

(1,337,398)

Net cash provided (used) by investing activities of continuing operations

 

 

141,708

 

 

 

(1,337,398)

CASH FLOWS FROM FINANCING ACTIVITIES OF CONTINUING OPERATIONS:

 

 

 

 

 

 

 

 

Payments on dividends payable

 

 

-

 

 

 

(787,730)

Principal payments on long-term debt

 

 

(71,139)

 

 

(70,049)

Net cash used by financing activities of continuing operations

 

 

(71,139)

 

 

(857,779)

Net cash flows provided (used) by continuing operations

 

 

954,601

 

 

 

(2,890,909)

CASH FLOWS FROM DISCONTINUED OPERATIONS:

 

 

 

 

 

 

 

 

Net cash provided (used) by operating activities

 

 

158,130

 

 

 

(3,122,155)

Net cash used by investing activities

 

 

-

 

 

 

(182,322)

Net cash flows provided (used) by discontinued operations

 

 

158,130

 

 

 

(3,304,477)

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH

 

 

1,112,731

 

 

 

(6,195,386)

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD

 

 

11,954,635

 

 

 

19,117,666

 

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD

 

$13,067,366

 

 

$12,922,280

 

 

 

 

 

 

 

 

 

 

NON-CASH FINANCING AND INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

Common stock buyback and retirement

 

$-

 

 

$202,980

 

Conversion of Preferred Series D to Common Stock

 

 

-

 

 

$16,927

 

Equipment purchased with note payable

 

$402,722

 

 

$-

 

Noncash recognition of new leases

 

$787,477

 

 

$-

 

 

The accompanying notes are an integral part of these condensed consolidated unaudited financial statements.

 

 
6

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 1 - NATURE OF OPERATIONS

 

United States Antimony Corporation and its subsidiaries in the U.S. and Mexico (“USAC”, the “Company”, “Our”, “Us”, or “We”) sell processed antimony, zeolite, and precious metals products primarily in the U.S. and Canada. The Company processes antimony ore primarily into antimony oxide, antimony metal, and antimony trisulfide. Our antimony oxide is used to form a flame-retardant system for plastics, rubber, fiberglass, textile goods, paints, coatings, and paper, as a color fastener in paint, and as a phosphorescent agent in fluorescent light bulbs. Our antimony metal is used in bearings, storage batteries, and ordnance. Our antimony trisulfide is used as a primer in ammunition. In its operations in Idaho, the Company mines and processes zeolite, a group of industrial minerals used in soil amendment and fertilizer, water filtration, sewage treatment, nuclear waste and other environmental cleanup, odor control, gas separation, animal nutrition, and other miscellaneous applications. We recover certain amounts of precious metals, primarily gold and silver, at our plant in Montana from antimony concentrates.

 

Recent Development

 

The Company has two subsidiaries in Mexico, US Antimony de Mexico, S.A. de C.V. (“USAMSA”) and Antimonio de Mexico, S.A. de C.V. (“ADM”). The USAMSA subsidiary primarily includes the Company’s Madero antimony and precious metals plant in Parras de la Fuente Coahuila, Mexico and its Puerto Blanco antimony and precious metals plant in San Luis de la Paz Guanajuato, Mexico. On March 11, 2024, the Company shut down the operations of USAMSA and announced its intent to sell its USAMSA subsidiary. Since this announcement, the Company initiated an active search for buyers of USAMSA’s operations and/or assets. The accounting requirements for reporting USAMSA as a discontinued operation were met in the first quarter of 2024. See Note 12 for further information. The Company will maintain its existing Los Juarez mining claims and concessions in Mexico, which are included in our ADM subsidiary. However, currently, the Company has no active operations in Los Juarez.

 

NOTE 2 - BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

 

In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair statement of its financial position as of September 30, 2024, and its results of operations and cash flows for the three and nine months ended September 30, 2024 and 2023. The Condensed Consolidated Balance Sheet as of December 31, 2023, was derived from audited annual financial statements but does not contain all of the footnote disclosures from the annual financial statements.

 

These unaudited interim financial statements have been prepared by management in accordance with generally accepted accounting principles used in the United States of America (“U.S. GAAP”). These unaudited interim financial statements should be read in conjunction with the annual audited financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on April 12, 2024.

 

This summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements. These accounting policies conform to U.S. GAAP and have been consistently applied in the preparation of the financial statements.

 

 
7

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of the Company's consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of the Company's consolidated financial position and results of operations. Operating results for the three and nine-month periods ended September 30, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

 

Reclassifications

 

Certain reclassifications have been made to conform prior period amounts to the current presentation. These reclassifications have no effect on the results of operations, stockholders’ equity and cash flows as previously reported.

 

Assets Held for Sale and Discontinued Operations

 

The Company classifies assets and liabilities to be sold ("Disposal Group") as held for sale in the period when all of the applicable criteria are met, including: (i) management commits to a plan to sell, (ii) the Disposal Group is available to sell in its present condition, (iii) there is an active program to locate a buyer, (iv) the Disposal Group is being actively marketed at a reasonable price in relation to its fair value, (v) significant changes to the plan to sell are unlikely, and (vi) the sale of the Disposal Group is generally probable of being completed within one year. Management performs an assessment at least quarterly or when events or changes in business circumstances indicate that a change in classification may be necessary.

 

Assets and liabilities held for sale are presented separately within the Condensed Consolidated Balance Sheets with any adjustments necessary to measure the Disposal Group at the lower of its carrying value or fair value less costs to sell. Depreciation of property and equipment are not recorded while these assets are classified as held for sale. For each period the Disposal Group remains classified as held for sale, its recoverability is reassessed and any necessary adjustments are made to its carrying value. 

 

The Company categorizes the assets and liabilities of a Disposal Group, or business component, as discontinued operations once management commits to a plan to sell, the business segment is available for immediate sale, management has initiated a plan to sell at a price that is reasonable in relation to its fair value, management anticipates the sale will occur within one year, and it is unlikely that significant changes will be made to the plan to sell. In addition, the business component must be comprised of operations and cash flows that are clearly distinguished from the rest of the entity. The results of discontinued operations are aggregated and presented separately in the Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, and Condensed Consolidated Statements of Cash Flows.

 

 
8

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

Share-Based Compensation

 

The Company’s share-based awards consist of restricted stock units (“RSUs”) and stock options granted to employees, consultants, and directors of the Company.

 

RSUs are stock awards entitling the award recipient to a specified number of shares of the Company’s common stock as the award vests. Each RSU granted includes a service-based vesting condition. The Company calculates the fair value of RSUs on the grant date using the closing market price of the Company’s common stock on the grant date. The Company recognizes the grant date fair value of RSUs as share-based compensation expense ratably over the requisite service period, other than RSUs or portions of RSUs that vest on the grant date, in which case the grant date fair value of that RSU or portion of RSU is recognized as share-based compensation expense on the grant date. The Company recognizes forfeitures as they occur.

 

Stock options grant award recipients the option to purchase a specified number of shares of the Company’s common stock at an exercise price per share specified in the grant agreement as the stock options vest. Stock option grants include either a service-based vesting condition or performance-based vesting conditions with a specified contractual term. The Company calculates the fair value of stock options on the grant date using the Black-Scholes option-pricing model, which requires the Company to make estimates and assumptions, such as expected volatility, expected term, and risk-free interest rate. Service and performance conditions are not considered in determining the award’s fair value on the grant date. The Company recognizes share-based compensation expense related to stock option awards from the grant date through the vesting date. For service-based vesting stock option grants, the Company expenses the grant date fair value of the award ratably over the requisite service period. For performance-based vesting stock option grants, the Company expenses the grant date fair value of the award ratably from the grant date through the vesting date based on the probability and timing of achieving the performance conditions. The Company recognizes forfeitures as they occur.

 

The expense related to employee and consultant share-based awards is recorded in “Salaries and benefits” and the expense related to director share-based awards is recorded in “General and administrative” in the Condensed Consolidated Statements of Operations.

 

Leases

 

The Company determines if an arrangement contains a lease at inception. An arrangement contains a lease if it implicitly or explicitly identifies an asset to be used and conveys the right to control the use of the identified asset in exchange for consideration. As a lessee, the Company includes operating leases in "Operating lease right-of-use assets" and "Current and noncurrent operating lease liabilities" in its Condensed Consolidated Balance sheet. Right-of-use assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease right-of-use assets and liabilities are recognized upon commencement of the lease based on the present value of the lease payments over the lease term. Incremental costs of a lease that would not have been incurred if the lease had not been obtained are capitalized as initial direct costs (“IDC”). The Company amortizes the undiscounted fixed lease cost and the IDC on a straight-line basis over the lease term. If a lease does not provide an implicit interest rate, the Company uses its incremental borrowing rate based on the information available at commencement date to determine the present value of lease payments.

 

 
9

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

Recent Accounting Pronouncements

 

Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s financial statements.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods beginning January 1, 2025, and are applied retrospectively. Early adoption is permitted. We are currently evaluating the effect the updated standard will have on our consolidated financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We are currently evaluating the effect the updated standard will have on our consolidated financial statements and disclosures.

 

NOTE 3 – EARNINGS PER SHARE

 

Basic Earnings Per Share (“EPS”) is computed as net income (loss) available to common stockholders divided by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur from common shares issuable through stock options, RSUs, warrants, and convertible preferred stock.

 

At September 30, 2024 and 2023, the potentially dilutive common stock equivalents not included in the calculation of diluted earnings per share as their effect would have been anti-dilutive were as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Warrants

 

 

12,346,215

 

 

 

12,346,215

 

Stock options and RSU awards

 

 

6,408,333

 

 

 

-

 

Total possible dilution

 

 

18,754,548

 

 

 

12,346,215

 

 

 
10

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 4 – REVENUE RECOGNITION

 

Products consist of the following:

 

 

·

Antimony: includes antimony oxide, antimony metal, antimony trisulfide.

 

·

Zeolite: includes coarse and fine zeolite crushed in various sizes.

 

·

Precious metals: includes unrefined and refined gold and silver.

 

Sales of products for the three months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony product revenue

 

$1,338,640

 

 

$1,391,733

 

Zeolite product revenue

 

 

682,947

 

 

 

671,825

 

Precious metals product revenue

 

 

399,433

 

 

 

-

 

TOTAL REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

Sales of products for the nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony product revenue

 

$5,381,803

 

 

$4,356,077

 

Zeolite product revenue

 

 

2,280,338

 

 

 

1,941,009

 

Precious metals product revenue

 

 

404,049

 

 

 

242,433

 

TOTAL REVENUES

 

$8,066,190

 

 

$6,539,519

 

 

Domestic and foreign revenues for the three months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Domestic revenues

 

$1,897,120

 

 

$1,541,870

 

Foreign revenues

 

 

523,900

 

 

 

521,688

 

TOTAL REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

Domestic and foreign revenues for the nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Domestic revenues

 

$6,346,717

 

 

$5,126,304

 

Foreign revenues

 

 

1,719,473

 

 

 

1,413,215

 

TOTAL REVENUES

 

$8,066,190

 

 

$6,539,519

 

 

 
11

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

The Company’s trade accounts receivable balance related to contracts with customers was $791,557 at September 30, 2024 and $625,256 at December 31, 2023, net of an allowance for doubtful accounts related to trade accounts receivables of $240,466 and $271,212 at September 30, 2024 and December 31, 2023, respectively. The Company’s products do not involve any warranty agreements and product returns are not typical.

 

NOTE 5– INVENTORIES

 

Inventories at September 30, 2024 and December 31, 2023 consisted primarily of finished antimony metal and antimony oxide products, antimony ore and concentrates, and finished zeolite products. Inventories are stated at the lower of first-in, first-out cost or estimated net realizable value. Finished antimony products and finished zeolite products costs primarily include direct materials, direct labor, overhead, depreciation, and freight. Inventories at September 30, 2024 and December 31, 2023 were as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Antimony oxide inventory

 

$230,958

 

 

$252,927

 

Antimony metal inventory

 

 

145,129

 

 

 

237,429

 

Antimony ore and concentrates inventory

 

 

35,670

 

 

 

23,752

 

Total antimony inventory

 

 

411,757

 

 

 

514,108

 

Zeolite inventory

 

 

555,057

 

 

 

505,046

 

TOTAL INVENTORIES

 

$966,814

 

 

$1,019,154

 

 

At September 30, 2024 and December 31, 2023, inventories were valued at cost, except for the portion of inventory related to zeolite at September 30, 2024, which was valued at net realizable value because costs were greater than the amount the Company expected to receive on the sale of zeolite inventory. The adjustment to value inventory at net realizable value was $63,574 and $nil at September 30, 2024 and 2023, respectively.

 

Antimony oxide and metal inventory consisted of finished products held by the Company’s plant in Montana. Antimony ore and concentrates were held primarily at its plants in Montana and Mexico. The Company’s zeolite inventory consisted primarily of saleable zeolite material at the Company’s plant located in Idaho.

 

 
12

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 6 – PROPERTIES, PLANTS AND EQUIPMENT

 

The major components of the Company’s properties, plants and equipment (“PP&E”) by segment at September 30, 2024 and December 31, 2023 were as follows:

 

September 30, 2024

 

Antimony Segment

 

 

Zeolite Segment

 

 

Precious Metals

 

 

 

 

 

 

USAC

 

 

Mexico

 

 

BRZ

 

 

Segment

 

 

TOTAL

 

Plant and equipment

 

$1,971,255

 

 

$394,545

 

 

$6,576,506

 

 

$234,174

 

 

$9,176,480

 

Buildings

 

 

243,248

 

 

 

11,970

 

 

 

1,705,893

 

 

 

-

 

 

 

1,961,111

 

Mineral rights and interests

 

 

10,000

 

 

 

100,000

 

 

 

16,753

 

 

 

-

 

 

 

126,753

 

Land

 

 

1,493,609

 

 

 

914,443

 

 

 

-

 

 

 

-

 

 

 

2,408,052

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

45,253

 

 

 

-

 

 

 

45,253

 

PP&E, cost

 

$3,718,112

 

 

$1,420,958

 

 

$8,344,405

 

 

$234,174

 

 

$13,717,649

 

Accumulated depreciation

 

 

(1,765,977)

 

 

(247,094)

 

 

(3,762,123)

 

 

(191,107)

 

 

(5,966,301)

PP&E, net

 

$1,952,135

 

 

$1,173,864

 

 

$4,582,282

 

 

$43,067

 

 

$7,751,348

 

 

December 31, 2023

 

Antimony Segment

 

 

Zeolite Segment

 

 

Precious Metals

 

 

 

 

 

 

USAC

 

 

Mexico

 

 

BRZ

 

 

Segment

 

 

TOTAL

 

Plant and equipment

 

$1,971,255

 

 

$394,545

 

 

$6,007,694

 

 

$234,174

 

 

$8,607,668

 

Buildings

 

 

243,248

 

 

 

11,970

 

 

 

2,025,043

 

 

 

-

 

 

 

2,280,261

 

Mineral rights and interests

 

 

-

 

 

 

100,000

 

 

 

16,753

 

 

 

-

 

 

 

116,753

 

Land

 

 

1,493,609

 

 

 

914,443

 

 

 

-

 

 

 

-

 

 

 

2,408,052

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

8,951

 

 

 

-

 

 

 

8,951

 

PP&E, cost

 

$3,708,112

 

 

$1,420,958

 

 

$8,058,441

 

 

$234,174

 

 

$13,421,685

 

Accumulated depreciation

 

 

(1,723,941)

 

 

(235,024)

 

 

(3,524,130)

 

 

(173,545)

 

 

(5,656,640)

PP&E, net

 

$1,984,171

 

 

$1,185,934

 

 

$4,534,311

 

 

$60,629

 

 

$7,765,045

 

 

In May 2024, the Company made the decision to sell a non-core asset of its zeolite segment, which was a personal residence (“BRZ Home”) located near the operations of its wholly owned subsidiary, Bear River Zeolite Company (“BRZ”). In September 2024, the Company sold its BRZ Home and recorded a gain on this sale as follows:

 

Proceeds from the sale

 

$314,125

 

Net book value of the BRZ Home

 

 

297,873

 

Gain on sale

 

$16,252

 

 

 
13

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

Mineral rights and interests

 

In August 2024, the Company acquired the ownership rights to ninety-seven mining claims and three mining leases located in the Sudbury District of Ontario, Canada (“Sudbury Agreement”). Payments are to be made by the Company by the following dates for the Company to acquire these claims and leases, of which the Company has made the first payment of $10,000:

 

Payment Date

 

Payment Amount

 

August 2024

 

$10,000

 

November 2024

 

 

15,000

 

February 2025

 

 

35,000

 

August 2025

 

 

40,000

 

August 2026

 

 

50,000

 

August 2027

 

 

50,000

 

August 2028

 

 

75,000

 

Total

 

$275,000

 

 

These payments to acquire the mining claims and leases are capitalized when paid in the “Mineral rights and interests” component of “Properties, plants and equipment, net” in the Condensed Consolidated Balance Sheets, which amounted to $10,000 as of September 30, 2024, and will be amortized over the estimated economic life of the mineral resource based on the units-of-production method.

 

The Sudbury Agreement requires a royalty payment by the Company of 2.5% of the production from the claims (“Net Smelter Royalty”) with a minimum royalty payment beginning on the fifth anniversary of the agreement of $12,000 per year. 1% of the Net Smelter Royalty can be purchased back by the Company at any time for $1 million. Also, the Sudbury Agreement includes a commitment by the Company to spend an aggregate of $250,000 over four years beginning on the agreement date, with various milestones over this four-year period, in exploring and developing these claims. The Sudbury Agreement can be terminated without cause at any time by the Company with thirty days’ notice.

 

NOTE 7 – LEASES

 

In September 2024, the Company executed a contract to lease a metals concentration facility located in Phillipsburg, Montana, which was accounted for as an operating lease. The lease has a term of 18 months with fixed cash payments in advance in the first six months of the lease of $10,000 per month, or $60,000 in total, and fixed cash payments in advance in the last twelve months of the lease of $95,000 per month, or $1.14 million in total, which includes a fixed monthly fee of $45,000 and a minimum milling fee of $50,000 per month. An additional payment of $50 per ton is due each month in the last twelve months of the lease for all milling in excess of 1,000 tons per month. The Company has not included any milling fee payments above the minimum in its lease liability as it is not deemed probable at this time. $10,000 was paid upon signing the lease, which is being accounted for as an initial direct cost ("IDC"). The Company is amortizing the undiscounted fixed lease cost and the IDC on a straight-line basis over the term of the lease. The Company recorded the present value of the fixed lease cost over the lease term as a lease liability and Right of Use ("ROU") asset. The Company used its incremental borrowing rate of 3.49% as of the date of initial possession of the leased asset when determining the present value of future payments of this operating lease as the rate implicit in the lease was not readily determinable. The lease includes provisions for the Company to use the existing mill building and all contents related to its use and to process owned and non-owned ore containing antimony and other critical minerals. The lease does not include any transfer of ownership of the facility at the end of the lease, nor any option to extend the lease or purchase the facility, nor any residual value guarantees. The Company can terminate the lease without cause with thirty days’ notice and must provide the facility to the lessor at the end of the lease in the same condition as it was received.

 

 
14

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

The lease liability related to this operating lease, which represents the present value of the lease payments, was $787,477 at inception and $782,646 and $nil at September 30, 2024 and December 31, 2023, respectively. The ROU asset, which includes the unamortized portions of the IDC and is adjusted for any accrued or prepaid lease, was $764,035 and $nil at September 30, 2024 and December 31, 2023, respectively. During the three and nine months ended September 30, 2024 and 2023, the Company recorded $33,611 and $nil, respectively, of lease expense related to this lease and IDC in "Cost of Revenues" in the Condensed Consolidated Statements of Operations. IDC paid upon signing this lease was $10,000 and $nil and lease payments were $15,000 and $nil during the three and nine months ended September 30, 2024 and 2023, respectively, which were included in operating cash flows.

 

The following table summarizes expense and cash payments for operating leases during the periods noted:

 

 

 

For the three and nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Operating lease expense

 

$33,611

 

 

$-

 

Cash paid for operating lease liability

 

$15,000

 

 

$-

 

Cash paid for initial direct cost

 

$10,000

 

 

$-

 

 

The following table contains the remaining lease term and discount rate as of the end of the period:

 

 

 

September 30, 2024

 

Remaining lease term - operating lease

 

 17.5 months

 

Discount rate - operating lease

 

 

3.49%

 

The table below is a maturity analysis of the future minimum lease payments as of September 30, 2024.

 

Twelve months ending September 30,

 

 

 

2025

 

$757,500

 

2026

 

 

427,500

 

Total undiscounted future minimum lease payments

 

 

1,185,000

 

Less: discount on lease liability

 

 

(402,354)

Total discounted operating lease liability at September 30, 2024

 

 

782,646

 

Less: current portion of operating lease liability

 

 

(483,211)

Noncurrent operating lease liability

 

$299,435

 

 

 
15

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 8 – LONG-TERM DEBT

 

Long-term debt at September 30, 2024 and December 31, 2023 was as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Installment contract payable to Komatsu, bearing interest at 3.49%, payable in 36 monthly installments of $11,799 maturing May 2027; collateralized by the Wheel Loader

 

$360,026

 

 

$-

 

Installment contract payable to Caterpillar Financial Services, bearing interest at 6.65%, payable in 24 monthly installments of $7,210 maturing April 28, 2024; collateralized by 2007 Caterpillar 740 articulated truck

 

 

-

 

 

 

28,443

 

Total debt

 

 

360,026

 

 

 

28,443

 

Less current portion of debt

 

 

(131,105)

 

 

(28,443)

Long term portion of debt

 

$228,921

 

 

$-

 

 

At September 30, 2024, principal payments on debt were due as follows:

 

Twelve months ending September 30,

 

Principal Payment

 

2025

 

$131,105

 

2026

 

 

135,754

 

2027

 

 

93,167

 

 

 

$360,026

 

 

NOTE 9 – COMMITMENTS AND CONTINGENCIES

 

The Company follows U.S. GAAP guidance in determining its accruals and disclosures with respect to loss contingencies and evaluates such accruals and contingencies for each reporting period. Accordingly, estimated losses from loss contingencies are accrued by a charge to income when information available prior to the issuance of the financial statements indicates that it is probable that a loss could be incurred, and the amount of the loss can be reasonably estimated. Legal expenses associated with the contingency are expensed as incurred. If a loss contingency is not probable or reasonably estimable, disclosure of the loss contingency is made in the financial statements when it is at least reasonably possible that a material loss could be incurred.

