| Income Statement for Golden Star (GSC:CA) | | | | | | | Income | in Thousands of Dollars | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Operating Revenue | 174,411 | 147,498 | 109,130 | 72,822 | 81,814 | | Adjustments to Revenue | - | - | - | - | - | | Cost of Revenue | (154,198) | (109,231) | (94,226) | (48,758) | (42,892) | | Gross Operating Profit | 20,213 | 38,267 | 14,904 | 24,064 | 38,922 | | | Selling/General/Admin Expense | (13,774) | (12,667) | (10,326) | (15,240) | (7,170) | | Research & Development | N/A | N/A | N/A | N/A | N/A | | EBITDA | 6,439 | 25,600 | 4,578 | 8,824 | 31,752 | | Depreciation & Amortization | (36,376) | (25,499) | (18,921) | (9,714) | (6,432) | | EBIT | (29,937) | 101 | (14,343) | (890) | 25,320 | | Interest Income | 2,158 | 2,421 | 1,889 | 1,548 | 1,105 | | Other Income, Net | 12,022 | 97,243 | 469 | 3,323 | 5,457 | | Total Income Avail For Interest Expense | (26,251) | 85,470 | (27,640) | 3,020 | 31,657 | | Interest Expense | (5,999) | (2,151) | (2,810) | (167) | (54) | | Pre-Tax Income | (32,250) | 83,319 | (30,450) | 2,853 | 31,603 | | Income Taxes | (5,170) | (7,034) | 15,037 | 1,850 | - | | Minority Interest | 1,265 | (925) | (322) | (1,532) | (3,320) | | Net Income from Continuing Operations | (36,155) | 75,360 | (15,736) | 3,170 | 28,283 | | Net Income from Discontinued Operations | - | - | - | - | - | | Net Income from Total Operations | (36,155) | 75,360 | (15,736) | 3,170 | 28,283 | | | Normalized Income | (25,661) | 89,655 | (359) | 3,734 | 28,508 | | Extraordinary Income | - | - | - | - | - | | Special Income/Charges | (10,494) | (14,295) | (15,377) | (564) | (225) | | Income from Cum. Effect of Acct Change | - | - | - | - | - | | Income from Tax Loss Carryforward | - | - | - | - | - | | Other Gains | - | - | - | - | - | | Total Net Income | (36,155) | 75,360 | (15,736) | 3,170 | 28,283 | | | Results | in Dollars (Preferred Dividends in Thousands) | | | 12/2007 | 12/2006 | 12/2005 | 12/2004 | 12/2003 | | | Dividends Paid Per Share | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Preferred Dividends | - | - | - | - | - | | | Basic EPS from Continuing Operations | -0.16 | 0.36 | -0.11 | 0.02 | 0.26 | | Basic EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Basic EPS from Total Operations | -0.16 | 0.36 | -0.11 | 0.02 | 0.26 | | | Diluted EPS from Continuing Operations | -0.16 | 0.36 | -0.11 | 0.02 | 0.24 | | Diluted EPS from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Diluted EPS from Total Operations | -0.16 | 0.36 | -0.11 | 0.02 | 0.24 | | | |
