Yukon
Territory, Canada
|
Not
Applicable
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(I.R.S.
Employer Identification No.)
|
Large
Accelerated Filer o
|
Accelerated
Filer o
|
Non-Accelerated
Filer þ
|
Page
|
||||||
PART
I FINANCIAL
INFORMATION
|
4
|
|||||
ITEM
1.
|
FINANCIAL
STATEMENTS (Unaudited)
|
4
|
||||
|
||||||
Condensed
Consolidated Balance Sheets - As of June 30, 2006 and as of
December 31, 2005
|
5
|
|||||
Condensed
Consolidated Statements of Operations for the Three and Six Months
Ended
June 30, 2006 and 2005
|
6
|
|||||
Condensed
Consolidated Statements of Shareholders’ Equity for the Year ended
December 31, 2005 and the Six Months Ended June 30, 2006
|
7
|
|||||
Condensed
Consolidated Statements of Cash Flows for the Three and Six Months
Ended
June 30, 2006 and 2005
|
8
|
|||||
Notes
to the Condensed Consolidated Financial Statements
|
9
|
|||||
|
||||||
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
23
|
||||
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
30
|
||||
ITEM
4.
|
CONTROLS
AND PROCEDURES
|
31
|
||||
PART
II OTHER
INFORMATION
|
33
|
|||||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
33
|
||||
ITEM
1A.
|
RISK
FACTORS
|
33
|
||||
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY IN SECURITIES AND USE OF PROCEEDS
|
33
|
||||
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
33
|
||||
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
33
|
||||
ITEM
5.
|
OTHER
INFORMATION
|
34
|
||||
ITEM
6.
|
EXHIBITS
|
34
|
||||
INDEX
TO EXHIBITS
|
34
|
|||||
Certification
of CEO Pursuant to Section 302
|
Exhibit
31.1
|
|||||
Certification
of CFO Pursuant to Section 302
|
Exhibit
31.2
|
|||||
Certification
of CEO and CFO Pursuant to Section 906
|
Exhibit
32.1
|
· |
the
Company’s future focus on Black
Fox;
|
· |
our
ability to effectively remediate the east wall instability problems
at the
Montana Tunnels mine;
|
· |
our
ability to bring the Montana Tunnels mine back into
production;
|
· |
future
financial contributions by Elkhorn Tunnels, LLC, our joint venture
partner
in respect of the Montana Tunnels
mine;
|
· |
the
establishment and estimates of mineral reserves and
resources;
|
· |
production
and production costs;
|
· |
cash
operating costs;
|
· |
total
cash costs;
|
· |
grade;
|
· |
feasibility
studies;
|
· |
remediation
efforts;
|
· |
expenditures;
|
· |
exploration;
|
· |
permits;
|
· |
expansion
plans;
|
· |
plans
for Black Fox and Huizopa;
|
· |
closure
costs;
|
· |
cash
flows;
|
· |
future
financing;
|
· |
liquidity;
|
· |
estimates
of environmental liabilities;
|
· |
our
ability to obtain future financing to fund our estimated expenditure
and
capital requirements;
|
· |
factors
impacting our results of
operations;
|
· |
application
of Sarbanes-Oxley 404 reporting requirements and our ability to meet
those
reporting requirements; and
|
· |
the
impact of adoption of new accounting
standards.
|
June
30,
2006
|
December
31,
2005
|
||||||
ASSETS
|
|||||||
CURRENT
|
|||||||
Cash
and cash equivalents
|
$
|
2,980
|
$
|
127
|
|||
Accounts
receivable
|
178
|
2,638
|
|||||
Prepaids
|
81
|
400
|
|||||
Inventories
|
1,564
|
1,708
|
|||||
Total
current assets
|
4,803
|
4,873
|
|||||
Property,
plant and equipment
|
43,754
|
40,045
|
|||||
Restricted
certificates of deposit
|
7,030
|
17,043
|
|||||
Deferred
financing costs
|
425
|
584
|
|||||
TOTAL
ASSETS
|
$
|
56,012
|
$
|
62,545
|
|||
LIABILITIES
|
|||||||
CURRENT
|
|||||||
Accounts
payable
|
$
|
1,449
|
$
|
6,802
|
|||
Accrued
severance and other liabilities
|
1,826
|
1,841
|
|||||
Notes
payable
|
160
|
596
|
|||||
Property
and mining taxes payable
|
963
|
1,172
|
|||||
Total
current liabilities
|
4,398
|
10,411
|
|||||
Accrued
severance
|
370
|
383
|
|||||
Notes
payable
|
62
|
75
|
|||||
Convertible
debenture
|
7,105
|
6,601
|
|||||