 

Historically, from time to time, BRZ is assessed fines and penalties by the Mine Safety and Health Administration (“MSHA”). At September 30, 2024 and December 31, 2023, BRZ had no accrued liabilities relating to such assessments. However, during the nine months ended September 30, 2024, BRZ received four significant and substantial citations from MSHA, all of which have been resolved by BRZ.

 

On a combined basis, BRZ pays royalties ranging from 8% to 13% on the sale of zeolite products. At September 30, 2024 and December 31, 2023, the Company had accrued royalties payable of $105,174 and $153,429, respectively.

 

 
16

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 10 – STOCKHOLDERS’ EQUITY

 

On January 25, 2023, the holders of 1,692,672 shares of Series D Preferred stock converted the preferred shares and the Company issued 1,692,672 shares of common stock.  The Company also paid the holders $787,730 for cumulative dividends payable as declared on November 28, 2022. 1,590,672 shares of the 1,692,672 shares of Series D Preferred stock that were converted and $740,261 of the $787,730 of dividends paid related to the estate of John Lawrence, who was the prior President and Chairman of the Company.

 

On January 26, 2023, in conjunction with its share repurchase plan, the Company returned to treasury and cancelled 418,696 of its common shares which were repurchased prior to December 31, 2022 for $202,980.

 

Share-based compensation

 

The Company had no equity awards outstanding during fiscal year 2023. During the nine months ended September 30, 2024, stock option and RSU awards were granted in accordance with our 2023 Equity Incentive Plan, which was approved by the Company’s shareholders. The Company recognized $152,719 and $nil during the three months ended September 30, 2024 and 2023, respectively, and $453,566 and $nil during the nine months ended September 30, 2024 and 2023, respectively, of share-based compensation expense arising from stock option and RSU grants as follows:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Share-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

$97,655

 

 

$-

 

 

$161,124

 

 

$-

 

RSUs

 

$55,064

 

 

$-

 

 

$292,442

 

 

$-

 

Total share-based compensation expense

 

$152,719

 

 

$-

 

 

$453,566

 

 

$-

 

 

Stock options:

 

Stock options granted have either a 3-year or 10-year contractual term and are subject to either service or performance-based vesting conditions. The following table shows the annual weighted-average assumptions used to value options granted during the nine months ended September 30, 2024:

 

 

 

Nine Months Ended

 

Grant-Date Weighted-Average Assumptions

 

September 30, 2024

 

Expected term (in years)

 

 

4.5

 

Risk-free interest rate

 

 

4.3%

Expected dividend yield

 

 

0.0%

Expected volatility

 

 

136.0%

Fair value per share of options granted

 

$0.18

 

 

Expected term – The expected term represents the period of time that options are expected to be outstanding. As the Company does not have sufficient historical exercise behavior, it uses the contractual term of the option for the expected term assumption.

 

 
17

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

Risk-free interest rate – The risk-free interest rate is based on the U.S. Treasury rate in effect at the time of the grant with an equivalent term approximating the expected term of the options.

 

Expected dividend yield—The Company bases the expected dividend yield assumption on the fact that it has never paid cash dividends and has no present intention to pay cash dividends.

 

Expected volatility – The expected volatility is based on the historical volatility of our stock price over the expected term of the stock option.

 

Activity with respect to stock options is summarized as follows:

 

 

 

 

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

 

 

 

Weighted-Average

 

 

Remaining

 

 

Aggregate

 

 

 

 

 

 

Exercise Price

 

 

Contractual

 

 

Intrinsic

 

 

 

Shares

 

 

Per Share

 

 

Term (in years)

 

 

Value

 

Options outstanding, December 31, 2023

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Granted

 

 

4,330,000

 

 

$0.23

 

 

 

n/a

 

 

 

n/a

 

Exercised

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Forfeited

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Expired

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Options outstanding, September 30, 2024

 

 

4,330,000

 

 

$0.23

 

 

 

4.0

 

 

$2,279,400

 

Nonvested options, September 30, 2024

 

 

4,272,500

 

 

$0.23

 

 

 

3.9

 

 

$2,254,175

 

Vested and exercisable options, September 30, 2024

 

 

57,500

 

 

$0.32

 

 

 

9.8

 

 

$25,225

 

 

At September 30, 2024, total unrecognized share-based compensation expense related to stock options was $634,781, which is expected to be recognized over a weighted-average remaining period of 2.3 years.

 

 
18

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

Restricted stock units:

 

Activity with respect to RSUs is summarized as follows:

 

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

Grant-Date

 

 

 

 

 

 

Fair Value

 

 

 

Shares

 

 

Per Share

 

Nonvested shares at December 31, 2023

 

 

-

 

 

 

n/a

 

Granted

 

 

2,870,000

 

 

$0.23

 

Vested

 

 

(791,667)

 

$0.22

 

Forfeited

 

 

-

 

 

 

n/a

 

Nonvested shares at September 30, 2024

 

 

2,078,333

 

 

$0.24

 

 

At September 30, 2024, total unrecognized share-based compensation expense related to RSUs was $373,108, which is expected to be recognized over a weighted-average remaining period of 1.8 years.

 

Common stock warrants

 

No warrants were issued, expired, or exercised during the nine months ended September 30, 2024 and 2023.

 

The composition of the Company’s warrants outstanding at September 30, 2024 and 2023 was as follows:

 

Number of warrants

 

 

Exercise Price

 

 

Expiration Date

 

Remaining life (years)

 

 

2,285,715

 

 

$0.46

 

 

1/27/2026

 

 

1.33

 

 

804,000

 

 

$0.46

 

 

1/27/2026

 

 

1.33

 

 

7,650,000

 

 

$0.85

 

 

8/3/2026

 

 

1.84

 

 

1,606,500

 

 

$0.85

 

 

2/1/2026

 

 

1.34

 

 

12,346,215

 

 

 

 

 

 

 

 

 

 

 

 

 
19

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 11 – BUSINESS SEGMENTS

 

The Company is organized and managed with four business segments, which represent our operating units: United States antimony operations, Mexico antimony operations, precious metals recovery and United States zeolite operations. See Note 12 for the Mexico discontinued operations that are excluded from business segments.

 

Total assets by segment at September 30, 2024 and December 31, 2023 were as follows: 

 

Total Assets, Excluding Discontinued Operations

 

September 30, 2024

 

 

December 31, 2023

 

Antimony segment:

 

 

 

 

 

 

United States

 

$16,514,199

 

 

$14,769,408

 

Mexico

 

 

1,239,959

 

 

 

1,211,319

 

Subtotal antimony segment

 

$17,754,158

 

 

$15,980,727

 

Precious metals segment:

 

 

 

 

 

 

 

 

United States

 

$142,925

 

 

$92,718

 

Mexico

 

 

-

 

 

 

-

 

Subtotal precious metals segment

 

$142,925

 

 

$92,718

 

Zeolite segment

 

 

5,663,794

 

 

 

5,474,010

 

Total assets, excluding discontinued operations

 

$23,560,877

 

 

$21,547,455

 

 

Total capital expenditures by segment for the three and nine months ended September 30, 2024 and 2023 were as follows: 

 

Capital expenditures, Excluding Discontinued Operations

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony segment:

 

 

 

 

 

 

 

 

 

 

 

 

United States capital expenditures

 

$10,000

 

 

$-

 

 

$10,000

 

 

$61,849

 

Mexico capital expenditures

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal antimony segment

 

$10,000

 

 

$-

 

 

$10,000

 

 

$61,849

 

Precious metals segment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Zeolite segment

 

 

62,337

 

 

 

141,864

 

 

 

213,058

 

 

 

1,275,549

 

Total capital expenditures, excluding discontinued operations

 

$72,337

 

 

$141,864

 

 

$223,058

 

 

$1,337,398

 

 

The zeolite segment’s capital expenditures for the nine months ended September 30, 2024 excludes $402,722 related to a wheel loader purchased with a note payable.

 

 
20

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

Selected segment operational information excluding discontinued operations for the three and nine months ended September 30, 2024 and 2023 were as follows:

 

For the three months ended September 30, 2024

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$1,338,640

 

 

$-

 

 

$1,338,640

 

 

$399,433

 

 

$682,947

 

 

$2,421,020

 

Depreciation and amortization

 

 

14,048

 

 

 

4,023

 

 

 

18,071

 

 

 

5,854

 

 

 

95,659

 

 

 

119,584

 

Income (loss) from operations

 

$

(809,755)

 

 

$

(26,196)

 

 

$

(835,951)

 

 

$393,579

 

 

$

(402,671)

 

 

$

(845,043)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

161,946

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(683,097)

 

 

For the three months ended September 30, 2023

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$1,391,733

 

 

$-

 

 

$1,391,733

 

 

$-

 

 

$671,825

 

 

$2,063,558

 

Depreciation and amortization

 

 

10,361

 

 

 

4,015

 

 

 

14,376

 

 

 

5,854

 

 

 

73,194

 

 

 

93,424

 

Income (loss) from operations

 

$47,534

 

 

$

(25,990)

 

 

$21,544

 

 

$

(5,854)

 

 

$

(379,421)

 

 

$

(363,731)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178,946

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(184,785)

 

 

For the nine months ended September 30, 2024

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$5,381,803

 

 

$-

 

 

$5,381,803

 

 

$404,049

 

 

$2,280,338

 

 

$8,066,190

 

Depreciation and amortization

 

 

42,036

 

 

 

12,071

 

 

 

54,107

 

 

 

17,563

 

 

 

268,547

 

 

 

340,217

 

Income (loss) from operations

 

$

(452,858)

 

 

$

(78,589)

 

 

$

(531,447)

 

 

$386,486

 

 

$

(982,432)

 

 

$

(1,127,393)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$474,693

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(652,700)

 

 

For the nine months ended September 30, 2023

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$4,356,077

 

 

$-

 

 

$4,356,077

 

 

$242,433

 

 

$1,941,009

 

 

$6,539,519

 

Depreciation and amortization

 

 

29,002

 

 

 

12,054

 

 

 

41,056

 

 

 

17,563

 

 

 

189,263

 

 

 

247,882

 

Income (loss) from operations

 

$

(207,907)

 

 

$

(77,979)

 

 

$

(285,886)

 

 

$224,870

 

 

$

(420,174)

 

 

$

(481,190)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

566,754

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$85,564

 

 

 
21

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

NOTE 12 – DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE

 

As described in Note 1, on March 11, 2024, the Company shut down the operations of USAMSA, which was part of the antimony segment, and announced its intent to sell its USAMSA subsidiary. The accounting requirements for reporting USAMSA as a discontinued operation were met in the first quarter of 2024. Accordingly, our Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, and Condensed Consolidated Statements of Cash Flows report discontinued operations separate from continuing operations for all periods presented. Our Condensed Consolidated Statements of Equity combine the results of continuing and discontinued operations. In addition, the Notes to Condensed Consolidated Financial Statements exclude discontinued operation for all periods presented.

 

The key components of the income (loss) from discontinued operations for the three and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

REVENUES

 

$151,158

 

 

$249,933

 

 

$1,241,032

 

 

$488,389

 

COST OF REVENUES

 

 

153,097

 

 

 

1,569,413

 

 

 

1,134,808

 

 

 

2,828,794

 

GROSS PROFIT (LOSS)

 

 

(1,939)

 

 

(1,319,480)

 

 

106,224

 

 

 

(2,340,405)

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

22,072

 

 

 

11,032

 

 

 

92,472

 

 

 

49,301

 

Professional fees

 

 

18,563

 

 

 

63,681

 

 

 

72,893

 

 

 

164,625

 

Other operating expenses

 

 

3,404

 

 

 

66,637

 

 

 

118,933

 

 

 

310,985

 

TOTAL OPERATING EXPENSES

 

 

44,039

 

 

 

141,350

 

 

 

284,298

 

 

 

524,911

 

LOSS FROM OPERATIONS

 

 

(45,978)

 

 

(1,460,830)

 

 

(178,074)

 

 

(2,865,316)

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other miscellaneous income (expense)

 

 

1,566

 

 

 

1,087

 

 

 

(16,711)

 

 

(8,225)

TOTAL OTHER INCOME (EXPENSE)

 

 

1,566

 

 

 

1,087

 

 

 

(16,711)

 

 

(8,225)

LOSS FROM DISCONTINUED OPERATIONS, BEFORE TAX

 

 

(44,412)

 

 

(1,459,743)

 

 

(194,785)

 

 

(2,873,541)

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX

 

$

(44,412)

 

 

$

(1,459,743)

 

 

$

(194,785)

 

 

$

(2,873,541)

 

 

Depreciation and amortization expense of USAMSA totaled $nil for the three and nine months ended September 30, 2024, and $155,538 and $466,421 for the three and nine months ended September 30, 2023, respectively.

 

Capital expenditures of USAMSA were $nil for the three and nine months ended September 30, 2024, and $30,000 and $182,322 for the three and nine months ended September 30, 2023, respectively.

 

 
22

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

The carrying amounts of major classes of assets and liabilities of USAMSA included in assets and liabilities of discontinued operations were as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Accounts receivable

 

$40,193

 

 

$-

 

Inventories, net

 

 

31,457

 

 

 

366,955

 

Prepaid expenses and other current assets

 

 

2,910

 

 

 

-

 

Total current assets, discontinued operations

 

 

74,560

 

 

 

366,955

 

Properties, plants and equipment, net

 

 

5,689,446

 

 

 

5,689,446

 

IVA receivable and other assets, net

 

 

428,164

 

 

 

491,139

 

Total assets, discontinued operations

 

$6,192,170

 

 

$6,547,540

 

LIABILITIES

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable

 

 

133,780

 

 

 

126,788

 

Accrued liabilities

 

 

15,053

 

 

 

24,500

 

Total current liabilities, discontinued operations

 

 

148,833

 

 

 

151,288

 

Asset retirement obligations

 

 

536,466

 

 

 

536,466

 

Total liabilities, discontinued operations

 

$685,299

 

 

$687,754

 

 

Mexico 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. SAT’s assessment was based on the disallowance of specific costs that the Company deducted on the 2013 USAMSA income tax return. The assessment was settled in 2018 with no assessment due from the Company.

 

In 2019, the Company was notified that SAT re-opened its assessment of USAMSA’s 2013 income tax return and, in November 2019, SAT assessed the Company $16.3 million pesos, which was approximately $865,000 USD as of December 31, 2019. Management reviewed the 2019 assessment notice from SAT and, similar to the earlier assessment, believed the findings have no merit. An appeal was filed by the Company in November 2019 suspending SAT from taking immediate action regarding the assessment. In August 2020, the Company filed a lawsuit against SAT for resolution of the process and, in December 2020, filed closing arguments.  In 2022, the Mexican court ruled against the Company in the above matter, which was subsequently appealed by the Company.

 

 
23

Table of Contents

 

UNITED STATES ANTIMONY CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

September 30, 2024

 

As of December 31, 2023, the updated SAT assessment was approximately $22.4 million pesos, or approximately $1,320,000 USD, which includes $352,000 of unpaid income taxes and $968,000 of interest and penalties. Management, along with its legal counsel, assessed the possible outcomes for this tax audit and believed, based on discussions with its attorneys located in Mexico, that the most likely outcome would be that the Company would be successful in its appeal resulting in no tax due. Management determined that no amount should be accrued at December 31, 2023 relating to this potential tax liability.

 

In March 2024, Mexico’s appellate court ruled in favor of the Company with no assessment due related to this audit of USAMSA’s 2013 income tax return by SAT and instructed the lower court to issue a new ruling. In May 2024, Mexico’s lower court issued a final ruling on this matter in favor of the Company but left open the possibility for the SAT to re-open their audit. Subsequent to this judgment, the Company requested a final ruling on whether SAT can re-open this matter, on which the appellate court has not ruled. These rulings support the Company’s position on this tax matter and have had no impact on the Company’s financial statements.

 

Mexico Value Added Tax

 

USAMSA records a receivable for the Value Added Tax (“VAT” or “IVA”) it pays on certain goods and services representing amounts to be reimbursed from the Mexican government. This receivable balance of $973,414 and $1,122,628 at September 30, 2024 and December 31, 2023, respectively, is recorded in “IVA receivable and other assets, net” in USAMSA’s assets held for sale in discontinued operations net of a reserve of $601,295 and $687,534 at September 30, 2024 and December 31, 2023, respectively.

 

Note 13 - SUBSEQUENT EVENTS

 

On November 12, 2024, the Company entered into a Sales Agreement (“Sales Agreement’) with A.G.P./Alliance Global Partners (“A.G.P.”) to sell shares of the Company’s common stock, with aggregate gross proceeds of up to $25,000,000, from time to time, through an “at the market offering” program under which A.G.P. will act as sales agent.

 

Under the Sales Agreement, the Company will set the parameters for the sale of shares, including the number of shares to be issued, the time period during which sales are requested to be made, limitations on the number of shares that may be sold in any one trading day and any minimum price below which sales may not be made. The Sales Agreement provides that A.G.P. will be entitled to compensation for its services in an amount equal to up to 3.0% of the gross proceeds from the sale of shares sold under the Sales Agreement. The Company has no obligation to sell any shares under the Sales Agreement and may suspend solicitation and offers under the Sales Agreement. The shares will be issued pursuant to the Company’s shelf registration statement on Form S-3 and the Prospectus Supplement to be filed on November 12, 2024 with the U.S. Securities and Exchange Commission in connection with the offer and sale of the shares pursuant to the Sales Agreement.

 

 
24

Table of Contents

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS AND PLAN OF OPERATION.

 

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

Readers should note that, in addition to the historical information contained herein, this Quarterly Report and the exhibits attached hereto contain “forward-looking statements” within the meaning of, and intended to be covered by, the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are based upon current expectations and beliefs concerning future developments and their potential effects on the Company including matters related to the Company's operations, pending contracts and future revenues, financial performance, profitability, ability to execute on its increased production and installation schedules for planned capital expenditures, and the size of forecasted deposits. Although the Company believes that the expectations reflected in the forward-looking statements and the assumptions upon which they are based are reasonable, it can give no assurance that such expectations and assumptions will prove to have been correct. The reader is cautioned not to put undue reliance on these forward-looking statements, as these statements are subject to numerous factors and uncertainties. In addition, other factors that could cause actual results to differ materially are described in the Company's most recent filings, including Form 10-K, Form 10-Q, and Form 8-K with the Securities and Exchange Commission.

 

Any statement that expresses or involves discussions or descriptions with respect to predictions, expectations, beliefs, plans, projections, objectives, assumptions or future events or performance, often, but not always using words or phrases such as “believes”, “expects” or “does not expect”, “is expected”, “outlook”, “anticipates” or “does not anticipate”, “plans”, “estimates”, “forecast”, “project”, “pro forma”, or “intends”, or stating that certain actions, events or results “may” or “could”, “would”, “might” or “will” be taken, occur or be achieved, are not statements of historical fact and may be forward-looking statements. Forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Forward-looking statements speak or describe only as of the date they are made and are subject to assumptions and uncertainties. Forward-looking statements are subject to a variety of known and unknown risks, uncertainties and other factors which could cause actual events or results to differ from those expressed or implied by the forward-looking statements, including, without limitation, risks related to:

 

 

·

The Company’s properties being in the exploration stage;

 

·

Macroeconomic factors;

 

·

Continued operational losses;

 

·

The mineral operations being subject to government regulation;

 

·

The Company’s ability to obtain additional capital to develop the Company’s resources, if any;

 

·

Concentration of customers;

 

·

Increase in energy costs;

 

·

Mineral exploration and development activities;

 

·

Mineral estimates;

 

·

The Company’s insurance coverage for operating risks;

 

·

The fluctuation of prices for antimony, precious metals, such as gold and silver, and minerals in general;

 

·

The competitive industry of mineral exploration;

 

·

The title and rights in the Company’s mineral properties;

 

·

Environmental hazards;

 

·

The possible dilution of the Company’s common stock from additional financing activities;

 

·

Metallurgical and other processing problems;

 

·

Unexpected geological formations;

 

·

Global economic and political conditions;

 

·

Staffing in remote locations;

 

·

Changes in product costing;

 

·

Inflation on operational costs and profitability;

 

 
25

Table of Contents

 

 

·

Competitive technology positions and operating interruptions (including, but not limited to, labor disputes, leaks, fires, flooding, landslides, power outages, explosions, unscheduled downtime, transportation interruptions, war and terrorist activities);

 

·

Global pandemics or civil unrest;

 

·

Mexican labor and cartel issues regarding safety and organized control over our properties;

 

·

The positions and associated outcomes of Mexican and other taxing authorities;

 

·

The possible dilution of the Company’s common stock from additional financing activities;

 

·

Use of cash and cash equivalents ineffectively;

 

·

Cybersecurity and business disruptions;

 

·

Potential conflicts of interest with the Company’s management;

 

·

Not realizing the value of its USAMSA assets in Mexico upon sale or disposal; and,

 

·

The Company’s common stock.

 

This list is not exhaustive of the factors that may affect the Company’s forward-looking statements. Some of the important risks and uncertainties that could affect forward-looking statements are described further under the sections titled “Risk Factors”, “Description of Business” and “Management’s Discussion and Analysis and Plan of Operation” of this Quarterly Report and in the Company’s filings, including Form 10-K, Form 10-Q, and Form 8-K, with the Securities and Exchange Commission. If one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, believed, estimated or expected. The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. United States Antimony Corporation disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events, except as required by law. The Company advises readers to carefully review the reports and documents filed from time to time with the Securities and Exchange Commission (the “SEC”), particularly the Company’s Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

 

You should read this report with the understanding that our actual future results, levels of activity, performance and events and circumstances may be materially different from what we expect and from our historical results.

