SECURITIES AND EXCHANGE COMMISSION
                              UWashington, DC 20549

                                    Form 10-Q

          [X]  QUARTERLY  REPORT  PURSUANT  TO  SECTION 13 OR 15(D) OF THE
               SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 2005
                                       or

          [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D)
               OF THE SECURITIES EXCHANGE ACT OF 1934

              For the transition period from ________ to ________.

                         Commission file number 1-12284

                           GOLDEN STAR RESOURCES LTD.
             (Exact name of registrant as specified in its charter)

        Canada                                                98-0101955
        (State or other jurisdiction of                 (I.R.S. Employer
        incorporation or organization)               Identification No.)

                       10901 West Toller Drive, Suite 300
                         Littleton, Colorado 80127-6312
               (Address of principal executive office) (Zip Code)

                                 (303) 830-9000
              (Registrant's telephone number, including area code)


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 [X] No [_]
    

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act).    Yes [X] No [_]

Number of Common Shares outstanding as of November 1, 2005: 142,887,394


                                       1



INDEX

Part I   Financial Information

         Item 1. Financial Statements
         Item 2. Management's Discussion and Analysis of Financial Condition 
                 and Results of Operations
         Item 3. Quantitative and Qualitative Disclosures about Market Risk
         Item 4. Controls and Procedures

Part II   Other Information

         Item 1. Legal Proceedings
         Item 2. Unregistered Sale of Securities and Use of Proceeds
         Item 3. Defaults Upon Senior Securities
         Item 4. Submission of Matters to a Vote of Security Holders
         Item 5. Other Information
         Item 6. Exhibits

         Signatures
         Exhibits

All amounts in this Report are expressed in United States ("US") dollars, unless
otherwise indicated. Canadian currency is denoted as "Cdn$". All numeric amounts
are in thousands unless noted otherwise.

Financial  information  is presented in accordance  with  accounting  principles
generally  accepted  in Canada  ("Cdn  GAAP").  Differences  between  accounting
principles generally accepted in the US ("US GAAP") and those applied in Canada,
as applicable  to Golden Star  Resources  Ltd.,  are explained in Note 21 to the
Consolidated Financial Statements.

References to "Golden Star",  "we",  "our",  and "us" mean Golden Star Resources
Ltd., its  predecessors  and  consolidated  subsidiaries,  or any one or more of
them, as the context requires.

NON-GAAP FINANCIAL MEASURES

In this Form  10-Q,  we use the terms  "total  cash  cost per  ounce"  and "cash
operating cost per ounce" which are considered  Non-GAAP  financial  measures as
defined in SEC  Regulation S-K Item 10 and should not be considered in isolation
or as a substitute for measures of performance prepared in accordance with GAAP.
See Item 2  Management's  Discussion  and  Analysis of Financial  Condition  and
Results of Operations  for a definition  of these  measures as used in this Form
10-Q.

STATEMENTS REGARDING FORWARD-LOOKING INFORMATION

This Form 10-Q and the  documents  incorporated  by  reference in this Form 10-Q
contain  forward-looking  statements,  within the  meaning of Section 27A of the
Securities  Act  and  Section  21E of the  Exchange  Act,  with  respect  to our
financial  condition,  results  of  operations,   business,   prospects,  plans,
objectives,  goals,  strategies,   future  events,  capital  expenditures,   and
exploration and development  efforts.  Words such as  "anticipates,"  "expects,"
"intends,"   "forecasts,"  "plans,"  "believes,"  "seeks,"  "estimates,"  "may,"
"will," and similar expressions identify forward-looking statements.

Although we believe that our plans,  intentions  and  expectations  reflected in
these forward-looking statements are reasonable, we cannot be certain that these
plans, intentions or expectations will be achieved. Actual results,  performance
or achievements  could differ materially from those  contemplated,  expressed or
implied by the forward-looking statements contained or incorporated by reference
in this Form 10-Q.

                                       2



These statements include comments regarding:  the establishment and estimates of
mineral  reserves  and  resources,   recovery  rates,   production,   production
commencement  dates,  production costs, cash operating costs,  total cash costs,
grade,   processing   capacity,   potential  mine  life,   feasibility  studies,
development  costs,  expenditures,   exploration  activities  and  expenditures,
funding for EURO Ressources S.A.  ("EURO"),  stripping rates at  Bogoso/Prestea,
equipment  replacement  at Wassa,  our expansion  plans for  Bogoso/Prestea  and
related permitting and capital costs, cash requirements and sources,  production
capacity, operating costs and gold recoveries.

The following,  in addition to the factors described under "Risk Factors" in our
Form 10-K,  as amended,  for the year ended  December  31,  2004,  are among the
factors  that  could  cause  actual  results  to  differ   materially  from  the
forward-looking statements:

o    unexpected changes in business and economic conditions;
o    significant increases or decreases in gold prices;
o    changes in interest and currency exchange rates;
o    timing and amount of gold production;
o    unanticipated grade changes;
o    unanticipated  recovery or production problems; 
o    effects of illegal miners on our properties;
o    changes in mining and processing  costs  including  changes to costs of raw
     materials, supplies, services and personnel;
o    changes in metallurgy and processing;
o    availability  of skilled  personnel,  materials,  equipment,  supplies  and
     water;
o    changes in project parameters;
o    costs and timing of development of new reserves;
o    results of current and future exploration activities;
o    results of pending and future feasibility studies;
o    joint venture relationships;
o    political or economic  instability,  either globally or in the countries in
     which we operate;
o    local and community impacts and issues;
o    timing of receipt of and maintenance of government approvals and permits;
o    accidents and labor disputes;
o    environmental costs and risks;
o    competitive factors, including competition for property acquisitions; and
o    availability of capital at reasonable rates or at all.


These  factors are not intended to  represent a complete  list of the general or
specific  factors  that could  affect us. Your  attention is drawn to other risk
factors  disclosed and discussed in Item 1 of our 2004 Form 10-K as amended.  We
undertake no obligation to update forward-looking statements.

                                       3




1. FINANCIAL STATEMENTS



                           GOLDEN STAR RESOURCES LTD.
                           CONSOLIDATED BALANCE SHEETS
    (Stated in thousands of US dollars except shares issued and outstanding)
                                   (Unaudited)
------------------------------------------------------------------------------------------------
                                                                         As of          As of
                                                                      September 30,   December 31,
                                                                         2005            2004
------------------------------------------------------------------------------------------------
                                                                                      
ASSETS
CURRENT ASSETS
  Cash and cash equivalents                                             $  23,897     $  12,877
  Short term investments (Note 2)                                          19,750        38,850
  Accounts receivable                                                       4,711         3,592
  Inventories (Note 3)                                                     25,718        15,366
  Due from sale of property (Note 4)                                            -         1,000
  Future tax assets                                                         1,096         1,542
  Deposits (Note 5)                                                         7,244         5,102
  Prepaids and other                                                        1,376           517
------------------------------------------------------------------------------------------------
    Total Current Assets                                                   83,792        78,846

RESTRICTED CASH (Note 15c)                                                  3,372         3,351
LONG TERM INVESTMENTS (Note 6)                                              6,715         5,528
DEFERRED EXPLORATION AND DEVELOPMENT COSTS (Note 7)                        10,151         7,452
PROPERTY, PLANT AND EQUIPMENT (Note 8)                                     75,096        28,653
MINING PROPERTIES (Note 9)                                                118,160        74,197
CONSTRUCTION IN PROGRESS (Note 10)                                         20,300        51,159
DEFERRED STRIPPING (Note 11)                                                3,160         1,357
LOAN ACQUISITION COSTS (Note 12)                                            1,047             -
OTHER ASSETS                                                                2,263         1,617
------------------------------------------------------------------------------------------------
        Total Assets                                                    $ 324,056     $ 252,160
================================================================================================

LIABILITIES
CURRENT LIABILITIES
  Accounts payable                                                      $   8,498     $   7,010
  Other accrued liabilities                                                23,270         9,203
  Current debt (Note 13)                                                    4,465         1,267
------------------------------------------------------------------------------------------------
    Total Current Liabilities                                              36,233        17,480

LONG TERM DEBT (Note 13)                                                   55,214         1,707
ASSET RETIREMENT OBLIGATIONS  (Note 14)                                    10,487         8,660
OTHER LIABILTIES                                                              555             -
------------------------------------------------------------------------------------------------
          Total Liabilities                                               102,489        27,847

MINORITY INTERESTS                                                          6,868         6,353
COMMITMENTS AND CONTINGENCIES (Note 15)

SHAREHOLDERS' EQUITY
SHARE CAPITAL
  First preferred shares, without par value, unlimited shares
   authorized. No shares issued.                                                -             -
  Common shares, without par value, unlimited shares authorized. 
   Shares issued and outstanding: 142,887,394 at September 30, 2005; 
     142,244,112 at December 31, 2004 (Note 16)                           343,952       342,494

CONTRIBUTED SURPLUS (Note 16)                                               5,518         2,040
DEFICIT                                                                  (134,770)     (126,574)
------------------------------------------------------------------------------------------------
    Total Shareholders' Equity                                            214,700       217,960
------------------------------------------------------------------------------------------------
        Total Liabilities and Shareholders' Equity                      $ 324,056     $ 252,160
================================================================================================

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

                                       4





                           GOLDEN STAR RESOURCES LTD.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
          (Stated in thousands of US dollars except per share amounts)
                                   (Unaudited)

                                                             Three months ended             Nine months ended
                                                         September 30,  September 30,   September30,  September 30,
                                                              2005         2004             2005         2004
-------------------------------------------------------------------------------------------------------------------
                                                                                              
REVENUE
Gold sales                                               $  23,235    $  12,327         $  63,329   $  47,107
Royalty income (Note 4)                                      1,060          783             3,254       1,748
Interest and other                                             561          335             1,322         941
--------------------------------------------------------------------------------------------------------------
   Total revenues                                           24,856       13,445            67,905      49,796
--------------------------------------------------------------------------------------------------------------

EXPENSES
Mining operations                                           20,060       10,236            52,026      29,551
Depreciation, depletion and amortization                     4,639        1,895            10,552       6,084
Accretion of asset retirement obligations (Note 14)            172          167               540         489
--------------------------------------------------------------------------------------------------------------
   Total mine operating costs                               24,871       12,298            63,118      36,124

Exploration expense                                            191          152               605         607
Corporate general and administrative and options
 expense                                                     1,557        1,494             6,504       5,476
Corporate development expense                                   37        3,939               147       4,043
Loss on equity investments                                      75          219               185         219
Abandonments and impairments                                     -            -             1,083           -
Mark-to-market adjustments                                     520            -             1,060           -
Interest expense                                               853            5             1,705          17
Foreign exchange (gain)/loss                                  (111)        (391)              732         235
--------------------------------------------------------------------------------------------------------------
   Total expenses                                           27,993       17,716            75,139      46,721
--------------------------------------------------------------------------------------------------------------
      Income/(loss) before minority interest                (3,137)      (4,271)           (7,234)      3,075
Minority interest                                             (136)          13              (516)     (1,024)
--------------------------------------------------------------------------------------------------------------
   Net income/(loss) before income tax                      (3,273)      (4,258)           (7,750)      2,051
Provison for future income taxes                                16            -              (446)          -
--------------------------------------------------------------------------------------------------------------
   Net income/(loss)                                     $  (3,257)   $  (4,258)        $  (8,196)  $   2,051
==============================================================================================================

Deficit, beginning of period                              (131,513)    (122,907)         (126,574)   (129,216)
--------------------------------------------------------------------------------------------------------------
Deficit, end of period                                   $(134,770)   $(127,165)        $(134,770)  $(127,165)
==============================================================================================================
Net income/(loss) per common share - basic (Note 19)     $  (0.023)   $  (0.030)        $  (0.058)  $   0.015
Net income/(loss) per common share - diluted (Note 19)   $  (0.023)   $  (0.030)        $  (0.058)  $   0.014
Weighted average shares outstanding (millions of shares)     142.8        141.1             142.5       137.0
--------------------------------------------------------------------------------------------------------------

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

                                       5




                           GOLDEN STAR RESOURCES LTD.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                       (Stated in thousands of US dollars)
                                   (Unaudited)
--------------------------------------------------------------------------------------------------------------------
                                                          Three months ended                 Nine months ended
                                                      September 30,   September 30,    September 30,   September 30,
                                                          2005           2004              2005            2004
--------------------------------------------------------------------------------------------------------------------
                                                                                                  
OPERATING ACTIVITIES:
Net income/(loss)                                       $ (3,257)      $ (4,258)         $ (8,196)       $  2,051

Reconciliation of net income to net cash provided
 by operating activities:
   Depreciation, depletion and amortization                4,710          1,861            10,623           6,084
   Amortization of loan acquistion costs                      30              -               105               -
   Stock based compensation                                   98             86               900           1,095
   Deferred stripping                                     (1,920)          (652)           (1,803)           (652)
   Loss on equity investment                                  75            219               185             219
   Abandonment and impairment of mineral
    properties                                                 -              -             1,083               -
   Provision for future income taxes                         (16)             -               446               -
   Accretion of asset retirement obligations                 172            167               540             489
   Accretion of convertible debt                             174              -               348               -
   Minority interests                                        136            (13)              516           1,024
------------------------------------------------------------------------------------------------------------------
                                                             202         (2,590)            4,747          10,310
Changes in assets and liabilities:
   Accounts receivable                                     1,769          2,127            (1,119)         (1,009)
   Inventories                                            (4,694)          (407)          (10,353)         (2,325)
   Deposits                                                  830              -              (127)              -
   Accounts payable and accrued liabilities                4,250          3,874             6,484           8,004
   Other                                                    (410)        (2,175)             (317)         (2,002)
------------------------------------------------------------------------------------------------------------------
      Net cash provided by (used in) operating
       activities                                          1,947            829              (685)         12,978
------------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES:

   Expenditures on deferred exploration and
    development                                           (1,719)        (1,059)           (3,782)         (4,750)
   Expenditures on mining properties                     (10,455)        (6,073)          (23,918)        (12,343)
   Expenditures on property, plant and equipment          (6,279)        (5,645)          (25,372)         (9,082)
   Expenditures on mine construction in progress         (13,084)        (5,691)          (19,123)        (16,032)
   Decrease in short term investments                     22,750              -            19,100               -
   Sale of property                                            -              -             1,000           1,000
   Change in payable on capital expenditures               9,071              -             9,071               -
   Deposits                                                 (161)             -            (2,415)              -
   Reclamation expenditures                                 (176)           (95)             (468)           (563)
   Other                                                     879          1,830            (1,627)         (1,129)
------------------------------------------------------------------------------------------------------------------
      Net cash provided by/(used in) investing
       activities                                            826        (16,733)          (47,534)        (42,899)
------------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES:
   Issuance of share capital, net of issue costs
    (Note 16)                                                877          5,508             1,177          14,758
   Debt repayments (Note 13)                              (1,087)           (35)           (1,972)           (116)
   Issuance of debt (Note 13)                              3,000              -            58,330               -
   Equity portion of convertible notes                         -              -             2,857               -
   Other                                                     (52)            81            (1,153)            794
------------------------------------------------------------------------------------------------------------------
      Net cash provided by financing activities            2,738          5,554            59,239          15,436
------------------------------------------------------------------------------------------------------------------

Increase/(decrease) in cash and cash equivalents           5,511        (10,350)           11,020         (14,485)
Cash and cash equivalents, beginning of period            18,386         85,835            12,877          89,970
------------------------------------------------------------------------------------------------------------------
      Cash and cash equivalents end of period           $ 23,897       $ 75,485          $ 23,897        $ 75,485
------------------------------------------------------------------------------------------------------------------


See Note 20 for supplemental cash flow information

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

                                       6



GOLDEN STAR RESOURCES LTD. 
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(All tabular amounts in thousands of US dollars unless noted otherwise)
(Unaudited)

These consolidated financial statements and the accompanying notes are unaudited
and  should  be read in  conjunction  with the  audited  consolidated  financial
statements and related notes thereto included in our annual report on Form 10-K,
as amended,  for the year ended  December 31, 2004, on file with the  Securities
and Exchange Commission and with the Canadian securities commissions.  Financial
information  is presented in accordance  with  accounting  principles  generally
accepted in Canada.

