Montana |
|
81-0305822 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
P.O. Box 643, Thompson Falls, Montana |
59873 |
(Address of principal executive offices) |
(Zip code) |
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | Smaller reporting company | ☑ |
(Do not check if a smaller reporting company) |
|
Page |
PART I – FINANCIAL INFORMATION |
|
|
|
Item 1: Financial Statements (unaudited) |
1-14
|
|
|
Item 2: Management’s Discussion and Analysis of Results of Operations and Financial Condition |
15-20 |
|
|
Item 3: Quantitative and Qualitative Disclosure about Market Risk |
20 |
|
|
Item 4: Controls and Procedures |
21 |
|
|
PART II – OTHER INFORMATION |
|
|
|
Item 1: Legal Proceedings |
22 |
|
|
Item 2: Unregistered Sales of Equity Securities and Use of Proceeds |
22 |
|
|
Item 3: Defaults upon Senior Securities |
22 |
|
|
Item 4: Mine Safety Disclosures |
22 |
|
|
Item 5: Other Information |
22 |
|
|
Item 6: Exhibits and Reports on Form 8-K |
22 |
|
|
SIGNATURE |
23 |
|
|
CERTIFICATIONS |
|
ASSETS |
|
|
|
(Unaudited) |
|
|
June 30,
2016 |
December 31,
2015 |
Current assets: |
|
|
Cash and cash equivalents |
$82,942 |
$133,543 |
Certificates of deposit |
251,641 |
250,414 |
Accounts receivable, net of $4,031 allowance for doubtful accounts |
671,851 |
422,673 |
Inventories (Note 3) |
905,702 |
1,094,238 |
Other current assets |
264,835 |
235,458 |
Total current assets |
2,176,971 |
2,136,326 |
|
|
|
Properties, plants and equipment, net |
15,949,236 |
16,030,333 |
Restricted cash for reclamation bonds |
76,012 |
76,012 |
Other assets |
32,520 |
17,530 |
Total assets |
$18,234,739 |
$18,260,201 |
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
Current liabilities: |
|
|
Accounts payable |
$1,730,610 |
$1,629,972 |
Due to factor |
107,964 |
13,782 |
Accrued payroll, taxes and interest |
288,670 |
221,446 |
Other accrued liabilities |
215,673 |
141,545 |
Payables to related parties |
43,949 |
32,396 |
Deferred revenue |
78,730 |
78,730 |
Notes payable to bank |
126,505 |
130,672 |
Income tax payable |
12,000 |
- |
Long-term debt, current portion, net of discount |
332,211 |
181,287 |
Total current liabilities |
2,936,312 |
2,429,830 |
|
|
|
Long-term debt, net of discount and current portion |
1,530,225 |
1,717,745 |
Hillgrove advances payable (Note 9) |
1,177,971 |
1,254,846 |
Common stock payable to directors for services |
75,000 |
137,500 |
Asset retirement obligations and accrued reclamation costs |
263,054 |
260,327 |
Total liabilities |
5,982,562 |
5,800,248 |
Commitments and contingencies (Note 6) |
|
|
|
|
|
Stockholders' equity: |
|
|
Preferred stock $0.01 par value, 10,000,000 shares authorized: |
|
|
Series A: -0- shares issued and outstanding |
- |
- |
Series B: 750,000 shares issued and outstanding |
|
|
(liquidation preference $909,375 and $907,500 |
|
|
respectively) |
7,500 |
7,500 |
Series C: 177,904 shares issued and outstanding |
|
|
(liquidation preference $97,847 both years) |
1,779 |
1,779 |
Series D: 1,751,005 shares issued and outstanding |
|
|
(liquidation preference $5,014,692 and $4,879,029 |
|
|
respectively) |
17,509 |
17,509 |
Common stock, $0.01 par value, 90,000,000 shares authorized; |
|
|
66,866,278 and 66,316,278 shares issued and outstanding, respectively |
668,662 |
663,162 |
Additional paid-in capital |