 

This report contains estimates, projections and other information concerning our industry, our business and the markets for our products. We obtained the industry, market and similar data set forth in this report from our own internal estimates and research and from industry research, publications, surveys and studies conducted by third parties, including governmental agencies. Information that is based on estimates, forecasts, projections, market research or similar methodologies is inherently subject to uncertainties, and actual events or circumstances may differ materially from events and circumstances that are assumed in this information. While we believe that the data we use from third parties is reliable, we have not separately verified this data. You are cautioned not to give undue weight to any such information, projections and estimates.

 

As used in this Quarterly Report, the terms “we,” “us,” “our,” “United State Antimony Corporation,”, “US Antimony,” “USAC,” and the “Company”, mean United States Antimony Corporation, unless otherwise indicated. All dollar amounts in this Quarterly Report are expressed in U.S. dollars, unless otherwise indicated.

 

Management’s Discussion and Analysis is intended to be read in conjunction with the Company’s consolidated financial statements and the integral notes (“Notes”) thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ending December 31, 2023. The following statements may be forward-looking in nature and actual results may differ materially.

 

 
26

Table of Contents

 

DESCRIPTION OF BUSINESS

 

History

 

United States Antimony Corporation was incorporated in Montana in January 1970 to mine and produce antimony products. In December 1983, the Company suspended its antimony mining operations in the U.S. but continued to produce antimony products using foreign sources of antimony ore. In April 1998, the Company formed US Antimony de Mexico, S.A. de C.V. (“USAMSA”) to smelt antimony in Mexico, and, in August 2005, the Company formed Antimonio de Mexico, S.A. de C.V. (“ADM”) to explore and develop antimony and precious metal deposits in Mexico. The Company formed Bear River Zeolite Company (“BRZ”) in 2000 for the purpose of mining and producing zeolite in Idaho. Our principal business is the production and sale of antimony, precious metals, and zeolite products. In May 2012, our shares of common stock started trading on the NYSE MKT (now NYSE AMERICAN) under the symbol UAMY.

 

On March 11, 2024, the Company shut down the operations of USAMSA, which was part of the antimony segment, and announced its intent to sell its USAMSA subsidiary. See Note 1 and Note 12 of the Notes to Condensed Consolidated Financial Statements in this Quarterly Report for further information. The accounting requirements for reporting USAMSA as a discontinued operation were met in the first quarter of 2024. Accordingly, the condensed consolidated financial statements, Notes to Condensed Consolidated Financial Statements, and Management’s Discussion & Analysis and Plan of Operation reflect the results of USAMSA as a discontinued operation and are excluded from continuing operations and segment results for all periods presented.

 

Although we extract minerals from the Bear River Zeolite property located in Idaho that we later process and sell, we have not yet prepared a technical report summary for the Bear River Zeolite property making a determination on the property’s mineral resources or mineral reserves. However, the Company has completed test hole drilling and has retained a qualified third-party expert who is in the process of preparing a technical reserve report for the Bear River Zeolite property. We strive to achieve excellence in mine safety and health performance and work with government agencies to ensure compliance with environmental regulations and health and safety standards.

 

The Company is organized and managed by the following four segments, which represent our operating units: United States antimony segment, Mexico antimony segment, zeolite segment, and precious metals segment. See Note 12 of the Notes to Condensed Consolidated Financial Statements in this Quarterly Report for the Mexico discontinued operations that are excluded from continuing operations and segment results for all periods presented.

 

United States Antimony Segment

 

Our United States antimony segment consists of an antimony plant in the Burns Mining District of Sanders County in Montana, which processes antimony ore primarily into antimony oxide, antimony metal, antimony trisulfide, and precious metals. Antimony oxide is a fine, white powder. Our antimony oxide is used in conjunction with a halogen to form a synergistic flame-retardant system for plastics, rubber, fiberglass, textile goods, paints, coatings, and paper. Our antimony oxide is also used as a color fastener in paint and as a phosphorescent agent in fluorescent light bulbs. Our antimony metal is used in bearings, storage batteries and ordnance. Our antimony trisulfide is used as a primer in ammunition. The precious metals processed at this plant in Montana are included in our precious metals segment.

 

We closed our antimony mine and mill in Montana in December 1983 because antimony ore could be purchased more economically from foreign sources. Our mine and mill are less than one mile from our current antimony smelter plant in Montana. We hold one patented claim at this mine. We also own mining claims in Alaska and Ontario, Canada. However, currently, the Company has no active operations in Alaska or Ontario, Canada.

 

As a result of the mine and mill closure in Montana, we have relied on sources outside the U.S. for antimony ore since 1983, and there are risks of interruption in procurement from these sources and volatile changes in world market prices for these materials that are not controllable by us. We anticipate continuing to receive antimony ore primarily from an existing supplier in Canada. In addition, we continue to actively research other domestic and non-domestic sources for antimony ore that are economically profitable. The acquisition of antimony ore is technically complex and a function of the country’s laws and regulations. Our purchasing consequently requires flexibility regarding supply agreements, credit support, etc. and is tailored accordingly to specific suppliers.

 

 
27

Table of Contents

 

We estimate (but have not independently confirmed) that our present share of the domestic and international markets for antimony oxide products is approximately 4% and less than 1%, respectively. We are the only significant U.S. producer of antimony products. We believe we are competitive both domestically and world-wide due to the following:

 

 

·

We are the only U.S. domestic processor of antimony products.

 

 

 

 

·

We can process ore quickly and have minimal shipping time to domestic customers.

 

 

 

 

·

We have a reputation for quality products delivered on a timely basis.

 

 

 

 

·

We have the only operating, permitted antimony smelter located in the U.S.

 

Mexico Antimony Segment

 

The Company has two subsidiaries in Mexico, USAMSA and ADM. On March 11, 2024, we shut down the operational activities of USAMSA, which primarily includes the following two antimony and precious metals processing plants in Mexico: (1) the Madero smelter in Coahuila, and (2) the Puerto Blanco flotation mill, oxide circuit, and cyanide leach circuit in Guanajuato. The Company intends to sell its USAMSA subsidiary over the next year and has initiated an active search for buyers of its operations and/or assets. See Note 1 and Note 12 of the Notes to Condensed Consolidated Financial Statements in this Quarterly Report for further information.

 

We will maintain our existing Los Juarez mining claims and concessions in Cadereyta de Montes Queretaro, Mexico, which are included in our ADM subsidiary. There are presently no active operations at Los Juarez.

 

Zeolite Segment

 

Our zeolite segment consists of a mine and processing plant located in Preston, Idaho, Bear River Zeolite, Inc. (“BRZ”), which produces zeolite. Our zeolite is used for various purposes including soil amendment and fertilizer, water filtration, sewage treatment, nuclear waste and other environmental cleanup, odor control, gas separation, animal nutrition, and other miscellaneous applications.

 

BRZ has a lease with Zeolite, LLC that entitles BRZ to surface mine and process zeolite on property in Preston, Idaho, in exchange for a royalty payment. The annual royalty payment is the greater of: (1) the minimum annual royalty of $60,000, adjusted annually for the Consumer Price Index for all Urban Consumers, or (2) $11.00 per ton for the first ten thousand tons, $9.90 per ton for tons in excess of ten thousand up to twenty thousand, and $8.80 per ton for tons in excess of twenty thousand. This Zeolite LLC lease also requires BRZ to pay $10,000 to the lessor on March 1 of each year during the term of the lease, which ends March 1, 2025. BRZ also pays two other royalties on the sale of zeolite products. On a combined basis, BRZ pays royalties ranging from 8% to 13% on the sale of zeolite products. In addition, BRZ can surface mine and process zeolite on property owned by the U.S. Bureau of Land Management that is located adjacent to the Company’s Preston, Idaho property after obtaining required permits.

 

 
28

Table of Contents

 

“Zeolite” refers to a group of industrial minerals that consist of hydrated aluminosilicates that hold cations such as calcium, sodium, ammonium, various heavy metals, and potassium in their crystal lattice. Water is loosely held in cavities in the lattice. BRZ zeolite is regarded as one of the best zeolites in the world due to its high cation exchange capacity (CEC) of approximately 180-220 meq/100 gr. (which predicts plant nutrient availability and retention in soil), its hardness and high clinoptilolite content (which is an effective barrier to prevent problematic radionuclide movement), its absence of clay minerals, and its low sodium content. Our zeolite has been used in:

 

 

Soil Amendment and Fertilizer. Zeolite has been successfully used to fertilize golf courses, sports fields, parks and common areas, and high value agricultural crops.

 

 

 

 

Water Filtration. Zeolite is used for particulate, heavy metal and ammonium removal in swimming pools, municipal water systems, industrial water discharge streams, fisheries, fish farms, and aquariums.

 

 

 

 

Sewage Treatment. Zeolite is used in sewage treatment plants to remove nitrogen and as a carrier for microorganisms.

 

 

Nuclear Waste and Other Environmental Cleanup. Zeolite has shown a strong ability to selectively remove strontium, cesium, radium, uranium, and various other radioactive isotopes from solution. Zeolite can also be used for the cleanup of soluble metals such as mercury, chromium, copper, lead, zinc, arsenic, molybdenum, nickel, cobalt, antimony, calcium, silver and uranium.

 

 

Odor Control. A major cause of odor around cattle, hog, and poultry feed lots is the generation of the ammonium in urea and manure. The ability of zeolite to absorb ammonium prevents the formation of ammonia gas, which disperses the odor.

 

 

Gas Separation. Zeolite has been used for some time to separate gases, to re-oxygenate downstream water from sewage plants, smelters, pulp and paper plants, and fishponds and tanks, and to remove carbon dioxide, sulfur dioxide and hydrogen sulfide from methane generators as organic waste, sanitary landfills, municipal sewage systems, animal waste treatment facilities, and is excellent in pressure swing apparatuses.

 

 

 

 

Animal Nutrition. According to third-party research, feeding up to 2% zeolite increases growth rates, decreases conversion rates, and prevents scours.

 

 

 

 

Miscellaneous Uses. Other uses include catalysts, petroleum refining, concrete, solar energy and heat exchange, desiccants, pellet binding, horse and kitty litter, floor cleaner, traction control, ammonia removal from mining waste, and carriers for insecticides, pesticides and herbicides.

 

Precious Metals Segment

 

Our precious metals segment consists of a precious metals recovery plant that is operated in conjunction with the antimony processing plant in Montana. Precious metals are recovered in the leach circuit and settling pond after the ore goes through the crushing and flotation cycles. When precious metals are contained in antimony source, the metallurgical techniques employed for the recovery of antimony are altered to also recover the precious metals.  The principal source of antimony concentrates bearing precious metals comes from our Canadian supplier, who also purchases these precious metals back from the Company. The sales of this product are intermittent throughout the year.

 

SELECTED FINANCIAL DATA.

 

Consolidated Statements of Operations Information:

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Revenues

 

$2,421,020

 

 

$2,063,558

 

 

$8,066,190

 

 

$6,539,519

 

Costs of revenues

 

 

1,995,252

 

 

 

1,805,150

 

 

 

5,908,877

 

 

 

5,499,709

 

Gross profit

 

 

425,768

 

 

 

258,408

 

 

 

2,157,313

 

 

 

1,039,810

 

Total operating expenses

 

 

1,270,811

 

 

 

622,139

 

 

 

3,284,706

 

 

 

1,521,000

 

Loss from continuing operations

 

 

(845,043)

 

 

(363,731)

 

 

(1,127,393)

 

 

(481,190)

Total other income

 

 

161,946

 

 

 

178,946

 

 

 

474,693

 

 

 

566,754

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) from continuing operations

 

$

(683,097)

 

 

$

(184,785)

 

 

$

(652,700)

 

 

$85,564

 

 

 
29

Table of Contents

 

Consolidated Balance Sheet Information:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Working capital

 

$12,671,074

 

 

$12,963,081

 

Total assets

 

$23,560,877

 

 

$21,547,455

 

Accumulated deficit

 

$

(40,266,104)

 

 

$

(39,418,619)

 

Total stockholders’ equity

 

$25,127,049

 

 

$25,520,968

 

 

Operational and Financial Performance of Continuing Operations by Segment:

 

Antimony

 

Financial and operational performance of antimony for the three months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the three months ended

 

 

 

 

 

 

 

Antimony - Continuing Operations

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$1,338,640

 

 

$1,391,733

 

 

$

(53,093)

 

 

 

-3.8%

Gross profit

 

$240,581

 

 

$614,632

 

 

$

(374,051)

 

 

 

-60.9%

Pounds of antimony sold

 

 

269,001

 

 

 

288,485

 

 

 

(19,484)

 

 

-6.8%

Average sales price per pound

 

$4.98

 

 

$4.82

 

 

$0.16

 

 

 

3.2%

Average cost per pound

 

$4.08

 

 

$2.69

 

 

$1.39

 

 

 

51.5%

Average gross profit per pound

 

$0.89

 

 

$2.13

 

 

$

(1.24)

 

 

 

-58.0%

 

Financial and operational performance of antimony for the nine months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Antimony - Continuing Operations

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$5,381,803

 

 

$4,356,077

 

 

$1,025,726

 

 

 

23.5%

Gross profit

 

$2,221,383

 

 

$1,010,404

 

 

$1,210,979

 

 

 

119.9%

Pounds of antimony sold

 

 

1,138,554

 

 

 

910,413

 

 

 

228,141

 

 

 

25.1%

Average sales price per pound

 

$4.73

 

 

$4.78

 

 

$

(0.05)

 

 

 

-1.2%

Average cost per pound

 

$2.78

 

 

$3.67

 

 

$

(0.89)

 

 

 

-24.5%

Average gross profit per pound

 

$1.95

 

 

$1.11

 

 

$0.84

 

 

 

75.8%

 

Antimony revenue increased $1,025,726, or 23.5%, for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to higher volume from increased demand for antimony oxide and metal. A portion of this increased demand for antimony metal was related to the processing of customer-owned antimony ore. The sales price per pound related to the processing of customer-owned antimony ore was lower than the sales price per pound for our other antimony products, which was the primary reason for the decrease in our average sales price per pound during the nine months ended September 30, 2024, as compared to the prior year.

 

Gross profit increased $1,210,979 for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to improved cost efficiencies with higher volume and the prior year sale of purchased finished antimony trioxide at a lower gross margin. Also, the improved results related to average gross profit per pound in both nine-month periods presented were due to discontinuing our Mexico antimony operations, the results of which are not included in the continuing operations information presented in Management’s Discussion and Analysis and Plan of Operation, but rather in discontinued operations, which is presented in Note 12 of the Notes to Condensed Consolidated Financial Statements in this Quarterly Report.

 

 
30

Table of Contents

 

Zeolite

 

Financial and operational performance of zeolite for the three months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the three months ended

 

 

 

 

 

Zeolite

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$682,947

 

 

$671,825

 

 

$11,122

 

 

 

1.7%

Gross profit (loss)

 

$(208,392)

 

$(350,370)

 

$141,978

 

 

 

-40.5%

Tons of zeolite sold

 

 

2,603

 

 

 

2,254

 

 

 

349

 

 

 

15.5%

Average sales price per ton

 

$262

 

 

$298

 

 

$(36)

 

 

-12.0%

Average cost per ton

 

$342

 

 

$454

 

 

$(112)

 

 

-24.5%

Average gross profit (loss) per ton

 

$(80)

 

$(155)

 

$75

 

 

 

-48.5%

 

Financial and operational performance of zeolite for the nine months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Zeolite

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$2,280,338

 

 

$1,941,009

 

 

$339,329

 

 

 

17.5%

Gross profit (loss)

 

$

(450,556)

 

 

$

(195,464)

 

 

$

(255,092)

 

 

 

130.5%

Tons of zeolite sold

 

 

8,611

 

 

 

8,007

 

 

 

604

 

 

 

7.5%

Average sales price per ton

 

$265

 

 

$242

 

 

$23

 

 

 

9.2%

Average cost per ton

 

$317

 

 

$267

 

 

$50

 

 

 

18.9%

Average gross profit (loss) per ton

 

$

(52)

 

 

$

(24)

 

 

$

(28)

 

 

 

114.3%

 

Zeolite revenue increased $339,329, or 17.5%, for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to:

 

 

·

The increased average sales price per ton, which was mainly related to a price increase that was effective towards the end of 2023, and

 

·

The increased tons of zeolite sold, which was mainly related to increased demand and our ability to meet customer orders in a more timely fashion.

 

Gross profit decreased by $255,092 for the nine months end September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to increased costs for maintenance, backup equipment leases, and related expenses in repairing older machinery and equipment, especially during production downtime.

 

Precious Metals

 

Financial and operational performance of precious metals for the three months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the three months ended

 

 

 

 

 

Precious metals

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$399,433

 

 

 

-

 

 

$399,433

 

 

 

n/a

 

Gross profit (loss)

 

$393,579

 

 

($5,854)

 

 

$399,433

 

 

 

-6823.2%

Ounces sold - gold

 

 

27.98

 

 

 

-

 

 

 

27.98

 

 

 

n/a

 

Ounces sold - silver

 

 

11,631

 

 

 

-

 

 

 

11,631

 

 

 

n/a

 

 

 
31

Table of Contents

 

Financial and operational performance of precious metals for the nine months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Precious metals

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$404,049

 

 

$242,433

 

 

$161,616

 

 

 

66.7%

Gross profit

 

$386,486

 

 

$224,870

 

 

$161,616

 

 

 

71.9%

Ounces sold - gold

 

 

28.21

 

 

 

24.30

 

 

 

3.91

 

 

 

16.1%

Ounces sold - silver

 

 

11,269

 

 

 

15,074

 

 

 

(3,805)

 

 

-25.2%

 

Earnings before Interest, Tax, Depreciation and Amortization (“EBITDA”)

 

In addition to our results determined in accordance with GAAP, we believe Earnings Before Interest, Tax, Depreciation and Amortization (“EBITDA”), a non-GAAP financial measure, is a useful measure of our operating performance because it eliminates non-cash expenses that do not reflect our underlying business performance. We use this measure to facilitate a comparison of our operating performance on a consistent basis from period to period and to analyze the factors and trends affecting our business.

 

EBITDA is intended as a supplemental measure of our performance that is neither required by, nor presented in accordance with, GAAP. We believe that the use of EBITDA provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial measures with those of comparable companies, which may present similar non-GAAP financial measures to investors. EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.

 

Our EBITDA from continuing operations was a loss of ($306,853) for the nine months ended September 30, 2024, as compared to $342,071 for the nine months ended September 30, 2023.

 

EBIDTA from continuing operations by segment for the three months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the three months ended

 

 

 

 

 

 

 

Antimony

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$1,338,640

 

 

$1,391,733

 

 

$

(53,093)

 

 

 

-3.8%

Cost of sales

 

 

(1,098,059)

 

 

(777,101)

 

 

(320,958)

 

 

41.3%

Gross profit

 

 

240,581

 

 

 

614,632

 

 

 

(374,051)

 

 

-60.9%

Total operating expenses

 

 

(1,076,532)

 

 

(593,088)

 

 

(483,444)

 

 

81.5%

Income (loss) from operations

 

 

(835,951)

 

 

21,544

 

 

 

(857,495)

 

 

-3980.2%

Total other income (expense)

 

 

164,268

 

 

 

181,647

 

 

 

(17,379)

 

 

-9.6%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - antimony

 

 

(671,683)

 

 

203,191

 

 

 

(874,874)

 

 

-430.6%

Interest expense

 

 

-

 

 

 

1,126

 

 

 

(1,126)

 

 

-100.0%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

18,071

 

 

 

14,376

 

 

 

3,695

 

 

 

25.7%

EBITDA - antimony

 

$

(653,612)

 

 

$218,693

 

 

$

(872,305)

 

 

 

-398.9%

 

 
32

Table of Contents

 

 

 

For the three months ended

 

 

 

 

 

 

 

Zeolite

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$682,947

 

 

$671,825

 

 

$11,122

 

 

 

1.7%

Cost of sales

 

 

(891,339)

 

 

(1,022,195)

 

 

130,856

 

 

 

-12.8%

Gross profit (loss)

 

 

(208,392)

 

 

(350,370)

 

 

141,978

 

 

 

-40.5%

Total operating expenses

 

 

(194,279)

 

 

(29,051)

 

 

(165,228)

 

 

568.7%

Income (loss) from operations

 

 

(402,671)

 

 

(379,421)

 

 

(23,250)

 

 

6.1%

Total other income (expense)

 

 

(2,322)

 

 

(2,701)

 

 

379

 

 

 

-14.0%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - zeolite

 

 

(404,993)

 

 

(382,122)

 

 

(22,871)

 

 

6.0%

Interest expense

 

 

3,538

 

 

 

1,049

 

 

 

2,489

 

 

 

237.3%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

95,659

 

 

 

73,194

 

 

 

22,465

 

 

 

30.7%

EBITDA - zeolite

 

$

(305,796)

 

 

$

(307,879)

 

 

$2,083

 

 

 

-0.7%

 

 

 

For the three months ended

 

 

 

 

 

 

 

Precious Metals

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$399,433

 

 

$-

 

 

$399,433

 

 

 

n/a

 

Cost of sales

 

 

(5,854)

 

 

(5,854)

 

 

-

 

 

 

-

 

Gross profit (loss)

 

 

393,579

 

 

 

(5,854)

 

 

399,433

 

 

 

-6823.2%

Total operating expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) from operations

 

 

393,579

 

 

 

(5,854)

 

 

399,433

 

 

 

-6823.2%

Total other income (expense)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - precious metals

 

 

393,579

 

 

 

(5,854)

 

 

399,433

 

 

 

-6823.2%

Interest expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

5,854

 

 

 

5,854

 

 

 

-

 

 

 

-

 

EBITDA - precious metals

 

$399,433

 

 

$-

 

 

$399,433

 

 

 

n/a

 

 

 
33

Table of Contents

 

 

 

For the three months ended

 

 

 

 

 

Consolidated

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$2,421,020

 

 

$2,063,558

 

 

$357,462

 

 

 

17.3%

Cost of sales

 

 

(1,995,252)

 

 

(1,805,150)

 

 

(190,102)

 

 

10.5%

Gross profit

 

 

425,768

 

 

 

258,408

 

 

 

167,360

 

 

 

64.8%

Total operating expenses

 

 

