NORTH AMERICAN PALLADIUM LTD. | ||
|
|
|
Date: December 4, 2006 | By: | /s/ Mary Batoff |
|
Mary Batoff |
|
Title: Vice President, Legal and Secretary |
Exhibit | Description of Exhibit |
1 | Reconciliation to Accounting Principles Generally Accepted in the U.S. |
Three
months ended
September
30
|
Nine
months ended
September
30
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
Statement
of operations and deficit:
|
|||||||||||||
Loss
under Canadian GAAP
|
$
|
(11,247
|
)
|
$
|
(19,610
|
)
|
$
|
(26.713
|
)
|
$
|
(42,574
|
)
|
|
Capitalized
interest (a)
|
--
|
275
|
603
|
655
|
|||||||||
Amortization
of capitalized interest (a)
|
(101
|
)
|
(15
|
)
|
(198
|
)
|
(47
|
)
|
|||||
Concentrates
and crushed and broken ore stockpiles (b)
|
--
|
--
|
--
|
(2,944
|
)
|
||||||||
Derivative
financial instruments (c)
|
--
|
(333
|
)
|
277
|
701
|
||||||||
Tax
liability on flow-through financing (e)
|
--
|
--
|
(143
|
)
|
(1,116
|
)
|
|||||||
Accretion
expense relating to convertible notes (h)
|
109
|
--
|
(21
|
)
|
--
|
||||||||
Amortization
of deferred financing costs (h)
|
(118
|
)
|
--
|
(221
|
)
|
--
|
|||||||
Fair
value adjustment on embedded derivatives and common share purchase
warrants (h)
|
7,050
|
--
|
15,034
|
--
|
|||||||||
Loss
and comprehensive loss under U.S. GAAP
|
$
|
(4,307
|
)
|
$
|
(19,683
|
)
|
$
|
(11,382
|
)
|
$
|
(45,325
|
)
|
|
Basic
and diluted loss per share under U.S. GAAP
|
$
|
(0.08
|
)
|
$
|
(0.38
|
)
|
$
|
(0.22
|
)
|
$
|
(0.87
|
)
|
Balance
sheets:
|
September
30,
2006
|
December
31,
2005
|
|||||
(unaudited)
|
|||||||
$
|
|
$
|
|||||
Current
assets (b) and (c)
|
92,624
|
70,417
|
|||||
Mining
interests (a)
|
155,712
|
161,108
|
|||||
Crushed
and broken ore stockpiles - long term (b)
|
277
|
239
|
|||||
Deferred
financing costs (h)
|
1,916
|
654
|
|||||
Liabilities
- current portion of convertible notes
payable
(h)
|
9,898
|
--
|
|||||
-
convertible notes payable (h)
|
28,014
|
--
|
|||||
-
embedded derivatives (h)
|
4,083
|
--
|
|||||
-
common share purchase warrants (h)
|
4,212
|
--
|
|||||
Common
share capital and common share purchase warrants
(d),(e),(h)
|
335,153
|
331,137
|
|||||
Equity
component of convertible notes payable (h)
|
--
|
--
|
|||||
Deficit
(d),(e),(h)
|
(176,543
|
)
|
(165,161
|
)
|