36,022,733 |
35,890,733 |
Accumulated deficit |
(24,466,006) |
(24,120,730) |
Total stockholders' equity |
12,252,177 |
12,459,953 |
Total liabilities and stockholders' equity |
$18,234,739 |
$18,260,201 |
|
For the three months ended
|
For the six months ended
| ||
|
June 30,
2016 |
June 30,
2015 |
June 30,
2016 |
June 30,
2015 |
|
|
|
|
|
REVENUES |
$3,014,394 |
$3,388,242 |
$6,319,929 |
$6,347,675 |
|
|
|
|
|
COST OF REVENUES |
2,824,779 |
3,322,603 |
5,923,003 |
6,359,292 |
|
|
|
|
|
GROSS PROFIT (LOSS) |
189,615 |
65,639 |
396,926 |
(11,617) |
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
General and administrative |
270,514 |
281,360 |
540,423 |
566,843 |
Professional fees |
79,815 |
30,584 |
223,465 |
142,372 |
Hillgrove advance - earned credit (Note 9) |
(52,588) |
(58,139) |
(76,579) |
(58,139) |
Gain on liability adjustment (Note 3) |
|
|
|
(914,967) |
Gain on sale of assets |
|
|
|
(5,200) |
TOTAL OPERATING EXPENSES |
297,741 |
253,805 |
687,309 |
(269,091) |
|
|
|
|
|
INCOME (LOSS) FROM OPERATIONS |
(108,126) |
(188,166) |
(290,383) |
257,474 |
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
Interest income |
220 |
1,939 |
1,402 |
5,107 |
Interest expense |
(28,855) |
(204) |
(28,860) |
(630) |
Factoring expense |
(7,909) |
(11,330) |
(15,435) |
(19,684) |
TOTAL OTHER INCOME (EXPENSE) |
(36,544) |
(9,595) |
(42,893) |
(15,207) |
|
|
|
|
|
INCOME (LOSS) BEFORE INCOME TAXES |
(144,670) |
(197,761) |
(333,276) |
242,267 |
|
|
|
|
|
Provision for income tax |
(12,000) |
- |
(12,000) |
- |
|
|
|
|
|
NET INCOME (LOSS) |
(156,670) |
(197,761) |
(345,276) |
242,267 |
Preferred dividends |
(12,162) |
(12,162) |
(24,325) |
(24,325) |
|
|
|
|
|
Net income (loss) available to common stockholders |
$(168,832) |
$(209,923) |
$(369,601) |
$217,942 |
|
|
|
|
|
Net income (loss) per share of common stock: |
|
|
|
|
Basic |
Nil |
Nil |
Nil |
Nil |
Diluted |
Nil |
Nil |
Nil |
Nil |
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
Basic |
66,866,278 |
66,216,278 |
66,687,981 |
66,130,650 |
Diluted |
66,866,278 |
66,216,278 |
66,687,981 |
66,300,522 |
|
For the six months ended | |
|
June 30,
2016 |
June 30,
2015 |
Cash Flows From Operating Activities: |
|
|
Net income (loss) |
$(345,276) |
$242,267 |
Adjustments to reconcile net income (loss) to net cash |
|
|
provided (used) by operating activities: |
|
|
Depreciation and amortization expense |
442,100 |
442,400 |
Gain on sale of asset |
- |
(5,200) |
Hillgrove advance earned credit |
(76,579) |
- |
Accretion of asset retirement obligation |
2,727 |
2,569 |
Common stock issued for services |
|
2,950 |
Change in: |
|
|
Accounts receivable, net |
(249,178) |
(445,157) |
Inventories |
188,536 |
(882,727) |
Other current assets |
(30,604) |
(400,008) |
Other assets |
(15,286) |
41,009 |
Accounts payable |
100,638 |
476,106 |
Due to factor |
94,182 |
141,477 |
Accrued payroll, taxes and interest |
67,224 |
33,423 |
Other accrued liabilities |
74,128 |
20,906 |
Income tax payable |
12,000 |
- |
Stock payable to Directors for services |
75,000 |
75,000 |
Deferred revenue |
- |
79,045 |
Payables to related parties |
11,553 |
30,228 |
Net cash provided (used) by operating activities |
351,165 |
(145,712) |
|
|
|
Cash Flows From Investing Activities: |
|
|
Purchase of properties, plants and equipment |