In management's opinion, the unaudited consolidated financial statements for the
three months and nine months ended  September  30, 2005 and  September  30, 2004
contained herein reflect all adjustments,  consisting solely of normal recurring
items,  which are  necessary  for a fair  presentation  of  financial  position,
results  of  operations  and cash flows on a basis  consistent  with that of our
prior audited consolidated financial statements.

In certain  instances prior period amounts have been restated to reflect current
period presentation.

1.      Description of Business
-------------------------------

Through our  subsidiaries  and joint  ventures we own a controlling  interest in
three gold  properties  in southern  Ghana in West  Africa:  the  Bogoso/Prestea
property,  which  comprises  the  adjoining  Bogoso and  Prestea  mining  leases
("Bogoso/Prestea"),  the Wassa  property  ("Wassa") and the Prestea  Underground
property ("Prestea Underground").

Bogoso/Prestea and the Prestea Underground are owned by our 90% owned subsidiary
Bogoso Gold Limited ("BGL"). All of our gold production prior to April 2005 came
from Bogoso/Prestea.  The Prestea Underground is located on the Prestea property
and  consists  of a  currently  inactive  underground  gold mine and  associated
support   facilities.   BGL  owns  a  90%  operating  interest  in  the  Prestea
Underground.  We are currently conducting exploration and engineering studies to
determine if the underground mine can be reactivated on a profitable basis.

Through another 90% owned subsidiary, Wexford Goldfields Limited ("WGL"), we own
the  Wassa  gold  mine  located  some  35  kilometers  east  of  Bogoso/Prestea.
Construction and commissioning of Wassa's new processing plant and open pit mine
was  completed at the end of March 2005 and the project was placed in service on
April 1, 2005.

We hold interests in an exploration joint venture in Sierra Leone in West Africa
and hold active  exploration  properties in Ghana,  Cote d'Ivoire,  Suriname and
French Guiana. We hold indirect interests in gold exploration properties in Peru
and Chile  through an investment in Goldmin  Consolidated  Holdings,  and in the
Democratic  Republic  of the  Congo  through  an  investment  in Moto  Goldmines
Limited.  We also own a 57% interest in EURO Ressources S.A.,  ("EURO") a French
registered,  publicly traded royalty holding company  (formerly known as Guyanor
Ressources  S.A.) which owns a royalty  interest in Cambior  Inc.'s Rosebel gold
mine in Suriname.

Our  corporate  headquarters  are  located in  Littleton,  Colorado.  All of our
operations,  with  the  exception  of  certain  exploration  projects,  transact
business in US dollars and keep financial records in US dollars.

                                       7



2.      Short Term Investments
------------------------------

Short  term  investments  are  comprised  of funds  invested  in AA or AAA rated
Auction Rate  Certificates.  The  certificates  are short term positions in long
term securities. The interest rate received is reset every 7, 28 or 35 days, and
the certificates can be liquidated for cash at each interest reset date.

3.      Inventories
-------------------

                                              As of            As of
                                          September 30,    December 31,
                                              2005             2004
--------------------------------------------------------------------------
Stockpiled ore                              $      5,564     $      3,659
In-process                                         4,278            2,858
Materials and supplies                            15,876            8,849
--------------------------------------------------------------------------
Total inventories                           $     25,718     $     15,366
--------------------------------------------------------------------------


4.      Due From Sale of Property
---------------------------------

In late 2001 we sold our interest in the Rosebel  exploration  property in South
America to Cambior  Inc.  ("Cambior").  In  addition to a $5.0  million  payment
received at closing in 2002,  terms of the sale agreement  provided that Cambior
would make three deferred payments of $1.0 million each plus Price Participation
Right (royalty)  payments on the first seven million ounces of gold  production.
The deferred payments were received in the first quarters of 2003, 2004 and 2005
respectively.

5.      Deposits
----------------

Deposits represent advance payments mostly for capital equipment  purchases made
by WGL and BGL.

6.      Long Term Investments
-----------------------------

We hold a 22% interest in Goldmin  Consolidated  Holdings, a privately held gold
exploration company with a focus on South America.  The investment is carried on
an equity  investment basis at $1.2 million,  and we recognized $0.1 million and
$0.2 million of equity  losses in the three and nine months ended  September 30,
2005, respectively.

We  also  hold  approximately  10% of the  outstanding  common  shares  of  Moto
Goldmines  Limited ("Moto"),  Canadian gold exploration and development  company
publicly traded in Canada,  with a focus on gold  exploration and development in
the  Democratic  Republic of Congo.  Our  investment  in Moto  increased by $1.4
million to a total of $5.5  million  during the second  quarter of 2005 upon the
exercise of a portion of our Moto  warrants.  We hold  additional  Moto warrants
that if exercised  would require the  investment  of an additional  4.25 million
Australian  dollars.  The fair value of our  approximately 10% interest in Moto,
based on the  market  price of its  shares  on  September  30,  2005,  was $10.3
million, which exceeds our cost basis by $4.8 million.



                                       8


7.      Deferred Exploration and Development Costs
--------------------------------------------------



                                 Deferred                                          Deferred
                              Exploration &                                     Exploration &
                               Development  Capitalized                          Development
                                  Costs     Exploration Acquistions                 Costs
                              as of 12/31/04Expenditures   Costs   Impairments  as of 9/30/05
-----------------------------------------------------------------------------------------------
                                                                            
AFRICA
   Akropong trend & other
    Ghana                       $     2,443   $   1,006   $      -   $       -   $       3,449
   Prestea property projects          2,067         277          -           -           2,344
   Mininko - Mali                     1,033          50          -      (1,083)              -
   Mano River - Sierra Leone            758         646          -           -           1,404
   Afema - Ivory Coast                    -         601        110           -             711
SOUTH AMERICA PROJECTS                                                                       -
   Saramacca - Suriname                 394         332          -           -             726
   Bon Espoir - French Guiana           501         760          -           -           1,261
   Paul Isnard - French Guiana          256           -          -           -             256
------------------------------   -----------   ---------   --------   ---------   -------------
TOTAL                           $     7,452   $   3,672   $    110   $  (1,083)  $      10,151
------------------------------   -----------   ---------   --------   ---------   -------------


8.      Property, Plant and Equipment
-------------------------------------


                        As of September 30, 2005              As of December 31, 2004
                 ---------------------------------------------------------------------------
                  Property,   Accumulated   Property,   Property,  Accumulated   Property,
                   Plant and   Depreciation  Plant and   Plant and  Depreciation Plant and
                  Equipment at               Equipment   Equipment               Equipment
                      Cost                   Net Book     at Cost                 Net Book
                                               Value                                Value
--------------------------------------------------------------------------------------------
                                                                      
Bogoso/Prestea     $   40,706   $    7,320   $   33,386   $ 27,722   $    5,057   $  22,665
Prestea
 Underground            2,003            -        2,003        238            -         238
EURO Ressources         1,456        1,446           10      1,969        1,951          18
Wassa                  40,643        1,205       39,438      5,460            -       5,460
Corporate & Other         361          102          259      1,060          788         272
-----------------   ----------   ----------   ----------   --------   ----------   ---------
TOTAL              $   85,169   $   10,073   $   75,096   $ 36,449   $    7,796   $  28,653
-----------------   ----------   ----------   ----------   --------   ----------   ---------


9.      Mining Properties
-------------------------


                          As of September 30, 2005              As of December 31, 2004
                    ---------------------------------------------------------------------------
                      Mining    Accumulated    Mining      Mining    Accumulated     Mining
                     Properties  Amortization Properties, Properties  Amortization  Properties,
                       at Cost                 Net Book    at Cost                   Net Book
                                                 Value                                 Value
-----------------------------------------------------------------------------------------------
                                                                         
Bogoso/Prestea        $  45,786   $   27,274   $  18,512   $ 43,420   $     23,113   $  20,307
Prestea Underground      19,307            -      19,307     12,984              -      12,984
Wassa                    50,141        2,922      47,219      9,653              -       9,653
Bogoso Sulfide           13,065            -      13,065     13,065              -      13,065
Mampon                   14,895            -      14,895     13,676              -      13,676
Other                     5,162            -       5,162      4,512              -       4,512
--------------------   ---------   ----------   ---------   --------   ------------   ---------
TOTAL                 $ 148,356   $   30,196   $ 118,160   $ 97,310   $     23,113   $  74,197
--------------------   ---------   ----------   ---------   --------   ------------   ---------



                                       9


10.     Construction in Progress
--------------------------------

Construction  in Progress for the current  periods  consists of development  and
construction  costs of the Bogoso sulfide  expansion  project incurred since the
beginning of 2005. The Bogoso sulfide  acquisition and  feasibility  study costs
incurred prior to 2005 are classified as a component of Mining Properties on the
Consolidated Balance Sheet. Balances in the comparable periods of 2004 represent
costs of the Wassa project.

11.     Deferred Stripping
--------------------------

We initiated a deferred waste  stripping  policy at the  Plant-North  pit on the
Prestea  property  in the third  quarter  of 2004 in  response  to the fact that
mining as Prestea has  trended in recent  years  toward  deeper pits with longer
lives and higher and more variable stripping ratios than in the past.

The amount of stripping  costs to be capitalized  is calculated  each quarter by
determining the tonnes of waste moved in excess of the life-of-pit average strip
ratio and valuing the excess tonnage of removed waste at the average mining cost
per tonne  during the period.  Costs are  recovered  in periods  when the actual
tonnes of waste  moved are less than what would  have been moved at the  average
life-of-pit  rate,  such tonnes being valued at the rolling  average cost of the
waste tonnage amounts capitalized.

The  capitalized  component  of  waste  rock  removal  costs  is  shown  on  our
consolidated  balance sheets in the line item titled "Deferred  Stripping".  The
cost impact is included in the  Statements of Operations in the line item titled
"Mining  operations".  In periods when the strip ratio  exceeds the pit average,
the  costs of the  excess  stripping  are  excluded  from  our  cost  per  ounce
calculations.  In  periods  when the strip  ratio is less than the pit  average,
capitalized  waste costs are added back to operating  costs and included in cost
per ounce calculations.

Actual stripping ratios at the Plant-North pit were 2.3 to 1 during 2002, 3.4 to
1 during  2003,  5.5 to 1 for the first  nine  months of 2004,  5.9 to 1 for the
second half of 2004 and 6.1 to 1 during the first nine  months of 2005.  A total
of $1.4 million of Plant-North  deferred waste stripping cost,  which would have
been included in operating costs under our previous  policy,  was capitalized in
2004.  During the first nine months of 2005, $1.8 million of deferred  stripping
costs have been deferred.

Based on actual  results in 2004 and our new January 1, 2005 mine plan we expect
to move 3.7 million  tonnes of ore and 18.0  million  tonnes of waste during the
overall life of the  Plant-North pit and thus the expected strip ratio is 4.8 to
1. Current engineering  forecasts indicate that the Plant-North pit should strip
waste below the 4.8 to 1 average  rate during much of the fourth  quarter and in
early 2006 through the end of the  Plant-North  pit's life and that the deferred
stripping costs will be brought back as expense by the time mining is concluded.

In March  2005 the  Emerging  Issues  Task  Force  of the  Financial  Accounting
Standards Board issued  statement 04-6  "Accounting for Stripping Costs Incurred
During Production in the Mining Industry" ("EITF 04-6") which precludes deferral
of stripping  costs during a mine's  production  phase.  EITF 04-6 requires that
deferred  stripping  costs be  considered a variable  production  cost.  The new
pronouncement is effective  January 1, 2006 and transition  provisions allow any
remaining balances in deferred stripping asset accounts to be closed directly to
retained earnings on January 1, 2006.

In Canada  the  Emerging  Issues  Committee  ("EIC")  has since  issued a "Draft
Abstract of Issue  Discussed"  titled "D56 Accounting for Stripping Costs in the
Mining Industry" which concluded that deferred stripping could be retained as an
acceptable accounting method in Canada under certain circumstances.  A final EIC
statement has not yet been issued.


                                       10


12. Loan Acquisition Costs, Hedging and Derivatives
---------------------------------------------------

In the second  quarter of 2005  approximately  $0.9 million of loan  acquisition
fees were  incurred in  obtaining  the $50 million of  convertible  notes.  This
amount was  capitalized  and is being  amortized over the life of the notes.  In
addition,  as described  immediately  below,  we also recorded loan  acquisition
costs at EURO  related to its January 2005 and August 2005  borrowings.  As with
the convertible  notes, the balance is being amortized to interest expenses over
the life of the loan. The net balance of loan acquisition costs was $1.6 million
as of September 30, 2005.

In  January  2005,  EURO,  a  majority  owned  subsidiary,  entered  into a gold
derivative  position as part of a $6.0 million loan  agreement (see note 13). At
that time,  EURO entered into forward gold sale  derivative  contracts  totaling
57,000 ounces at a fixed price of $421. The agreement established 10 tranches of
5,700 ounces each which  settle  quarterly  over ten  quarters  beginning in the
first  quarter of 2005. In the first nine months of 2005 we have recorded a $0.2
million  derivative loss upon settlement of the first three quarterly  tranches.
Additionally,  in August  2005,  EURO  entered  into  another  57,000 ounce gold
forward position related to a new $3.0 million debt agreement.  The gold forward
which is spread over ten quarters  beginning in the last quarter of 2007,  has a
fixed price of $458.50 per ounce which was  approximately $18 per ounce over the
spot price on the date of the agreement.

As of September 30, 2005, the remaining EURO gold forward  derivative  contracts
had a  mark-to-market  fair value of negative $6.5 million.  We have  designated
this gold forward  derivative as a hedge of the future cash flows on the Rosebel
royalty  stream and since the hedging  relationship  has been  determined  to be
highly  effective,  except for the $18 per ounce  difference  between  the fixed
forward price and the spot price of the second gold  forward,  the change in the
fair value of this  derivative is not currently  recognized in earnings but will
be recognized in earnings when the various hedged items are realized.

To provide gold price and foreign exchange price protection during the 2005/2006
construction phase of the Bogoso sulfide expansion project we purchased a series
of gold put and call options and foreign exchange forwards.

In the second quarter of 2005 we purchased put options on 140,000 ounces of gold
at an average floor price of $409.75 paying  approximately  $1.0 million in cash
for the options.  During the third quarter we purchased an additional 90,000 put
options locking in a $400 per ounce floor for each of the 90,000 ounces.  Due to
increases  in gold prices  during the third  quarter of 2005 the  mark-to-market
value of the puts decreased by $0.5 million  between June 30, 2005 and September
30, 2005.  This decline in value was  recognized in our  statements of operation
for the third quarter of 2005.

During the third  quarter we sold 90,000  ounces of call  options  with a strike
price of $525 per ounce.  The  revenues  from sale of the call  options  exactly
offset  the cost of the put  options  bought  in the third  quarter.  Due to the
increase in gold prices  since the call options  were sold,  the  mark-to-market
value fell by $1.1 million by September 30, 2005 and this amount was  recognized
in our statement of operations for the third quarter.