(1,270,811)

 

 

(622,139)

 

 

(648,672)

 

 

104.3%

Income (loss) from operations

 

 

(845,043)

 

 

(363,731)

 

 

(481,312)

 

 

132.3%

Total other income (expense)

 

 

161,946

 

 

 

178,946

 

 

 

(17,000)

 

 

-9.5%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - consolidated

 

 

(683,097)

 

 

(184,785)

 

 

(498,312)

 

 

269.7%

Interest expense

 

 

3,538

 

 

 

2,175

 

 

 

1,363

 

 

 

62.7%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

119,584

 

 

 

93,424

 

 

 

26,160

 

 

 

28.0%

EBITDA - consolidated

 

$

(559,975)

 

 

$

(89,186)

 

 

$

(470,789)

 

 

 

527.9%

 

EBIDTA from continuing operations by segment for the nine months ended September 30, 2024 and 2023 was as follows:

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Antimony

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$5,381,803

 

 

$4,356,077

 

 

$1,025,726

 

 

 

23.5%

Cost of sales

 

 

(3,160,420)

 

 

(3,345,673)

 

 

185,253

 

 

 

-5.5%

Gross profit

 

 

2,221,383

 

 

 

1,010,404

 

 

 

1,210,979

 

 

 

119.9%

Total operating expenses

 

 

(2,752,830)

 

 

(1,296,290)

 

 

(1,456,540)

 

 

112.4%

Income (loss) from operations

 

 

(531,447)

 

 

(285,886)

 

 

(245,561)

 

 

85.9%

Total other income (expense)

 

 

481,713

 

 

 

573,077

 

 

 

(91,364)

 

 

-15.9%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - antimony

 

 

(49,734)

 

 

287,191

 

 

 

(336,925)

 

 

-117.3%

Interest expense

 

 

-

 

 

 

3,843

 

 

 

(3,843)

 

 

-100.0%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

54,107

 

 

 

41,056

 

 

 

13,051

 

 

 

31.8%

EBITDA - antimony

 

$4,373

 

 

$332,090

 

 

$

(327,717)

 

 

 

-98.7%

 

 
34

Table of Contents

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Zeolite

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$2,280,338

 

 

$1,941,009

 

 

$339,329

 

 

 

17.5%

Cost of sales

 

 

(2,730,894)

 

 

(2,136,473)

 

 

(594,421)

 

 

27.8%

Gross profit (loss)

 

 

(450,556)

 

 

(195,464)

 

 

(255,092)

 

 

130.5%

Total operating expenses

 

 

(531,876)

 

 

(224,710)

 

 

(307,166)

 

 

136.7%

Income (loss) from operations

 

 

(982,432)

 

 

(420,174)

 

 

(562,258)

 

 

133.8%

Total other income (expense)

 

 

(7,020)

 

 

(6,323)

 

 

(697)

 

 

11.0%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - zeolite

 

 

(989,452)

 

 

(426,497)

 

 

(562,955)

 

 

132.0%

Interest expense

 

 

5,630

 

 

 

4,782

 

 

 

848

 

 

 

17.7%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

268,547

 

 

 

189,263

 

 

 

79,284

 

 

 

41.9%

EBITDA - zeolite

 

$

(715,275)

 

 

$

(232,452)

 

 

$

(482,823)

 

 

 

207.7%

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Precious Metals

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$404,049

 

 

$242,433

 

 

$161,616

 

 

 

66.7%

Cost of sales

 

 

(17,563)

 

 

(17,563)

 

 

-

 

 

 

-

 

Gross profit

 

 

386,486

 

 

 

224,870

 

 

 

161,616

 

 

 

71.9%

Total operating expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) from operations

 

 

386,486

 

 

 

224,870

 

 

 

161,616

 

 

 

71.9%

Total other income (expense)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - precious metals

 

 

386,486

 

 

 

224,870

 

 

 

161,616

 

 

 

71.9%

Interest expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

17,563

 

 

 

17,563

 

 

 

-

 

 

 

-

 

EBITDA - precious metals

 

$404,049

 

 

$242,433

 

 

$161,616

 

 

 

66.7%

 

 
35

Table of Contents

 

 

 

For the nine months ended

 

 

 

 

 

 

 

Consolidated

 

September 30, 2024

 

 

September 30, 2023

 

 

$ Change

 

 

% Change

 

Revenue

 

$8,066,190

 

 

$6,539,519

 

 

$1,526,671

 

 

 

23.3%

Cost of sales

 

 

(5,908,877)

 

 

(5,499,709)

 

 

(409,168)

 

 

7.4%

Gross profit

 

 

2,157,313

 

 

 

1,039,810

 

 

 

1,117,503

 

 

 

107.5%

Total operating expenses

 

 

(3,284,706)

 

 

(1,521,000)

 

 

(1,763,706)

 

 

116.0%

Income (loss) from operations

 

 

(1,127,393)

 

 

(481,190)

 

 

(646,203)

 

 

134.3%

Total other income (expense)

 

 

474,693

 

 

 

566,754

 

 

 

(92,061)

 

 

-16.2%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income (loss) - consolidated

 

 

(652,700)

 

 

85,564

 

 

 

(738,264)

 

 

-862.8%

Interest expense

 

 

5,630

 

 

 

8,625

 

 

 

(2,995)

 

 

-34.7%

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Depreciation and amortization

 

 

340,217

 

 

 

247,882

 

 

 

92,335

 

 

 

37.2%

EBITDA - consolidated

 

($306,853)

 

 

$342,071

 

 

($648,924)

 

 

 

-189.7%

 

Capital Resources and Liquidity:

 

Working Capital of Continuing Operations:

 

September 30, 2024

 

 

December 31, 2023

 

Current assets

 

$14,927,043

 

 

$13,709,251

 

Current liabilities

 

 

(2,255,969)

 

 

(746,170)

Working capital

 

$12,671,074

 

 

$12,963,081

 

 

 

 

For the nine months ended

 

CASH FLOWS OF CONTINUING OPERATIONS

 

September 30, 2024

 

 

September 30, 2023

 

Net cash provided (used) by operating activities

 

$884,032

 

 

($695,732)

 

Net cash provided (used) by investing activities

 

 

141,708

 

 

 

(1,337,398)

Net cash used by financing activities

 

 

(71,139)

 

 

(857,779)

Net cash provided (used) by continuing operations

 

$954,601

 

 

$

(2,890,909)

 

 

Cash flow provided by operating activities improved by $1,579,764 for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to good working capital management, which includes improved collections on receivables, better management of vendor payments, increased payments of compensation in stock, and maintaining a lower amount due on royalties. The increased vendor payables balance at September 30, 2024 as compared to December 31, 2023 was mainly due to a vendor that had extensive deliveries later in the third quarter of 2024.

 

Cash flow used by investing activities improved by $1,479,106 for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to less fixed asset purchases and the sale of our personal residence. See Note 6 of the Notes to Condensed Consolidated Financial Statements in this Quarterly Report for further information.

 

 
36

Table of Contents

 

Cash flow used by financing activities improved by $786,640 for the nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023, primarily due to the payment of a dividend of $787,730 on January 25, 2023 to the holders of 1,692,672 shares of Series D Preferred stock.

 

Our mission is to service our employees, customers, and vendors well and grow our business profitably both organically and through strategic acquisitions and partnerships to increase shareholder value. The Company is focused on generating positive cash flow to fund its mission. One method of improving positive cash flow has been through our review of each segment’s operations and financial results to make informed decisions that benefit the Company overall. An example of the results of our review relates to USAMSA. Our USAMSA subsidiary has generated cumulative losses since inception. Therefore, we shut down the operations of USAMSA on March 11, 2024.

 

Another method of generating cash is through the sale or issuance of common stock, warrants, debt, and other investment vehicles, which the Company has been successful at executing in the past. However, our ability to access capital or raise funds when needed is not assured and, if capital is not available when, and in the amounts and terms needed, or if capital is not available at all, the Company could be required to significantly curtail its operations, modify existing strategic plans, and/or dispose of certain operations or assets, which could materially harm our business, prospects, financial condition, and operating results.

 

The Company could also receive funds from the U.S. Government for initiatives related to antimony, zeolite, and other minerals. However, there is no assurance that U.S. Government funding will be able accessible to the Company.

 

We may use cash to acquire businesses. The nature of these investments and transactions, however, makes it difficult to predict the amount and timing of such cash requirements.

 

As of September 30, 2024, the Company had cash and cash equivalents of $12,969,132. We intend to fund our cash requirements with our cash and cash equivalents, cash generated from our operations, and capital raised from various investment vehicles and believe cash from these sources are sufficient to cover our requirements for the next 12 months.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Conclusions of Management Regarding Effectiveness of Disclosure Controls and Procedures

 

At the end of the period covered by this Quarterly Report on Form 10-Q, an evaluation was carried out under the supervision and with the participation of the Company’s management, including the Co-Principal Executive Officers (“PEO”) and Principal Financial Officer (“PFO”), of the effectiveness of the design and operations of the Company’s disclosure controls and procedures (as defined in Rule 13a – 15(e) and Rule 15d – 15(e) under the Exchange Act). Based on that evaluation, the PEO and the PFO have concluded that our disclosure controls and procedures were not effective in ensuring that: (i) information required to be disclosed by the Company in reports that it files or submits to the SEC under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in applicable rules and forms, and (ii) material information required to be disclosed in our reports filed under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow for accurate and timely decisions regarding required disclosure.

 

Management of the Company believes that these material weaknesses are due to the small size of the Company’s accounting staff. The small size of the Company’s accounting staff may prevent adequate controls in the future, such as segregation of duties, due to the cost/benefit of such remediation. To mitigate the current limited resources and limited employees, we rely heavily on direct management oversight of transactions, along with the use of external accounting and legal professionals. The Company is reviewing various plans to strengthen its internal controls. These plans are ongoing and include: (i) reviewing various software packages to determine if it can reduce hours spent by personnel in the accounting department by automating manual processes, (ii) determining whether controls can be implemented to mitigate segregation of duties issues, (iii) hiring additional accountants to improve our segregation of duties controls, (iv) designing controls to formalize roles and responsibilities, and (v) designing certain entity-level controls to support the control environment.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes during the quarter ended September 30, 2024 in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, internal controls over financial reporting.

 

 
37

Table of Contents

  

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS.

 

United States Antimony Corporation is not a party to any material legal proceedings. No director, officer or affiliate of United States Antimony Corporation and no owner of record or beneficial owner of more than 5% of the Company’s securities or any associate of any such director, officer or security holder is a party adverse to United States Antimony Corporation or has a material interest adverse to United States Antimony Corporation in reference to pending litigation.

 

ITEM 1A. RISK FACTORS.

 

There have been no material changes from the risk factors previously disclosed in the Company’s Form 10-K for the year ended December 31, 2023, which was filed with the SEC on April 12, 2024.

 

ITEM 2. RECENT SALES OF UNREGISTERED SECURITIES.

 

Not applicable.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

 

None.

 

ITEM 4. MINE SAFETY DISCOSURES.

 

The information concerning mine safety violations or other regulatory matters required by Section 1503 (a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act and Item 104 of Regulation S-K is included in Exhibit 95 to this report.

 

ITEM 5. OTHER INFORMATION.

 

The information set forth below is included herein for the purpose of providing disclosure under Item 1.01 (Entry into a Material Definitive Agreement) of Form 8-K.

 

On November 12, 2024, the Company entered into a Sales Agreement with A.G.P./Alliance Global Partners to sell shares of our common stock, par value $0.01 per share, from time-to-time through an “at the market offering” program under which A.G.P./Alliance Global Partners will act as our sales agent (“Sales Agent”).

 

Under the Sales Agreement, we will set the parameters for the sale of shares of our common stock, including (i) the maximum number or amount of shares to be sold, (ii) the time period during which sales may be made, (iii) any limitation on the number or amount of shares that may be sold in any one trading day and (iv) any minimum price below which sales may not be made. Subject to the terms and conditions of the Sales Agreement, the Sales Agent may sell shares of our common stock by any method permitted by law deemed to be an “at the market offering” as defined in Rule 415 promulgated under the Securities Act of 1933, as amended (the “Securities Act”). The Sales Agent will use commercially reasonable efforts in conducting such sales activities consistent with its normal trading and sales practices and applicable state and federal laws, rules and regulations and the rules of the NYSE American. We made certain customary representations, warranties and covenants to the Sales Agent in the Sales Agreement, and we agreed to customary indemnification and contribution obligations, including with respect to liabilities under the Securities Act and the Securities Exchange Act of 1934, as amended. The Sales Agreement may be terminated by us or the Sales Agent for any or no reason upon five days’ prior notice.

 

 
38

Table of Contents

 

Under the Sales Agreement and in our sole discretion, we may issue and sell from time-to-time shares of our common stock. We have no obligation to sell any shares under the Sales Agreement, and we may suspend solicitation and offers under the Sales Agreement for any reason in our sole discretion. We agreed to pay the Sales Agent a commission equal to up to 3.0% of the gross proceeds from the sales of shares pursuant to the Sales Agreement.

 

Any shares of our common stock sold under the Sales Agreement will be issued pursuant to our shelf registration statement on Form S-3, as amended (File No. 333-262206) (“Registration Statement”), and the base prospectus included therein, originally filed with the U.S. Securities and Exchange Commission (“SEC”) on January 14, 2022 and declared effective by the SEC on January 31, 2022. A prospectus supplement relating to the offering of shares of our common stock under the Sales Agreement will be filed with the SEC on November 12, 2024.

 

The foregoing description of terms and conditions of the Sales Agreement is not complete and is qualified in its entirety by reference to the full text of such agreement, a copy of which is attached as Exhibit 1.1 to this Quarterly Report on Form 10-Q and incorporated by reference into this Item 5. The provisions of the Sales Agreement, including the representations and warranties contained therein, are not for the benefit of any party other than the parties to the agreement and are not intended as documents for investors and the public to obtain factual information about our current state of affairs. For such information, investors and the public should look to the disclosures contained in our reports to and other filings with the SEC.

 

The legal opinion of Hall Booth Smith, P.C. relating to the shares of our common stock that may be offered and sold pursuant to the Registration Statement and the Sales Agreement is filed as Exhibit 5.1 to this Quarterly Report on Form 10-Q. 

 

 
39

Table of Contents

 

ITEM 6. EXHIBITS.

 

Exhibit No.

 

Description

1.1 *

 

Sales Agreement between United States Antimony Corporation and A.G.P./Alliance Global Partners, dated November 12, 2024.

3.1

 

Third Restated Articles of Incorporation (incorporated by reference as Exhibit 3.1 to the Company’s current Report on Form 8-K filed with the SEC on August 5, 2024).

3.2

 

First Restated Bylaws (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on May 20, 2024).

4.1 *

 

Description of Securities

5.1 *

 

Opinion of Hall Booth Smith, P.C.

23.1 *

 

Consent of Hall Booth Smith, P.C. (included in Exhibit 5.1).

31.1a *

 

Rule 15d-14(a) Certification by Co-Principal Executive Officer.

31.1b *

 

Rule 15d-14(a) Certification by Co-Principal Executive Officer.

31.2 *

 

Rule 15d-14(a) Certification by Principal Financial Officer.

32.1 *

 

Section 1350 Certification of Co-Principal Executive Officers and Principal Financial Officer.

95 *

 

Mine Safety Disclosure.

101.INS

 

Inline XBRL Instance Document.

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document.

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB

 

Inline XBRL Taxonomy Extension Label Linkbase Document.

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

104

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

  _____________________

* Filed herewith.

 

 
40

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

UNITED STATES ANTIMONY CORPORATION

 

 

 

 

 

Date: November 12, 2024

By:

/s/ Gary C. Evans

 

 

 

Gary C. Evans

 

 

 

Co-CEO and Chairman of the Board

(co-principal executive officer)

 

 

 

 

 

Date: November 12, 2024

By:

/s/ Lloyd Joseph Bardswich

 

 

 

Lloyd Joseph Bardswich

 

 

 

Co-CEO and Director

(co-principal executive officer)

 

 

 

 

 

Date: November 12, 2024

By:

/s/ Richard R. Isaak

 

 

 

Richard R. Isaak

 

 

 

SVP, Chief Financial Officer

(principal financial officer)

 

 

 
41

 

nullnullnullnullnullnullnullnullv3.24.3
Cover - shares
9 Months Ended
Sep. 30, 2024
Nov. 06, 2024
Cover [Abstract]    
Entity Registrant Name UNITED STATES ANTIMONY CORPORATION  
Entity Central Index Key 0000101538  
Document Type 10-Q  
Amendment Flag false  
Current Fiscal Year End Date --12-31  
Entity Small Business true  
Entity Shell Company false  
Entity Emerging Growth Company false  
Entity Current Reporting Status Yes  
Document Period End Date Sep. 30, 2024  
Entity Filer Category Non-accelerated Filer  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2024  
Entity Common Stock Shares Outstanding   108,438,984
Entity File Number 001-08675  
Entity Incorporation State Country Code MT  
Entity Tax Identification Number 81-0305822  
Entity Address Address Line 1 P.O. Box 643  
Entity Address City Or Town Thompson Falls  
Entity Address State Or Province MT  
Entity Address Postal Zip Code 59873  
City Area Code 406  
Local Phone Number 827-3523  
Security 12b Title Common Stock, $0.01 par value  
Trading Symbol UAMY  
Security Exchange Name NYSE  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2024
Dec. 31, 2023
CURRENT ASSETS    
Cash and cash equivalents $ 12,969,132 $ 11,899,574
Certificates of deposit 22,257 72,898
Accounts receivable, net 791,557 625,256
Inventories, net 966,814 1,019,154
Prepaid expenses and other current assets 177,283 92,369
Current assets held for sale (Note 12) 74,560 366,955
Total current assets 15,001,603 14,076,206
Properties, plants and equipment, net 7,751,348 7,765,045
Operating lease right-of-use asset 764,035 0
Restricted cash for reclamation bonds 98,234 55,061
Other assets 20,217 18,098
Noncurrent assets held for sale (Note 12) 6,117,610 6,180,585
Total assets 29,753,047 28,094,995
CURRENT LIABILITIES    
Accounts payable 1,212,397 330,147
Accrued liabilities 164,917 109,341
Accrued liabilities - directors 159,165 124,810
Royalties payable 105,174 153,429
Current portion of operating lease liability 483,211 0
Long-term debt, current portion 131,105 28,443
Current liabilities held for sale (Note 12) 148,833 151,288
Total current liabilities 2,404,802 897,458
Noncurrent operating lease liability 299,435 0
Long-term debt, net of current portion 228,921 0
Stock payable to directors 0 38,542
Asset retirement obligations 1,156,374 1,101,561
Noncurrent liabilities held for sale (Note 12) 536,466 536,466
Total liabilities 4,625,998 2,574,027
STOCKHOLDERS' EQUITY    
Common stock, $0.01 par value, 150,000,000 shares authorized; 108,438,984 and 107,647,317 shares issued and outstanding, respectively 1,084,389 1,076,472
Additional paid-in capital 64,299,485 63,853,836
Accumulated deficit (40,266,104) (39,418,619)
Total stockholders' equity 25,127,049 25,520,968
Total liabilities and stockholders' equity 29,753,047 28,094,995
Series A Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 0 0
Series D Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 0 0
Series C Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock Value 1,779 1,779
Series B Preferred Stock [Member]    
STOCKHOLDERS' EQUITY    
Preferred Stock Value $ 7,500 $ 7,500
v3.24.3
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Common stock, par value $ 0.01 $ 0.01
Common stock, authorized shares 150,000,000 150,000,000
Common stock, issued shares 108,438,984 107,647,317
Common stock, outstanding shares 108,438,984 107,647,317
Preferred stock, par value $ 0.01 $ 0.01
Preferred stock, authorized shares 10,000,000 10,000,000
Series A Preferred Stock [Member]    
Preferred stock, issued shares 0 0
Preferred stock, outstanding shares 0 0
Series D Preferred Stock [Member]    
Preferred stock, issued shares 0 0
Preferred stock, outstanding shares 0 0
Series C Preferred Stock [Member]    
Preferred stock, issued shares 177,904 177,904
Preferred stock, outstanding shares 177,904 177,904
Preferred stock liquidation preference $ 97,847 $ 97,847
Series B Preferred Stock [Member]    
Preferred stock, issued shares 750,000 750,000
Preferred stock, outstanding shares 750,000 750,000
Preferred stock liquidation preference $ 973,125 $ 967,500
v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)        
REVENUES $ 2,421,020 $ 2,063,558 $ 8,066,190 $ 6,539,519
COST OF REVENUES 1,995,252 1,805,150 5,908,877 5,499,709
GROSS PROFIT 425,768 258,408 2,157,313 1,039,810
OPERATING EXPENSES:        
General and administrative 588,816 290,045 1,521,576 678,735
Salaries and benefits 429,438 228,967 956,402 502,071
Professional fees 165,839 103,127 564,525 340,194
Loss on disposal of property, plant and equipment (16,252) 0 (1,242) 0
Other operating expenses 102,970 0 240,961 0
TOTAL OPERATING EXPENSES 1,270,811 622,139 3,284,706 1,521,000
LOSS FROM OPERATIONS (845,043) (363,731) (1,127,393) (481,190)
OTHER INCOME (EXPENSE):        
Interest and investment income 157,757 176,656 460,529 466,809
Trademark and licensing income 6,553 6,117 21,281 25,023
Other miscellaneous income (expense) (2,364) (3,827) (7,117) 74,922
TOTAL OTHER INCOME 161,946 178,946 474,693 566,754
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES (683,097) (184,785) (652,700) 85,564
Income tax expense 0 0 0 0
INCOME (LOSS) FROM CONTINUING OPERATIONS (683,097) (184,785) (652,700) 85,564
Discontinued operations:        
Loss from discontinued operations before income taxes (44,412) (1,459,743) (194,785) (2,873,541)
Income tax expense 0 0 0 0
Loss from discontinued operations (Note 12) (44,412) (1,459,743) (194,785) (2,873,541)
Net loss (727,509) (1,644,528) (847,485) (2,787,977)
Preferred dividends (1,875) (1,875) (5,625) (5,625)
Net loss available to common stockholders $ (729,384) $ (1,646,403) $ (853,110) $ (2,793,602)
Income (loss) from continuing operations $ (0.01) $ 0 $ (0.01) $ 0
Income (loss) from discontinued operations 0 (0.01) 0 (0.03)
Net income (loss) (0.01) (0.01) (0.01) (0.03)
Weighted average shares outstanding:        
Basic 108,438,984 107,647,317 108,262,091 107,519,786
Diluted $ 108,438,984 $ 107,647,317 $ 108,430,139 $ 107,519,786
v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Shares To Be Returned To Treasury
Preferred Stock
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Dec. 31, 2022     2,620,576 106,373,341    
Balance, amount at Dec. 31, 2022 $ 31,869,255 $ (202,980) $ 26,205 $ 1,063,732 $ 64,052,630 $ (33,070,332)
Conversion of Preferred Series D to common stock, shares     (1,692,672) 1,692,672    
Conversion of Preferred Series D to common stock, amount 0 0 $ (16,926) $ 16,927 (1) 0
Common stock buyback and retirement, shares       (418,696)    
Common stock buyback and retirement, amount 0 202,980 0 $ (4,187) (198,793) 0
Net loss (806,984) 0 $ 0 $ 0 0 (806,984)
Balance, shares at Mar. 31, 2023     927,904 107,647,317    
Balance, amount at Mar. 31, 2023 31,062,271 0 $ 9,279 $ 1,076,472 63,853,836 (33,877,316)
Net loss (336,465) 0 $ 0 $ 0 0 (336,465)
Balance, shares at Jun. 30, 2023     927,904 107,647,317    
Balance, amount at Jun. 30, 2023 30,725,806 0 $ 9,279 $ 1,076,472 63,853,836 (34,213,781)
Net loss (1,644,528) 0 $ 0 $ 0 0 (1,644,528)
Balance, shares at Sep. 30, 2023     927,904 107,647,317    
Balance, amount at Sep. 30, 2023 29,081,278 0 $ 9,279 $ 1,076,472 63,853,836 (35,858,309)
Balance, shares at Dec. 31, 2023     927,904      
Balance, amount at Dec. 31, 2023 25,520,968 0 $ 9,279 1,076,472 63,853,836 (39,418,619)
Net loss (322,768) 0 0 $ 0 0 (322,768)
Share-based compensation, shares       791,667    
Share-based compensation, amount 205,925 0 $ 0 $ 7,917 198,008 0
Balance, shares at Mar. 31, 2024     927,904 108,438,984    
Balance, amount at Mar. 31, 2024 25,404,125 0 $ 9,279 $ 1,084,389 64,051,844 (39,741,387)
Net loss 202,792 0 0 0 0 202,792
Share-based compensation, amount 94,922 0 $ 0 $ 0 94,922 0
Balance, shares at Jun. 30, 2024     927,904 108,438,984    
Balance, amount at Jun. 30, 2024 25,701,839 0 $ 9,279 $ 1,084,389 64,146,766 (39,538,595)
Net loss (727,509)         (727,509)
Share-based compensation, amount 152,719       152,719  
Balance, shares at Sep. 30, 2024     927,904 108,438,984    
Balance, amount at Sep. 30, 2024 $ 25,127,049 $ 0 $ 9,279 $ 1,084,389 $ 64,299,485 $ (40,266,104)
v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES OF CONTINUING OPERATIONS:    
Net income (loss) from continuing operations $ (652,700) $ 85,564
Adjustments to reconcile net income (loss) from continuing operations tonet cash provided (used) by operating activities of continuing operations:    
Depreciation and amortization 340,217 247,882
Accretion of asset retirement obligation 54,813 1,125
Noncash operating lease expense 23,442 0
(Gain) loss on sale or disposal of property, plant and equipment, net 1,242 0
Write-down of inventory to net realizable value 63,574 0
Share-based compensation 453,566 0
Allowance for doubtful accounts on accounts receivable (30,746) 43,560
Other noncash items (16,107) (11,573)
Changes in operating assets and liabilities:    
Accounts receivable (135,555) (649,540)
Inventories, net (11,234) (77,749)
Prepaid expenses and other current assets (84,914) (99,367)
Other assets (2,119) 0
Accounts payable 882,250 (63,005)
Accrued liabilities 55,576 (51,773)
Accrued liabilities - directors 34,355 206,282
Stock payable to directors (38,542) 0
Change in operating lease liability (4,831) 0
Royalties payable (48,255) (327,138)
Net cash provided (used) by operating activities of continuing operations 884,032 (695,732)
CASH FLOWS FROM INVESTING ACTIVITIES OF CONTINUING OPERATIONS:    
Proceeds from redemption of certificates of deposit 50,641 0
Proceeds from sale of properties, plants and equipment 314,125 0
Purchases of properties, plant, and equipment (223,058) (1,337,398)
Net cash provided (used) by investing activities of continuing operations 141,708 (1,337,398)
CASH FLOWS FROM FINANCING ACTIVITIES OF CONTINUING OPERATIONS:    
Payments on dividends payable 0 (787,730)
Principal payments on long-term debt (71,139) (70,049)
Net cash used by financing activities of continuing operations (71,139) (857,779)
Net cash flows provided (used) by continuing operations 954,601 (2,890,909)
CASH FLOWS FROM DISCONTINUED OPERATIONS:    
Net cash provided (used) by operating activities 158,130 (3,122,155)
Net cash used by investing activities 0 (182,322)
Net cash flows provided (used) by discontinued operations 158,130 (3,304,477)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 1,112,731 (6,195,386)
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD 11,954,635 19,117,666
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD 13,067,366 12,922,280
NON-CASH FINANCING AND INVESTING ACTIVITIES:    
Common stock buyback and retirement 0 202,980
Conversion of Preferred Series D to Common Stock 0 16,927
Equipment purchased with note payable 402,722 0
Noncash recognition of new leases $ 787,477 $ 0
v3.24.3
NATURE OF OPERATIONS
9 Months Ended
Sep. 30, 2024
NATURE OF OPERATIONS  
NATURE OF OPERATIONS