Accrued
site closure costs
|
13,470
|
12,634
|
|||||
TOTAL
LIABILITIES
|
25,405
|
30,104
|
|||||
Continuing
operations (Note 1)
|
|||||||
SHAREHOLDERS’
EQUITY
|
|||||||
Share
capital (Note 5)
|
152,738
|
148,295
|
|||||
Issuable
common shares
|
231
|
231
|
|||||
Equity
component of convertible debentures
|
1,809
|
1,809
|
|||||
Note
warrants
|
1,086
|
781
|
|||||
Contributed
surplus
|
10,750
|
10,561
|
|||||
Deficit
|
(136,007
|
)
|
(129,236
|
)
|
|||
TOTAL
SHAREHOLDERS’ EQUITY
|
30,607
|
32,441
|
|||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
56,012
|
$
|
62,545
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenue
from sale of minerals
|
$
|
3,667
|
$
|
10,581
|
$
|
9,805
|
$
|
22,913
|
|||||
Operating
expenses
|
|||||||||||||
Direct
operating costs
|
3,587
|
12,622
|
10,745
|
26,111
|
|||||||||
Depreciation
and amortization
|
377
|
614
|
958
|
1,334
|
|||||||||
General
and administrative expenses
|
1,167
|
1,216
|
2,283
|
2,866
|
|||||||||
Stock-based
compensation
|
81
|
152
|
189
|
354
|
|||||||||
Accretion
expense - accrued site closure costs
|
237
|
197
|
474
|
394
|
|||||||||
Exploration
and business development
|
249
|
318
|
600
|
558
|
|||||||||
(Gain)
loss on sale of property, plant and equipment
|
(2
|
)
|
-
|
5
|
(1,365
|
)
|
|||||||
5,696
|
15,119
|
15,254
|
30,252
|
||||||||||
Operating
loss
|
(2,029
|
)
|
(4,538
|
)
|
(5,449
|
)
|
(7,339
|
)
|
|||||
Other
income (expenses)
|
|||||||||||||
Interest
income
|
88
|
69
|
154
|
173
|
|||||||||
Interest
expense
|
(613
|
)
|
(485
|
)
|
(1,213
|
)
|
(1,193
|
)
|
|||||
Foreign
exchange loss and other
|
(14
|
)
|
(7
|
)
|
(13
|
)
|
(33
|
)
|
|||||
Loss
from continuing operations for the period
|
(2,568
|
)
|
(4,961
|
)
|
(6,521
|
)
|
(8,392
|
)
|
|||||
Loss
from discontinued operations for the period (Note 4)
|
-
|
(1,538
|
)
|
(250
|
)
|
(2,355
|
)
|
||||||
Net
loss for the period
|
$
|
(2,568
|
)
|
$
|
(6,499
|
)
|
$
|
(6,771
|
)
|
$
|
(10,747
|
)
|
|
Basic
and diluted net loss per share from:
|
|||||||||||||
Continuing
operations
|
$
|
(0.02
|
)
|
$
|
(0.05
|
)
|
$
|
(0.06
|
)
|
$
|
(0.09
|
)
|
|
Discontinued
operations
|
-
|
(0.02
|
)
|
-
|
(0.02
|
)
|
|||||||
$
|
(0.02
|
)
|
$
|
(0.07
|
)
|
$
|
(0.06
|
)
|
$
|
(0.11
|
)
|
||
Basic
and diluted weighted-average number of shares outstanding
|
121,396,859
|
98,777,880
|
119,182,529
|
96,828,366
|
Share
Capital
|
Issuable
|
Equity
Component of
|
|||||||||||||||||||||||
Number
of
Shares
|
Amount
|
Common
Shares
|
Convertible
Debentures
|
Note
Warrants
|
Contributed
Surplus
|
Deficit
|
Total
|
||||||||||||||||||
Balance,
December 31, 2004
|
90,973,120
|
$
|
141,795
|
$
|
231
|
$
|
1,815
|
$
|
781
|
$
|
9,627
|
$
|
(107,028
|
)
|
$
|
47,221
|
|||||||||
Units
issued for cash
|
4,199,998
|
2,587
|
-
|
-
|
-
|
194
|
-
|
2,781
|
|||||||||||||||||
Shares
issued for increase in Huizopa interest
|
1,000,000
|
410
|
-
|
-
|
-
|
-
|
-
|
410
|
|||||||||||||||||
Shares
issued for cash
|
10,000,000
|
3,183
|
-
|
-
|
-
|
-
|
-
|
3,183
|
|||||||||||||||||
Conversion
of convertible debentures
|
33,333
|
23
|
-
|
(6
|
)
|
-
|
-
|
-
|
17
|
||||||||||||||||
Engagement
fee shares and warrants
|
350,000
|
100
|
-
|
-
|
-
|
143
|
-
|
243
|
|||||||||||||||||
Completion
fee shares
|
900,000
|
197
|
-
|
-
|
-
|
-
|
-
|
197
|
|||||||||||||||||
Stock-based
compensation
|
-
|
-
|
-
|
-
|
-
|
597
|
-
|
597
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,208
|
)
|
(22,208
|
)
|
|||||||||||||||
Balance,
December 31, 2005
|
107,456,451
|
148,295
|
231
|
1,809
|
781
|
10,561
|
(129,236
|
)
|
32,441
|
||||||||||||||||
Units
issued for cash
|
11,650,000
|
3,488
|
-
|
-
|
-
|
-
|
-
|
3,488
|
|||||||||||||||||
Shares
issued for 2005 stock-based compensation
|
2,290,408
|
955
|
-
|
-
|
-
|
-
|
-
|
955
|
|||||||||||||||||
Reduction