The foreign exchange Rand and EURO forward  contracts were  established  without
cost,  and had a fair value of $0.7  million at September  30,  2005,  up from a
negative $0.4 million at the end of June 2005. The $1.1 million  increase in the
mark-to-market  value of these forward positions was recognized in our statement
of  operations  in the  third  quarter  offsetting  most of the  loss  in  value
associated with the put and call options.

Year-to-date  the net value of all  derivatives  had  decreased by $1.06 million
from their original purchase value and this amount is reflected in the statement
of operations.


                                       11


The following table summarizes our derivative contracts at September 30, 2005:


                           At September                                  Thereafter   Total/
                              30, 2005        2005       2006       2007              Average
-----------------------------------------------------------------------------------------------
                                                                            
Gold Forward Contracts (EURO Ressources)
-----------------------------------------------------------------------------------------------
Ounces (thousands)                             5.7       22.8       22.8       45.6       96.9
Average price per ounce                        421        421        440        458        443
-----------------------------------------------------------------------------------------------
Fair value ($ thousands)     $   (6,533)
---------------------------   -----------------------------------------------------------------

Gold Puts (Golden Star)
-----------------------------------------------------------------------------------------------
Ounces (thousands)                            37.5      150.0       37.5          -      225.0
Average price per ounce                        407        406        404          -        406
-----------------------------------------------------------------------------------------------
Fair value ($ thousands)     $      420
---------------------------   -----------------------------------------------------------------

Gold Calls (Golden Star)
-----------------------------------------------------------------------------------------------
Ounces (thousands)                            15.0       60.0       15.0          -       90.0
Average price per ounce                        525        525        525          -        525
-----------------------------------------------------------------------------------------------
Fair value ($ thousands)     $   (1,111)
---------------------------   -----------------------------------------------------------------

Foreign Exchange Forwards (Golden Star)
-----------------------------------------------------------------------------------------------
South African Rand (millions)                 65.8       75.2          -          -      141.0
Average rate (ZAR)                            6.60       6.85          -          -       6.73
-----------------------------------------------------------------------------------------------
Fair value ($ thousands)     $      958
---------------------------   -----------------------------------------------------------------

Euros (millions)                               1.5        2.5          -          -        4.0
Average Rate (EUR)                            1.24       1.25          -          -       1.25
-----------------------------------------------------------------------------------------------
Fair value ($ thousands)     $     (138)
---------------------------   -----------------------------------------------------------------


The puts, calls and foreign exchange forward contracts are comprised of numerous
individual contracts each with a different settlement date.

13.     Debt
------------


                                       As of          As of
DEBT                               September 30,  December 31,
                                        2005           2004
----------------------------------------------------------------
                                                      
Current debt:
  Bank loan - at EURO Ressources
   (Note a)                          $     2,667   $          -
  CAT equipment financing loans
   (Note b)                                1,798          1,267
-----------------------------------   -----------   ------------
     Total current debt              $     4,465   $      1,267
-----------------------------------   -----------   ------------

Long term debt:
  Bank loan - at EURO Ressources
   (Note a)                          $     5,666   $          -
  CAT equipment financing loans
   (Note b)                                2,057          1,707
  Convertible notes (Note c)              47,491              -
-----------------------------------   -----------   ------------
     Total long term debt            $    55,214   $      1,707
-----------------------------------   -----------   ------------



                                       12


(a) Bank debt - In  January  2005,  EURO drew down $6.0  million  under a credit
facility from a bank and paid the funds to Golden Star as the first  installment
on its  purchase of the Rosebel  royalty.  The loan is  repayable  in nine equal
payments  of  $666,667.  The first  payment  was made on July 29, 2005 and eight
subsequent  payments  will be made  every  three  months  thereafter  along with
accrued  interest.  The interest  rate for each period is set at LIBOR plus 2.5%
and  EURO  may  choose  a  1,  2  or  3  month  interest  period.  The  loan  is
collateralized by the assets of EURO,  including the Rosebel royalty. The lender
has no recourse to Golden Star.

In  September  2005 EURO  borrowed  an  additional  $3.0  million  from the same
commercial bank and forwarded the proceeds to Golden Star leaving an outstanding
balance due of $3.0 million  (plus a future  royalty).  The interest rate on the
new  debt is set at  LIBOR  plus  2.5%  and  EURO  may  choose a 1, 2 or 3 month
interest period.  The $3.0 million is to be repaid by five quarterly payments of
$0.6 million each commencing  October 31, 2007. EURO is seeking funding to allow
payment  of the  final  $3.0  million  owed to  Golden  Star by the end of 2005.
Interest  on the  outstanding  balance  is set at 6% which  will  rise to 12% if
payment is not made by the end of 2005.

(b)  Equipment  financing  credit  facility - We have  established a $25 million
equipment financing facility between Caterpillar Financial Services Corporation,
BGL and WGL,  with Golden Star as the  guarantor  of all amounts  borrowed.  The
facility  provides credit for a mixture of new and used mining  equipment.  This
facility is reviewed annually and was renewed in April 2005. Amounts drawn under
this facility are repayable over five years for new equipment and over two years
for used equipment. The interest rate for each draw-down is fixed at the date of
the  draw-down  using the Federal  Reserve  Bank 2-year or 5-year swap rate plus
2.38% or a floating interest rate of LIBOR plus 2.38%. As of September 30, 2005,
$3.9 million was outstanding  under this facility.  The average interest rate is
approximately  5.9% on the used  equipment  loans and 6.2% for the new equipment
loans.

(c)  Convertible  notes - We sold $50  million of senior  unsecured  convertible
notes to a private  investment fund on April 15, 2005. These notes,  maturing on
April 15, 2009,  were issued at par and bear interest at 6.85% with a conversion
price of $4.50 per common share.  At the maturity  date, we have the option,  at
our  discretion,  to  liquidate  the  outstanding  notes with cash or by issuing
common  shares to the note  holders.  If the notes are paid in common shares the
number of shares will be  determined  by dividing  the loan balance by an amount
equal to 95% of the average  price of the 20 trading day period  ended five days
before the notes are due. Due to the  conversion  feature,  approximately  $47.1
million of the note balance was  initially  classified  as a liability  and $2.9
million was classified as equity and recorded as contributed  surplus.  Periodic
accretion will increase the liability to the full amount due (after  adjustments
for  converted  notes) by the end of the note life.  The  periodic  accretion is
classified  as  interest  expense.  A total of $1.0  million of  interest on the
convertible  notes was  capitalized  into the Bogoso sulfide  expansion  project
costs.

14.     Asset Retirement Obligations
------------------------------------

Our Asset Retirement  Obligations  ("ARO") are equal to the present value of all
estimated  future  closure cost  associated  with  reclamation,  demolition  and
stabilization  of  our  Bogoso/Prestea  and  Wassa  mining  and  ore  processing
properties.  Included  in this  liability  are the  costs  of mine  closure  and
reclamation,  processing  plant and  infrastructure  demolition,  tailings  pond
stabilization  and reclamation and  environmental  monitoring  costs.  While the
majority of these costs will be incurred near the end of the mines' lives, it is
expected that cash costs will be incurred in interim  periods  reclaiming  areas
where  mining  has been  completed,  such costs  being  netted  against  the ARO
provision.


                                       13


The  changes in the  carrying  amount of the ARO during the first nine months of
2005 and 2004 were:

                                       Nine months ended
                                       September 30, 2005
-----------------------------------------------------------
Balance at December 31, 2004            $            8,660
Accretion expense                                      540
Cost of reclamation work performed                    (468)
New AROs incurred during the period                  1,755
-------------------------------------    ------------------
Balance at September 30, 2005           $           10,487
-------------------------------------    ------------------

-----------------------------------------------------------
                                       Nine months ended
                                       September 30, 2004
-----------------------------------------------------------
Balance at December 31, 2003            $            7,745
Accretion expense                                      489
Cost of reclamation work performed                    (563)
New AROs incurred during the period                    647
-------------------------------------    ------------------
Balance at September 30, 2004           $            8,318
-------------------------------------    ------------------


15.     Commitments and Contingencies
-------------------------------------

(a) Environmental Regulations and Asset Retirement Obligations -

The Plant-North pit at Prestea has been developed in stages with the development
of the final stage (Phase 3)  commencing  in August 2005.  Initiation of Phase 3
mining was  conditional  on a number of  mitigation  measures  identified in the
Environmental  Impact Statement.  On September 13, 2005, the Ghana Environmental
Protection  Agency ("EPA") requested the suspension of mining of the Plant-North
Phase 3 pit until the following outstanding mitigation measures were completed:

o      Relocation of the Prestea  police to a new police  station which we built
       to replace the existing police station.  Relocation was necessary because
       of the old station's  proximity to mining  operations  during the Phase 3
       development;

o      Erection of a fence around the Phase 3 pit development;

o      Construction of a bypass road to divert traffic away from the southern 
       end of the pit development and closure of the existing road; and

o      Sensitization of the communities and vendors adjacent to the Phase 3 pit
       development.

We responded  immediately to the EPA's notice by suspending all mining  activity
in the Plant-North Pit Phase 3, although mining continued in the Phase 2 area of
the Plant-North pit in accordance with permits already  received.  Subsequently,
on  September  28 all mining in the  Plant-North  pit was  suspended on a verbal
request of the EPA.

The mitigation measures requested by the EPA were completed on October 15, 2005.
The EPA was advised of the completion of the work and subsequently inspected the
work on October 19, 2005.  On November 1, we received  approval  from the EPA to
recommence  mining  operations at the  Plant-North  pit. We expect to recommence
mining in the next few days  following a series of  informational  meetings with
the Prestea community.

During the period of the suspension of mining in the Plant-North pit, processing
operations continued at the Bogoso processing plant using stockpiled ore. Mining
and processing  operations at the Wassa mine and construction  activities on the
Bogoso sulfide expansion project also continued without interruption.

The exact nature of other environmental  control problems,  if any, which we may
encounter in the future cannot be predicted,  primarily  because of the changing
character  of  environmental  requirements  that may be enacted  within  various
jurisdictions. ARO's, which include environmental rehabilitation liabilities for
reclamation  and for  closure  costs,  were $7.4  million at  Bogoso/Prestea  at
September  30, 2005,  up from $6.0 million at December 31, 2004.  ARO's at Wassa
totaled $3.1 million at September 30, 2005, up $0.4 million from $2.7 million at
the end of 2004.


                                       14


(b)  Environmental  Bonding in Ghana - During 2004,  the EPA  requested  that we
provide  environmental  reclamation bonds for both  Bogoso/Prestea and Wassa. In
March 2005, we bonded $3.0 million to cover future  reclamation  obligations  at
Wassa, with a $2.85 million letter of credit and $0.15 million of cash which was
deposited with the EPA. An $8.55 million  letter of credit has been  established
to cover our obligations for Bogoso/Prestea bonding. We have also deposited cash
totaling $0.5 million with the EPA for Bogoso/Prestea's bonding.

(c) Cash Restricted for Environmental  Rehabilitation  Liabilities - In 1999, we
were required,  according to the acquisition  agreement with the sellers of BGL,
to  restrict  $6.0  million  of cash  to be  used  for  the  ongoing  and  final
reclamation  and closure costs at Bogoso.  The withdrawal of these funds must be
agreed to by the sellers, who are ultimately  responsible for the reclamation in
the  event of our  non-performance.  Between  1999 and 2001 we were able to draw
$2.6 million of the restricted cash to cover our out-of-pocket  cash reclamation
costs.  There have been no disbursements of the restricted cash since 2001. Once
the BGL  reclamation  bond and  cash are in  place,  we will  seek to amend  the
agreement with the original  sellers of BGL and obtain their consent to allow us
to withdraw the remaining $3.4 million of restricted cash.

 (d) Royalties -

     (i) Dunkwa Properties:  As part of the acquisition of the Dunkwa properties
in August  2003,  we agreed to pay the seller a net  smelter  return  royalty on
future gold production from the Mansiso and Asikuma properties. There will be no
royalty due on the first 200,000 ounces produced from Mampon which is located on
the  Asikuma  property.  The amount of the  royalty is based on a sliding  scale
which  ranges from 2% of net smelter  return at gold prices at or below $300 per
ounce up to 3.5% for gold prices in excess of $400 per ounce.

     (ii)  Government  of Ghana:  Under the laws of Ghana,  a holder of a mining
lease is required to pay an annual royalty of not less than 3% and not more than
12% of the total revenues  earned from the lease area. The royalty is payable on
a quarterly  basis. We currently pay a 3% annual royalty on gold production from
Bogoso/Prestea  and Wassa production.  The Government of Ghana retains the right
to  increase  the  amount of the  royalty to as much as 12% based upon a formula
related to operating margins.

(e) Mano River Joint Venture - We entered into a joint venture agreement in late
2003 to invest up to $6 million  over four  years in the Mano  River  project in
Sierra Leone via an earn-in agreement with a junior  exploration  company,  Mano
River  Resources  Inc.  which holds a group of gold  exploration  properties  in
Sierra  Leone.  The  initial $6  million,  if fully  funded,  would  yield a 51%
interest in the joint venture. Further provisions of the joint venture agreement
provide the  opportunity  to acquire up to 85% of the joint venture by continued
long term funding.  Spending in 2004 totaled $0.8 million,  leaving $0.2 million
on our minimum commitment to the project.  We have now spent $0.5 million on the
Mano River  project  during 2005,  thereby  meeting the minimum  commitment.  In
addition,  agreement  has been  reached  with our  partner to extend the earn in
period by 12 months.

(f) Afema Project - On March 29, 2005 we entered into an agreement  with Societe
d'Etat pour le Developpement Minier de la Cote d'Ivoire ("SO.DE.MI."),  the Cote
d'Ivoire state mining and exploration  company, to acquire their 90% interest in
the Afema gold  property in south-east  Cote  d'Ivoire.  A $0.1 million  initial
payment  to  SO.DE.MI.  gave us the  right to  carry  out a six  month  detailed
technical due diligence program which was essentially  completed by September of
2005. We now have the right to acquire 100% of  SO.DE.MI.'s  rights in the Afema
property for an additional $1.5 million.  A six month extension has subsequently
been  granted  by  SO.DE.MI.  to allow  Golden  Star to carry  out  further  due
diligence work and to analyze the large  quantity of data collected  during 2005
before  making a  decision  on the $1.5  million  payment.  In  addition  to the
acquisition  payments,  we agreed to pay SO.DE.MI.  a royalty on any future gold
production from the Afema property. The royalty is indexed to the gold price and
ranges  from 2% of net smelter  returns at gold  prices  below $300 per ounce to
3.5% of net  smelter  returns for gold prices  exceeding  $525 per ounce.  If we
proceed with the $1.5 million payment to acquire full rights to the property the
purchase   agreement  requires  us  to  spend  an  additional  $3.5  million  on
exploration work at Afema,  subject to exploration  success,  over the following
three and a half years.


                                       15


(g) Pending Legal Issues - Prestea Gold  Resources  Limited  ("PGR"),  our joint
venture partner in the Prestea Underground,  entered receivership in March 2003.
The joint venture  agreement  between BGL and PGR specified that if either party
to the joint venture were to go into receivership any remaining interest held in
the partnership by the insolvent partner would immediately vest with the solvent
partner.  While  PGR's  official  liquidator  affirmed  that the vesting of this
interest in BGL was proper under the terms of the joint venture  agreement,  the
transfer and vesting of PGR's  ownership  was  challenged  in an action  brought
before  the High  Court in Accra,  Ghana  against  the  official  liquidator  by
Merchant  Bank (Ghana)  Ltd, in its capacity as a judgment  creditor of PGR. The
action was  commenced  on February  28, 2005 and sought an order of the court to
compel the official liquidator to take control of PGR's residual interest in the
joint  venture and to have the interest  valued with the ultimate goal of making
proceeds available for distribution among all the creditors of PGR.