(361,003) |
(894,159) |
Proceeds from sale of assets |
- |
5,200 |
Net cash used by investing activities |
(361,003) |
(888,959) |
|
|
|
Cash Flows From Financing Activities: |
|
|
Proceeds from issuance of long term debt |
- |
- |
Proceeds from note payable to bank (see Note 7) |
26,506 |
97,297 |
Proceeds from Hillgrove |
- |
919,639 |
Increase in notes receivable stock sales |
- |
(85) |
Principal paid notes payable to bank (see Note 7) |
(30,673) |
- |
Principal payments on long-term debt |
(36,596) |
(31,738) |
Net cash provided (used) by financing activities |
(40,763) |
985,113 |
|
|
|
NET (DECREASE) IN CASH AND CASH EQUIVALENTS |
(50,601) |
(49,558) |
Cash and cash equivalents at beginning of period |
133,543 |
123,683 |
Cash and cash equivalents at end of period |
$82,942 |
$74,125 |
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
|
|
Noncash investing and financing activities: |
|
|
Imputed interest included in properties, plants and equipment |
$39,276 |
$10,625 |
Common stock issued to Directors |
$137,500 |
$125,000 |
|
June 30,
2016 |
June 30,
2015 |
Warrants |
250,000 |
250,000 |
Convertible preferred stock |
1,751,005 |
1,751,005 |
Total possible dilution |
2,001,005 |
2,001,005 |
|
June 30,
2016 |
December 31,
2015 |
Antimony Metal |
$182,839 |
$102,207 |
Antimony Oxide |
235,514 |
332,068 |
Antimony Concentrates |
169,721 |
133,954 |
Antimony Ore |
160,792 |
319,631 |
Total antimony |
748,866 |
887,860 |
Zeolite |
156,836 |
206,378 |
|
$905,702 |
$1,094,238 |
Accounts Receivble |
June 30,
2016 |
December 31,
2015 |
Accounts receivable - non factored |
$567,918 |
$412,922 |
Accounts receivable - factored with recourse |
107,964 |
13,782 |
less allowance for doubtful accounts |
(4,031) |
(4,031) |
Accounts receivable - net |
$671,851 |
$422,673 |
|
June 30, |
December 31, |
|
2016 |
2015 |
Promissory note payable to First Security Bank of Missoula, bearing interest at 5.0%, maturing February 27, 2017, payable on demand, collateralized by a lien on Certificate of Deposit number 48614 |
$26,506 |
$36,881 |
|
|
|
Promissory note payable to First Security Bank of Missoula, bearing interest at 5.0%, maturing February 27, 2017, payable on demand, collateralized by a lien on Certificate of Deposit number 48615 |
99,999 |
93,791 |
|
|
|
Total notes payable to bank |
$126,505 |
$130,672 |
Long-Term debt at June 30, 2016, and December 31, 2015, is as follows: |
June 30, |
December 31, |
|
2016 |
2015 |
Note payable to first Security Bank, bearing interest at 6%; |
|
|
payable in monthly installments of $917; maturing |
|
|
September 2018; collateralized by equipment. |
$23,118 |
$27,845 |
Note payable to Wells Fargo Bank, bearing interest at 4%; |
|
|
payable in monthly installments of $477; maturing |
|
|
December 2016; collateralized by equipment. |
2,772 |
5,399 |
Note payable toDe Lage Landen Financial Services, |
|
|
bearing interest at 5.30%; payable in monthly installments of $549; |
|
|
maturing March 2016; collateralized by equipment. |
- |
2,171 |
Note payable to De Lage Landen Financial Services, |
|
|
bearing interest at 3.51%; payable in monthly installments of $655; |
|
|
maturing September 2019; collateralized by equipment. |
23,530 |
27,587 |
Note payable to De Lage Landen Financial Services, |
|
|