of exercise price of Note Warrants (Note 5(b))
|
-
|
-
|
-
|
-
|
305
|
-
|
-
|
305
|
|||||||||||||||||
Stock-based
compensation
|
-
|
-
|
-
|
-
|
-
|
189
|
-
|
189
|
|||||||||||||||||
Net
loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(6,771
|
)
|
(6,771
|
)
|
|||||||||||||||
Balance,
June 30, 2006
|
121,396,859
|
$
|
152,738
|
$
|
231
|
$
|
1,809
|
$
|
1,086
|
$
|
10,750
|
$
|
(136,007
|
)
|
$
|
30,607
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Operating
activities
|
|||||||||||||
Loss
from continuing operations for the period
|
$
|
(2,568
|
)
|
$
|
(4,961
|
)
|
$
|
(6,521
|
)
|
$
|
(8,392
|
)
|
|
Items
not affecting cash:
|
|||||||||||||
Depreciation
and amortization
|
377
|
614
|
958
|
1,334
|
|||||||||
Amortization
of deferred financing costs
|
79
|
79
|
159
|
159
|
|||||||||
Reduction
in exercise price of Note Warrants (Note 5(b))
|
-
|
-
|
305
|
-
|
|||||||||
Stock-based
compensation
|
81
|
152
|
189
|
354
|
|||||||||
Accretion
expense - accrued site closure costs
|
237
|
197
|
474
|
394
|
|||||||||
Accretion
expense - convertible debenture
|
258
|
209
|
504
|
629
|
|||||||||
(Gain)
loss on sale of property, plant and equipment
|
(2
|
)
|
-
|
5
|
(1,365
|
)
|
|||||||
Other
|
18
|
-
|
31
|
-
|
|||||||||
Net
change in non-cash operating working capital items
|
162
|
551
|
(1,713
|
)
|
1,639
|
||||||||
Discontinued
operations
|
-
|
1,476
|
(250
|
)
|
486
|
||||||||
Net
cash used in operating activities
|
(1,358
|
)
|
(1,683
|
)
|
(5,859
|
)
|
(4,762
|
)
|
|||||
Investing
activities
|
|||||||||||||
Property,
plant and equipment expenditures
|
(987
|
)
|
(1,658
|
)
|
(4,432
|
)
|
(3,699
|
)
|
|||||
Proceeds
from disposal of property, plant and equipment
|
2
|
1,991
|
92
|
1,991
|
|||||||||
Restricted
certificate of deposit and other assets
|
(540
|
)
|
(439
|
)
|
10,013
|
(851
|
)
|
||||||
Discontinued
operations
|
-
|
2,220
|
-
|
1,321
|
|||||||||
Net
cash (used in) provided by investing activities
|
(1,525
|
)
|
2,114
|
5,673
|
(1,238
|
)
|
|||||||
Financing
activities
|
|||||||||||||
Proceeds
on issuance of shares
|
-
|
3,183
|
3,488
|
5,944
|
|||||||||
Payments
of notes payable
|
(92
|
)
|
(328
|
)
|
(449
|
)
|
(564
|
)
|
|||||
Discontinued
operations
|
-
|
(935
|
)
|
-
|
(1,390
|
)
|
|||||||
Net
cash (used in) provided by financing activities
|
(92
|
)
|
1,920
|
3,039
|
3,990
|
||||||||
Net
(decrease) increase in cash
|
(2,975
|
)
|
2,351
|
2,853
|
(2,010
|
)
|
|||||||
Cash
and cash equivalents, beginning of period
|
5,955
|
2,525
|
127
|
6,886
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
2,980
|
$
|
4,876
|
$
|
2,980
|
$
|
4,876
|
|||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
|||||||||||||
Interest
paid
|
$
|
275
|
$
|
303
|
$
|
550
|
$
|
625
|
|||||
Income
taxes paid
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenue
from sale of minerals
|
$
|
-
|
$
|
4,733
|
$
|
-
|
$
|
8,095
|
|||||
Direct
operating costs
|
-
|
4,059
|
-
|
7,893
|
|||||||||
Depreciation
and amortization
|
-
|
263
|
-
|
777
|
|||||||||
Accretion
expense
|
-
|
240
|
-
|
457
|
|||||||||
Royalty
expenses
|
-
|
78
|
-
|
166
|
|||||||||
Exploration
and business development
|
-
|
189
|
-
|
189
|
|||||||||
Gain
on sale of property, plant and equipment
|
-
|
(3,146
|
)
|
-
|
(3,615
|
)
|
|||||||
Impairment
|
-
|
4,564
|
-
|
4,564
|
|||||||||
|
-
|
6,247
|
-
|
10,431
|
|||||||||
Operating
loss
|
-
|
(1,514
|
)
|
-
|
(2,336
|
)
|
|||||||
Interest
expense
|
-
|
(24
|
)
|
-
|
(57
|
)
|
|||||||
Realized
and unrealized gain on commodity contracts
|
-
|
-
|
-
|
38
|
|||||||||
Loss
on disposal of discontinued operations
|
-
|
-
|
(250
|
)
|
-
|
||||||||
Loss
from discontinued operations for the period
|
$
|
-
|
$
|
(1,538
|
)
|
$
|
(250
|
)
|
$
|
(2,355
|
)
|
Date
Issued
|
Number
of Warrants
|
Number
of Shares
|
Exercise
Price
|
Expiry
Date