The judgment creditor's claim was based on the assertion that the vesting of the
residual  interest in BGL under the joint venture  agreement was either  illegal
and void and/or that such vesting  should  necessarily go with the assumption by
BGL of all PGR's obligations owed to third parties, including those unrelated to
the joint venture.

In June 2005,  the High Court  issued a finding  in favor of the  Merchant  Bank
(Ghana)  Ltd.  While the ruling  transferred  PGR's  ownership  position  to the
liquidator,  it  did  not  require  BGL to  assume  any  of  PGR's  obligations.
Nevertheless,  in subsequent  periods  following the vesting of PGR's  ownership
position  in BGL,  continued  project  spending by BGL  diluted  PGR's  original
ownership  position to less than 10% by September  30, 2005.  The joint  venture
agreement  further specifies that if either partner allowed itself to be diluted
to 10% or less,  the residual  value would  immediately  convert into a 2.5% net
profit interest in potential future earnings from the Prestea  Underground mine.
While the court's ruling has effectively  given the 2.5% net profits interest to
the bankruptcy  trustee,  the trustee still must establish the fair value of the
interest  and then  find a buyer.  At a recent  bankruptcy  hearing  none of the
creditors were willing to fund a valuation study.

We are also  engaged  in  routine  litigation  incidental  to our  business.  No
material legal proceedings, involving us or our business are pending, or, to our
knowledge,  contemplated, by any governmental authority. We are not aware of any
material events of noncompliance with environmental laws and regulations.

(h) St.  Jude  Acquisition  - On  September  27,  2005 we  signed  a  pre-merger
agreement  with St.  Jude  Resources  Ltd.  whereby we would  acquire all of the
outstanding  shares  of St.  Jude on the basis of 0.72 of a Golden  Star  common
share for  every  St.  Jude  common  share.  Completion  of the  transaction  is
conditional  on the  execution of a definitive  agreement,  approval of St. Jude
shareholders  and,   requisite   regulatory  and  court  approvals  as  well  as
satisfaction of other customary conditions.

The terms of the  transaction  resulted in a purchase  price of Cdn$3.10 per St.
Jude share  (based on the closing  price of Golden Star on the TSX on  September
26, 2005)  representing a premium of 38% to the 20 day average  closing price of
St.  Jude common  shares on the TSX Venture  Exchange.  Upon  completion  of the
transaction,  St. Jude shareholders will own approximately 19% of Golden Star on
a fully diluted basis.

St. Jude's  principal  assets are the Hwini-Butre and Benso gold projects at the
southeastern end of the Ashanti gold belt region in Ghana. St. Jude has publicly
reported  that   Hwini-Butre   and  Benso   combined  have  total  near  surface
attributable  measured and indicated  mineral  resources of  approximately  15.1
million  tonnes at an average  grade of 2.71 grams per tonne.  In addition,  St.
Jude has other exploration projects in Ghana, Burkina Faso and Niger.


                                       16


16.     Share Capital and Contributed Surplus
---------------------------------------------

Changes in share capital during the nine months ended September 30, 2005 were:

                                                 Shares           Amount
----------------------------------------------------------------------------
Beginning balance as of December 31, 2004         142,244,112   $   342,494
Common shares issued:
    Option exercises                                  212,940           570
    Warrant exercises                                 385,000           718
    Bonus shares and other                             45,342           170
--------------------------------------------------------------   -----------
Ending balance as of September 30, 2005           142,887,394   $   343,952
--------------------------------------------------------------   -----------

Changes in contributed  surplus during the nine months ended  September 30, 2005
were:

                                                                   Amount
----------------------------------------------------------------------------
Beginning balance as of December 31, 2004                          $  2,040
    Option expense (net of forfeitures)                                 734
    Reclass to share capital for fair value of options exercised       (113)
    Issuance of convertible note - equity component                   2,857
-----------------------------------------------------------------   --------
Ending balance as of September 30, 2005                            $  5,518
-----------------------------------------------------------------   --------

17.     Stock Based Compensation
--------------------------------

(a) Stock  Options - We have one stock  option  plan,  the  Second  Amended  and
Restated 1997 Stock Option Plan (the "GSR Plan"),  and options are granted under
this plan from time to time at the  discretion  of the  Compensation  Committee,
except with respect to grants to  non-employee  directors,  which are granted by
the Board of Directors as a whole.  Options granted are  non-assignable  and are
exercisable  for a period of ten years or such other period as  stipulated  in a
stock option agreement between Golden Star and the optionee. Under the GSR Plan,
we may grant non qualified  options to employees,  consultants  and directors of
the Company or its subsidiaries for up to 15,000,000  shares of common stock, at
an  exercise  price not less than the  market  price of our stock on the date of
grant.  Options  typically  vest over periods  ranging from  immediately to four
years from the date of grant.  Vesting  periods are determined at the discretion
of the Compensation Committee or the Board of Directors.

A total of 514,000  options  were  granted  during the first nine months of 2005
versus 855,000 in the same period of 2004.  There were no options granted during
the third quarter of 2005.

In the nine months ended  September 30, 2005, we recognized  approximately  $0.8
million of expense related to stock options,  which includes  approximately $0.1
million of expense related to EURO, as discussed below.


                                       17


                                       Options     Weighted-Average
                                       (000's)   Exercise Price (Cdn$)
----------------------------------------------------------------------
Outstanding as of December 31, 2004        5,271                $3.17
Granted                                      514                 4.58
Exercised                                   (213)                2.64
Forfeited                                   (515)                5.54
----------------------------------------------------------------------
Outstanding as of September 30, 2005       5,057                $3.10
----------------------------------------------------------------------

The fair value of options  granted  during the nine months ended  September  30,
2005 was estimated at the grant date using a Black-Scholes  option-pricing model
with the following assumptions:



                                  Three months ended September 30, Nine months ended September 30,
                                  ----------------------------------------------------------------
                                       2005            2004            2005            2004
--------------------------------------------------------------------------------------------------
                                                                                     
Expected volatility                      NA              NA            34.9%       36.4% to 36.5%
Risk-free interest rate                  NA              NA         3.1% to 3.5%    3.7% to 4.1%
Expected lives                           NA              NA        3.5 to 5 years  3.5 to 5 years
Dividend yield                           NA              NA              0%              0%
--------------------------------------------------------------------------------------------------


(b) Stock Bonus Plan - In December  1992, we  established  an  Employees'  Stock
Bonus Plan (the "Bonus Plan") for full-time and part-time  employees (whether or
not a  director)  of Golden  Star or any of our  subsidiaries  who has  rendered
meritorious  services which  contributed to the success of Golden Star or any of
its  subsidiaries.  The  Bonus  Plan  provides  that a  specifically  designated
committee of the Board of Directors  may grant bonus common shares on terms that
it might determine,  within the limitations of the Bonus Plan and subject to the
rules of applicable regulatory authorities. The Bonus Plan, as amended, provides
for the issuance of 900,000  common shares of which  491,162  common shares have
been issued as of September 30, 2005 including  41,758 shares issued at Cdn$4.58
per share and 3,584  shares  issued  at $2.79 per share  during  the first  nine
months of 2005. No bonus shares were issued in the first nine months of 2004.

(c) EURO Option Grants - In March 2005, EURO granted 400,000 options to purchase
EURO shares.  The options have a strike price of Cdn$0.36.  Their fair value was
estimated,  using a Black Scholes model, at Cdn$0.17 each.  Compensation expense
of $0.06 million was recognized in the consolidated  statement of operations for
this grant.  The Black Scholes model assumed a 3.81% risk free rate, a five year
life, 50% volatility and no dividends.

18.     Operations by Geographic Area
-------------------------------------

The following geographic data includes revenues based on product shipment origin
and long-lived assets based on physical location:


                                       18





                                          Africa
                            ----------------------------------                 North
For the three months ended    Bogoso/      Wassa       Other         South     America      Total
 and as at September 30,      Prestea                               America   Corporate
---------------------------------------------------------------------------------------------------
                                                                             
2005
Revenues                     $   12,856  $   10,500  $        -  $  1,166  $        334  $  24,856
Net Income/(Loss)                 1,667      (3,660)     (1,331)      730          (679)    (3,273)
Total Assets                    131,575      98,512      45,531     6,084        42,354    324,056
----------------------------  ----------  ----------  ----------  --------  ------------  ---------
2004
Revenues                     $   12,363  $        -  $        -  $     24  $      1,058  $  13,445
Net (Loss)                          (37)        (45)       (149)     (481)       (3,546)    (4,258)
Total Assets                     78,586      61,664      28,105     2,220        77,694    248,269
----------------------------  ----------  ----------  ----------  --------  ------------  ---------


                                          Africa
                            ----------------------------------                 North
For the nine months ended     Bogoso/      Wassa       Other         South     America      Total
 and as at September 30,      Prestea                               America   Corporate
---------------------------------------------------------------------------------------------------
2005
Revenues                     $   43,806  $   19,690  $        -  $  3,360  $      1,049  $  67,905
Net Income/(Loss)                 5,278      (6,336)     (1,331)    2,116        (7,923)    (8,196)
Total Assets                    131,575      98,512      45,531     6,084        42,354    324,056
----------------------------  ----------  ----------  ----------  --------  ------------  ---------
2004
Revenues                     $   47,156  $        -  $        -  $     75  $      2,565  $  49,796
Net Income/(Loss)                 9,948        (137)       (149)   (1,196)       (6,415)     2,051
Total Assets                     78,586      61,664      28,105     2,220        77,694    248,269
----------------------------  ----------  ----------  ----------  --------  ------------  ---------


19.     Earnings per Common Share
---------------------------------

The  following   table  provides   reconciliation   between  basic  and  diluted
earnings/(loss) per common share:



                                                   Three months ended September 30,  Nine months ended September 30,
                                                   -----------------------------------------------------------------
                                                              2005           2004             2005             2004
---------------------------------------------------   -------------   ------------   --------------   --------------
Net income/(loss)                                    $      (3,257)  $     (4,258)  $       (8,196)  $        2,051
---------------------------------------------------   -------------   ------------   --------------   --------------
                                                                                                    
Weighted average number of common shares (millions)          142.8          141.1            142.5            137.0
Dilutive securities:
  Options                                                      1.8            3.1              1.9              3.7
  Warrants                                                       -            2.0                -              3.2
---------------------------------------------------   -------------   ------------   --------------   --------------
     Weighted average number of diluted shares               144.6          146.2            144.4            143.9

--------------------------------------------------------------------------------------------------------------------
Basic earnings/(loss) per share                      $      (0.023)  $     (0.030)  $       (0.058)  $        0.015
Diluted earnings/(loss) per share                    $      (0.023)  $     (0.030)  $       (0.058)  $        0.014
---------------------------------------------------   -------------   ------------   --------------   --------------


Earnings per share on a US GAAP basis are found in Note 21 below.


                                       19


20.     Supplemental Cash Flow Information
------------------------------------------

                               Three months                Nine months
                            ended September 30,        ended September 30,
                         -------------------------------------------------------
                             2005        2004             2005         2004
--------------------------------------------------    --------------------------
Loan acquisition costs       $      -    $      -    $       1,070     $      -
Fair value of derivatives           -           -           (1,070)           -
Minority interest                   -           -                -        2,400
Mining property                     -           -                -       (2,400)
--------------------------------------------------    --------------------------

There were no cash  payments  for income  taxes in the first nine months of 2005
and 2004. Cash payments for interest were $1.1 million and nil in the first nine
months of 2005 and 2004  respectively.  The  increase  over 2004 is  principally
related to the convertible notes and Caterpillar equipment loans.


                                       20



21.     Generally Accepted Accounting Principles in Canada and the United States
--------------------------------------------------------------------------------

The following Golden Star consolidated  financial  statements have been prepared
in  accordance  with  accounting  principles  generally  accepted  in the United
States.

(a) BALANCE SHEET IN US GAAP 



BALANCE SHEETS - US GAAP                                               As of          As of
                                                                   September 30,  December 31,
                                                                        2005           2004
------------------------------------------------------------------  -------------  -------------
                                                                                      
ASSETS
Current assets:
  Cash and cash equivalents                                        $      23,897  $      12,877
  Short term investments                                                  19,750         38,850
  Accounts receivable                                                      4,711          3,592
  Inventories                                                             25,718         15,366
  Due from sale of property                                                    -          1,000
  Future tax assets                                                        1,096          1,542
  Deposits                                                                 7,244          5,102
  Other current assets                                                     1,376            517
------------------------------------------------------------------  -------------  -------------
     Total current assets                                                 83,792         78,846

Restricted cash                                                            3,372          3,351
Long term investments (Note d2)                                           10,335          4,132
Deferred exploration and development costs (Note d2)                           -              -
Property, plant and equipment (Note d1)                                   74,382         28,653
Mining properties (Notes d1 and d3)                                       84,115         52,586
Mine construction in progress  (Note d1)                                  20,300         49,430
Deferred stripping (Note d7)                                               3,160          1,357
Loan acquisition costs                                                     1,047              -
Other assets                                                               2,263          1,617
------------------------------------------------------------------  -------------  -------------
       Total assets                                                $     282,766  $     219,972
==================================================================  =============  =============
LIABILITIES
Current liabilities                                                $      35,565  $      17,480
Long term debt (Note d6)                                                  58,390          1,707
Fair value of hedge derivatives (Note d4)                                  3,629              -
Asset retirement obligations                                              10,487          8,660
Other liabilties                                                             555              -
------------------------------------------------------------------  -------------  -------------
     Total liabilities                                                   108,626         27,847
------------------------------------------------------------------  -------------  -------------

Commitments and contingencies                                                  -              -
Minority interest (notes d2 and d3)                                        4,286          3,899

SHAREHOLDERS' EQUITY
Share capital (Note d5)                                                  340,982        339,524
Contributed surplus                                                        2,660          2,040
Accumulated comprehensive income and other (Note d4)                       2,518          1,316
Deficit                                                                 (176,306)      (154,654)
------------------------------------------------------------------  -------------  -------------
     Total shareholders' equity                                          169,854        188,226
------------------------------------------------------------------  -------------  -------------
       Total liabilities and shareholders' equity                  $     282,766  $     219,972
------------------------------------------------------------------  -------------  -------------



                                       21


(b) STATEMENTS OF OPERATIONS - US GAAP




STATEMENT OF OPERATIONS - US GAAP                          Three months ended   Nine months ended
                                                              September 30,        September 30,
                                                          ------------------------------------------
                                                                2005      2004      2005       2004
----------------------------------------------------------  --------- --------- --------- ----------
                                                                                    
Net income/(loss) under Cdn GAAP                           $  (3,257)$  (4,258)$  (8,196)$    2,051
Deferred exploration expenditures expensed per US GAAP
 (note d2)                                                    (5,920)   (3,337)   (9,495)    (9,890)
Loss at Wassa mine in the first quarter of 2005 (note d1)        182         -    (5,543)         -
Write-off of deferred exploration projects (Note d2)               -         -     1,083          -
Other                                                            150         -       370          -
----------------------------------------------------------  --------- --------- --------- ----------
Net (loss) under US GAAP before minority interest             (8,845)   (7,595)  (21,781)    (7,839)
Minority interest, as adjusted (note d2 and d3)                   71        52       127        752
----------------------------------------------------------  --------- --------- --------- ----------
Net income/(loss) under US GAAP                            $  (8,774)$  (7,543)$ (21,654)$   (7,087)
Other comprehensive income -gain/(loss) on marketable
 securities                                                    3,938         -     4,831          -
Other comprehensive income - mark to market loss on
 derviatives (note d4)                                        (2,927)        -    (3,629)         -
----------------------------------------------------------  --------- --------- --------- ----------
Comprehensive income/(loss)                                $  (7,763)$  (7,543)$ (20,452)$   (7,087)
----------------------------------------------------------  --------- --------- --------- ----------

Basic net income/(loss) per share under US GAAP            $  (0.061)$  (0.055)$  (0.152)$   (0.052)
Diluted net income/(loss) under US GAAP                    $  (0.061)$  (0.055)$  (0.152)$   (0.052)
----------------------------------------------------------  --------- --------- --------- ----------


Revenues for the first nine months of 2005 were $74.6  million under US GAAP, or
$6.7 million  higher than under Cdn GAAP,  the  difference  being  attributed to
first  quarter  2005  revenues  at Wassa  which was put in  service in the first
quarter of 2005 for US GAAP but was not put in-service  until the second quarter
for Cdn GAAP.