NOTE 1 - NATURE OF OPERATIONS

 

United States Antimony Corporation and its subsidiaries in the U.S. and Mexico (“USAC”, the “Company”, “Our”, “Us”, or “We”) sell processed antimony, zeolite, and precious metals products primarily in the U.S. and Canada. The Company processes antimony ore primarily into antimony oxide, antimony metal, and antimony trisulfide. Our antimony oxide is used to form a flame-retardant system for plastics, rubber, fiberglass, textile goods, paints, coatings, and paper, as a color fastener in paint, and as a phosphorescent agent in fluorescent light bulbs. Our antimony metal is used in bearings, storage batteries, and ordnance. Our antimony trisulfide is used as a primer in ammunition. In its operations in Idaho, the Company mines and processes zeolite, a group of industrial minerals used in soil amendment and fertilizer, water filtration, sewage treatment, nuclear waste and other environmental cleanup, odor control, gas separation, animal nutrition, and other miscellaneous applications. We recover certain amounts of precious metals, primarily gold and silver, at our plant in Montana from antimony concentrates.

 

Recent Development

 

The Company has two subsidiaries in Mexico, US Antimony de Mexico, S.A. de C.V. (“USAMSA”) and Antimonio de Mexico, S.A. de C.V. (“ADM”). The USAMSA subsidiary primarily includes the Company’s Madero antimony and precious metals plant in Parras de la Fuente Coahuila, Mexico and its Puerto Blanco antimony and precious metals plant in San Luis de la Paz Guanajuato, Mexico. On March 11, 2024, the Company shut down the operations of USAMSA and announced its intent to sell its USAMSA subsidiary. Since this announcement, the Company initiated an active search for buyers of USAMSA’s operations and/or assets. The accounting requirements for reporting USAMSA as a discontinued operation were met in the first quarter of 2024. See Note 12 for further information. The Company will maintain its existing Los Juarez mining claims and concessions in Mexico, which are included in our ADM subsidiary. However, currently, the Company has no active operations in Los Juarez.

v3.24.3
BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
9 Months Ended
Sep. 30, 2024
BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES  
BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

NOTE 2 - BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

 

In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments, consisting of only normal recurring adjustments, necessary for a fair statement of its financial position as of September 30, 2024, and its results of operations and cash flows for the three and nine months ended September 30, 2024 and 2023. The Condensed Consolidated Balance Sheet as of December 31, 2023, was derived from audited annual financial statements but does not contain all of the footnote disclosures from the annual financial statements.

 

These unaudited interim financial statements have been prepared by management in accordance with generally accepted accounting principles used in the United States of America (“U.S. GAAP”). These unaudited interim financial statements should be read in conjunction with the annual audited financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on April 12, 2024.

 

This summary of significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements. These accounting policies conform to U.S. GAAP and have been consistently applied in the preparation of the financial statements.

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of the Company's consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of the Company's consolidated financial position and results of operations. Operating results for the three and nine-month periods ended September 30, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

 

Reclassifications

 

Certain reclassifications have been made to conform prior period amounts to the current presentation. These reclassifications have no effect on the results of operations, stockholders’ equity and cash flows as previously reported.

 

Assets Held for Sale and Discontinued Operations

 

The Company classifies assets and liabilities to be sold ("Disposal Group") as held for sale in the period when all of the applicable criteria are met, including: (i) management commits to a plan to sell, (ii) the Disposal Group is available to sell in its present condition, (iii) there is an active program to locate a buyer, (iv) the Disposal Group is being actively marketed at a reasonable price in relation to its fair value, (v) significant changes to the plan to sell are unlikely, and (vi) the sale of the Disposal Group is generally probable of being completed within one year. Management performs an assessment at least quarterly or when events or changes in business circumstances indicate that a change in classification may be necessary.

 

Assets and liabilities held for sale are presented separately within the Condensed Consolidated Balance Sheets with any adjustments necessary to measure the Disposal Group at the lower of its carrying value or fair value less costs to sell. Depreciation of property and equipment are not recorded while these assets are classified as held for sale. For each period the Disposal Group remains classified as held for sale, its recoverability is reassessed and any necessary adjustments are made to its carrying value. 

 

The Company categorizes the assets and liabilities of a Disposal Group, or business component, as discontinued operations once management commits to a plan to sell, the business segment is available for immediate sale, management has initiated a plan to sell at a price that is reasonable in relation to its fair value, management anticipates the sale will occur within one year, and it is unlikely that significant changes will be made to the plan to sell. In addition, the business component must be comprised of operations and cash flows that are clearly distinguished from the rest of the entity. The results of discontinued operations are aggregated and presented separately in the Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, and Condensed Consolidated Statements of Cash Flows.

Share-Based Compensation

 

The Company’s share-based awards consist of restricted stock units (“RSUs”) and stock options granted to employees, consultants, and directors of the Company.

 

RSUs are stock awards entitling the award recipient to a specified number of shares of the Company’s common stock as the award vests. Each RSU granted includes a service-based vesting condition. The Company calculates the fair value of RSUs on the grant date using the closing market price of the Company’s common stock on the grant date. The Company recognizes the grant date fair value of RSUs as share-based compensation expense ratably over the requisite service period, other than RSUs or portions of RSUs that vest on the grant date, in which case the grant date fair value of that RSU or portion of RSU is recognized as share-based compensation expense on the grant date. The Company recognizes forfeitures as they occur.

 

Stock options grant award recipients the option to purchase a specified number of shares of the Company’s common stock at an exercise price per share specified in the grant agreement as the stock options vest. Stock option grants include either a service-based vesting condition or performance-based vesting conditions with a specified contractual term. The Company calculates the fair value of stock options on the grant date using the Black-Scholes option-pricing model, which requires the Company to make estimates and assumptions, such as expected volatility, expected term, and risk-free interest rate. Service and performance conditions are not considered in determining the award’s fair value on the grant date. The Company recognizes share-based compensation expense related to stock option awards from the grant date through the vesting date. For service-based vesting stock option grants, the Company expenses the grant date fair value of the award ratably over the requisite service period. For performance-based vesting stock option grants, the Company expenses the grant date fair value of the award ratably from the grant date through the vesting date based on the probability and timing of achieving the performance conditions. The Company recognizes forfeitures as they occur.

 

The expense related to employee and consultant share-based awards is recorded in “Salaries and benefits” and the expense related to director share-based awards is recorded in “General and administrative” in the Condensed Consolidated Statements of Operations.

 

Leases

 

The Company determines if an arrangement contains a lease at inception. An arrangement contains a lease if it implicitly or explicitly identifies an asset to be used and conveys the right to control the use of the identified asset in exchange for consideration. As a lessee, the Company includes operating leases in "Operating lease right-of-use assets" and "Current and noncurrent operating lease liabilities" in its Condensed Consolidated Balance sheet. Right-of-use assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease right-of-use assets and liabilities are recognized upon commencement of the lease based on the present value of the lease payments over the lease term. Incremental costs of a lease that would not have been incurred if the lease had not been obtained are capitalized as initial direct costs (“IDC”). The Company amortizes the undiscounted fixed lease cost and the IDC on a straight-line basis over the lease term. If a lease does not provide an implicit interest rate, the Company uses its incremental borrowing rate based on the information available at commencement date to determine the present value of lease payments.

Recent Accounting Pronouncements

 

Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s financial statements.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods beginning January 1, 2025, and are applied retrospectively. Early adoption is permitted. We are currently evaluating the effect the updated standard will have on our consolidated financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We are currently evaluating the effect the updated standard will have on our consolidated financial statements and disclosures.

v3.24.3
EARNINGS PER SHARE
9 Months Ended
Sep. 30, 2024
EARNINGS PER SHARE  
EARNINGS PER SHARE

NOTE 3 – EARNINGS PER SHARE

 

Basic Earnings Per Share (“EPS”) is computed as net income (loss) available to common stockholders divided by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur from common shares issuable through stock options, RSUs, warrants, and convertible preferred stock.

 

At September 30, 2024 and 2023, the potentially dilutive common stock equivalents not included in the calculation of diluted earnings per share as their effect would have been anti-dilutive were as follows:

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Warrants

 

 

12,346,215

 

 

 

12,346,215

 

Stock options and RSU awards

 

 

6,408,333

 

 

 

-

 

Total possible dilution

 

 

18,754,548

 

 

 

12,346,215

 

v3.24.3
REVENUE RECOGNITION
9 Months Ended
Sep. 30, 2024
REVENUE RECOGNITION  
REVENUE RECOGNITION

NOTE 4 – REVENUE RECOGNITION

 

Products consist of the following:

 

 

·

Antimony: includes antimony oxide, antimony metal, antimony trisulfide.

 

·

Zeolite: includes coarse and fine zeolite crushed in various sizes.

 

·

Precious metals: includes unrefined and refined gold and silver.

 

Sales of products for the three months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony product revenue

 

$1,338,640

 

 

$1,391,733

 

Zeolite product revenue

 

 

682,947

 

 

 

671,825

 

Precious metals product revenue

 

 

399,433

 

 

 

-

 

TOTAL REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

Sales of products for the nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony product revenue

 

$5,381,803

 

 

$4,356,077

 

Zeolite product revenue

 

 

2,280,338

 

 

 

1,941,009

 

Precious metals product revenue

 

 

404,049

 

 

 

242,433

 

TOTAL REVENUES

 

$8,066,190

 

 

$6,539,519

 

 

Domestic and foreign revenues for the three months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Domestic revenues

 

$1,897,120

 

 

$1,541,870

 

Foreign revenues

 

 

523,900

 

 

 

521,688

 

TOTAL REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

Domestic and foreign revenues for the nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Domestic revenues

 

$6,346,717

 

 

$5,126,304

 

Foreign revenues

 

 

1,719,473

 

 

 

1,413,215

 

TOTAL REVENUES

 

$8,066,190

 

 

$6,539,519

 

The Company’s trade accounts receivable balance related to contracts with customers was $791,557 at September 30, 2024 and $625,256 at December 31, 2023, net of an allowance for doubtful accounts related to trade accounts receivables of $240,466 and $271,212 at September 30, 2024 and December 31, 2023, respectively. The Company’s products do not involve any warranty agreements and product returns are not typical.

v3.24.3
INVENTORIES
9 Months Ended
Sep. 30, 2024
INVENTORIES  
INVENTORIES

NOTE 5– INVENTORIES

 

Inventories at September 30, 2024 and December 31, 2023 consisted primarily of finished antimony metal and antimony oxide products, antimony ore and concentrates, and finished zeolite products. Inventories are stated at the lower of first-in, first-out cost or estimated net realizable value. Finished antimony products and finished zeolite products costs primarily include direct materials, direct labor, overhead, depreciation, and freight. Inventories at September 30, 2024 and December 31, 2023 were as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Antimony oxide inventory

 

$230,958

 

 

$252,927

 

Antimony metal inventory

 

 

145,129

 

 

 

237,429

 

Antimony ore and concentrates inventory

 

 

35,670

 

 

 

23,752

 

Total antimony inventory

 

 

411,757

 

 

 

514,108

 

Zeolite inventory

 

 

555,057

 

 

 

505,046

 

TOTAL INVENTORIES

 

$966,814

 

 

$1,019,154

 

 

At September 30, 2024 and December 31, 2023, inventories were valued at cost, except for the portion of inventory related to zeolite at September 30, 2024, which was valued at net realizable value because costs were greater than the amount the Company expected to receive on the sale of zeolite inventory. The adjustment to value inventory at net realizable value was $63,574 and $nil at September 30, 2024 and 2023, respectively.

 

Antimony oxide and metal inventory consisted of finished products held by the Company’s plant in Montana. Antimony ore and concentrates were held primarily at its plants in Montana and Mexico. The Company’s zeolite inventory consisted primarily of saleable zeolite material at the Company’s plant located in Idaho.

v3.24.3
PROPERTIES PLANTS AND EQUIPMENT
9 Months Ended
Sep. 30, 2024
PROPERTIES PLANTS AND EQUIPMENT  
PROPERTIES, PLANTS AND EQUIPMENT

NOTE 6 – PROPERTIES, PLANTS AND EQUIPMENT

 

The major components of the Company’s properties, plants and equipment (“PP&E”) by segment at September 30, 2024 and December 31, 2023 were as follows:

 

September 30, 2024

 

Antimony Segment

 

 

Zeolite Segment

 

 

Precious Metals

 

 

 

 

 

 

USAC

 

 

Mexico

 

 

BRZ

 

 

Segment

 

 

TOTAL

 

Plant and equipment

 

$1,971,255

 

 

$394,545

 

 

$6,576,506

 

 

$234,174

 

 

$9,176,480

 

Buildings

 

 

243,248

 

 

 

11,970

 

 

 

1,705,893

 

 

 

-

 

 

 

1,961,111

 

Mineral rights and interests

 

 

10,000

 

 

 

100,000

 

 

 

16,753

 

 

 

-

 

 

 

126,753

 

Land

 

 

1,493,609

 

 

 

914,443

 

 

 

-

 

 

 

-

 

 

 

2,408,052

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

45,253

 

 

 

-

 

 

 

45,253

 

PP&E, cost

 

$3,718,112

 

 

$1,420,958

 

 

$8,344,405

 

 

$234,174

 

 

$13,717,649

 

Accumulated depreciation

 

 

(1,765,977)

 

 

(247,094)

 

 

(3,762,123)

 

 

(191,107)

 

 

(5,966,301)

PP&E, net

 

$1,952,135

 

 

$1,173,864

 

 

$4,582,282

 

 

$43,067

 

 

$7,751,348

 

 

December 31, 2023

 

Antimony Segment

 

 

Zeolite Segment

 

 

Precious Metals

 

 

 

 

 

 

USAC

 

 

Mexico

 

 

BRZ

 

 

Segment

 

 

TOTAL

 

Plant and equipment

 

$1,971,255

 

 

$394,545

 

 

$6,007,694

 

 

$234,174

 

 

$8,607,668

 

Buildings

 

 

243,248

 

 

 

11,970

 

 

 

2,025,043

 

 

 

-

 

 

 

2,280,261

 

Mineral rights and interests

 

 

-

 

 

 

100,000

 

 

 

16,753

 

 

 

-

 

 

 

116,753

 

Land

 

 

1,493,609

 

 

 

914,443

 

 

 

-

 

 

 

-

 

 

 

2,408,052

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

8,951

 

 

 

-

 

 

 

8,951

 

PP&E, cost

 

$3,708,112

 

 

$1,420,958

 

 

$8,058,441

 

 

$234,174

 

 

$13,421,685

 

Accumulated depreciation

 

 

(1,723,941)

 

 

(235,024)

 

 

(3,524,130)

 

 

(173,545)

 

 

(5,656,640)

PP&E, net

 

$1,984,171

 

 

$1,185,934

 

 

$4,534,311

 

 

$60,629

 

 

$7,765,045

 

 

In May 2024, the Company made the decision to sell a non-core asset of its zeolite segment, which was a personal residence (“BRZ Home”) located near the operations of its wholly owned subsidiary, Bear River Zeolite Company (“BRZ”). In September 2024, the Company sold its BRZ Home and recorded a gain on this sale as follows:

 

Proceeds from the sale

 

$314,125

 

Net book value of the BRZ Home

 

 

297,873

 

Gain on sale

 

$16,252

 

Mineral rights and interests

 

In August 2024, the Company acquired the ownership rights to ninety-seven mining claims and three mining leases located in the Sudbury District of Ontario, Canada (“Sudbury Agreement”). Payments are to be made by the Company by the following dates for the Company to acquire these claims and leases, of which the Company has made the first payment of $10,000:

 

Payment Date

 

Payment Amount

 

August 2024

 

$10,000

 

November 2024

 

 

15,000

 

February 2025

 

 

35,000

 

August 2025

 

 

40,000

 

August 2026

 

 

50,000

 

August 2027

 

 

50,000

 

August 2028

 

 

75,000

 

Total

 

$275,000

 

 

These payments to acquire the mining claims and leases are capitalized when paid in the “Mineral rights and interests” component of “Properties, plants and equipment, net” in the Condensed Consolidated Balance Sheets, which amounted to $10,000 as of September 30, 2024, and will be amortized over the estimated economic life of the mineral resource based on the units-of-production method.