|
|||||||||
Exercisable
in US$
|
|||||||||||||
October
19, 2004
|
1,000,000
|
1,000,000
|
$
|
0.80
|
October
19, 2006
|
||||||||
November
4, 2004
|
1,400,133
|
1,400,133
|
0.80
|
November
4, 2006
|
|||||||||
December
31, 2004
|
6,224,999
|
6,224,999
|
1.00
|
December
31, 2006
|
|||||||||
November
4, 2004
|
5,013,600
|
5,013,600
|
0.40
|
November
4, 2007
|
|||||||||
November
4, 2004
|
240,000
|
240,000
|
0.80
|
November
4, 2007
|
|||||||||
November
4, 2004
|
1,396,000
|
1,396,000
|
0.80
|
November
4, 2007
|
|||||||||
January
7, 2005
|
3,149,998
|
3,149,998
|
1.00
|
January
7, 2007
|
|||||||||
18,424,730
|
18,424,730
|
|
|||||||||||
|
Exercisable
in Cdn$
|
||||||||||||
December
23, 2002
|
3,000,000
|
3,000,000
|
Cdn
$
3.25
|
December
23, 2006
|
|||||||||
June
30, 2005
|
1,250,000
|
1,250,000
|
Cdn
$
0.40
|
June
30, 2007
|
|||||||||
January
26, 2006
|
2,000,000
|
2,000,000
|
Cdn
$
0.39
|
January
26, 2008
|
|||||||||
6,250,000
|
6,250,000
|
||||||||||||
24,674,730
|
24,674,730
|
Fixed
Stock Options
|
Performance-based
Stock
Options
|
||||||||||||
Number
of
Common
Shares
|
Weighted
Average
Exercise
Price
|
Number
of
Common
Shares
|
Weighted
Average
Exercise
Price
|
||||||||||
Balances,
December 31, 2005
|
3,874,100
|
$
|
1.15
|
1,794,582
|
$
|
0.80
|
|||||||
Options
granted
|
325,000
|
0.58
|
-
|
-
|
|||||||||
Options
cancelled
|
(317,900
|
)
|
1.08
|
(254,061
|
)
|
0.80
|
|||||||
Balances,
June 30, 2006
|
3,881,200
|
$
|
1.11
|
1,540,521
|
$
|
0.80
|
(i) |
Fixed
stock option plan
|
Options
Outstanding
|
Options
Exercisable
|
||||||||||||
Number
Outstanding
|
Expiry
Date
|
Weighted
Average
Exercise
Price
per Share
|
Number
Exercisable
|
Weighted
Average
Exercise
Price
per Share
|
|||||||||
889,500
|
February
18, 2013
|
$
|
2.24
|
889,500
|
$
|
2.24
|
|||||||
100,000
|
November
13, 2013
|
1.67
|
100,000
|
1.67
|
|||||||||
261,000
|
March
10, 2014
|
2.05
|
261,000
|
2.05
|
|||||||||
125,000
|
May
19, 2014
|
1.44
|
125,000
|
1.44
|
|||||||||
23,600
|
August
10, 2014
|
0.95
|
11,800
|
0.95
|
|||||||||
1,707,100
|
March
10, 2015
|
0.65
|
1,103,550
|
0.65
|
|||||||||
50,000
|
April
6, 2015
|
0.39
|
50,000
|
0.39
|
|||||||||
100,000
|
August
4, 2015
|
0.27
|
-
|
-
|
|||||||||
300,000
|
December
12, 2015
|
0.20
|
-
|
-
|
|||||||||
125,000
|
March
28, 2016
|
0.65
|
62,500
|
0.65
|
|||||||||
200,000
|
May
23, 2016
|
0.53
|
-
|
-
|
|||||||||
3,881,200
|
$
|
1.11
|
2,603,350
|
$
|
1.41
|
(ii) |
Performance-based
stock option plan
|
Six
months ended June 30,
|
|||||||
2006
|
2005
|
||||||
Risk
free interest rate
|
4.2
|
%
|
3.7
|
%
|
|||
Dividend
yield
|
0
|
%
|
0
|
%
|
|||
Volatility
|
89
|
%
|
73
|
%
|
|||
Expected
life in years
|
5
|
5
|
Montana
Tunnels
|
Black
Fox
|
Corporate
and
Other
|
Total
|
||||||||||
Cash
and cash equivalents
|
$
|
43
|
$
|
39
|
$
|
2,898
|
$
|
2,980
|
|||||
Other
non-cash current assets
|
1,674
|
61
|
88
|
1,823
|
|||||||||
1,717
|
100
|
2,986
|
4,803
|
||||||||||
Property,
plant and equipment
|
13,003
|
29,454
|
1,297
|
43,754
|
|||||||||
Restricted
certificates of deposit
|
6,425
|
605
|
-
|
7,030
|
|||||||||
Deferred
financing costs
|
-
|
-
|
425
|
425
|
|||||||||
Total
assets
|
$
|
21,145
|
$
|
30,159
|
$
|
4,708
|
$
|
56,012
|
|||||
Current
liabilities
|
$
|
2,145
|
$
|
210
|
$
|
2,043
|
$
|
4,398
|
|||||
Accrued
severance
|
-
|
-
|
370
|
370
|
|||||||||
Notes
payable and convertible debenture
|
-
|
62
|
7,105
|
7,167
|
|||||||||
Accrued
site closure costs
|
13,108
|
362
|
-
|
13,470
|
|||||||||
Total
liabilities
|
$
|
15,253
|
$
|
634
|
$
|
9,518
|
$
|
25,405
|
Montana
Tunnels
|
Black
Fox
|
Corporate
and
Other
|
Total
|
||||||||||
Cash
and cash equivalents
|
$
|
8
|
$
|
15
|
$
|
104
|
$
|
127
|
|||||
Other
non-cash current assets
|
4,218
|
100
|
428
|
4,746
|
|||||||||
4,226
|
115
|
532
|
4,873
|
||||||||||