(c) STATEMENTS OF CASH FLOW - US GAAP




STATEMENTS OF CASH FLOW - US GAAP                          Three months ended   Nine months ended
                                                               September 30,       September 30,
                                                           -----------------------------------------
                                                                2005      2004      2005       2004
----------------------------------------------------------- --------- --------- --------- ----------
                                                                                    
Cash provided by/(used in):
Operating activities                                       $   4,280 $  (2,174)$  (7,004)$    2,955
Investing activities                                          (1,507)  (13,730)  (41,215)   (32,876)
Financing activities                                           2,738     5,554    59,239     15,436
----------------------------------------------------------- --------- --------- --------- ----------
Increase/(decrease) in cash and cash equivalents for the
 period                                                        5,511   (10,350)   11,020    (14,485)
Cash and cash equivalents beginning of the period             18,386    85,835    12,877     89,970
----------------------------------------------------------- --------- --------- --------- ----------
Cash and cash equivalents end of the period                $  23,897 $  75,485 $  23,897 $   75,485
----------------------------------------------------------- --------- --------- --------- ----------


(d) Notes

(1) Under US GAAP new  production  facilities  are  placed in  service  once the
facility  has been  constructed  and fully  tested to the point  where it can be
shown that it is capable of producing its intended  product.  Under Cdn GAAP new
production  facilities  are placed in service when output  reaches a significant
portion  of the  facility's  design  capacity.  As such,  the new Wassa mine and
processing  operation  was  placed in  service  on  January  1, 2005 for US GAAP
purposes and was placed in service on April 1, 2005 for Cdn GAAP  purposes.  All
operating  expenses,  including  ARO  accretion,  depreciation,   depletion  and
amortization  and work in process  inventory  adjustments were recognized in the
statement of operations  for US GAAP during the first quarter of 2005 while such
costs were capitalized net of revenues generated for Cdn GAAP.


                                       22


(2) Under US GAAP, exploration, acquisition and general and administrative costs
related to  exploration  projects are charged to expense as incurred.  Under Cdn
GAAP,  exploration,  acquisition and general and administrative costs related to
exploration   projects  are  capitalized.   In  each  subsequent   period,   the
exploration,  engineering, financial and market information for each exploration
project is reviewed by management to determine if any of the  capitalized  costs
are impaired. If found impaired, the asset's cost basis is reduced in accordance
with Cdn GAAP provisions.  In addition,  minority investments in companies whose
major business is mineral exploration are deemed for US GAAP to be equivalent to
exploration spending.

(3)  Under  US  GAAP,  the  initial  purchase  cost  of  mining   properties  is
capitalized.  Pre-acquisition  costs and subsequent  development costs incurred,
until such time as a final feasibility  study is completed,  are expensed in the
period incurred.  Under Cdn GAAP, the purchase costs of new mining properties as
well as all  development  costs incurred after  acquisition  are capitalized and
subsequently reviewed each period for impairment. If found impaired, the asset's
cost basis is reduced in accordance with Cdn GAAP provisions.

(4) In January 2005, a subsidiary  entered in to a gold  derivative  position as
part of a loan agreement.  Under Cdn GAAP the mark-to-market gains and losses on
the hedge  portion of the  derivative  are not recorded but are disclosed in the
foot notes. Under US GAAP the effective portion of the mark-to-market  gains and
losses on the hedge portion of the derivative is recorded in Other Comprehensive
Income  as an  asset or  liability.  Any  ineffective  portion  of the  hedge is
recorded  in the income  statement.  As of  September  30,  2005 the  derivative
contract had a negative mark-to-market value of $3.6 million.

(5)  Numerous  transactions  since  the  Company's  organization  in  1992  have
contributed  to the  difference  in share  capital  versus the Cdn GAAP balance,
including:  (i)  under  US  GAAP,  compensation  expense  was  recorded  for the
difference  between quoted market prices and the strike price of options granted
to  employees  and  directors  under  stock  option  plans while under Cdn GAAP,
recognition  of  compensation  expense  was not  required;  (ii) in May 1992 our
accumulated  deficit  was  eliminated  through  an  amalgamation  (defined  as a
quasi-reorganization  under US GAAP); - under US GAAP the cumulative deficit was
greater than the deficit  under Cdn GAAP due to the past  write-offs  of certain
deferred  exploration  costs;  and  (iii)  gains  recognized  in Cdn  GAAP  upon
issuances of subsidiaries' shares are not allowed under US GAAP.

(6) For US GAAP purposes,  100% of the $50.0 million of convertible notes issued
in the second quarter of 2005 was classified as a liability. Under Cdn GAAP, the
fair value of the conversion  feature is classified as equity and the balance is
classified as a liability.  Under Cdn GAAP,  the  liability  portion is accreted
each period in amounts  which will  increase the liability to its full amount as
of the maturity date and the accretion is recorded as interest expense.

(7) In March 2005,  the Emerging  Issues Task Force of the Financial  Accounting
Standards Board issued  statement 04-6  "Accounting for Stripping Costs Incurred
During Production in the Mining Industry" ("EITF 04-6") which precludes deferral
of stripping  costs during a mine's  production  phase.  EITF 04-6 requires that
deferred  stripping  costs be  considered a variable  production  cost.  The new
pronouncement is effective  January 1, 2006 and transition  provisions allow any
remaining balances in deferred stripping asset accounts to be closed directly to
retained  earnings on January 1, 2006. In Canada the Emerging  Issues  Committee
("EIC")  has since  issued a "Draft  Abstract  of Issue  Discussed"  titled "D56
Accounting  for Stripping  Costs in the Mining  Industry"  which  concludes that
deferred  stripping  could be retained  as an  acceptable  accounting  method in
Canada  under  certain  circumstances.  A final EIC  statement  has not yet been
issued.


                                       23



ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

The following  discussion and analysis  should be read in  conjunction  with the
accompanying  unaudited consolidated financial statements and related notes. The
financial statements have been prepared in accordance with accounting principles
generally  accepted  in Canada  ("Cdn  GAAP").  See Note 21 to the  accompanying
consolidated  financial statements for a reconciliation to accounting principles
generally  accepted  in  the  United  States  ("US  GAAP").   This  Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
includes information available to November 1, 2005.

In this Form 10-Q we use the terms "Total operating cost per ounce", "total cash
cost per ounce" and "cash operating cost per ounce".

Total operating cost per ounce is equal to "Total mine operating costs" as found
on our consolidated  statements of operations divided by the ounces of gold sold
in the period. Total mine operating costs include all mine-site operating costs,
including  the  costs  of  mining,  processing,  maintenance,  work  in  process
inventory changes, mine-site overhead, production taxes and royalties, mine site
depreciation,   depletion,   amortization,   asset  retirement  obligations  and
by-product credits, but do not include exploration costs,  corporate general and
administrative  expenses,  impairment  charges,  corporate business  development
costs, gains and losses on asset sales,  interest expense,  mark-to-market gains
and losses on derivatives,  foreign currency gains and losses,  gains and losses
on investments and income tax.

Total cash cost per ounce is equal to "Mining operations" costs, as found on our
consolidated  statements of  operations  divided by the number of ounces of gold
sold during the period.

Cash operating cost per ounce is equal to "total cash costs" for the period less
production  royalties and production  taxes,  divided by the number of ounces of
gold sold during the period.

The following table shows the derivation of these measures and a  reconciliation
of "total cash cost per ounce" and "cash operating cost per ounce".



Derivation of Total Mine Operating Cost          For the three months ended      For the three
                                                      September 30, 2005          months ended
                                             -----------------------------------  September 30,
                                                Wassa   Bogoso/Prestea  Total         2004
                                                                                -----------------
                                                                                      Total
-------------------------------------------------------------------------------------------------
                                                                                 
Mining operations                             $  11,461  $      8,599  $ 20,060  $        10,236
---------------------------------------------  ---------  ------------  --------  ---------------
Mining related depreciation, depletion &
 amortization                                     2,429         2,210     4,639            1,895
---------------------------------------------  ---------  ------------  --------  ---------------
Accretion of asset retirement obligations            47           125       172              167
---------------------------------------------  ---------  ------------  --------  ---------------
Total mine operating costs                    $  13,937  $     10,934  $ 24,871  $        12,298
---------------------------------------------  ---------  ------------  --------  ---------------

-------------------------------------------------------------------------------------------------
Ounces sold                                      24,312        29,346    53,658           30,755
---------------------------------------------  ---------  ------------  --------  ---------------

-------------------------------------------------------------------------------------------------
Derivation of Costs per Ounce:
-------------------------------------------------------------------------------------------------
Total mine operating cost per ounce - GAAP
 ($/oz)                                             573           372       463              400
---------------------------------------------  ---------  ------------  --------  ---------------
Less depreciation, depletion & amortization
 ($/oz)                                             100            75        86               62
---------------------------------------------  ---------  ------------  --------  ---------------
Less accretion of asset retirement obligation
 ($/oz)                                               2             4         3                5
---------------------------------------------  ---------  ------------  --------  ---------------
Total cash cost ($/oz)                              471           293       374              333
---------------------------------------------  ---------  ------------  --------  ---------------
Less royalties and production taxes ($/oz)           11            13        12               14
---------------------------------------------  ---------  ------------  --------  ---------------
Cash operating cost ($/oz)                          460           280       362              319
---------------------------------------------  ---------  ------------  --------  ---------------



                                       24




Derivation of Total Mine Operating Cost           For the nine months ended          For the nine 
                                                   September 30, 2005                months ended 
                                             -----------------------------------    September 30, 
                                                Wassa(1) Bogoso/Prestea Total           2004
                                                                                --------------------
                                                                                       Total
-------------------------------------------------------------------------------------------------------
                                                                                        
Mining operations                             $  21,566  $      30,460  $   52,026  $            29,551
----------------------------------             ---------  -------------  ----------  ------------------
Mining related depreciation,
 depletion & amortization                         4,128          6,424      10,552                6,084
----------------------------------             ---------  -------------  ----------  ------------------
Accretion of asset retirement
 obligations                                        142            398         540                  489
----------------------------------             ---------  -------------  ----------  ------------------
Total mine operating costs                    $  25,836  $      37,282  $   63,118  $            36,124
----------------------------------             ---------  -------------  ----------  ------------------

-------------------------------------------------------------------------------------------------------
Ounces sold                                      45,063        101,709     146,772              116,763
----------------------------------             ---------  -------------  ----------  ------------------

-------------------------------------------------------------------------------------------------------
Derivation of Costs per Ounce:
-------------------------------------------------------------------------------------------------------
Total operating cost per ounce -
 GAAP ($/oz)                                        573            367         430                  309
----------------------------------             ---------  -------------  ----------  ------------------
Less depreciation, depletion &
 amortization ($/oz)                                 92             63          72                   52
----------------------------------             ---------  -------------  ----------  ------------------
Less accretion of asset retirement
 obligation ($/oz)                                    3              4           4                    4
----------------------------------             ---------  -------------  ----------  ------------------
Total cash cost ($/oz)                              478            299         354                  253
----------------------------------             ---------  -------------  ----------  ------------------
Less royalties and production
 taxes ($/oz)                                        13             12          13                   16
----------------------------------             ---------  -------------  ----------  ------------------
Cash operating cost ($/oz)                          465            287         341                  237
----------------------------------             ---------  -------------  ----------  ------------------


(1) The Wassa mine was placed in service on April 1, 2005 and thus includes only
six months of operational data to September 30, 2005.

These  calculations  of total  cash cost per ounce and cash  operating  cost per
ounce are in compliance with an industry standard for such measures  established
in 1996 by the Gold Institute, a non-profit industry group.

We use  total  cash  cost per  ounce  and cash  operating  cost per ounce as key
operating indicators. We monitor these measures monthly,  comparing each month's
values to prior period's values to detect trends that may indicate  increases or
decreases in operating  efficiencies.  These measures are also compared  against
budget to alert  management  to trends that may cause actual  results to deviate
from planned operational  results. We provide these measures to our investors to
allow them to also monitor  operational  efficiencies of our mines. We calculate
these measures for both individual operating units and on a consolidated basis.

Total cash cost per ounce and cash operating cost per ounce should be considered
as  non-GAAP  financial  measures as defined in SEC  Regulation  S-K Item 10 and
should not be  considered  in  isolation  or as a  substitute  for  measures  of
performance  prepared in accordance  with GAAP.  There are material  limitations
associated with the use of such non-GAAP  measures.  Since these measures do not
incorporate  revenues,  changes in working capital and non-operating cash costs,
they are not  necessarily  indicative  of  operating  profit  or cash  flow from
operations as determined under GAAP. Changes in numerous factors including,  but
not limited to, mining rates, milling rates, gold grade, gold recovery,  and the
costs of labor, consumables and mine site general and administrative  activities
can cause these measures to increase or decrease. We believe that these measures
are the same as, or similar to the measures of other gold mining companies,  but
may not be comparable to similarly titled measures in every instance.

All  figures  and  amounts  in this  Item 2 are  shown  on a 100%  basis,  which
represents our current beneficial interest in gold production and revenues. Once
all capital has been repaid,  the  Government  of Ghana would receive 10% of the
dividends  distributed from the subsidiaries owning the Bogoso/Prestea and Wassa
mines.

OUR BUSINESS

Description of Business

Through our  subsidiaries  and joint  ventures we own a controlling  interest in
three gold  properties  in southern  Ghana in West  Africa:  the  Bogoso/Prestea
property,  which  comprises  the  adjoining  Bogoso and  Prestea  mining  leases
("Bogoso/Prestea"),  the Wassa  property  ("Wassa") and the Prestea  Underground
property ("Prestea Underground").


                                       25


Bogoso/Prestea and the Prestea Underground are owned by our 90% owned subsidiary
Bogoso Gold Limited ("BGL"). All of our gold production prior to April 2005 came
from Bogoso/Prestea.  The Prestea Underground is located on the Prestea property
and  consists  of a  currently  inactive  underground  gold mine and  associated
support   facilities.   BGL  owns  a  90%  operating  interest  in  the  Prestea
Underground.  We are currently conducting exploration and engineering studies to
determine if the underground mine can be reactivated on a profitable basis.

Through another 90% owned subsidiary, Wexford Goldfields Limited ("WGL"), we own
the  Wassa  gold  mine  located  some  35  kilometers  east  of  Bogoso/Prestea.
Construction and commissioning of Wassa's new processing plant and open pit mine
was  completed at the end of March 2005 and the project was placed in service on
April 1, 2005.