 

The Sudbury Agreement requires a royalty payment by the Company of 2.5% of the production from the claims (“Net Smelter Royalty”) with a minimum royalty payment beginning on the fifth anniversary of the agreement of $12,000 per year. 1% of the Net Smelter Royalty can be purchased back by the Company at any time for $1 million. Also, the Sudbury Agreement includes a commitment by the Company to spend an aggregate of $250,000 over four years beginning on the agreement date, with various milestones over this four-year period, in exploring and developing these claims. The Sudbury Agreement can be terminated without cause at any time by the Company with thirty days’ notice.

v3.24.3
LEASES
9 Months Ended
Sep. 30, 2024
LEASES  
LEASE

NOTE 7 – LEASES

 

In September 2024, the Company executed a contract to lease a metals concentration facility located in Phillipsburg, Montana, which was accounted for as an operating lease. The lease has a term of 18 months with fixed cash payments in advance in the first six months of the lease of $10,000 per month, or $60,000 in total, and fixed cash payments in advance in the last twelve months of the lease of $95,000 per month, or $1.14 million in total, which includes a fixed monthly fee of $45,000 and a minimum milling fee of $50,000 per month. An additional payment of $50 per ton is due each month in the last twelve months of the lease for all milling in excess of 1,000 tons per month. The Company has not included any milling fee payments above the minimum in its lease liability as it is not deemed probable at this time. $10,000 was paid upon signing the lease, which is being accounted for as an initial direct cost ("IDC"). The Company is amortizing the undiscounted fixed lease cost and the IDC on a straight-line basis over the term of the lease. The Company recorded the present value of the fixed lease cost over the lease term as a lease liability and Right of Use ("ROU") asset. The Company used its incremental borrowing rate of 3.49% as of the date of initial possession of the leased asset when determining the present value of future payments of this operating lease as the rate implicit in the lease was not readily determinable. The lease includes provisions for the Company to use the existing mill building and all contents related to its use and to process owned and non-owned ore containing antimony and other critical minerals. The lease does not include any transfer of ownership of the facility at the end of the lease, nor any option to extend the lease or purchase the facility, nor any residual value guarantees. The Company can terminate the lease without cause with thirty days’ notice and must provide the facility to the lessor at the end of the lease in the same condition as it was received.

The lease liability related to this operating lease, which represents the present value of the lease payments, was $787,477 at inception and $782,646 and $nil at September 30, 2024 and December 31, 2023, respectively. The ROU asset, which includes the unamortized portions of the IDC and is adjusted for any accrued or prepaid lease, was $764,035 and $nil at September 30, 2024 and December 31, 2023, respectively. During the three and nine months ended September 30, 2024 and 2023, the Company recorded $33,611 and $nil, respectively, of lease expense related to this lease and IDC in "Cost of Revenues" in the Condensed Consolidated Statements of Operations. IDC paid upon signing this lease was $10,000 and $nil and lease payments were $15,000 and $nil during the three and nine months ended September 30, 2024 and 2023, respectively, which were included in operating cash flows.

 

The following table summarizes expense and cash payments for operating leases during the periods noted:

 

 

 

For the three and nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Operating lease expense

 

$33,611

 

 

$-

 

Cash paid for operating lease liability

 

$15,000

 

 

$-

 

Cash paid for initial direct cost

 

$10,000

 

 

$-

 

 

The following table contains the remaining lease term and discount rate as of the end of the period:

 

 

 

September 30, 2024

 

Remaining lease term - operating lease

 

 17.5 months

 

Discount rate - operating lease

 

 

3.49%

 

The table below is a maturity analysis of the future minimum lease payments as of September 30, 2024.

 

Twelve months ending September 30,

 

 

 

2025

 

$757,500

 

2026

 

 

427,500

 

Total undiscounted future minimum lease payments

 

 

1,185,000

 

Less: discount on lease liability

 

 

(402,354)

Total discounted operating lease liability at September 30, 2024

 

 

782,646

 

Less: current portion of operating lease liability

 

 

(483,211)

Noncurrent operating lease liability

 

$299,435

 

v3.24.3
LONG-TERM DEBT
9 Months Ended
Sep. 30, 2024
LONG-TERM DEBT  
LONG-TERM DEBT

NOTE 8 – LONG-TERM DEBT

 

Long-term debt at September 30, 2024 and December 31, 2023 was as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Installment contract payable to Komatsu, bearing interest at 3.49%, payable in 36 monthly installments of $11,799 maturing May 2027; collateralized by the Wheel Loader

 

$360,026

 

 

$-

 

Installment contract payable to Caterpillar Financial Services, bearing interest at 6.65%, payable in 24 monthly installments of $7,210 maturing April 28, 2024; collateralized by 2007 Caterpillar 740 articulated truck

 

 

-

 

 

 

28,443

 

Total debt

 

 

360,026

 

 

 

28,443

 

Less current portion of debt

 

 

(131,105)

 

 

(28,443)

Long term portion of debt

 

$228,921

 

 

$-

 

 

At September 30, 2024, principal payments on debt were due as follows:

 

Twelve months ending September 30,

 

Principal Payment

 

2025

 

$131,105

 

2026

 

 

135,754

 

2027

 

 

93,167

 

 

 

$360,026

 

v3.24.3
COMMITMENTS AND CONTINGENCIES
9 Months Ended
Sep. 30, 2024
COMMITMENTS AND CONTINGENCIES (Note 8 and 11)  
COMMITMENTS AND CONTINGENCIES

NOTE 9 – COMMITMENTS AND CONTINGENCIES

 

The Company follows U.S. GAAP guidance in determining its accruals and disclosures with respect to loss contingencies and evaluates such accruals and contingencies for each reporting period. Accordingly, estimated losses from loss contingencies are accrued by a charge to income when information available prior to the issuance of the financial statements indicates that it is probable that a loss could be incurred, and the amount of the loss can be reasonably estimated. Legal expenses associated with the contingency are expensed as incurred. If a loss contingency is not probable or reasonably estimable, disclosure of the loss contingency is made in the financial statements when it is at least reasonably possible that a material loss could be incurred.

 

Historically, from time to time, BRZ is assessed fines and penalties by the Mine Safety and Health Administration (“MSHA”). At September 30, 2024 and December 31, 2023, BRZ had no accrued liabilities relating to such assessments. However, during the nine months ended September 30, 2024, BRZ received four significant and substantial citations from MSHA, all of which have been resolved by BRZ.

 

On a combined basis, BRZ pays royalties ranging from 8% to 13% on the sale of zeolite products. At September 30, 2024 and December 31, 2023, the Company had accrued royalties payable of $105,174 and $153,429, respectively.

v3.24.3
STOCKHOLDERS EQUITY
9 Months Ended
Sep. 30, 2024
STOCKHOLDERS' EQUITY  
STOCKHOLDERS' EQUITY

NOTE 10 – STOCKHOLDERS’ EQUITY

 

On January 25, 2023, the holders of 1,692,672 shares of Series D Preferred stock converted the preferred shares and the Company issued 1,692,672 shares of common stock.  The Company also paid the holders $787,730 for cumulative dividends payable as declared on November 28, 2022. 1,590,672 shares of the 1,692,672 shares of Series D Preferred stock that were converted and $740,261 of the $787,730 of dividends paid related to the estate of John Lawrence, who was the prior President and Chairman of the Company.

 

On January 26, 2023, in conjunction with its share repurchase plan, the Company returned to treasury and cancelled 418,696 of its common shares which were repurchased prior to December 31, 2022 for $202,980.

 

Share-based compensation

 

The Company had no equity awards outstanding during fiscal year 2023. During the nine months ended September 30, 2024, stock option and RSU awards were granted in accordance with our 2023 Equity Incentive Plan, which was approved by the Company’s shareholders. The Company recognized $152,719 and $nil during the three months ended September 30, 2024 and 2023, respectively, and $453,566 and $nil during the nine months ended September 30, 2024 and 2023, respectively, of share-based compensation expense arising from stock option and RSU grants as follows:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Share-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

$97,655

 

 

$-

 

 

$161,124

 

 

$-

 

RSUs

 

$55,064

 

 

$-

 

 

$292,442

 

 

$-

 

Total share-based compensation expense

 

$152,719

 

 

$-

 

 

$453,566

 

 

$-

 

 

Stock options:

 

Stock options granted have either a 3-year or 10-year contractual term and are subject to either service or performance-based vesting conditions. The following table shows the annual weighted-average assumptions used to value options granted during the nine months ended September 30, 2024:

 

 

 

Nine Months Ended

 

Grant-Date Weighted-Average Assumptions

 

September 30, 2024

 

Expected term (in years)

 

 

4.5

 

Risk-free interest rate

 

 

4.3%

Expected dividend yield

 

 

0.0%

Expected volatility

 

 

136.0%

Fair value per share of options granted

 

$0.18

 

 

Expected term – The expected term represents the period of time that options are expected to be outstanding. As the Company does not have sufficient historical exercise behavior, it uses the contractual term of the option for the expected term assumption.

Risk-free interest rate – The risk-free interest rate is based on the U.S. Treasury rate in effect at the time of the grant with an equivalent term approximating the expected term of the options.

 

Expected dividend yield—The Company bases the expected dividend yield assumption on the fact that it has never paid cash dividends and has no present intention to pay cash dividends.

 

Expected volatility – The expected volatility is based on the historical volatility of our stock price over the expected term of the stock option.

 

Activity with respect to stock options is summarized as follows:

 

 

 

 

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

 

 

 

Weighted-Average

 

 

Remaining

 

 

Aggregate

 

 

 

 

 

 

Exercise Price

 

 

Contractual

 

 

Intrinsic

 

 

 

Shares

 

 

Per Share

 

 

Term (in years)

 

 

Value

 

Options outstanding, December 31, 2023

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Granted

 

 

4,330,000

 

 

$0.23

 

 

 

n/a

 

 

 

n/a

 

Exercised

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Forfeited

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Expired

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Options outstanding, September 30, 2024

 

 

4,330,000

 

 

$0.23

 

 

 

4.0

 

 

$2,279,400

 

Nonvested options, September 30, 2024

 

 

4,272,500

 

 

$0.23

 

 

 

3.9

 

 

$2,254,175

 

Vested and exercisable options, September 30, 2024

 

 

57,500

 

 

$0.32

 

 

 

9.8

 

 

$25,225

 

 

At September 30, 2024, total unrecognized share-based compensation expense related to stock options was $634,781, which is expected to be recognized over a weighted-average remaining period of 2.3 years.

Restricted stock units:

 

Activity with respect to RSUs is summarized as follows:

 

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

Grant-Date

 

 

 

 

 

 

Fair Value

 

 

 

Shares

 

 

Per Share

 

Nonvested shares at December 31, 2023

 

 

-

 

 

 

n/a

 

Granted

 

 

2,870,000

 

 

$0.23

 

Vested

 

 

(791,667)

 

$0.22

 

Forfeited

 

 

-

 

 

 

n/a

 

Nonvested shares at September 30, 2024

 

 

2,078,333

 

 

$0.24

 

 

At September 30, 2024, total unrecognized share-based compensation expense related to RSUs was $373,108, which is expected to be recognized over a weighted-average remaining period of 1.8 years.

 

Common stock warrants

 

No warrants were issued, expired, or exercised during the nine months ended September 30, 2024 and 2023.

 

The composition of the Company’s warrants outstanding at September 30, 2024 and 2023 was as follows:

 

Number of warrants

 

 

Exercise Price

 

 

Expiration Date

 

Remaining life (years)

 

 

2,285,715

 

 

$0.46

 

 

1/27/2026

 

 

1.33

 

 

804,000

 

 

$0.46

 

 

1/27/2026

 

 

1.33

 

 

7,650,000

 

 

$0.85

 

 

8/3/2026

 

 

1.84

 

 

1,606,500

 

 

$0.85

 

 

2/1/2026

 

 

1.34

 

 

12,346,215

 

 

 

 

 

 

 

 

 

 

 

v3.24.3
BUSINESS SEGMENTS
9 Months Ended
Sep. 30, 2024
BUSINESS SEGMENTS  
BUSINESS SEGMENTS

NOTE 11 – BUSINESS SEGMENTS

 

The Company is organized and managed with four business segments, which represent our operating units: United States antimony operations, Mexico antimony operations, precious metals recovery and United States zeolite operations. See Note 12 for the Mexico discontinued operations that are excluded from business segments.

 

Total assets by segment at September 30, 2024 and December 31, 2023 were as follows: 

 

Total Assets, Excluding Discontinued Operations

 

September 30, 2024

 

 

December 31, 2023

 

Antimony segment:

 

 

 

 

 

 

United States

 

$16,514,199

 

 

$14,769,408

 

Mexico

 

 

1,239,959

 

 

 

1,211,319

 

Subtotal antimony segment

 

$17,754,158

 

 

$15,980,727

 

Precious metals segment:

 

 

 

 

 

 

 

 

United States

 

$142,925

 

 

$92,718

 

Mexico

 

 

-

 

 

 

-

 

Subtotal precious metals segment

 

$142,925

 

 

$92,718

 

Zeolite segment

 

 

5,663,794

 

 

 

5,474,010

 

Total assets, excluding discontinued operations

 

$23,560,877

 

 

$21,547,455

 

 

Total capital expenditures by segment for the three and nine months ended September 30, 2024 and 2023 were as follows: 

 

Capital expenditures, Excluding Discontinued Operations

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony segment:

 

 

 

 

 

 

 

 

 

 

 

 

United States capital expenditures

 

$10,000

 

 

$-

 

 

$10,000

 

 

$61,849

 

Mexico capital expenditures

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal antimony segment

 

$10,000

 

 

$-

 

 

$10,000

 

 

$61,849

 

Precious metals segment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Zeolite segment

 

 

62,337

 

 

 

141,864

 

 

 

213,058

 

 

 

1,275,549

 

Total capital expenditures, excluding discontinued operations

 

$72,337

 

 

$141,864

 

 

$223,058

 

 

$1,337,398

 

 

The zeolite segment’s capital expenditures for the nine months ended September 30, 2024 excludes $402,722 related to a wheel loader purchased with a note payable.

Selected segment operational information excluding discontinued operations for the three and nine months ended September 30, 2024 and 2023 were as follows:

 

For the three months ended September 30, 2024

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$1,338,640

 

 

$-

 

 

$1,338,640

 

 

$399,433

 

 

$682,947

 

 

$2,421,020

 

Depreciation and amortization

 

 

14,048

 

 

 

4,023

 

 

 

18,071

 

 

 

5,854

 

 

 

95,659

 

 

 

119,584

 

Income (loss) from operations

 

$

(809,755)

 

 

$

(26,196)

 

 

$

(835,951)

 

 

$393,579

 

 

$

(402,671)

 

 

$

(845,043)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

161,946

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(683,097)

 

 

For the three months ended September 30, 2023

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$1,391,733

 

 

$-

 

 

$1,391,733

 

 

$-

 

 

$671,825

 

 

$2,063,558

 

Depreciation and amortization

 

 

10,361

 

 

 

4,015

 

 

 

14,376

 

 

 

5,854

 

 

 

73,194

 

 

 

93,424

 

Income (loss) from operations

 

$47,534

 

 

$

(25,990)

 

 

$21,544

 

 

$

(5,854)

 

 

$

(379,421)

 

 

$

(363,731)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178,946

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(184,785)

 

 

For the nine months ended September 30, 2024

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$5,381,803

 

 

$-

 

 

$5,381,803

 

 

$404,049

 

 

$2,280,338

 

 

$8,066,190

 

Depreciation and amortization

 

 

42,036

 

 

 

12,071

 

 

 

54,107

 

 

 

17,563

 

 

 

268,547

 

 

 

340,217

 

Income (loss) from operations

 

$

(452,858)

 

 

$

(78,589)

 

 

$

(531,447)

 

 

$386,486

 

 

$

(982,432)

 

 

$

(1,127,393)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$474,693

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(652,700)

 

 

For the nine months ended September 30, 2023

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$4,356,077

 

 

$-

 

 

$4,356,077

 

 

$242,433

 

 

$1,941,009

 

 

$6,539,519

 

Depreciation and amortization

 

 

29,002

 

 

 

12,054

 

 

 

41,056

 

 

 

17,563

 

 

 

189,263

 

 

 

247,882

 

Income (loss) from operations

 

$

(207,907)

 

 

$

(77,979)

 

 

$

(285,886)

 

 

$224,870

 

 

$

(420,174)

 

 

$

(481,190)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

566,754

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$85,564

 

v3.24.3
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE
9 Months Ended
Sep. 30, 2024
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE  
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE

NOTE 12 – DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE

 

As described in Note 1, on March 11, 2024, the Company shut down the operations of USAMSA, which was part of the antimony segment, and announced its intent to sell its USAMSA subsidiary. The accounting requirements for reporting USAMSA as a discontinued operation were met in the first quarter of 2024. Accordingly, our Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, and Condensed Consolidated Statements of Cash Flows report discontinued operations separate from continuing operations for all periods presented. Our Condensed Consolidated Statements of Equity combine the results of continuing and discontinued operations. In addition, the Notes to Condensed Consolidated Financial Statements exclude discontinued operation for all periods presented.

 

The key components of the income (loss) from discontinued operations for the three and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

REVENUES

 

$151,158

 

 

$249,933

 

 

$1,241,032

 

 

$488,389

 

COST OF REVENUES

 

 

153,097

 

 

 

1,569,413

 

 

 

1,134,808

 

 

 

2,828,794

 

GROSS PROFIT (LOSS)

 

 

(1,939)

 

 

(1,319,480)

 

 

106,224

 

 

 

(2,340,405)

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

22,072

 

 

 

11,032

 

 

 

92,472

 

 

 

49,301

 

Professional fees

 

 

18,563

 

 

 

63,681

 

 

 

72,893

 

 

 

164,625

 

Other operating expenses

 

 

3,404

 

 

 

66,637

 

 

 

118,933

 

 

 

310,985

 

TOTAL OPERATING EXPENSES

 

 

44,039

 

 

 

141,350

 

 

 

284,298

 

 

 

524,911

 

LOSS FROM OPERATIONS

 

 

(45,978)

 

 

(1,460,830)

 

 

(178,074)

 

 

(2,865,316)

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other miscellaneous income (expense)

 

 

1,566

 

 

 

1,087

 

 

 

(16,711)

 

 

(8,225)

TOTAL OTHER INCOME (EXPENSE)

 

 

1,566

 

 

 

1,087

 

 

 

(16,711)

 

 

(8,225)

LOSS FROM DISCONTINUED OPERATIONS, BEFORE TAX

 

 

(44,412)

 

 

(1,459,743)

 

 

(194,785)

 

 

(2,873,541)

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX

 

$

(44,412)

 

 

$

(1,459,743)

 

 

$

(194,785)

 

 

$

(2,873,541)

 

 

Depreciation and amortization expense of USAMSA totaled $nil for the three and nine months ended September 30, 2024, and $155,538 and $466,421 for the three and nine months ended September 30, 2023, respectively.

 

Capital expenditures of USAMSA were $nil for the three and nine months ended September 30, 2024, and $30,000 and $182,322 for the three and nine months ended September 30, 2023, respectively.

The carrying amounts of major classes of assets and liabilities of USAMSA included in assets and liabilities of discontinued operations were as follows:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Accounts receivable

 

$40,193

 

 

$-

 

Inventories, net

 

 

31,457

 

 

 

366,955

 

Prepaid expenses and other current assets

 

 

2,910

 

 

 

-

 

Total current assets, discontinued operations

 

 

74,560

 

 

 

366,955

 

Properties, plants and equipment, net

 

 

5,689,446

 

 

 

5,689,446

 

IVA receivable and other assets, net

 

 

428,164

 

 

 

491,139

 

Total assets, discontinued operations

 

$6,192,170

 

 

$6,547,540

 

LIABILITIES

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable

 

 

133,780

 

 

 

126,788

 

Accrued liabilities

 

 

15,053

 

 

 

24,500

 

Total current liabilities, discontinued operations

 

 

148,833

 

 

 

151,288

 

Asset retirement obligations

 

 

536,466

 

 

 

536,466

 

Total liabilities, discontinued operations

 

$685,299

 

 

$687,754

 

 

Mexico 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. SAT’s assessment was based on the disallowance of specific costs that the Company deducted on the 2013 USAMSA income tax return. The assessment was settled in 2018 with no assessment due from the Company.

 

In 2019, the Company was notified that SAT re-opened its assessment of USAMSA’s 2013 income tax return and, in November 2019, SAT assessed the Company $16.3 million pesos, which was approximately $865,000 USD as of December 31, 2019. Management reviewed the 2019 assessment notice from SAT and, similar to the earlier assessment, believed the findings have no merit. An appeal was filed by the Company in November 2019 suspending SAT from taking immediate action regarding the assessment. In August 2020, the Company filed a lawsuit against SAT for resolution of the process and, in December 2020, filed closing arguments.  In 2022, the Mexican court ruled against the Company in the above matter, which was subsequently appealed by the Company.

As of December 31, 2023, the updated SAT assessment was approximately $22.4 million pesos, or approximately $1,320,000 USD, which includes $352,000 of unpaid income taxes and $968,000 of interest and penalties. Management, along with its legal counsel, assessed the possible outcomes for this tax audit and believed, based on discussions with its attorneys located in Mexico, that the most likely outcome would be that the Company would be successful in its appeal resulting in no tax due. Management determined that no amount should be accrued at December 31, 2023 relating to this potential tax liability.

 

In March 2024, Mexico’s appellate court ruled in favor of the Company with no assessment due related to this audit of USAMSA’s 2013 income tax return by SAT and instructed the lower court to issue a new ruling. In May 2024, Mexico’s lower court issued a final ruling on this matter in favor of the Company but left open the possibility for the SAT to re-open their audit. Subsequent to this judgment, the Company requested a final ruling on whether SAT can re-open this matter, on which the appellate court has not ruled. These rulings support the Company’s position on this tax matter and have had no impact on the Company’s financial statements.