bearing interest at 3.51%; payable in monthly installments of $655; |
|
|
maturing December 2019; collateralized by equipment. |
25,858 |
29,300 |
Note payable to Phyllis Rice, bearing interest |
|
|
at 1%; payable in monthly installments of $2,000; maturing |
|
|
March 2015; collateralized by equipment. |
14,146 |
14,146 |
Obligation payable for Soyatal Mine, non-interest bearing, |
|
|
annual payments of $100,000 or $200,000 through 2019, net of discount. |
801,518 |
820,272 |
Obligation payable for Guadalupe Mine, non-interest bearing, |
|
|
annual payments from $60,000 to $149,078 through 2026, net of discount. |
971,494 |
972,312 |
|
1,862,436 |
1,899,032 |
Less current portion |
(332,211) |
(181,287) |
Long-term portion |
$1,530,225 |
$1,717,745 |
Year Ending June 30, |
|
2017 |
$332,211 |
2018 |
209,949 |
2019 |
275,357 |
2020 |
241,836 |
2021 |
150,842 |
2022 |
109,890 |
2023 |
116,483 |
2024 |
123,472 |
2025 |
130,880 |
2026 |
137,599 |
2027 |
33,917 |
|
$1,862,436 |
Sales to Three |
For the three Months Ended |
For the Six Months Ended | ||
Largest Customers |
June 30,
2016 |
June 30,
2015 |
June 30,
2016 |
June 30,
2015 |
Alpha Gary Corporation |
|
$880,515 |
|
$1,850,475 |
Mexichem Speciality Compounds |
$585,798 |
|
$1,176,221 |
|
East Penn Manufacturing Inc. |
|
332,024 |
751,150 |
|
Kohler Corporation |
|
484,260 |
649,050 |
824,733 |
Plastatech |
279,543 |
|
|
|
Polymer Products Corporation |
|
|
|
430,073 |
Rubicon Minerals Corporation |
328,057 |
|
|
|
|
$1,193,398 |
$1,696,799 |
$2,576,421 |
$3,105,281 |
% of Total Revenues |
39.60% |
50.10% |
40.80% |
48.90% |
Three Largest |
|
|
Accounts Receivable |
June 30,
2016 |
June 30,
2015 |
Kohler Corporation |
$111,016 |
$166,109 |
GE Lighting (LPC) |
|
$162,582 |
Polymer Products |
104,498 |
|
Sanders Lead Company |
|
161,172 |
Teck American, Inc. |
126,569 |
|
|
$342,083 |
$489,863 |
% of Total Receivables |
46.15% |
64.60% |
Properties, plants |
|
|
and equipment, net: |
June 30,
2016 |
December 31,
2015 |
Antimony |
|
|
United States |
$1,753,001 |
$1,766,328 |
Mexico |
12,297,268 |
12,539,805 |
Subtotal Antimony |
14,050,269 |
14,306,133 |
Precious metals |
390,650 |
171,074 |
Zeolite |
1,508,317 |
1,553,126 |
Total |
$15,949,236 |
$16,030,333 |
Total Assets: |
June 30,
2016 |
December 31,
2015 |
Antimony |
|
|
United States |
$2,740,833 |
$2,505,189 |
Mexico |
13,077,444 |
13,367,960 |
Subtotal Antimony |
15,818,277 |
15,873,149 |
Precious metals |
390,650 |
171,074 |
Zeolite |
2,025,812 |
2,215,978 |
Total |
$18,234,739 |
$18,260,201 |
|
For the Three Months Ended |
For the Six Months Ended | ||
|
June 30,
2016 |
June 30,
2015 |
June 30,
2016 |
June 30,
2015 |
Capital expenditures: |
|
|
|
|
Antimony |
|
|
|
|
United States |
$5,583 |
$- |
$25,983 |
$- |
Mexico |
104,618 |
349,550 |
312,505 |
871,310 |
Subtotal Antimony |
110,201 |
349,550 |
338,488 |
871,310 |
Zeolite |
20,023 |
22,189 |
61,791 |
33,474 |
Total |
$130,224 |
$371,739 |
$400,279 |
$904,784 |
Segment Operations for the three |
Antimony |
Antimony |
Precious |
|
|
months ended June 30, 2016 |
USA |
Mexico |
Metals |
Zeolite |
Totals |
|
|
|
|
|
|
Total revenues |
$2,056,644 |
|
$141,495 |
$816,255 |
$3,014,394 |
|
|
|
|
|
|
Depreciation and amortization |
24,900 |
138,950 |
|
49,600 |
213,450 |
|
|
|
|
|
|