We hold interests in an exploration joint venture in Sierra Leone in West Africa
and hold active  exploration  properties in Ghana,  Cote d'Ivoire,  Suriname and
French Guiana. We hold indirect interests in gold exploration properties in Peru
and Chile  through an investment in Goldmin  Consolidated  Holdings,  and in the
Democratic  Republic  of the  Congo  through  an  investment  in Moto  Goldmines
Limited.  We also own a 57% interest in EURO Ressources S.A.,  ("EURO") a French
registered,  publicly traded royalty holding company  (formerly known as Guyanor
Ressources  S.A.) which owns a royalty  interest in Cambior  Inc.'s Rosebel gold
mine in Suriname.

Our  corporate  headquarters  are  located in  Littleton,  Colorado.  All of our
operations,  with  the  exception  of  certain  exploration  projects,  transact
business in US dollars and keep financial records in US dollars.

TRENDS AND EVENTS DURING THE FIRST NINE MONTHS OF 2005

St. Jude Acquisition

On September 27, 2005 we signed a pre-merger  agreement  with St. Jude Resources
Ltd.  whereby we would acquire all of the outstanding  shares of St. Jude on the
basis of 0.72 of a Golden  Star common  share for every St.  Jude common  share.
Completion of the  transaction  is  conditional on the execution of a definitive
agreement,  approval of St. Jude shareholders and requisite regulatory and court
approvals as well as satisfaction of other customary conditions.

The terms of the  transaction  resulted in a purchase  price of Cdn$3.10 per St.
Jude share  (based on the closing  price of Golden Star on the TSX on  September
26, 2005)  representing a premium of 38% to the 20 day average  closing price of
St.  Jude common  shares on the TSX Venture  Exchange.  Upon  completion  of the
transaction,  St. Jude shareholders will own approximately 19% of Golden Star on
a fully diluted basis.

St. Jude's  principal  assets are the Hwini-Butre and Benso gold projects at the
southeastern end of the Ashanti gold belt region in Ghana. St. Jude has publicly
reported  that   Hwini-Butre   and  Benso   combined  have  total  near  surface
attributable  measured and indicated  mineral  resources of  approximately  15.1
million  tonnes at an average  grade of 2.71 grams per tonne.  In addition,  St.
Jude has other exploration projects in Ghana, Burkina Faso and Niger.

Temporary Mining Suspension at Bogoso/Prestea's Plant-North Pit

The  Plant-North  pit has been  developed in stages with the  development of the
final stage (Phase 3) at Prestea commencing in August 2005.  Initiation of Phase
3 mining was  conditional on a number of mitigation  measures  identified in the
Environmental  Impact Statement.  On September 13, 2005, the Ghana Environmental
Protection  Agency ("EPA") requested the suspension of mining of the Plant-North
Phase 3 pit until the following outstanding mitigation measures were completed:


                                       26


o      Relocation of the Prestea  police to a new police  station which we built
       to replace the existing police station.  Relocation was necessary because
       of the old station's  proximity to mining  operations  during the Phase 3
       development;

o      Erection of a fence around the Phase 3 pit development;

o      Construction of a bypass road to divert traffic away from the southern 
       end of the pit development and closure of the existing road; and

o      Sensitization of the communities and vendors adjacent to the Phase 3 pit
       development.

We responded  immediately to the EPA's notice by suspending all mining  activity
in the Plant-North pit Phase 3, although mining continued in the Phase 2 area of
the Plant-North pit in accordance with permits already  received.  Subsequently,
on September  28 all mining in the  Plant-North  pit was  suspended at the EPA's
request.

The mitigation measures requested by the EPA were completed on October 15, 2005.
The  EPA was  advised  of the  completion  of the  work  and  they  subsequently
inspected the work on October 19, 2005. On November 1, we received approval from
the EPA to recommence  mining  operations at the  Plant-North  pit. We expect to
recommence  mining  in the next few days  following  a series  of  informational
meetings with Prestea community.

During the mining suspension at Plant-North,  processing operations continued at
the  Bogoso  processing  plant  using  stockpiled  ore.  Mining  and  processing
operations at the Wassa mine and  construction  activities on the Bogoso sulfide
expansion project also continued without interruption.

Advance Stripping for the Sulfide Project

One of three fleets of mining equipment at Bogoso/Prestea  has been moved to the
Ablifa  deposit on the  southern  end of the Bogoso  property to begin  mining a
small oxide deposit  following  which this fleet will commence  stripping of the
Buesichem sulfide pit. The oxide ore mined from Ablifa will be fed to the Bogoso
plant.

Wassa Start-Up

Following the completion of construction and  commissioning in the first quarter
of 2005,  the Wassa  mine was  placed in  service  on April 1,  2005.  The Wassa
processing plant has since processed  1,776,631  tonnes of ore,  averaging 9,708
tonne per day,  and has  shipped  and sold  45,063  ounces of gold.  The plant's
design  capacity is 10,000 tonnes per day. Prior to the April 1 in service date,
revenues  were  netted  against   operating  costs  and  resulting  balance  was
capitalized. Wassa generated a net loss of $6.3 million for the six months since
its in service date on April 1.

Bogoso/Prestea Operations

Operations at  Bogoso/Prestea  were profitable  during the three months and nine
months ended  September 30, 2005,  with  operating  earnings of $1.7 million and
$5.3 million respectively.

Bogoso/Prestea  continued to process hard transition and non-refractory  sulfide
ores from the  Plant-North  pit at Prestea during the first nine months of 2005,
and we  expect  that the  Bogoso  processing  plant  will  continue  to  process
Plant-North pit transition and non-refractory ores through the remainder of 2005
and into  early  2006  with  recovery  rates,  gold  production  rates  and cash
operating costs similar to those experienced in the first nine months of 2005.

Sale of Convertible Notes

On April 15, 2005 we sold $50 million of senior unsecured convertible notes (the
"Notes")  maturing on April 15, 2009, to a private  investment  fund.  The Notes
were issued at par and bear  interest  at 6.85%.  The Notes are  convertible  to
common shares at a fixed  conversion  price of $4.50 per share, a 48% premium to
the closing price of the common shares on April 5, 2005.  Proceeds from the sale
of the Notes are being used for the sulfide  expansion project at Bogoso and for
general  corporate  purposes.  A registration  statement for the shares issuable
upon  conversion  of the Notes was filed with the U.S.  Securities  and Exchange
Commission in July and became effective in August.


                                       27


Put and Call Options

We have purchased  gold put options  ("puts")  during 2005 to provide  down-side
gold price  protection  for a portion of our  operational  cash flows during the
Bogoso sulfide  expansion  project  construction  period. We have also sold call
options ("calls") to offset the cost of a portion of the puts.

A put  gives us the  right,  but not the  obligation,  to sell gold to a counter
party on a specified  future date at a  contractually  agreed upon strike price.
Each put also has a specified  expiry  date.  The put's strike price is set at a
point below the spot market price on the date the put is established. The closer
the put strike  price is to the spot  market  price,  the higher the cost of the
put. We paid an average of $7.10 per ounce for the puts  purchased in the second
quarter of 2005 locking in an average strike price of $409.75 per ounce when the
spot market price was between $427 and $429 per ounce.

A put, in effect,  becomes an insurance policy that guarantees us a minimum gold
price on ounces  covered by the puts.  With the puts  established  in the second
quarter of 2005 we have  guaranteed  that we will  receive at least  $409.75 per
ounce for 140,000 ounces. If, on the expiry date, the spot market price is above
the put strike price we will allow the put to expire unused.

A call  obligates us to sell gold at a specified  future date to a counter party
at a contractually  agreed upon price. If the spot market gold price exceeds the
call strike  price we will  receive  only the lower call strike  price on ounces
covered by the calls.  We sell calls to and  receive  payment  from the  counter
party.  If the counter party declines to exercise the call (i.e. the spot market
price of gold is below the calls strike price) the calls expire unused.

In the third quarter of 2005 we bought an additional 90,000 puts and at the same
time sold 90,000 calls.  The strike prices of the calls and the puts were set so
that the revenue on the sale of the calls exactly  offsets the cost of the puts,
and thus no cash was required in the transactions.  The strike price of the puts
was set at $400 per ounce and the calls at $525 per ounce.

Puts acquired in the second quarter of 2005 expire as follows:  27,500 ounces in
2005,  90,000 in 2006 and 22,500 in 2007.  Puts and calls  acquired in the third
quarter of 2005  expire at a rate of 5,000 per month  between  October  2005 and
March 2007.

Derivative  accounting  rules  require  that  at the  end of  each  period,  the
remaining  unexpired  puts and calls be revalued at their  mark-to-market  value
(the  price we could  sell the puts for or the  price at which we could buy back
the call options). The initial mark-to-market value of the puts was equal to the
price we paid for them. The mark-to-market value at the end of the third quarter
had dropped because gold prices went up during the quarter making it less likely
that the floor price  established  by the puts would provide a future benefit to
us. The decrease in the  mark-to-market  value of the puts as of  September  30,
2005, has been recorded in our Statement of Operations.

If the gold price were to fall in the future,  the  mark-to-market  value of the
puts would increase since it would be more likely that the floor price mechanism
in the puts  would  provide an  economic  benefit to us. In such a case we would
recognize a quarterly gain equal to the increase in the mark-to-market  value of
the puts since the end of the prior period.


                                       28


The value of the call  options are also marked to market each period in a manner
similar to the put options. The only difference is that the mark-to-market value
would be based on the price we would have to pay to the counter party to buy the
call options back.

Rand and Euro Forwards

During 2005 we have established forward contracts for South African Rand and for
Euros.  We have taken this action to limit the potential  impact of  unfavorable
foreign currency fluctuations on the cost of equipment and services we expect to
acquire from South African and European vendors during the construction phase of
the Bogoso sulfide expansion project.

At  September  30,  2005 we held  forward  positions  that allow us to buy 141.0
million  South  African Rand at an average  exchange rate of 6.7232 Rand per the
dollar. Approximately half of the positions expire in the fourth quarter of 2005
and the balance  expire in the first half of 2006. We also held at September 30,
2005  forward  positions  that allow us to buy 4.0  million  Euros at an average
exchange  rate of 0.8027  Euros per the  dollar.  Approximately  20% of the Euro
forwards  expire in the  fourth  quarter of 2005 and the  balance  expire in the
first five months of 2006.

Acquisition of the Afema Property

On March 29,  2005 we entered  into an  agreement  with  Societe  d'Etat pour le
Developpement Minier de la Cote d'Ivoire ("SO.DE.MI."),  the Cote d'Ivoire state
mining and exploration  company, to acquire their 90% interest in the Afema gold
property in south-east  Cote d'Ivoire.  Under the terms of this  agreement,  the
Cote d'Ivoire government would retain a 10% interest in this property.

A $0.1 million initial payment to SO.DE.MI. gave us the right to carry out a six
month detailed technical due diligence program prior to exercising the option to
acquire 100% of  SO.DE.MI.'s  rights in the Afema  property by the payment of an
additional  $1.5 million.  The six months due  diligence  program has since been
extended to twelve months,  at our request,  to allow additional time for review
and analysis of the data collected  during 2005. The option exercise date is now
March 2006. In addition to the acquisition  payments, we agreed to pay SO.DE.MI.
a royalty on any future gold production from the Afema property.  The royalty is
indexed  to the gold  price and ranges  from 2% of net  smelter  returns at gold
prices  below  $300 per  ounce to 3.5% of net  smelter  returns  at gold  prices
exceeding $525 per ounce.

The Afema property  covers an area of 2,012 square  kilometers of the Sefwi Belt
meta-volcanics and the Kumasi Basin meta-sedimentary rocks which extend into the
Cote d'Ivoire. In Ghana, this `belt-basin' contact hosts the multi-million ounce
Chirano and Bibiani gold deposits.  In the 1990s approximately 125,000 ounces of
gold were produced from oxide ores on the Afema property from several small open
pits along a 12 kilometer strike-length.

To date we have spent $0.7 million on due diligence and  exploration,  including
the  $0.1  million  initial  payment.  As  part  of our  due  diligence  we have
consolidated the historical work on the property and have carried out a regional
gold in soil geochemical  program taking 12,500 samples.  If we proceed with the
$1.5  million  payment to  acquire  full  rights to the  property  the  purchase
agreement requires us to spend an additional $3.5 million on exploration work at
Afema,  subject to  exploration  success,  over the  following  three and a half
years.

Environmental Reclamation Bonds

During 2004, the Ghana EPA requested that we provide  environmental  reclamation
bonds for both  Bogoso/Prestea  and Wassa. In March 2005, we bonded $3.0 million
to cover future reclamation obligations at Wassa, with a $2.85 million letter of
credit  and $0.15  million of cash which was  deposited  with the EPA.  An $8.55
million  letter of credit  has been  established  to cover our  obligations  for
Bogoso/Prestea  bonding.  We have also deposited cash totaling $0.5 million with
the EPA for Bogoso/Prestea's bonding.


                                       29


EURO Ressources Restructuring

On  January  8,  2005  EURO,  a 57% owed  subsidiary  (formerly  called  Guyanor
Ressources  S.A.),  drew  down,  under a loan  agreement,  $6.0  million  from a
commercial bank and paid the full amount to Golden Star as the first installment
for the purchase of the Rosebel Participation Right (royalty)which was purchased
from Golden Star for $12.0 million (plus a royalty based on future  Rosebel gold
production) in December 2004. In September 2005 EURO borrowed an additional $3.0
million from the same  commercial bank and forwarded the proceeds to Golden Star
leaving an  outstanding  balance due of $3.0 million (plus the future  royalty).
EURO is seeking  funding to allow  payment  of the final  $3.0  million  owed to
Golden Star by the end of 2005. Interest on the outstanding balance is set at 6%
which will rise to 12% if the payment is not made by the end of 2005.  Covenants
in the January 2005 loan  agreement  preclude EURO from acquiring any additional
debt without the bank's approval.

Since the Rosebel royalty revenues  received by EURO from Cambior fluctuate with
gold prices the bank required that EURO enter into a cash-settled  forward sales
agreement with the bank designed to eliminate a portion of the potential  impact
of gold price fluctuations on expected future Rosebel royalty revenues.

The forward  agreement  specifies that beginning  April 20, 2005 and every three
months thereafter until July 30, 2007, when the average gold price for the prior
quarter is less than $421 per ounce, the bank will pay in cash to EURO an amount
equal to the  difference  between  the  average  gold price and $421 times 5,700
ounces.  In quarters  where the average  gold price  exceeds $421 per ounce EURO
will pay cash to the bank in an  amount  equal  to the  difference  between  the
average gold price and $421 times 5,700  ounces.  The 5,700 ounces is a notional
amount agreed to by EURO and the bank. Neither EURO nor the bank are required to
deliver gold under the  agreement.  The net effect of the agreement is that EURO
receives a net royalty  revenue on the first 57,000  ounces of gold mined at the
Rosebel mine each quarter  based on $421 per ounce gold price  regardless of the
actual gold price.

In August 2005,  in  conjunction  with the $3.0 million loan drawn in September,
EURO hedged  another  5,700  ounces per quarter from October 30, 2007 to January
29, 2010 at a price of $458.50 per ounce. The second hedge is structured exactly
as the first hedge described above except for the higher agreed sales price.

Gold prices averaged $427, $427 and $439 per ounce during the first,  second and
third quarters of 2005 resulting in EURO making payments to the bank of $38,000,
$36,000 and $0.1  million  respectively  in the three  quarters  of 2005.  Since
quarterly gold prices  exceeded $421 (the forward sales price per the agreement)
EURO's royalty  revenues were higher by the same amount  thereby  offsetting the
payments to the bank.