 

Mexico Value Added Tax

 

USAMSA records a receivable for the Value Added Tax (“VAT” or “IVA”) it pays on certain goods and services representing amounts to be reimbursed from the Mexican government. This receivable balance of $973,414 and $1,122,628 at September 30, 2024 and December 31, 2023, respectively, is recorded in “IVA receivable and other assets, net” in USAMSA’s assets held for sale in discontinued operations net of a reserve of $601,295 and $687,534 at September 30, 2024 and December 31, 2023, respectively.

v3.24.3
SUBSEQUENT EVENTS
9 Months Ended
Sep. 30, 2024
SUBSEQUENT EVENTS  
SUBSEQUENT EVENTS

Note 13 - SUBSEQUENT EVENTS

 

On November 12, 2024, the Company entered into a Sales Agreement (“Sales Agreement’) with A.G.P./Alliance Global Partners (“A.G.P.”) to sell shares of the Company’s common stock, with aggregate gross proceeds of up to $25,000,000, from time to time, through an “at the market offering” program under which A.G.P. will act as sales agent.

 

Under the Sales Agreement, the Company will set the parameters for the sale of shares, including the number of shares to be issued, the time period during which sales are requested to be made, limitations on the number of shares that may be sold in any one trading day and any minimum price below which sales may not be made. The Sales Agreement provides that A.G.P. will be entitled to compensation for its services in an amount equal to up to 3.0% of the gross proceeds from the sale of shares sold under the Sales Agreement. The Company has no obligation to sell any shares under the Sales Agreement and may suspend solicitation and offers under the Sales Agreement. The shares will be issued pursuant to the Company’s shelf registration statement on Form S-3 and the Prospectus Supplement to be filed on November 12, 2024 with the U.S. Securities and Exchange Commission in connection with the offer and sale of the shares pursuant to the Sales Agreement.

v3.24.3
BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES (Policies)
9 Months Ended
Sep. 30, 2024
BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES  
Reclassifications

Certain reclassifications have been made to conform prior period amounts to the current presentation. These reclassifications have no effect on the results of operations, stockholders’ equity and cash flows as previously reported.

Assets Held for Sale and Discontinued Operations

The Company classifies assets and liabilities to be sold ("Disposal Group") as held for sale in the period when all of the applicable criteria are met, including: (i) management commits to a plan to sell, (ii) the Disposal Group is available to sell in its present condition, (iii) there is an active program to locate a buyer, (iv) the Disposal Group is being actively marketed at a reasonable price in relation to its fair value, (v) significant changes to the plan to sell are unlikely, and (vi) the sale of the Disposal Group is generally probable of being completed within one year. Management performs an assessment at least quarterly or when events or changes in business circumstances indicate that a change in classification may be necessary.

 

Assets and liabilities held for sale are presented separately within the Condensed Consolidated Balance Sheets with any adjustments necessary to measure the Disposal Group at the lower of its carrying value or fair value less costs to sell. Depreciation of property and equipment are not recorded while these assets are classified as held for sale. For each period the Disposal Group remains classified as held for sale, its recoverability is reassessed and any necessary adjustments are made to its carrying value. 

 

The Company categorizes the assets and liabilities of a Disposal Group, or business component, as discontinued operations once management commits to a plan to sell, the business segment is available for immediate sale, management has initiated a plan to sell at a price that is reasonable in relation to its fair value, management anticipates the sale will occur within one year, and it is unlikely that significant changes will be made to the plan to sell. In addition, the business component must be comprised of operations and cash flows that are clearly distinguished from the rest of the entity. The results of discontinued operations are aggregated and presented separately in the Condensed Consolidated Balance Sheets, Condensed Consolidated Statements of Operations, and Condensed Consolidated Statements of Cash Flows.

Share-Based Compensation

The Company’s share-based awards consist of restricted stock units (“RSUs”) and stock options granted to employees, consultants, and directors of the Company.

 

RSUs are stock awards entitling the award recipient to a specified number of shares of the Company’s common stock as the award vests. Each RSU granted includes a service-based vesting condition. The Company calculates the fair value of RSUs on the grant date using the closing market price of the Company’s common stock on the grant date. The Company recognizes the grant date fair value of RSUs as share-based compensation expense ratably over the requisite service period, other than RSUs or portions of RSUs that vest on the grant date, in which case the grant date fair value of that RSU or portion of RSU is recognized as share-based compensation expense on the grant date. The Company recognizes forfeitures as they occur.

 

Stock options grant award recipients the option to purchase a specified number of shares of the Company’s common stock at an exercise price per share specified in the grant agreement as the stock options vest. Stock option grants include either a service-based vesting condition or performance-based vesting conditions with a specified contractual term. The Company calculates the fair value of stock options on the grant date using the Black-Scholes option-pricing model, which requires the Company to make estimates and assumptions, such as expected volatility, expected term, and risk-free interest rate. Service and performance conditions are not considered in determining the award’s fair value on the grant date. The Company recognizes share-based compensation expense related to stock option awards from the grant date through the vesting date. For service-based vesting stock option grants, the Company expenses the grant date fair value of the award ratably over the requisite service period. For performance-based vesting stock option grants, the Company expenses the grant date fair value of the award ratably from the grant date through the vesting date based on the probability and timing of achieving the performance conditions. The Company recognizes forfeitures as they occur.

 

The expense related to employee and consultant share-based awards is recorded in “Salaries and benefits” and the expense related to director share-based awards is recorded in “General and administrative” in the Condensed Consolidated Statements of Operations.

Leases

The Company determines if an arrangement contains a lease at inception. An arrangement contains a lease if it implicitly or explicitly identifies an asset to be used and conveys the right to control the use of the identified asset in exchange for consideration. As a lessee, the Company includes operating leases in "Operating lease right-of-use assets" and "Current and noncurrent operating lease liabilities" in its Condensed Consolidated Balance sheet. Right-of-use assets represent the Company's right to use an underlying asset for the lease term and lease liabilities represent the Company's obligation to make lease payments arising from the lease. Operating lease right-of-use assets and liabilities are recognized upon commencement of the lease based on the present value of the lease payments over the lease term. Incremental costs of a lease that would not have been incurred if the lease had not been obtained are capitalized as initial direct costs (“IDC”). The Company amortizes the undiscounted fixed lease cost and the IDC on a straight-line basis over the lease term. If a lease does not provide an implicit interest rate, the Company uses its incremental borrowing rate based on the information available at commencement date to determine the present value of lease payments.

Recent Accounting Pronouncements

Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s financial statements.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The amendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods beginning January 1, 2025, and are applied retrospectively. Early adoption is permitted. We are currently evaluating the effect the updated standard will have on our consolidated financial statements and disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We are currently evaluating the effect the updated standard will have on our consolidated financial statements and disclosures.

v3.24.3
EARNINGS PER SHARE (Tables)
9 Months Ended
Sep. 30, 2024
EARNINGS PER SHARE  
Antidilutive securities excluded from computation of earnings per share

 

 

September 30, 2024

 

 

September 30, 2023

 

Warrants

 

 

12,346,215

 

 

 

12,346,215

 

Stock options and RSU awards

 

 

6,408,333

 

 

 

-

 

Total possible dilution

 

 

18,754,548

 

 

 

12,346,215

 

v3.24.3
REVENUE RECOGNITION (Tables)
9 Months Ended
Sep. 30, 2024
REVENUE RECOGNITION  
Disaggregation of Revenue

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony product revenue

 

$1,338,640

 

 

$1,391,733

 

Zeolite product revenue

 

 

682,947

 

 

 

671,825

 

Precious metals product revenue

 

 

399,433

 

 

 

-

 

TOTAL REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony product revenue

 

$5,381,803

 

 

$4,356,077

 

Zeolite product revenue

 

 

2,280,338

 

 

 

1,941,009

 

Precious metals product revenue

 

 

404,049

 

 

 

242,433

 

TOTAL REVENUES

 

$8,066,190

 

 

$6,539,519

 

Revenue by Geographic Area

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Domestic revenues

 

$1,897,120

 

 

$1,541,870

 

Foreign revenues

 

 

523,900

 

 

 

521,688

 

TOTAL REVENUES

 

$2,421,020

 

 

$2,063,558

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Domestic revenues

 

$6,346,717

 

 

$5,126,304

 

Foreign revenues

 

 

1,719,473

 

 

 

1,413,215

 

TOTAL REVENUES

 

$8,066,190

 

 

$6,539,519

 

v3.24.3
INVENTORIES (Tables)
9 Months Ended
Sep. 30, 2024
INVENTORIES  
Schedule of Inventory Current

 

 

September 30, 2024

 

 

December 31, 2023

 

Antimony oxide inventory

 

$230,958

 

 

$252,927

 

Antimony metal inventory

 

 

145,129

 

 

 

237,429

 

Antimony ore and concentrates inventory

 

 

35,670

 

 

 

23,752

 

Total antimony inventory

 

 

411,757

 

 

 

514,108

 

Zeolite inventory

 

 

555,057

 

 

 

505,046

 

TOTAL INVENTORIES

 

$966,814

 

 

$1,019,154

 

v3.24.3
PROPERTIES PLANTS AND EQUIPMENT (Tables)
9 Months Ended
Sep. 30, 2024
PROPERTIES PLANTS AND EQUIPMENT  
Major components of property, plant and equipment

September 30, 2024

 

Antimony Segment

 

 

Zeolite Segment

 

 

Precious Metals

 

 

 

 

 

 

USAC

 

 

Mexico

 

 

BRZ

 

 

Segment

 

 

TOTAL

 

Plant and equipment

 

$1,971,255

 

 

$394,545

 

 

$6,576,506

 

 

$234,174

 

 

$9,176,480

 

Buildings

 

 

243,248

 

 

 

11,970

 

 

 

1,705,893

 

 

 

-

 

 

 

1,961,111

 

Mineral rights and interests

 

 

10,000

 

 

 

100,000

 

 

 

16,753

 

 

 

-

 

 

 

126,753

 

Land

 

 

1,493,609

 

 

 

914,443

 

 

 

-

 

 

 

-

 

 

 

2,408,052

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

45,253

 

 

 

-

 

 

 

45,253

 

PP&E, cost

 

$3,718,112

 

 

$1,420,958

 

 

$8,344,405

 

 

$234,174

 

 

$13,717,649

 

Accumulated depreciation

 

 

(1,765,977)

 

 

(247,094)

 

 

(3,762,123)

 

 

(191,107)

 

 

(5,966,301)

PP&E, net

 

$1,952,135

 

 

$1,173,864

 

 

$4,582,282

 

 

$43,067

 

 

$7,751,348

 

December 31, 2023

 

Antimony Segment

 

 

Zeolite Segment

 

 

Precious Metals

 

 

 

 

 

 

USAC

 

 

Mexico

 

 

BRZ

 

 

Segment

 

 

TOTAL

 

Plant and equipment

 

$1,971,255

 

 

$394,545

 

 

$6,007,694

 

 

$234,174

 

 

$8,607,668

 

Buildings

 

 

243,248

 

 

 

11,970

 

 

 

2,025,043

 

 

 

-

 

 

 

2,280,261

 

Mineral rights and interests

 

 

-

 

 

 

100,000

 

 

 

16,753

 

 

 

-

 

 

 

116,753

 

Land

 

 

1,493,609

 

 

 

914,443

 

 

 

-

 

 

 

-

 

 

 

2,408,052

 

Construction in progress

 

 

-

 

 

 

-

 

 

 

8,951

 

 

 

-

 

 

 

8,951

 

PP&E, cost

 

$3,708,112

 

 

$1,420,958

 

 

$8,058,441

 

 

$234,174

 

 

$13,421,685

 

Accumulated depreciation

 

 

(1,723,941)

 

 

(235,024)

 

 

(3,524,130)

 

 

(173,545)

 

 

(5,656,640)

PP&E, net

 

$1,984,171

 

 

$1,185,934

 

 

$4,534,311

 

 

$60,629

 

 

$7,765,045

 

Schedule of the decision to sell a non-core asset

Proceeds from the sale

 

$314,125

 

Net book value of the BRZ Home

 

 

297,873

 

Gain on sale

 

$16,252

 

Schedule of the Mineral rights and interests

Payment Date

 

Payment Amount

 

August 2024

 

$10,000

 

November 2024

 

 

15,000

 

February 2025

 

 

35,000

 

August 2025

 

 

40,000

 

August 2026

 

 

50,000

 

August 2027

 

 

50,000

 

August 2028

 

 

75,000

 

Total

 

$275,000

 

v3.24.3
LEASES (Tables)
9 Months Ended
Sep. 30, 2024
LEASES  
Summarizes expense and cash payments for operating leases

 

 

For the three and nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

Operating lease expense

 

$33,611

 

 

$-

 

Cash paid for operating lease liability

 

$15,000

 

 

$-

 

Cash paid for initial direct cost

 

$10,000

 

 

$-

 

Schedule of Remaining lease term and discount rate

 

 

September 30, 2024

 

Remaining lease term - operating lease

 

 17.5 months

 

Discount rate - operating lease

 

 

3.49%
Maturity Of Lease Liabilities

Twelve months ending September 30,

 

 

 

2025

 

$757,500

 

2026

 

 

427,500

 

Total undiscounted future minimum lease payments

 

 

1,185,000

 

Less: discount on lease liability

 

 

(402,354)

Total discounted operating lease liability at September 30, 2024

 

 

782,646

 

Less: current portion of operating lease liability

 

 

(483,211)

Noncurrent operating lease liability

 

$299,435

 

v3.24.3
LONG-TERM DEBT (Tables)
9 Months Ended
Sep. 30, 2024
LONG-TERM DEBT  
Schedule of Long-term debt

 

 

September 30, 2024

 

 

December 31, 2023

 

Installment contract payable to Komatsu, bearing interest at 3.49%, payable in 36 monthly installments of $11,799 maturing May 2027; collateralized by the Wheel Loader

 

$360,026

 

 

$-

 

Installment contract payable to Caterpillar Financial Services, bearing interest at 6.65%, payable in 24 monthly installments of $7,210 maturing April 28, 2024; collateralized by 2007 Caterpillar 740 articulated truck

 

 

-

 

 

 

28,443

 

Total debt

 

 

360,026

 

 

 

28,443

 

Less current portion of debt

 

 

(131,105)

 

 

(28,443)

Long term portion of debt

 

$228,921

 

 

$-

 

Schedule of principal payments on debt

Twelve months ending September 30,

 

Principal Payment

 

2025

 

$131,105

 

2026

 

 

135,754

 

2027

 

 

93,167

 

 

 

$360,026

 

v3.24.3
STOCKHOLDERS EQUITY (Tables)
9 Months Ended
Sep. 30, 2024
STOCKHOLDERS' EQUITY  
Schedule of share based compensation expenses

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Share-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

$97,655

 

 

$-

 

 

$161,124

 

 

$-

 

RSUs

 

$55,064

 

 

$-

 

 

$292,442

 

 

$-

 

Total share-based compensation expense

 

$152,719

 

 

$-

 

 

$453,566

 

 

$-

 

Schedule of annual weighted average assumptions

 

 

Nine Months Ended

 

Grant-Date Weighted-Average Assumptions

 

September 30, 2024

 

Expected term (in years)

 

 

4.5

 

Risk-free interest rate

 

 

4.3%

Expected dividend yield

 

 

0.0%

Expected volatility

 

 

136.0%

Fair value per share of options granted

 

$0.18

 

Schedule of stock option activity

 

 

 

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

 

 

 

Weighted-Average

 

 

Remaining

 

 

Aggregate

 

 

 

 

 

 

Exercise Price

 

 

Contractual

 

 

Intrinsic

 

 

 

Shares

 

 

Per Share

 

 

Term (in years)

 

 

Value

 

Options outstanding, December 31, 2023

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Granted

 

 

4,330,000

 

 

$0.23

 

 

 

n/a

 

 

 

n/a

 

Exercised

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Forfeited

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Expired

 

 

-

 

 

 

n/a

 

 

 

n/a

 

 

 

n/a

 

Options outstanding, September 30, 2024

 

 

4,330,000

 

 

$0.23

 

 

 

4.0

 

 

$2,279,400

 

Nonvested options, September 30, 2024

 

 

4,272,500

 

 

$0.23

 

 

 

3.9

 

 

$2,254,175

 

Vested and exercisable options, September 30, 2024

 

 

57,500

 

 

$0.32

 

 

 

9.8

 

 

$25,225

 

Schedule of Resricted stock unit activity

 

 

 

 

 

Weighted-Average

 

 

 

 

 

 

Grant-Date

 

 

 

 

 

 

Fair Value

 

 

 

Shares

 

 

Per Share

 

Nonvested shares at December 31, 2023

 

 

-

 

 

 

n/a

 

Granted

 

 

2,870,000

 

 

$0.23

 

Vested

 

 

(791,667)

 

$0.22

 

Forfeited

 

 

-

 

 

 

n/a

 

Nonvested shares at September 30, 2024

 

 

2,078,333

 

 

$0.24

 

Schedule of Warrants outstanding

Number of warrants

 

 

Exercise Price

 

 

Expiration Date

 

Remaining life (years)

 

 

2,285,715

 

 

$0.46

 

 

1/27/2026

 

 

1.33

 

 

804,000

 

 

$0.46

 

 

1/27/2026

 

 

1.33

 

 

7,650,000

 

 

$0.85

 

 

8/3/2026

 

 

1.84

 

 

1,606,500

 

 

$0.85

 

 

2/1/2026

 

 

1.34

 

 

12,346,215

 

 

 

 

 

 

 

 

 

 

 

v3.24.3
BUSINESS SEGEMENTS (Tables)
9 Months Ended
Sep. 30, 2024
BUSINESS SEGMENTS  
Schedule of Segment information

Total Assets, Excluding Discontinued Operations

 

September 30, 2024

 

 

December 31, 2023

 

Antimony segment:

 

 

 

 

 

 

United States

 

$16,514,199

 

 

$14,769,408

 

Mexico

 

 

1,239,959

 

 

 

1,211,319

 

Subtotal antimony segment

 

$17,754,158

 

 

$15,980,727

 

Precious metals segment:

 

 

 

 

 

 

 

 

United States

 

$142,925

 

 

$92,718

 

Mexico

 

 

-

 

 

 

-

 

Subtotal precious metals segment

 

$142,925

 

 

$92,718

 

Zeolite segment

 

 

5,663,794

 

 

 

5,474,010

 

Total assets, excluding discontinued operations

 

$23,560,877

 

 

$21,547,455

 

Summary of capital expenditure excluding discontinued operation

Capital expenditures, Excluding Discontinued Operations

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Antimony segment:

 

 

 

 

 

 

 

 

 

 

 

 

United States capital expenditures

 

$10,000

 

 

$-

 

 

$10,000

 

 

$61,849

 

Mexico capital expenditures

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Subtotal antimony segment

 

$10,000

 

 

$-

 

 

$10,000

 

 

$61,849

 

Precious metals segment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Zeolite segment

 

 

62,337

 

 

 

141,864

 

 

 

213,058

 

 

 

1,275,549

 

Total capital expenditures, excluding discontinued operations

 

$72,337

 

 

$141,864

 

 

$223,058

 

 

$1,337,398

 

Summary of segment operation excluding discontinued operation

For the three months ended September 30, 2024

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$1,338,640

 

 

$-

 

 

$1,338,640

 

 

$399,433

 

 

$682,947

 

 

$2,421,020

 

Depreciation and amortization

 

 

14,048

 

 

 

4,023

 

 

 

18,071

 

 

 

5,854

 

 

 

95,659

 

 

 

119,584

 

Income (loss) from operations

 

$

(809,755)

 

 

$

(26,196)

 

 

$

(835,951)

 

 

$393,579

 

 

$

(402,671)

 

 

$

(845,043)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

161,946

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(683,097)

 

For the three months ended September 30, 2023

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$1,391,733

 

 

$-

 

 

$1,391,733

 

 

$-

 

 

$671,825

 

 

$2,063,558

 

Depreciation and amortization

 

 

10,361

 

 

 

4,015

 

 

 

14,376

 

 

 

5,854

 

 

 

73,194

 

 

 

93,424

 

Income (loss) from operations

 

$47,534

 

 

$

(25,990)

 

 

$21,544

 

 

$

(5,854)

 

 

$

(379,421)

 

 

$

(363,731)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

178,946

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(184,785)

 

For the nine months ended September 30, 2024

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$5,381,803

 

 

$-

 

 

$5,381,803

 

 

$404,049

 

 

$2,280,338

 

 

$8,066,190

 

Depreciation and amortization

 

 

42,036

 

 

 

12,071

 

 

 

54,107

 

 

 

17,563

 

 

 

268,547

 

 

 

340,217

 

Income (loss) from operations

 

$

(452,858)

 

 

$

(78,589)

 

 

$

(531,447)

 

 

$386,486

 

 

$

(982,432)

 

 

$

(1,127,393)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$474,693

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Loss from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(652,700)

 

For the nine months ended September 30, 2023

 

Antimony USA

 

 

Antimony Mexico

 

 

Total Antimony

 

 

Precious Metals

 

 

Zeolite

 

 

Total

 

Total revenues

 

$4,356,077

 

 

$-

 

 

$4,356,077

 

 

$242,433

 

 

$1,941,009

 

 

$6,539,519

 

Depreciation and amortization

 

 

29,002

 

 

 

12,054

 

 

 

41,056

 

 

 

17,563

 

 

 

189,263

 

 

 

247,882

 

Income (loss) from operations

 

$

(207,907)

 

 

$

(77,979)

 

 

$

(285,886)

 

 

$224,870

 

 

$

(420,174)

 

 

$

(481,190)

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

566,754

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Income from continuing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$85,564

 

v3.24.3
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE (Table)
9 Months Ended
Sep. 30, 2024
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE  
Income Loss from discontinued operations

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

REVENUES

 

$151,158

 

 

$249,933

 

 

$1,241,032

 

 

$488,389

 

COST OF REVENUES

 

 

153,097

 

 

 

1,569,413

 

 

 

1,134,808

 

 

 

2,828,794

 

GROSS PROFIT (LOSS)

 

 

(1,939)

 

 

(1,319,480)

 

 

106,224

 

 

 

(2,340,405)

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

22,072

 

 

 

11,032

 

 

 

92,472

 

 

 

49,301

 

Professional fees

 

 

18,563

 

 

 

63,681

 

 

 

72,893

 