Income (loss) from operations |
974,565 |
(1,328,242) |
141,495 |
104,056 |
(108,126) |
|
|
|
|
|
|
Income tax expense |
(12,000) |
|
|
|
(12,000) |
|
|
|
|
|
|
Other income (expense): |
(8,454) |
(24,505) |
|
(3,585) |
(36,544) |
|
|
|
|
|
|
NET INCOME (LOSS) |
$954,111 |
$(1,352,747) |
$141,495 |
$100,471 |
$(156,670) |
Segment Operations for the three |
Antimony |
Antimony |
Precious |
|
|
months ended June 30, 2015 |
USA |
Mexico |
Metals |
Zeolite |
Totals |
|
|
|
|
|
|
Total revenues |
$2,732,756 |
$- |
$73,636 |
$581,850 |
$3,388,242 |
|
|
|
|
|
|
Depreciation and amortization |
14,500 |
151,875 |
|
56,000 |
222,375 |
|
|
|
|
|
|
Income (loss) from operations |
984,754 |
(1,402,086) |
73,636 |
155,530 |
(188,166) |
|
|
|
|
|
|
Other income (expense): |
(7,878) |
(344) |
- |
(1,373) |
(9,595) |
|
|
|
|
|
|
NET INCOME (LOSS) |
$976,876 |
$(1,402,430) |
$73,636 |
$154,157 |
$(197,761) |
Segment Operations for the six |
Antimony |
Antimony |
Precious |
|
|
months ended June 30, 2016 |
USA |
Mexico |
Metals |
Zeolite |
Totals |
|
|
|
|
|
|
Total revenues |
$4,595,977 |
$- |
$324,343 |
$1,399,609 |
$6,319,929 |
|
|
|
|
|
|
Depreciation and amortization |
40,400 |
295,100 |
|
106,600 |
442,100 |
|
|
|
|
|
|
Income (loss) from operations |
1,858,762 |
(2,607,754) |
324,343 |
134,266 |
(290,383) |
|
|
|
|
|
|
Income tax expense |
(12,000) |
|
|
|
(12,000) |
|
|
|
|
|
|
Other income (expense): |
(14,430) |
(24,505) |
|
(3,958) |
(42,893) |
|
|
|
|
|
|
NET INCOME (LOSS) |
$1,832,332 |
$(2,632,259) |
$324,343 |
$130,308 |
$(345,276) |
Segment Operations for the six |
Antimony |
Antimony |
Precious |
|
|
months ended June 30, 2015 |
USA |
Mexico |
Metals |
Zeolite |
Totals |
|
|
|
|
|
|
Total revenues |
$4,972,515 |
$12,248 |
$196,301 |
$1,166,611 |
$6,347,675 |
|
|
|
|
|
|
Depreciation and amortization |
29,650 |
300,750 |
|
112,000 |
442,400 |
|
|
|
|
|
|
Income (loss) from operations |
2,795,708 |
(2,872,206) |
196,301 |
137,671 |
257,474 |
|
|
|
|
|
|
Other income (expense): |
(11,977) |
(812) |
- |
(2,418) |
(15,207) |
|
|
|
|
|
|
NET INCOME (LOSS) |
$2,783,731 |
$(2,873,018) |
$196,301 |
$135,253 |
$242,267 |
Results of Operations by Division |
|
|
|
|
|
|
|
|
|
Antimony and Precious Metals |
2nd Qtr |
2nd Qtr |
Six Months |
Six Months |
Combined USA and Mexico |
2016 |
2015 |
2016 |
2015 |
Lbs of Antimony Metal USA |
310,472 |
313,547 |
797,224 |
731,555 |
Lbs of Antimony Metal Mexico |
422,330 |
359,338 |
848,419 |
463,286 |
Total Lbs of Antimony Metal Sold |
732,802 |
672,885 |
1,645,643 |
1,194,841 |
Sales Price/Lb Metal |
$2.81 |
$4.06 |
$2.79 |
$4.17 |
Net income (loss)/Lb Metal |
$(0.35) |
$(0.52) |
$(0.29) |
$0.09 |
|
|
|
|
|
Gross antimony revenue - net of discount |
$2,056,644 |
$2,732,757 |
$4,595,976 |
$4,984,762 |
Precious metals revenue |
141,495 |
73,636 |
324,343 |
196,301 |
Production and shipping costs |
(1,815,761) |
(2,489,893) |
(4,020,588) |
(4,397,341) |
Mexico non-production costs |
(151,612) |
(254,161) |
(337,337) |
(627,061) |
General and administrative - non-production |
(338,268) |
(307,616) |
(744,900) |
(701,498) |
Gains on liability reduction |
52,588 |
58,139 |
80,136 |
973,106 |
Net interest and gain on sale of asset |
(26,378) |
1,595 |
(25,714) |
9,146 |
EBITDA |
(81,292) |
(185,543) |
(128,084) |
437,415 |
Income tax expense |