In April,  EURO received its first royalty payment from Cambior Inc. As required
by its loan agreement with the commercial  bank which made the $6.0 million loan
in January,  all royalty  proceeds are initially  deposited with the bank. Funds
are subsequently  disbursed to EURO on an as-needed basis. Excess funds retained
by the bank are  classified as restricted  cash on the Golden Star  consolidated
balance sheet.

Gold Prices

Gold prices have  generally  trended  upward during most of the last four years,
from a low of just  under  $260 per  ounce  in early  2001 to a high of $475 per
ounce in October  2005.  Much of the price  increase  has been  attributed  to a
decrease in the value of the US dollar  versus  other major  foreign  currencies
over the past few years.  Our realized gold price for shipments during the first
nine months of 2005 averaged  $436 per ounce  compared to $403 per ounce average
price received in the first nine months of 2004.


                                       30


Illegal Mining

In February 2005,  Ghana  Government  authorities  resolved  formally,  with the
support of the  Chamber of Mines and other  stakeholders,  that  illegal  mining
would not be tolerated and accordingly  notice was given by the Ghana Government
to  illegal  miners  nationwide  that  they  were to cease  all  illegal  mining
operations.  In particular,  the Ghana Government singled out illegal miners who
are  operating on our  Bogoso/Prestea  property and has  undertaken to use Ghana
Government  security agencies to remove them if they do not voluntarily  depart.
The notice given by the Ghana  Government to the illegal  miners has expired and
therefore,  we  expect  that the  Ghana  Government  will,  in the near  future,
undertake appropriate steps to resolve the situation .

Separately, the Ghanaian Minister for Lands, Forestry and Mines has commenced an
initiative to simplify the process for persons to become  legitimate small scale
miners and to identify suitable areas for legitimate small scale mining. Several
areas,  which are outside our property  holdings,  have been  designated  by the
Ghana  Minerals  Commission  for such  purposes.  The Ghana  Government  and its
agencies have also carried out  educational  programs for the illegal miners and
the nearby communities relating to the negative social, health and environmental
impacts of illegal  mining.  The program also makes illegal  miners aware of the
Ghana   Government's   small  scale  mining  initiative  and  educates  them  on
environmental and safety issues.

We are working  closely with the Ghana  Government  security  agencies to reduce
tensions in the area and to reduce the risk of an  escalation  of the  situation
and possible injury to people and damage to property. Unfortunately, the actions
proposed by the Ghana  Government have caused unrest in the community at Prestea
resulting in a number of protests and  demonstrations  during which violence has
been threatened and during which illegal miners have entered our pits where they
damaged property and removed ore.

Due to  security  concerns  and the  Company's  policy of  avoiding  unnecessary
confrontation,  we have  limited  access to many of the areas  where the illegal
mining is occurring.  As a result we have not been able to update estimates made
in the fourth  quarter of 2004 of gold illegally  removed from our property.  In
addition,  we have not been  able to carry  out a  comprehensive  survey  of the
environmental degradation caused by the illegal miners.

RESULTS OF OPERATIONS

Third Quarter of 2005 Compared to the Third Quarter of 2004

Summary - Third Quarter 2005

During the three months  ended  September  30,  2005,  we incurred a net loss of
$(3.3) million or $(0.023) per share on revenues of $24.9 million,  versus a net
loss of $(4.3) million or $(0.030) per share on revenues of $13.4 million during
the three months ended  September  30, 2004.  Gold  revenues  were $10.9 million
higher  than in the same  period of 2004 due mostly to  production  from our new
Wassa mine and from higher realized gold prices. Mine operating costs were $12.6
million  higher,  due  mostly to  production  costs at the Wassa  mine which was
placed in service on April 1, 2005.

The net loss in the third quarter of 2005 was $1.0 million less than in the same
quarter of 2004,  but the loss in the third  quarter of 2004 was  impacted  by a
$3.9 million  non-operating  corporate development charge related to the IAMGold
acquisition effort. If the $3.9 million non-operating charge is disregarded, the
current  quarter loss was $2.9 million larger than in the third quarter of 2004.
From an operating  perspective  the current  quarter was  adversely  impacted by
operating  losses  at  Wassa,  a  $0.5  million  mark-to-market   adjustment  on
derivatives  and a $0.9 million  increase in interest  expense  primarily on the
convertible  notes and on the EURO  loans.  These  higher  costs and losses were
partly  offset by $1.9 million of  operating  earnings at  Bogoso/Prestea.  Unit
costs were  lower at  Bogoso/Prestea  than in the same  quarter of 2004 and gold
prices were higher.  Realized gold prices  averaged $433 per ounce for the third
quarter of 2005,  an 8%  increase  from the $401 per ounce  realized in the same
quarter of 2004.


                                       31




             CONSOLIDATED              Three months ended September 30,Nine months ended September 30,
                                       ----------------------------------------------------------------
           FINANCIAL RESULTS                2005            2004            2005            2004
-------------------------------------------------------------------------------------------------------
                                                                                       
Gold sold (oz)                                  53,658          30,755         146,772         116,763
Average price realized ($/oz)                      433             401             431             403
Cash flow from operations (in $
 thousands)                                      1,947             829            (685)         12,978
Total revenues (in $ thousands)                 24,856          13,445          67,905          49,796
Net income/(loss) (in $ thousands)              (3,257)         (4,258)         (8,196)          2,051
Net income/(loss) per share - basic ($)         (0.023)         (0.030)         (0.058)          0.015
-------------------------------------------------------------------------------------------------------


Bogoso/Prestea Operations - Third Quarter 2005

During the quarter ended September 30, 2005  Bogoso/Prestea  generated operating
profits  after-tax  of $1.7  million.  The  income  was based on sales of 29,346
ounces of gold during the third  quarter of 2005,  down five percent from 30,755
ounces in the same period of 2004. While plant throughput and gold recovery were
higher in the third quarter of 2005 than in the same period of 2004,  the grades
was lower  resulting in lower gold output and shipments  than in the same period
of 2004.



      BOGOSO/PRESTEA           Three months ended September 30,Nine months ended September 30,
                               ----------------------------------------------------------------
    OPERATING RESULTS               2005            2004            2005            2004
-----------------------------------------------------------------------------------------------
                                                                               
Ore mined (t)                          426,617         284,910       1,350,764         972,210
Waste mined (t)                      3,569,876       1,648,640       8,263,097       5,442,000
Ore processed (t)                      397,815         374,114       1,167,368       1,309,839
Grade processed (g/t)                     4.20            4.53            4.45            3.84
Recovery (%)                              56.6            56.0            59.1            68.7
Gold sold (oz)                          29,346          30,755         101,709         116,763
Cash operating cost ($/oz)                 280             319             287             237
Royalties ($/oz)                            13              14              12              16
Total cash cost ($/oz)                     293             333             299             253
-----------------------------------------------------------------------------------------------


Lower  operating  costs  versus the same  period in 2004  resulted in lower unit
costs.  Cash operating costs dropped to $280 per ounce, down from $319 per ounce
in the third quarter of 2004, and total cash costs averaged $293 per ounce, down
from $333 per ounce in the third quarter of 2004.

The Bogoso  processing plant processed an average of 4,324 tonnes or ore per day
at an average grade of 4.20 grams per tonne, as compared to 4,066 tonnes per day
at 4.53  grams per tonne in the same  period in 2004.  During the  quarter  gold
recovery improved marginally to 56.6% from 56.0% in the third quarter of 2004.

Wassa Operations - Third Quarter 2005

The Wassa  mine was placed in  service  on April 1, 2005  after  completing  its
commissioning  and testing  phase in the first  quarter.  Wassa shipped and sold
24,312  ounces of gold during the third  quarter,  receiving an average price of
$442 per ounce.  Plant  throughput  averaged 10,467 tonnes per day at an average
grade of 0.86 grams per tonne with a recovery of 87.7%.  Feed to the Wassa plant
consisted of  approximately  775,668  tonnes of pit ore averaging 0.94 grams per
tonne and 205,339 tonnes of heap leach  materials  which averaged 0.60 grams per
tonne.


                                       32




      WASSA OPERATING RESULTS       Three months ended September 30, Six months ended September 30,(1)
                                   --------------------------------------------------------------------
  (After April 1, 2005 start up)         2005             2004            2005             2004
-------------------------------------------------------------------------------------------------------
                                                                                    
Ore mined (t)                                692,142        -             1,380,385         -
Waste mined (t)                            2,430,764        -             4,416,597         -
Heap leach material processed (t)            205,339        -               348,603         -
Grade of leach material processed
 (g/t)                                          0.60        -                  0.67         -
Pit ore processed (t)                        757,668        -             1,428,028         -
Grade of pit ore processed (g/t)                0.94        -                  0.98         -
Total processed (t)                          963,007        -             1,776,631         -
Average grade processed (g/t)                   0.86        -                  0.91         -
Recovery (%)                                    87.7        -                  88.7         -
Gold sold (oz)                                24,312        -                45,063         -
Cash Operating Cost
 ($/oz)                                          460        -                   465         -
Royalities ($/oz)                                 11        -                    13         -
Total Cash Cost ($/oz)                           471        -                   478         -
-------------------------------------------------------------------------------------------------------


(1) Since the Wassa  mine was not  placed in service  until  April 1, 2005,  the
production figures for the period ended September 30, reflect only six months of
operations.

Higher than expected  operating  costs and lower than  expected gold  production
combined to yield cash operating  costs of $460 per ounce for the third quarter.
The higher cash operating costs per ounce (relative to the expected life of mine
average)  are a result of less gold being  produced  than  planned  largely as a
result of lower plant  throughput  than  planned and lower than  average  grades
being  processed.  The  lower  plant  throughput  was a result  of  construction
activity in August and  September to rectify  design  defects in the crushed ore
stockpile  feeders and the heap leach  reclaim  system.  The lower than  average
grades are  representative  of the near surface oxide material  currently  being
mined,  and grades are expected to increase with depth as mining  continues.  In
addition,  our  reconciliations  since April  indicate  that we are getting more
dilution  than  planned  with 43% more ore being  mined  than  indicated  by the
resource  model at a grade 13% lower  than the  unaudited  resource  model.  Our
engineering  studies had assumed 0%  increase  in tonnage at a 5%  reduction  in
grade relative to the unaudited resource model.

Although  metallurgical recovery continues to be marginally below expectation we
believe this is a function of the low grades  currently being processed and that
as the  grade  mined  increases  deeper  in the  pits,  the  recovery  will also
increase.

Generally  the cost  structure  at Wassa has been above what we  expected.  From
September  on we  anticipate  that  commissioning  our own mining  equipment  to
replace the hired mining equipment will improve the cost structure. We therefore
anticipate  that once gold  production  is increased to the expected  levels the
cash operating costs will also meet expectations.

Nine Months Ended September 30, 2005 Compared to the Nine Months Ended September
30, 2004

Summary - Nine Months ended September 30, 2005

During the nine  months  ended  September  30,  2005,  we incurred a net loss of
$(8.2)  million or $(0.058) per share on revenues of $67.9  million,  versus net
income of $2.1 million or $0.015 per share on revenues of $49.8  million  during
the first nine months of 2004.  While gold revenues  were $16.2  million  higher
than in the same  period of 2004,  due mostly to  production  from our new Wassa
mine and from higher  realized gold prices,  operating  costs were $27.0 million
higher,  also due mostly to costs from Wassa. The major factors  contributing to
the $10.2 million  swing from a net income  position in the first nine months of
2004 to a net loss in the  first  nine  months of 2005  include  a $4.7  million
reduction in  operating  income at  Bogoso/Prestea,  a current year $6.3 million
operating loss at Wassa, a $1.1 million  impairment  write-off of an exploration
project,  $0.6 million of EURO restructuring  costs, a $1.1 million mark-to-mark
loss on  derivatives  and a $1.7  million  increase in interest  expense.  These
higher  costs were partly  offset by $1.5  million  increase in royalty  income.
There was also a $3.9 million reduction in corporate  development  charge versus
the first nine months of 2004.  Realized gold prices averaged $431 per ounce for
the first nine months of 2005, an 6.9% increase from the $403 per ounce realized
in the same quarter of 2004.


                                       33


Bogoso/Prestea Operations - Nine Months ended September 30, 2005

Bogoso/Prestea  generated $5.3 million of after-tax operating income on sales of
101,709  ounces of gold  during  the first nine  months of 2005,  down from $9.9
million of  after-tax  operating  income on sales of 116,763  ounces in the same
period of 2004. The major factors  contributing  to the lower earnings and lower
gold output  versus a year earlier were lower plant  through-put  and lower gold
recovery,   both  of  which  were  adversely   impacted  by  the   metallurgical
characteristics of the deeper,  harder  non-refractory  sulfide Plant-North ores
processed  in 2005  versus the  shallower  and softer  oxide and  non-refractory
sulfide ores milled in 2004.

The lower gold output and higher mine operating  costs resulted in a significant
increase in unit costs from the same period of 2004.  Cash  operating  costs for
the nine months averaged $287 per ounce, compared to $237 per ounce in the first
nine months of 2004, and total cash costs averaged $299 per ounce,  up from $253
per ounce in 2004.

The Bogoso  processing  plant processed an average of 4,276 tonnes per day at an
average  grade of 4.45 grams per tonne,  as compared to 4,798  tonnes per day at
3.84 grams per tonne in the same period in 2004. Gold recovery dropped to 59% in
2005 from 69% in 2004.

Wassa Operations - Nine Months ended September 30, 2005

Since  the Wassa  project  was not in  service  in the  first  quarter  of 2005,
operating  results  discussed  below are for the six months ended  September 30,
2005.

Wassa  generated  $6.3  million of after-tax  operating  loss on sales of 45,063
ounces of gold during the six months ended  September 30, 2005.  Cash  operating
costs for the six months  averaged $465 per ounce and total cash costs  averaged
$478 per ounce.  The Wassa processing plant processed an average of 9,708 tonnes
per day at an  average  grade of 0.91 grams per tonne  with a gold  recovery  of
88.7%.

Prior  to early  June  when we  connected  to the  national  power  grid,  plant
operations were impacted by the limited availability and high cost of power from
our  diesel  fueled,  owner-operated  powerhouse  which  resulted  in the  plant
operating at less than its designed  capacity.  This,  in  combination  with the
lower  grade in the upper  levels of the Wassa  open pit,  contributed  to lower
overall  production  in  the  second  quarter.  The  lower  than  expected  gold
production and high power costs  contributed to high cash operating costs during
the second  quarter which averaged $472 per ounce.  In the third  quarter,  gold
output  suffered  from  lower  than  expected  processing  rates and lower  than
expected ore grades as discussed above in the quarterly analysis.

The employment of new, larger mining equipment in the fourth quarter is expected
to reduce  mining costs per ounce.  We are also  working to stabilize  the plant
through-put  at rates above 10,000  tonne per day and still expect  increases in
head  grades as mining  accesses  higher  grade  ores  deeper in the pit.  These
factors are expected to yield lower unit mining costs in the near future.


                                       34


EXPANSION PROJECTS

Bogoso Sulfide Expansion Project

Construction  for  the  Bogoso  sulfide  expansion  project  commenced  mid-year
following the receipt of environmental permits and Board approvals in June 2005.
The project is designed to expand the existing Bogoso  processing plant facility
by adding a sulfide  processing  plant with a nominal  capacity  of 3.5  million
tonnes per year of  refractory  sulfide ore. The sulfide  plant will utilize the
BIOX(R) bio-oxidation process.

We estimate that the total capital cost of the project,  including the expansion
of the mining fleet, to be approximately  $115 to $125 million,  and we expect a
15 to 18 month construction period, ending in late 2006.