Property,
plant and equipment
|
13,917
|
24,794
|
1,334
|
40,045
|
|||||||||
Restricted
certificates of deposit
|
5,465
|
581
|
10,997
|
17,043
|
|||||||||
Deferred
financing costs
|
-
|
-
|
584
|
584
|
|||||||||
Total
assets
|
$
|
23,608
|
$
|
25,490
|
$
|
13,447
|
$
|
62,545
|
|||||
Current
liabilities
|
$
|
5,444
|
$
|
221
|
$
|
4,746
|
$
|
10,411
|
|||||
Accrued
severance
|
-
|
-
|
383
|
383
|
|||||||||
Notes
payable and convertible debenture
|
-
|
66
|
6,610
|
6,676
|
|||||||||
Accrued
site closure costs
|
12,634
|
-
|
-
|
12,634
|
|||||||||
Total
liabilities
|
$
|
18,078
|
$
|
287
|
$
|
11,739
|
$
|
30,104
|
Three
months ended June 30, 2006
|
|||||||||||||
Montana
Tunnels
|
Black
Fox
|
Corporate
and Other
|
Total
|
||||||||||
Revenue
from sale of minerals
|
$
|
3,667
|
$
|
-
|
$
|
-
|
$
|
3,667
|
|||||
Direct
operating costs
|
3,587
|
-
|
-
|
3,587
|
|||||||||
Depreciation
and amortization
|
351
|
-
|
26
|
377
|
|||||||||
General
and administrative expenses
|
-
|
-
|
1,167
|
1,167
|
|||||||||
Stock-based
compensation
|
-
|
-
|
81
|
81
|
|||||||||
Accretion
expense - accrued site closure costs
|
237
|
-
|
-
|
237
|
|||||||||
Exploration
and business development and other
|
-
|
-
|
247
|
247
|
|||||||||
4,175
|
-
|
1,521
|
5,696
|
||||||||||
Operating
loss
|
(508
|
)
|
-
|
(1,521
|
)
|
(2,029
|
)
|
||||||
Interest
income
|
63
|
-
|
25
|
88
|
|||||||||
Interest
expense
|
(9
|
)
|
-
|
(604
|
)
|
(613
|
)
|
||||||
Foreign
exchange loss and other
|
-
|
-
|
(14
|
)
|
(14
|
)
|
|||||||
Loss
from continuing operations
|
$
|
(454
|
)
|
$
|
-
|
$
|
(2,114
|
)
|
$
|
(2,568
|
)
|
||
Investing
activities
|
|||||||||||||
Property,
plant and equipment expenditures
|
$
|
-
|
$
|
871
|
$
|
116
|
$
|
987
|
Six
months ended June 30, 2006
|
|||||||||||||
Montana
Tunnels
|
Black
Fox
|
Corporate
and Other
|
Total
|
||||||||||
Revenue
from sale of minerals
|
$
|
9,805
|
$
|
-
|
$
|
-
|
$
|
9,805
|
|||||
Direct
operating costs
|
10,745
|
-
|
-
|
10,745
|
|||||||||
Depreciation
and amortization
|
901
|
-
|
57
|
958
|
|||||||||
General
and administrative expenses
|
-
|
-
|
2,283
|
2,283
|
|||||||||
Stock-based
compensation
|
-
|
-
|
189
|
189
|
|||||||||
Accretion
expense - accrued site closure costs
|
474
|
-
|
-
|
474
|
|||||||||
Exploration
and business development and other
|
-
|
-
|
605
|
605
|
|||||||||
12,120
|
-
|
3,134
|
15,254
|
||||||||||
Operating
loss
|
(2,315
|
)
|
-
|
(3,134
|
)
|
(5,449
|
)
|
||||||
Interest
income
|
114
|
-
|
40
|
154
|
|||||||||
Interest
expense
|
(18
|
)
|
-
|
(1,195
|
)
|
(1,213
|
)
|
||||||
Foreign
exchange loss and other
|
-
|
-
|
(13
|
)
|
(13
|
)
|
|||||||
Loss
from continuing operations
|
$
|
(2,219
|
)
|
$
|
-
|
$
|
(4,302
|
)
|
$
|
(6,521
|
)
|
||
Investing
activities
|
|||||||||||||
Property,
plant and equipment expenditures
|
$
|
-
|
$
|
4,316
|
$
|
116
|
$
|
4,432
|
Three
months ended June 30, 2005
|
|||||||||||||
Montana
Tunnels
|
Black
Fox
|
Corporate
and Other
|
Total
|
||||||||||
Revenue
from sale of minerals
|
$
|
10,581
|
$
|
-
|
$
|
-
|
$
|
10,581
|
|||||
Direct
operating costs
|
12,622
|
-
|
-
|
12,622
|
|||||||||
Depreciation
and amortization
|
582
|
-
|
32
|
614
|
|||||||||
General
and administrative expenses
|
-
|
-
|
1,216
|
1,216
|
|||||||||
Stock-based
compensation
|
-
|
-
|
152
|
152
|
|||||||||
Accretion
expense
|
197
|
-
|
-
|
197
|
|||||||||
Exploration
and business development
|
-
|
-
|
318
|
318
|
|||||||||
13,401
|
-
|
1,718
|
15,119
|
||||||||||
Operating
loss
|
(2,820
|
)
|
-
|
(1,718
|
)
|
(4,538
|
)
|
||||||
Interest
income
|
-
|
-
|
69
|
69
|
|||||||||
Interest
expense
|
(15
|
)
|
-
|
(470
|
)
|
(485
|
)
|
||||||
Foreign
exchange loss and other
|
-
|
-
|
(7
|
)
|
(7
|
)
|
|||||||
Loss
from continuing operations
|
$
|
(2,835
|
)
|
$
|
-
|
$
|
(2,126
|
)
|
$
|
(4,961
|
)
|
||
Investing