 

 

164,625

 

Other operating expenses

 

 

3,404

 

 

 

66,637

 

 

 

118,933

 

 

 

310,985

 

TOTAL OPERATING EXPENSES

 

 

44,039

 

 

 

141,350

 

 

 

284,298

 

 

 

524,911

 

LOSS FROM OPERATIONS

 

 

(45,978)

 

 

(1,460,830)

 

 

(178,074)

 

 

(2,865,316)

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other miscellaneous income (expense)

 

 

1,566

 

 

 

1,087

 

 

 

(16,711)

 

 

(8,225)

TOTAL OTHER INCOME (EXPENSE)

 

 

1,566

 

 

 

1,087

 

 

 

(16,711)

 

 

(8,225)

LOSS FROM DISCONTINUED OPERATIONS, BEFORE TAX

 

 

(44,412)

 

 

(1,459,743)

 

 

(194,785)

 

 

(2,873,541)

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX

 

$

(44,412)

 

 

$

(1,459,743)

 

 

$

(194,785)

 

 

$

(2,873,541)

 

Assets and liabilities of discontinued operations

 

 

September 30, 2024

 

 

December 31, 2023

 

ASSETS

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Accounts receivable

 

$40,193

 

 

$-

 

Inventories, net

 

 

31,457

 

 

 

366,955

 

Prepaid expenses and other current assets

 

 

2,910

 

 

 

-

 

Total current assets, discontinued operations

 

 

74,560

 

 

 

366,955

 

Properties, plants and equipment, net

 

 

5,689,446

 

 

 

5,689,446

 

IVA receivable and other assets, net

 

 

428,164

 

 

 

491,139

 

Total assets, discontinued operations

 

$6,192,170

 

 

$6,547,540

 

LIABILITIES

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

Accounts payable

 

 

133,780

 

 

 

126,788

 

Accrued liabilities

 

 

15,053

 

 

 

24,500

 

Total current liabilities, discontinued operations

 

 

148,833

 

 

 

151,288

 

Asset retirement obligations

 

 

536,466

 

 

 

536,466

 

Total liabilities, discontinued operations

 

$685,299

 

 

$687,754

 

v3.24.3
EARNINGS PER SHARE (Details) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
TOTAL POSSIBLE DILUTIVE SHARES $ 18,754,548 $ 12,346,215
Stock Options And RSU Awards [Member]    
TOTAL POSSIBLE DILUTIVE SHARES 6,408,333  
Warrants [Member]    
TOTAL POSSIBLE DILUTIVE SHARES 12,346,215 12,346,215
v3.24.3
REVENUE RECOGNITION (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
REVENUE $ 2,421,020 $ 2,063,558 $ 8,066,190 $ 6,539,519
Antimony [Member]        
REVENUE 1,338,640 1,391,733 5,381,803 4,356,077
Zeolite [Member]        
REVENUE 682,947 671,825 2,280,338 1,941,009
Precious Metals [Member]        
REVENUE $ 399,433 $ 0 $ 404,049 $ 242,433
v3.24.3
REVENUE RECOGNITION (Details 1) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
REVENUE $ 2,421,020 $ 2,063,558 $ 8,066,190 $ 6,539,519
Domestic revenues [Member]        
REVENUE 1,897,120 1,541,870 6,346,717 5,126,304
Foreign revenues [Member]        
REVENUE $ 523,900 $ 521,688 $ 1,719,473 $ 1,413,215
v3.24.3
REVENUE RECOGNITION (Details Narrative) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
REVENUE RECOGNITION    
Trade accounts receivable balance related to contracts with customers $ 791,557 $ 625,256
Doubtful related trade accounts receivables $ 240,466 $ 271,212
v3.24.3
INVENTORIES (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Inventories $ 966,814 $ 1,019,154
Antimony Metals [Member]    
Inventories 145,129 237,429
Antimony Oxides [Member]    
Inventories 230,958 252,927
Antimony Ore Concentrates [Member]    
Inventories 35,670 23,752
Zeolite Products [Member]    
Inventories 555,057 505,046
Antimony [Member]    
Inventories $ 411,757 $ 514,108
v3.24.3
INVENTORIES (Details Narrative) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
INVENTORIES    
Write down of inventory to net realizable value $ 63,574 $ 0
v3.24.3
PROPERTIES PLANTS AND EQUIPMENT (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Plant and equipment $ 9,176,480 $ 8,607,668
Buildings 1,961,111 2,280,261
Mineral rights and interests 126,753 116,753
Land and other 2,408,052 2,408,052
Construction in progress 45,253 8,951
Property plant and equipment, cost 13,717,649 13,421,685
Accumulated Deprecation (5,966,301) (5,656,640)
Property plant and equipment, net 7,751,348 7,765,045
Antimony Segment USAC [Member]    
Plant and equipment 1,971,255 1,971,255
Buildings 243,248 243,248
Mineral rights and interests 10,000 0
Land and other 1,493,609 1,493,609
Construction in progress 0 0
Property plant and equipment, cost 3,718,112 3,708,112
Accumulated Deprecation (1,765,977) (1,723,941)
Property plant and equipment, net 1,952,135 1,984,171
Zeolite Segment BRZ [Member]    
Plant and equipment 6,576,506 6,007,694
Buildings 1,705,893 2,025,043
Mineral rights and interests 16,753 16,753
Land and other 0 0
Construction in progress 45,253 8,951
Property plant and equipment, cost 8,344,405 8,058,441
Accumulated Deprecation (3,762,123) (3,524,130)
Property plant and equipment, net 4,582,282 4,534,311
Precious Metals Segment [Member]    
Plant and equipment 234,174 234,174
Buildings 0 0
Mineral rights and interests 0 0
Land and other 0 0
Construction in progress 0 0
Property plant and equipment, cost 234,174 234,174
Accumulated Deprecation (191,107) (173,545)
Property plant and equipment, net 43,067 60,629
Antimony Segment Mexico [Member]    
Plant and equipment 394,545 394,545
Buildings 11,970 11,970
Mineral rights and interests 100,000 100,000
Land and other 914,443 914,443
Construction in progress 0 0
Property plant and equipment, cost 1,420,958 1,420,958
Accumulated Deprecation (247,094) (235,024)
Property plant and equipment, net $ 1,173,864 $ 1,185,934
v3.24.3
PROPERTIES PLANTS AND EQUIPMENT (Details 1) - USD ($)
9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
PROPERTIES PLANTS AND EQUIPMENT    
Proceeds from the sale $ 314,125 $ 0
Net book value of the BRZ Home 297,873  
Gain on sale $ 16,252  
v3.24.3
PROPERTIES PLANTS AND EQUIPMENT (Details 2)
Sep. 30, 2024
USD ($)
PROPERTIES PLANTS AND EQUIPMENT  
August 2024 $ 10,000
November 2024 15,000
February 2025 35,000
August 2025 40,000
August 2026 50,000
August 2027 50,000
August 2028 75,000
Total $ 275,000
v3.24.3
PROPERTIES PLANTS AND EQUIPMENT (Details Narrative)
1 Months Ended
Aug. 30, 2024
USD ($)
PROPERTIES PLANTS AND EQUIPMENT  
Description of royalty payment agreement The Sudbury Agreement requires a royalty payment by the Company of 2.5% of the production from the claims (“Net Smelter Royalty”) with a minimum royalty payment beginning on the fifth anniversary of the agreement of $12,000 per year. 1% of the Net Smelter Royalty can be purchased back by the Company at any time for $1 million. Also, the Sudbury Agreement includes a commitment by the Company to spend an aggregate of $250,000 over four years beginning on the agreement date, with various milestones over this four-year period
Mining leases Payments $ 10,000
v3.24.3
LEASES (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
LEASES        
Operating lease expense $ 33,611 $ 0 $ 33,611 $ 0
Cash paid for operating lease liability     15,000 0
Cash paid for initial direct cost     $ 10,000 $ 0
v3.24.3
LEASES (Details 1)
9 Months Ended
Sep. 30, 2024
LEASES  
Discount rate - operating lease 3.49%
Remaining lease term - operating lease 17 months 15 days
v3.24.3
LEASES (Details 2) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
LEASES    
2025 $ 757,500  
2026 427,500  
Total undiscounted future minimum lease payments 1,185,000  
Less: discount on lease liability (402,354)  
Total discounted operating lease liability at September 30, 2024 782,646  
Less: current portion of operating lease liability (483,211) $ 0
Noncurrent operating lease liability $ 299,435 $ 0
v3.24.3
LEASES (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
LEASES          
Lease liability $ 787,477   $ 787,477    
Lease right of use assets     764,035   $ 0
Lease obligation 782,646   782,646    
Milling fee payments     10,000    
Lease expense 33,611 $ 0 33,611 $ 0  
Lease $ 10,000 $ 15,000 $ 0 $ 0  
Weighted Average Remaining Lease Term     18 months    
Desription of metals concentration facility location     the first six months of the lease of $10,000 per month, or $60,000 in total, and fixed cash payments in advance in the last twelve months of the lease of $95,000 per month, or $1.14 million in total, which includes a fixed monthly fee of $45,000 and a minimum milling fee of $50,000 per month. An additional payment of $50 per ton is due each month in the last twelve months of the lease for all milling in excess of 1,000 tons per month    
Weighted Average Discount Rate 3.49%   3.49%    
v3.24.3
LONG-TERM DEBT (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Long term debt $ 360,026 $ 28,443
Less current portion (131,105) (28,443)
Long term portion 228,921 0
Caterpillar Financial Services One [Member]    
Long term debt 0 28,443
Caterpillar Financial Services [Member]    
Long term debt $ 360,026 $ 0
v3.24.3
LONG-TERM DEBT (Details 1) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
LONG-TERM DEBT    
2025 $ 131,105  
2026 135,754  
2027 93,167  
Long term debt $ 360,026 $ 28,443
v3.24.3
COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($)
9 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Accrued royalties payable $ 105,174 $ 153,429
Minimum [Member]    
Royalties vary 8.00%  
Maximum [Member]    
Royalties vary 13.00%  
v3.24.3
STOCKHOLDERS EQUITY (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
STOCKHOLDERS' EQUITY        
Stock options $ 97,655 $ 0 $ 161,124 $ 0
RSUs 55,064 0 292,442 0
Total share-based compensation expense $ 152,719 $ 0 $ 453,566 $ 0
v3.24.3
STOCKHOLDERS EQUITY (Details 1)
9 Months Ended
Sep. 30, 2024
$ / shares
STOCKHOLDERS' EQUITY  
Expected term (in years) 4 years 6 months
Risk-free interest rate 4.30%
Expected dividend yield 0.00%
Expected volatility 136.00%
Fair value per share of options granted $ 0.18
v3.24.3
STOCKHOLDERS EQUITY (Details 2) - Options [Member]
9 Months Ended
Sep. 30, 2024
USD ($)
$ / shares
shares
Options outstanding at beginning of year 0
Options granted 4,330,000
Options exercised 0
Options forfeited 0
Options expired 0
Options outstanding at end of year 4,330,000
Vested and exercisable options at the end of year 57,500
Nonvested options at the end of year 4,272,500
Weighted Average Exercise Price, Granted | $ / shares $ 0.23
Weighted Average Exercise Price, Options outstanding at end of year | $ / shares 0.23
Weighted Average Exercise Price, Vested and exercisable options at end of year | $ / shares 0.32
Weighted Average Exercise Price, nonvested options at end of year | $ / shares $ 0.23
Options Outstanding, Weighted Average Remaining Contractual Life at the end 4 years
Nonvested options, Weighted Average Remaining Contractual Life at the end 3 years 10 months 24 days
Vested and exercisable options, Weighted Average Remaining Contractual Life at the end 9 years 9 months 18 days
Options Outstanding, Aggregate Intrinsic Value at the end | $ $ 2,279,400
Nonvested options, Aggregate Intrinsic Value at the end | $ $ 2,254,175
Vested and exercisable options at end of year 25,225
v3.24.3
STOCKHOLDERS EQUITY (Details 3) - Restricted Stock Units [Member]
9 Months Ended
Sep. 30, 2024
$ / shares
shares
Nonvested options at the end of year 0
Granted 2,870,000
Vested (791,667)
Forfeited 0
Nonvested options at the end of year 2,078,333
Weighted average grant date fair value, granted | $ / shares $ 0.23
Weighted average grant date fair value, vested | $ / shares 0.22
Weighted average grant date fair value, Nonvested at the end of year | $ / shares $ 0.24
v3.24.3
STOCKHOLDERS EQUITY (Details 4)
9 Months Ended
Sep. 30, 2024
$ / shares
shares
Warrant 1  
Number of warrants 2,285,715
Exercise Price | $ / shares $ 0.46
Remaining life 1 year 3 months 29 days
Expiration date Jan. 27, 2026
Warrant 2  
Number of warrants 804,000
Exercise Price | $ / shares $ 0.46
Remaining life 1 year 10 months 2 days
Expiration date Jan. 27, 2026
Warrant 3  
Number of warrants 7,650,000
Exercise Price | $ / shares $ 0.85
Remaining life 1 year 3 months 29 days
Expiration date Aug. 03, 2026
Warrant 4  
Number of warrants 1,606,500
Exercise Price | $ / shares $ 0.85
Remaining life 1 year 4 months 2 days
Expiration date Feb. 01, 2026
Warrants [Member]  
Number of warrants 12,346,215
v3.24.3
STOCKHOLDERS EQUITY (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Jan. 26, 2023
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Jan. 25, 2023
Cash paid to shareholders           $ 787,730
Description of returned of shares Company returned to treasury and cancelled 418,696 of its common shares which were repurchased prior to December 31, 2022 for $202,980          
Total share-based compensation expense   $ 152,719 $ 0 $ 453,566 $ 0  
Preferred stock, issued shares           1,692,672
Options [Member]            
Weighted Average Remaining Contractual Term       4 years    
Unrecognized compensation expense       $ 634,781    
Weighted-average remaining life       2 years 3 months 18 days    
Options [Member] | Maximum [Member]            
Weighted Average Remaining Contractual Term       10 years    
Options [Member] | Minimum [Member]            
Weighted Average Remaining Contractual Term       3 years    
Restricted Stock Units [Member]            
Unrecognized compensation expense       $ 373,108    
Weighted-average remaining life       1 year 9 months 18 days    
Preferred Stock D Series [Member]            
Cash paid to shareholders           $ 787,730
Number of shares converted           1,590,672
Preferred stock, issued shares           1,692,672
Number of shares converted amount $ 740,261          
Total Series D Preferred stock shares           1,692,672
v3.24.3
BUSINESS SEGMENTS (Details) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Total assets $ 23,560,877 $ 21,547,455
Mexico Antimony [Member]    
Total assets 1,239,959 1,211,319
United States Antimony [Member]    
Total assets 16,514,199 14,769,408
Subtotal Antimony [Member]    
Total assets 17,754,158 15,980,727
United States Precious Metals [Member]    
Total assets 142,925 92,718
Mexico Precious Metals [Member]    
Total assets 0 0
Subtotal Precious Metals [Member]    
Total assets 142,925 92,718
Zeolite [Member]    
Total assets $ 5,663,794 $ 5,474,010
v3.24.3
BUSINESS SEGMENTS (Details 1) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Capital expenditures $ 72,337 $ 141,864 $ 223,058 $ 1,337,398
Mexico Antimony [Member]        
Capital expenditures 0 0 0 0
United States Antimony [Member]        
Capital expenditures 10,000 0 10,000 61,849
Subtotal Antimony [Member]        
Capital expenditures 10,000 0 10,000 61,849
Subtotal Precious Metals [Member]        
Capital expenditures 0 0 0 0
Zeolite [Member]        
Capital expenditures $ 62,337 $ 141,864 $ 213,058 $ 1,275,549
v3.24.3
BUSINESS SEGMENTS (Details 2) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
REVENUE $ 2,421,020 $ 2,063,558 $ 8,066,190 $ 6,539,519
Depreciation and amortization 119,584 93,424 340,217 247,882
Income (loss) from operations (845,043) (363,731) (1,127,393) (481,190)
Other income 161,946 178,946 474,693 566,754
Income tax expense 0 0 0 0
Loss from continuing operations (683,097) (184,785) (652,700) 85,564
Mexico Antimony [Member]        
REVENUE 0 0 0 0
Depreciation and amortization 4,023 4,015 12,071 12,054
Income (loss) from operations (26,196) (25,990) (78,589) (77,979)
United States Antimony [Member]        
REVENUE 1,338,640 1,391,733 5,381,803 4,356,077
Depreciation and amortization 14,048 10,361 42,036 29,002
Income (loss) from operations (809,755) 47,534 (452,858) (207,907)
Total Antimony [Member]        
REVENUE 1,338,640 1,391,733 5,381,803 4,356,077
Depreciation and amortization 18,071 14,376 54,107 41,056
Income (loss) from operations (835,951) 21,544 (531,447) (285,886)
Zeolite [Member]        
REVENUE 682,947 671,825 2,280,338 1,941,009
Depreciation and amortization 95,659 73,194 268,547 189,263
Income (loss) from operations (402,671) (379,421) (982,432) (420,174)
Precious Metals [Member]        
REVENUE 399,433 0 404,049 242,433
Depreciation and amortization 5,854 5,854 17,563 17,563
Income (loss) from operations $ 393,579 $ (5,854) $ 386,486 $ 224,870
v3.24.3
BUSINESS SEGMENTS (Details Narrative)
9 Months Ended
Sep. 30, 2024
USD ($)
Zeolite [Member]  
Capital expenditures $ 402,722
v3.24.3
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE (Details) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
REVENUE $ 2,421,020 $ 2,063,558 $ 8,066,190 $ 6,539,519
COST OF REVENUES 1,995,252 1,805,150 5,908,877 5,499,709
GROSS PROFIT (LOSS) 425,768 258,408 2,157,313 1,039,810
General and administrative 588,816 290,045 1,521,576 678,735
Professional fees 165,839 103,127 564,525 340,194
Other operating expenses 102,970 0 240,961 0
TOTAL OPERATING EXPENSES 1,270,811 622,139 3,284,706 1,521,000
LOSS FROM OPERATIONS (845,043) (363,731) (1,127,393) (481,190)
Other miscellaneous expense (2,364) (3,827) (7,117) 74,922
TOTAL OTHER INCOME (EXPENSE) 161,946 178,946 474,693 566,754
LOSS FROM DISCONTINUED OPERATIONS, BEFORE TAX (44,412) (1,459,743) (194,785) (2,873,541)
Income tax expense 0 0 0 0
Discontinue Operation [Member]        
REVENUE 151,158 249,933 1,241,032 488,389
COST OF REVENUES 153,097 1,569,413 1,134,808 2,828,794
GROSS PROFIT (LOSS) (1,939) (1,319,480) 106,224 (2,340,405)
General and administrative 22,072 11,032 92,472 49,301
Professional fees 18,563 63,681 72,893 164,625
Other operating expenses 3,404 66,637 118,933 310,985
TOTAL OPERATING EXPENSES 44,039 141,350 284,298 524,911
LOSS FROM OPERATIONS (45,978) (1,460,830) (178,074) (2,865,316)
Other miscellaneous expense 1,566 1,087 (16,711) (8,225)
TOTAL OTHER INCOME (EXPENSE) 1,566 1,087 (16,711) (8,225)
LOSS FROM DISCONTINUED OPERATIONS, BEFORE TAX (44,412) (1,459,743) (194,785) (2,873,541)
Income tax expense 0 0 0 0
LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX $ (44,412) $ (1,459,743) $ (194,785) $ (2,873,541)
v3.24.3
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE (Details 1) - USD ($)
Sep. 30, 2024
Dec. 31, 2023
Inventories, net $ 966,814 $ 1,019,154
Total current assets, discontinued operations 15,001,603 14,076,206
Properties, plants and equipment, net 7,751,348 7,765,045
Total assets 29,753,047 28,094,995
Accounts payable 1,212,397 330,147
Accrued liabilities 164,917 109,341
Total current liabilities 2,404,802 897,458
Asset retirement obligations 1,156,374 1,101,561
Total liabilities 4,625,998 2,574,027
Discontinued Operation[Member] | USAMSA [Member]    
Accounts receivable 40,193 0
Inventories, net 31,457 366,955
Prepaid expenses 2,910 0
Total current assets, discontinued operations 74,560 366,955
Properties, plants and equipment, net 5,689,446 5,689,446
IVA receivable and other assets, net 428,164 491,139
Total assets 6,192,170 6,547,540
Accounts payable 133,780 126,788
Accrued liabilities 15,053 24,500
Total current liabilities 148,833 151,288
Asset retirement obligations 536,466 536,466
Total liabilities $ 685,299 $ 687,754
v3.24.3
DISCONTINUED OPERATIONS AND ASSETS HELD FOR SALE (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Nov. 30, 2019
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Depreciation and amortization   $ 119,584 $ 93,424 $ 340,217 $ 247,882  
Discontinue Operation [Member]            
Depreciation and amortization   0 155,538 0 466,421  
Capital expenditures   0 $ 30,000 0 $ 182,322  
Total Income tax $ 865,000     666,400   $ 1,320,000
Mexican Tax Authority [Member]            
Income tax $ 16,300,000     13,800,000   22,400,000
Unpaid income taxes           352,000
Interest and penalties amount           968,000
Value Added Tax receivable amount   601,295   601,295   687,534
Value Added Tax receivable Net   $ 973,414   $ 973,414   $ 1,122,628
v3.24.3
SUBSEQUENT EVENTS (Details Narrative) - Sales Agreement [Member] - Subsequent Event [Member]
Nov. 12, 2024
USD ($)
Gross proceeds $ 25,000,000
Desription of Gross proceeds percentage compensation for its services in an amount equal to up to 3.0% of the gross proceeds from the sale of shares sold under the Sales Agreement

United States Antimony (AMEX:UAMY)
과거 데이터 주식 차트
부터 11월(11) 2024 으로 12월(12) 2024 United States Antimony 차트를 더 보려면 여기를 클릭.
United States Antimony (AMEX:UAMY)
과거 데이터 주식 차트
부터 12월(12) 2023 으로 12월(12) 2024 United States Antimony 차트를 더 보려면 여기를 클릭.