(12,000) |
|
(12,000) |
|
Depreciation & amortization |
(163,850) |
(166,375) |
(335,500) |
(330,400) |
Net income (loss) - antimony and precious metals |
$(257,142) |
$(351,918) |
$(475,584) |
$107,015 |
|
|
|
|
|
Zeolite |
|
|
|
|
Tons sold |
4,218 |
3,931 |
7,315 |
6,963 |
Sales Price/Ton |
$193.52 |
$148.02 |
$191.33 |
$167.54 |
Net income /Ton |
$23.82 |
$39.22 |
$17.81 |
$19.42 |
|
|
|
|
|
Gross zeolite revenue |
$816,255 |
$581,850 |
$1,399,609 |
$1,166,611 |
Production costs, royalties, and shipping costs |
(643,956) |
(356,174) |
(1,122,978) |
(892,490) |
General and administrative - non-production |
(19,969) |
(15,659) |
(37,979) |
(27,400) |
Net interest |
(2,258) |
140 |
(1,744) |
531 |
EBITDA |
150,072 |
210,157 |
236,908 |
247,252 |
Depreciation |
(49,600) |
(56,000) |
(106,600) |
(112,000) |
Net income (loss) - zeolite |
$100,472 |
$154,157 |
$130,308 |
$135,252 |
|
|
|
|
|
Company-wide |
|
|
|
|
Gross revenue |
$3,014,394 |
$3,388,243 |
$6,319,928 |
$6,347,674 |
Production costs |
(2,611,329) |
(3,100,228) |
(5,480,903) |
(5,916,892) |
General and administrative -non-production |
(358,237) |
(323,275) |
(782,879) |
(728,898) |
Gains on liability reduction |
52,588 |
58,139 |
80,136 |
973,106 |
Net interest and gain on sale of asset |
(28,636) |
1,735 |
(27,458) |
9,677 |
EBITDA |
68,780 |
24,614 |
108,824 |
684,667 |
Income tax expense |
(12,000) |
|
(12,000) |
|
Depreciation & amortization |
(213,450) |
(222,375) |
(442,100) |
(442,400) |
Net income (loss) |
$(156,670) |
$(197,761) |
$(345,276) |
$242,267 |
Precious Metals Sales |
|
|
|
|
|
Silver/Gold |
|
|
|
|
Thru Qtr 2 |
Montana |
2012 |
2013 |
2014 |
2015 |
2016 |
Ounces Gold Shipped (Au) |
102.32 |
59.74 |
64.77 |
89.12 |
76.09 |
Ounces Silver Shipped (Ag) |
20,237.70 |
22,042.46 |
29,480.22 |
30,420.75 |
29,219.25 |
Revenues |
$647,554 |
$347,016 |
$461,083 |
$491,426 |
$302,969 |
Mexico |
|
|
|
|
|
Ounces Gold Shipped (Au) |
|
1.780 |
|
|
|
Ounces Silver Shipped (Ag) |
|
1,053.240 |
|
|
|
Revenues |
|
$22,690 |
|
|
|
Australian - Hillgrove |
|
|
|
|
|
Ounces Gold Shipped (Au) |
|
|
|
|
189.37 |
Revenues - Gross |
|
|
|
|
$226,532 |
Revenues to Hillgrove |
|
|
|
|
(205,158) |
Revenues to USAC |
|
|
|
|
$21,374 |
|
|
|
|
|
|
Total Revenues |
$647,554 |
$369,706 |
$461,083 |
$491,426 |
$324,343 |
Financial Condition and Liquidity |
|
|
|
June 30,
2016 |
June 30,
2015 |
Current Assets |
$2,176,971 |
$3,982,004 |
Current liabilities |
(2,936,312) |
(3,243,915) |
Net Working Capital |
$(759,341) |
$738,089 |
|
|
|
Cash provided (used) by operations |
$351,165 |
$(145,712) |
Cash used for capital outlay |
(361,003) |
(894,159) |
Cash provided (used) by financing: |
|
|
Proceeds from notes payable to bank |
26,506 |
97,297 |
Payment of notes payable to bank |
(30,673) |
- |
Principal paid on long-term debt |
(36,596) |
(31,738) |
Proceeds from Hillgrove |
- |
919,639 |
Other |
- |
5,115 |
Net change in cash |
$(50,601) |
$(49,558) |
|
|
|
|
|
/s/ John C. Lawrence |
|
|
|
Date: August 15, 2016 |
John C. Lawrence, Director and President |
|
|
|
|
(Principal Executive) |
|
|
|
|
|
|
|
|
|
/s/ Daniel L. Parks |
|
|
|
Date: August 15, 2016 |
Daniel L. Parks, Chief Financial Officer |
|
|
|
|
|
|
|
|
|
/s/ Alicia Hill |
|
|
|
Date: August 15, 2016 |
Alicia Hill, Controller |
|
|
|
|