activities
|
|||||||||||||
Property,
plant and equipment expenditures
|
$
|
60
|
$
|
1,519
|
$
|
489
|
$
|
2,068
|
Six
months ended June 30, 2005
|
|||||||||||||
Montana
Tunnels
|
Black
Fox
|
Corporate
and Other
|
Total
|
||||||||||
Revenue
from sale of minerals
|
$
|
22,913
|
$
|
-
|
$
|
-
|
$
|
22,913
|
|||||
Direct
operating costs
|
26,111
|
-
|
-
|
26,111
|
|||||||||
Depreciation
and amortization
|
1,270
|
-
|
64
|
1,334
|
|||||||||
General
and administrative expenses
|
-
|
-
|
2,866
|
2,866
|
|||||||||
Stock-based
compensation
|
-
|
-
|
354
|
354
|
|||||||||
Accretion
expense
|
394
|
-
|
-
|
394
|
|||||||||
Exploration
and business development
|
-
|
-
|
558
|
558
|
|||||||||
Gain
on sale of property, plant and equipment
|
(1,365
|
)
|
-
|
-
|
(1,365
|
)
|
|||||||
26,410
|
-
|
3,842
|
30,252
|
||||||||||
Operating
loss
|
(3,497
|
)
|
-
|
(3,842
|
)
|
(7,339
|
)
|
||||||
Interest
income
|
-
|
-
|
173
|
173
|
|||||||||
Interest
expense
|
(38
|
)
|
-
|
(1,155
|
)
|
(1,193
|
)
|
||||||
Foreign
exchange loss and other
|
-
|
-
|
(33
|
)
|
(33
|
)
|
|||||||
Loss
from continuing operations
|
$
|
(3,535
|
)
|
$
|
-
|
$
|
(4,857
|
)
|
$
|
(8,392
|
)
|
||
Investing
activities
|
|||||||||||||
Property,
plant and equipment expenditures
|
$
|
91
|
$
|
3,489
|
$
|
529
|
$
|
4,109
|
Property
Plant
and
Equipment
|
Deferred
Financing
|
Convertible
Debenture
|
Share
Capital
|
Equity
Component
of
Convertible
Debentures
|
Contributed
Surplus
|
Deficit
|
||||||||||||||||
As
at June 30, 2006, Canadian GAAP
|
$
|
43,754
|
$
|
425
|
$
|
7,105
|
$
|
152,738
|
$
|
1,809
|
$
|
10,750
|
$
|
(136,007
|
)
|
|||||||
Impairment
of property, plant and equipment, and change in depreciation and
amortization(a)
|
(4,077
|
)
|
-
|
-
|
-
|
-
|
-
|
(4,077
|
)
|
|||||||||||||
Black
Fox development costs(b)
|
(21,276
|
)
|
-
|
-
|
-
|
-
|
-
|
(21,276
|
)
|
|||||||||||||
Convertible
debenture(c)(i)
|
-
|
165
|
1,158
|
(1
|
)
|
(1,809
|
)
|
123
|
694
|
|||||||||||||
Convertible
debenture(c)(ii)
|
-
|
-
|
-
|
-
|
-
|
20,675
|
(20,675
|
)
|
||||||||||||||
Flow-through
common shares
|
-
|
-
|
-
|
(238
|
)
|
-
|
-
|
238
|
||||||||||||||
As
at June 30, 2006, U.S. GAAP
|
$
|
18,401
|
$
|
590
|
$
|
8,263
|
$
|
152,499
|
$
|
-
|
$
|
31,548
|
$
|
(181,103
|
)
|
Property
Plant
and
Equipment
|
Deferred
Financing
|
Convertible
Debenture
|
Share
Capital
|
Equity
Component
of
Convertible
Debentures
|
Contributed
Surplus
|
Deficit
|
||||||||||||||||
As
at December 31, 2005, Canadian GAAP
|
$
|
40,045
|
$
|
584
|
$
|
6,601
|
$
|
148,295
|
$
|
1,809
|
$
|
10,561
|
$
|
(129,236
|
)
|
|||||||
Impairment
of property, plant and equipment, and change in depreciation and
amortization(a)
|
(4,260
|
)
|
-
|
-
|
-
|
-
|
-
|
(4,260
|
)
|
|||||||||||||
Black
Fox development costs(b)
|
(19,181
|
)
|
-
|
-
|
-
|
-
|
-
|
(19,181
|
)
|
|||||||||||||
Convertible
debenture(c)(i)
|
-
|
227
|
1,512
|
(1
|
)
|
(1,809
|
)
|
123
|
401
|
|||||||||||||
Convertible
debenture(c)(ii)
|
-
|
-
|
-
|
-
|
-
|
20,675
|
(20,675
|
)
|
||||||||||||||
Flow-through
common shares
|
-
|
-
|
-
|
(238
|
)
|
-
|
-
|
238
|
||||||||||||||
As
at December 31, 2005, U.S. GAAP
|
$
|
16,604
|
$
|
811
|
$
|
8,113
|
$
|
148,056
|
$
|
-
|
$
|
31,359
|
$
|
(172,713
|
)
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
||||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Loss
from continuing operations for the period based on Canadian
GAAP
|
$
|
(2,568
|
)
|
$
|
(4,961
|
)
|
$
|
(6,521
|
)
|
$
|
(8,392
|
)
|
|
Change
in depreciation of property, plant and equipment (a)
|
52
|
136
|
183
|
298
|
|||||||||
Black
Fox Project development costs (b)
|
(1,233
|
)
|
(1,518
|
)
|
(2,095
|
)
|
(3,448
|
)
|
|||||
Convertible
debenture ((c)(i))
|
151
|
114
|
293
|
425
|
|||||||||
Loss
from continuing operations for the period based on U.S.
GAAP
|
(3,598
|
)
|
(6,229
|
)
|
(8,140
|
)
|
(11,157
|
)
|
|||||
Loss
from discontinued operations for the period based on Canadian
GAAP
|
-
|
(1,538
|
)
|
(250
|
)
|
(2,355
|
)
|
||||||
Commodity
contracts loss (d)
|
-
|
335
|
-
|
1,340
|
|||||||||
Standard
Mine development costs
|
-
|
-
|
-
|
(314
|
)
|
||||||||
Loss
from discontinued operations for the period based on U.S.
GAAP
|
-
|
(1,203
|
)
|
(250
|
)
|
(1,329
|
)
|
||||||
Net
loss for the period based on U.S. GAAP
|
$
|
(3,598
|
)
|
$
|
(7,432
|
)
|
$
|
(8,390
|
)
|
$
|
(12,486
|
)
|
|
Comprehensive
loss
|
$
|
(3,598
|
)
|
$
|
(7,432
|
)
|
$
|
(8,390
|
)
|
$
|
(12,486
|
)
|
|
Basic
and diluted loss per share in accordance with U.S. GAAP:
|
|||||||||||||
Continuing
operations
|
$
|
(0.03
|
)
|
$
|
(0.07
|
)
|
$
|
(0.07
|
)
|
$
|
(0.12
|
)
|
|
Discontinued
operations
|
-
|
(0.01
|
)
|
-
|
(0.01
|
)
|
|||||||
Net
loss per share - U.S. GAAP, basic and diluted
|
$
|
(0.03
|
)
|
$
|
(0.08
|
)
|
$
|
(0.07
|
)
|
$
|
(0.13
|
)
|
·
|
Elkhorn
is entitled to a 50% interest in the Mine when it has made its full
contribution of $13 million.
|
·
|
Montana
Tunnels Mining, Inc. (“MTMI”) will be the operator of the Mine. A separate
committee consisting of two designees from each of MTMI and Elkhorn
will
oversee the joint venture.
|
·
|
If
Elkhorn contributes at least $5 million but fails to make its full
contribution of $13 million, then it will receive a 3% interest in
the
Mine for each $1 million
contributed.
|
9.
|
SUBSEQUENT
EVENTS (continued)
|
·
|
If
Elkhorn fails to contribute at least $5 million then its contribution
will
be converted to a promissory note (the “Note”) equal to the amount
actually contributed, plus interest, payable only out of future positive
cash flows from the Mine or in the event the Mine is sold or otherwise
financed. The Note would bear interest at the rate of 6% per
annum and payments of principal and interest on the Note would be
payable within 30 days after the end of each calendar quarter, beginning
with the end of the first full calendar quarter during which the
Mine is
cash flow positive. If Elkhorn’s failure to contribute at least $5
million is the result of a breach of the JV Agreement by Apollo,
or
otherwise for cause, then the Note would bear interest at the rate
of 12%
per annum and the Note plus interest would be payable not later than
the
fifth anniversary thereof.
|
·
|
When
Elkhorn has contributed the full $13 million, then (a) Elkhorn will
be
entitled to recover interest on that amount and (b) Elkhorn will
receive
65% and Apollo will receive 35% of the positive free cash flow from
the
Mine until such time as Elkhorn has recovered its full contribution
of $13
million. At that time, Apollo would become entitled to 60% and Elkhorn
40%
of the positive free cash flow from the Mine, until both parties
have
received an equal amount. Thereafter, the sharing would revert to
50/50.
|
·
|
If
Elkhorn earns less than a 50% interest in the Mine, then it will
be
entitled to recover interest on the amount actually contributed by
it, and
after payment of that interest each party will receive its proportionate
share of positive free cash flow.
|
ITEM 2. |
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
($
in thousands)
|
Three
months ended
June
30,
|
Six
months ended
June
30,
|
|||||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Gold
ounces sold
|
1,165
|
12,324
|
4,378
|
24,969
|
|||||||||
Direct
operating costs
|
$
|
3,587
|
$
|
12,622
|
$
|
10,745
|
$
|
26,111
|
|||||
Less: Mining
taxes, royalty expenses
|
134
|
345
|
270
|
751
|
|||||||||
By-product
credits
|
2,728
|
5,346
|
6,841
|
12,351
|
|||||||||
Cash
operating cost
|
725
|
6,931
|
3,634
|
13,009
|
|||||||||
Cash
operating cost per ounce
|
$
|
623
|
$
|
562
|
$
|
830
|
$
|
521
|
|||||
Cash
operating costs
|
725
|
6,931
|
3,634
|
13,009
|
|||||||||
Add: Mining
taxes, royalty expenses
|
134
|
345
|
270
|
751
|
|||||||||
Total
cash costs
|
859
|
7,276
|
3,905
|
13,760
|
|||||||||
Total
cash cost per ounce
|
$
|
737
|
$
|
590
|
$
|
892
|
$
|
551
|
|||||
Total
cash costs
|
859
|
7,276
|
3,905
|
13,760
|
|||||||||
Add: Depreciation
& amortization (operations only)
|
351
|
582
|
901
|
1,270
|
|||||||||
Total
production costs
|
1,210
|
7,858
|
4,806
|
15,030
|
|||||||||
Total
production cost per ounce
|
$
|
1,038
|
$
|
638
|
$
|
1,098
|
$
|
602
|
Tonnes
000’s
|
Grade
g
Au/t
|
Grade
Oz Au/t
|
Ounces
|
||||||||
Open
Pit - Material
|
|||||||||||
Reserve
|
3,062
|
4.56
|
0.147
|
448,800
|
|||||||
Indicated
Resource
|
2,356
|
3.27
|
0.105
|
||||||||
Inferred
Resource
|
6,626
|
4.00
|
0.129
|
||||||||
Underground
- Material
|
|||||||||||
Indicated
Resource
|
1,004
|
9.66
|
0.311
|
||||||||
Inferred
Resource
|
1,228
|
9.71
|
0.312
|
Six
months ended
June
30,
2006(1)
|
Year
Ended December 31,
2005
|
Year
Ended December 31,
2004
|
||||||||
Production:
|
||||||||||
Gold
(ounces)
|
4,378
|
44,099
|
33,743
|
|||||||
Silver
(ounces)
|
114,086
|
524,722
|
970,751
|
|||||||
Lead
(pounds)
|
1,198,263
|
10,428,061
|
10,064,265
|
|||||||
Zinc
(pounds)
|
3,042,305
|
22,380,136
|
26,222,805
|
|||||||
Average
metal prices:
|
||||||||||
Gold
- London bullion mkt. ($/ounce)
|
$
|
591
|
$
|
445
|
$
|
409
|
||||
Silver
- London bullion mkt. ($/ounce)
|
$
|
10.98
|
$
|
7.31
|
$
|
6.66
|
||||
Lead
- LME ($/pound)
|
$
|
0.50
|
$
|
0.44
|
$
|
0.40
|
||||
Zinc
- LME ($/pound)
|
$
|
1.27
|
$
|
0.63
|
$
|
0.48
|
Three
months ended June 30,
|
|||||||
2006
|
2005
|
||||||
Tons
mined
|
-
|
3,993,151
|
|||||
Tons
milled
|
406,031
|
1,254,997
|
|||||
Gold
grade oz/ton
|
0.0058
|
0.0135
|
|||||
Zinc
grade %
|
0.18
|
0.34
|
|||||
Gold
ounces
|
1,165
|
12,324
|
|||||
Silver
ounces
|
52,977
|
127,737
|
|||||
Lead
pounds
|
327,938
|
2,759,586
|
|||||
Zinc
pounds
|
771,338
|
5,977,956
|
|||||
Total
cash costs per ounce
|
$
|
737
|
$
|
590
|
|||
Total
production costs per ounce
|
$
|
1,038
|
$
|
638
|
|||
Total
revenue ($millions)
|
$
|
3.7
|
$
|
10.6
|
|||
Capital
expenditures ($millions)
|
$
|
-
|
$
|
0.1
|
Six
months ended June 30,
|
|||||||
2006
|
2005
|
||||||
Tons
mined
|
-
|
9,388,974
|
|||||
Tons
milled
|
1,426,512
|
2,665,779
|
|||||
Gold
grade oz/ton
|
0.0078
|
0.013
|
|||||
Zinc
grade %
|
0.20
|
0.34
|
|||||
Gold
ounces
|
4,378
|
24,969
|
|||||
Silver
ounces
|
114,086
|
291,743
|
|||||
Lead
pounds
|
1,198,263
|
5,883,678
|
|||||
Zinc
pounds
|
3,086,399
|
12,398,385
|
|||||
Total
cash costs per ounce
|
$
|
892
|
$
|
551
|
|||
Total
production costs per ounce
|
$
|
1,098
|
$
|
602
|
|||
Total
revenue ($millions)
|
$
|
9.8
|
$
|
22.9
|
|||
Capital
expenditures ($millions)
|
$
|
-
|
$
|
0.1
|
ITEM 3. |
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
ITEM 4. |
CONTROLS
AND PROCEDURES
|
Proposal
|
Votes
for
|
Votes
Against/
Withheld
|
Votes
Abstained
|
Broker
Non-
Votes
|
|||||||||
(i) Election
of Management’s Slate of Directors:
|
|||||||||||||
Robert
W. Babensee
|
72,236,147
|
1,385,656
|
—
|
—
|
|||||||||
Marvin
K. Kaiser
|
72,227,823
|
1,393,980
|
—
|
—
|
|||||||||
G.
Michael Hobart
|
72,097,396
|
1,524,407
|
—
|
—
|
|||||||||
R.
David Russell
|
72,083,298
|
1,538,505
|
—
|
—
|
|||||||||
Charles
E. Stott
|
72,096,777
|
1,525,026
|
—
|
—
|
|||||||||
W.S.
(Steve) Vaughan
|
71,998,156
|
1,623,647
|
—
|
—
|
|||||||||
David
W. Peat
|
72,239,725
|
1,382,078
|
|||||||||||
(ii) Ratification
of Deloitte & Touche LLP
|
72,646,956
|
933,001
|
(1)
|
—
|
—
|
||||||||
(iii) Approval
of Stock Option Incentive Plan, as amended
|
31,450,703
|
5,839,026
|
(1)
|
—
|
—
|
(1)
|
|
Based
on the records of the Company’s scrutineer for the meeting, this number
may include votes abstained and/or broker
non-votes.
|
Exhibit
No.
|
Title
of Exhibit
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to
Section
906 of the Sarbanes-Oxley Act
|
APOLLO GOLD CORPORATION | ||
|
|
|
Date: August 14, 2006 | /s/ R. DAVID RUSSELL | |
R. David Russell, President and |
||
Chief Executive Officer |
Date: August 14, 2006 | /s/ MELVYN WILLIAMS | |
Melvyn Williams, |
||
Chief
Financial Officer and Senior Vice President Finance
and
Corporate Development
|
Exhibit
No.
|
Title
of Exhibit
|
|
31.1
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act
|
|
31.2
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act
|
|
32.1
|
Certification
of Chief Executive Officer and Chief Financial Officer pursuant to
Section
906 of the Sarbanes-Oxley Act
|
|