Construction  work  has  proceeded  according  to plan  with the  concrete  work
benefiting from a late start to the wet season in Ghana. Stainless steel for the
tanks has been  procured  and  delivered to site and work to build the tanks has
commenced.  Ordering  of long lead time items and  detailed  design is also well
advanced. The project is currently on time and on budget.

The existing 1.5 million tonnes per year Bogoso oxide  processing  plant will be
unaffected by the sulfide expansion project and will provide operating cash flow
during the construction and  commissioning of the expansion.  With the continued
availability of the Bogoso oxide plant, a decision was made in early 2005 not to
proceed with development of a separate oxide ore processing facility at Bondaye,
south of Prestea.  Instead we intend to transport  oxide ore from  Bondaye,  and
other locations north and west of Bogoso,  to the Bogoso oxide plant.  Operation
of the oxide and sulfide  processing plants in a single  centralized  complex is
expected to streamline  the management  structure and result in reduced  general
and  administrative  costs and other fixed costs which should offset the cost of
transporting oxide ores.

The design and  construction  of the  expansion  project is being managed by GRD
Minproc on an engineering,  procurement and construction  management basis. Work
has proceeded under a letter of agreement entered into in February 2005, while a
contract is expected to be finalized in the fourth quarter.


At year-end 2004 we had estimated proven and probable sulfide reserves, based on
a $360 per ounce  gold  price,  at  Bogoso/Prestea  (including  Mampon)  of 21.2
million  tonnes at an average grade of 2.89 grams per tonne for total  contained
gold of 1.97 million  ounces.  Following  completion,  gold  production from the
sulfide processing plant is expected to average approximately 270,000 ounces per
annum and to range  between  260,000 and 290,000  ounces per annum at an average
cash  operating cost between $250 and $270 per ounce.  Commercial  production is
expected to be achieved in late 2006.  Gold recoveries from the BIOX process are
expected to average 86% and vary between 78% and 88%.

As at December  31,  2004 we had proven and  probable  oxide and  non-refractory
reserves,  based on a $360 per ounce gold price,  at  Bogoso/Prestea  (including
Mampon) of  approximately  10.7 million tonnes at an average grade of 2.93 grams
per tonne for total contained gold of 1.0 million ounces.

The oxide plant at Bogoso, is expected to produce gold at its historical rate of
between  100,000 and 150,000  ounces per annum at a cash cost  between  $200 and
$250 per ounce.





EXPLORATION

We spent approximately  $10.8 million on exploration  activities in Ghana during
the first nine months of 2005 including  $2.0 million at Wassa,  $2.5 million at
the Prestea  Underground,  $3.9 million on sulfide targets at Bogoso/Prestea and
approximately  $2.4  million  on  exploration  projects  outside  the  immediate
Bogoso/Prestea  and Wassa  areas.  In  addition  we spent $1.3  million in South
America and $1.8 million in other areas of Africa  outside Ghana  bringing total
September 2005 year to date exploration  spending to $13.9 million.  Exploration
costs in 2006 are expected to decrease as the  intensive  drilling at Bogoso and
Prestea to convert sulfide resources to reserves tails off.

Ghana

Drilling  at Bogoso  beneath  the Chujah and Dumase  inferred  pits  intersected
mineralized  zones  of  economic  thickness  and  tenor  which  should  push our
optimized  pits deeper,  and further  drilling in these areas was conducted this
quarter to confirm the  continuity of the  mineralization;  results are pending.
Drilling to infill the inferred resource within the $400 inferred pits at Chujah
and  Dumase  thus far have  confirmed  the  previously  interpreted  grades  and
thicknesses supporting the possible upgrade of the resources to indicated.

                                       35


Drilling of possible  underground targets at Prestea beneath and to the south of
the  Plant-North  open pit has confirmed  there are zones with grades and widths
which could be  exploited  from  underground  mining,  but further  drilling and
engineering  studies need to be  conducted  to  determine  whether this would be
economically viable.

Pumping underground has been upgraded and we are making good progress dewatering
lower levels of the underground and expect to dewater the 30 Level in the fourth
quarter, which will allow as to commence drilling beneath the 30 level.

On the Dunkwa concession north of Bogoso,  exploration  involved drilling of the
Aniamote  prospect,  deeper  drilling of the down plunge  extensions of the high
grade Mampon  mineralization  and geological  modeling and preliminary  resource
estimation  of the Mampon open pit  mineralization.  Evaluation  of the drilling
results will continue into the fourth  quarter,  and the new resource  estimates
will be  validated  and  checked for  inclusion  in the 2005  year-end  resource
statements. Metallurgical samples shipped last quarter have arrived in Australia
and are currently being analyzed.

The initial resource drilling program at the Pampe and Riyadh concessions on the
Akropong  trend to the west of Bogoso was  completed  this  quarter.  Geological
interpretations  and grade  estimations  have been initiated and will be sent to
SRK, our resource  consultants,  for  validation  during the fourth  quarter.  A
second  phase of  drilling  has been  planned  and  will be used to  update  the
resource estimates in the first quarter of 2006. Results from the first resource
estimation  will form the basis for our  feasibility  study on the  viability of
treating this mineralization through our Bogoso processing plant.

The exploration effort at Wassa during the third quarter concentrated on testing
the southern  extensions  of the South  Akyempim  deposit.  Reverse  circulation
drilling on 100 meter spaced drilling fences intersected zones of mineralization
averaging 18 meters true width and grading  approximately 2.4 g/t gold. Drilling
at South Akyempim is expected to continue in the fourth quarter.

Two of our  reconnaissance  license  applications  were  approved  by the  Ghana
Minerals  Commission,  the Adubrim and Breman Asikuma  reconnaissance  licenses,
totaling approximately 85 and 4,000 square kilometers respectively.  Wide spaced
soil geochemistry surveys were initiated at Adubrim and a more regional laterite
and stream  geochemistry  program was implemented  over Breman Asikuma.  Work on
both these concessions is ongoing and should be completed in early 2006.

Other African Projects

We hold a 10% interest in Moto  Goldmines  Limited  ("Moto").  Moto controls the
approximate 4,700 square kilometer Moto concessions located in the north east of
the Democratic Republic of Congo which has seen historical  production in excess
of 11 million ounces.  Moto's recent drilling program confirmed and expanded the
gold resource  around the areas  previously  mined.  Based upon this work Moto's
independent resource consultants have reported estimated total resources of 65.8
million  tonnes at an average grade of 2.9 g/t for a total of 6.1 million ounces
of gold.

In Sierra  Leone a regional  soil  sampling  program  designed to  identify  new
targets on the three Mano River joint venture project areas was completed in the
second quarter and samples were  dispatched for assay.  Final assay results were
received near the end of the third quarter and are still being assessed.  In the
meantime,  it has been  agreed  with  our  joint  venture  partner,  Mano  River
Resources Inc, that the earn-in period will be extended by 12 months.

Work  conducted at Afema  during the third  quarter  included an intensive  soil
sampling program focused on the Bibiani-Chirano-Afema  structural corridor where
it cuts through the Afema property, with over 12,000 samples being collected and
analyzed for gold and a  multi-element  suite.  Results are still being assessed
but we believe that significant gold and pathfinder element anomalism is present
along this  structure.  A six month  extension of time on the option  period was
negotiated with the property owners.


                                       36


South American Projects

A further analysis of the drill results from the Saramacca  property was carried
out during the third quarter and various options for future work on the property
are being considered.

At Bon  Espoir,  which is  located  in French  Guiana  north of our Paul  Isnard
Property in a geological  setting  interpreted by us as having many similarities
to the Ashanti  Trend of Ghana,  a soil sampling  program was  completed  during
July.  Some 32.2  kilometers of baseline and 120  kilometers of cross lines were
cut, with soil sampling  completed on 26 cross lines spaced 1600 meters apart on
100  meter  centers.  The  assay  results  have  identified  zones of  anomalous
low-level  gold and  arsenic  along the main  structural  break  that  hosts the
Wayamaga  prospect  drilled  by  previous  owners  of  the  Bon  Espoir  permit.
Consideration  is being given to a follow-up  infill sampling program during the
fourth quarter of 2005.

LIQUIDITY AND CAPITAL RESOURCES

Our cash,  cash  equivalents and short term  investments  balance stood at $43.6
million at September 30, 2005,  compared with approximately $51.7 million at the
end of 2004.  Operating  activities consumed  approximately $0.7 million of cash
during  the  first  nine  months  of 2005.  The  $0.7  million  of cash  used in
operations in the first nine months  compared to $13.0 million of operating cash
flow provided by operations in the same period of 2004. While gold revenues were
higher than in the first nine  months of 2004,  on higher  shipments  and higher
gold prices,  higher  operating  costs and the cash used for working  capital at
Wassa and Bogoso/Prestea were the major factors  contributing to the decrease in
operating  cash flow.  The higher  operating  costs  versus a year  earlier were
mostly  due to the  change  in  ore  type  as  explained  in the  Bogoso/Prestea
Operations section above.

Capital projects  consumed $47.5 million of cash during the first nine months of
2005, up from $42.9 million in the same period of 2004.  Completion of the Wassa
plant, power line construction at Wassa, additional mining equipment and work on
the Bogoso sulfide  expansion  project and  exploration  spending were the major
areas of capital investment in the quarter. During the first nine months of 2005
we  received  $1.0  million  of cash from  Cambior  Inc.  as the third and final
installment on its 2001 purchase of our interest in the Rosebel property.

Stock  option and warrant  exercises  provided  $1.2  million of cash during the
first nine months of 2005, and new debt contributed $61.2 million. Repayments of
Caterpillar  Financial  loans  consumed  $1.3 million of cash.  At September 30,
2005, working capital stood at $47.6 million, versus $61.4 million at the end of
2004.

On April 15,  2005 we sold $50  million of senior  unsecured  convertible  notes
maturing on April 15,  2009,  to a private  investment  fund.  The funds are now
being used for the sulfide expansion project at Bogoso and for general corporate
purposes.

In January  2005,  EURO drew down $6.0 million under a loan facility from a bank
and paid the funds to Golden Star as the first  installment  on its  purchase of
the Rosebel  royalty.  The loan is repayable  by EURO in nine equal  payments of
$666,667 beginning July 29, 2005 and every three months thereafter. The interest
rate is set at LIBOR plus 2.5%. In September  EURO  borrowed an additional  $3.0
million  from the same  bank and  sent  the cash to  Golden  Star as the  second
installment  on its  purchase of the Rosebel  royalty.  The loan is repayable by
EURO in five equal quarterly payments of $600,000 beginning on October 31, 2007.
The interest rate is set at LIBOR plus 2.5%.


                                       37


In April 2005 we renewed a $25 million equipment  financing credit facility from
Caterpillar  Financial  Services.  The facility provides credit for a mixture of
new and used  mining  equipment.  A total of $2.2  million  was drawn under this
facility in the first nine months of 2005. We expect to draw additional  funding
from this  facility  in the fourth  quarter of 2005 as new mining  equipment  is
delivered.

Outlook

We expect Bogoso/Prestea will continue to generate positive operating cash flows
through  2005 but will require  additional  capital to cover costs of the Bogoso
sulfide  expansion  project.  We expect  that Wassa will be able to fund its own
operating expenses during the remainder of 2005 but will draw on the Caterpillar
Finance loan facility to pay for new mining equipment.

Our analysis of expected cash flows over the next 12 to 15 months indicates cash
on hand at September 30, 2005,  plus  projected  cash flow from  operations  and
proceeds of expected  equipment  financing will likely be  insufficient  to fund
completion of the Bogoso sulfide expansion project.  We are negotiating with two
financial  institutions to establish a $30 million  revolving line of credit and
will, if necessary,  pursue other potential  financing  sources  including asset
sales and issuance of equity to meet financing  requirements  created by factors
including unanticipated declines in gold production,  unanticipated increases in
cash operating costs, unanticipated increases in capital estimates,  unfavorable
favorable currency exchange rates and lower gold prices.

LOOKING AHEAD

 Our main objectives for the next twelve months include:

o        Completion of mining of Prestea Plant-North pit;

o        Permitting  and  commencement  of oxide mining from the Akropong  trend
         west of Bogoso,  to provide  oxide ore to the  Bogoso  plant  following
         exhaustion of the Prestea Plant-North ores;

o        Commencement of sulfide mining at Bogoso;

o        Completion of construction at the Bogoso sulfide expansion project by 
         the end of 2006;

o        Achievement of targeted production rates and costs at Wassa;

o        Continued evaluation of the Prestea Underground potential;

o        A continued high level of exploration efforts;

o        Completion of the St. Jude acquisition

o        Continuation  of  efforts  to  identify  and  pursue  acquisition  and
         growth opportunities in Ghana and elsewhere.

We expect gold production at Bogoso/Prestea  during 2005 to total  approximately
130,000  ounces at an average  cash  operating  cost of about $290 per ounce and
production of approximately 70,000 ounces for the nine months at Wassa at a cash
operating cost of approximately $440 per ounce, bringing total consolidated 2005
production to approximately  200,000 ounces at an average cash operating cost of
$343 per ounce.

As more fully  disclosed in the Risk Factors in our 2004 Form 10-K,  as amended,
numerous factors could cause our estimates and expectations to be wrong or could
lead to changes in our plans.  Under any of these  circumstances,  the estimates
described above could change materially.


                                       38


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

Our financial statements reflect the application of Cdn GAAP, which is different
in certain  material  respects from US GAAP. The accounting  policies  reflected
therein are generally those applied by similarly  situated  mining  companies in
Canada.  Our  accounting  policies under Cdn GAAP are described in Note 1 of our
consolidated financial statements as found in our 2004 Form 10-K, as amended.

Preparation  of  our  consolidated  financial  statements  requires  the  use of
estimates  and  assumptions   that  can  affect  reported   amounts  of  assets,
liabilities,  revenues  and  expenses.  Accounting  policies  relating  to asset
impairments,  depreciation  and  amortization  of  mining  property,  plant  and
equipment,  and site  reclamation/closure  accruals are subject to estimates and
assumptions  regarding  reserves,  gold recoveries,  future  reclamation  costs,
future gold prices and future mining activities.

Decisions to write off, or not to write off, all or a portion of our  investment
in various properties,  especially  exploration properties subject to impairment
analysis, are based on our judgment as to the actual value of the properties and
are therefore subjective in most cases. We have written off substantially all of
our pre-1999 investments in exploration properties based upon our assessments of
the amounts recoverable from those properties. Additional exploration properties
and joint venture  interests have been found to be impaired and were written off
in 2003 and 2004 and in the first  quarter of 2005.  We continue to retain title
to  certain  properties  after  impairment   write-offs  as  future  events  and
discoveries may ultimately prove that they have significant value.

Listed  below are the  accounting  policies  and  estimates  that we believe are
critical to our financial statements due to the degree of uncertainty  regarding
the estimates or assumptions involved and the magnitude of the asset, liability,
revenue or expense being reported.

     o    Ore  stockpiles:   Stockpiles  represent  coarse  ore  that  has  been
          extracted  from the  mine and is  available  for  further  processing.
          Stockpiles  are  measured by  estimating  the number of tons added and
          removed from the  stockpile,  the number of contained  ounces based on
          assay  data,  and  the  estimated  recovery  percentage  based  on the
          expected  processing  method.  Stockpiles  are valued  based on mining
          costs  incurred  up to the  point  of  stockpiling  the ore  including
          applicable depreciation, depletion and amortization relating to mining
          operations.  Costs are added to a  stockpile  based on current  mining
          costs and removed at the average cost per recoverable ounce of gold in
          the  stockpile.  Stockpiles are reduced as material is removed and fed
          to the  mill.  A 10%  adjustment  of the  stockpile  value,  based  on
          stockpile levels in recent periods, would change the carrying value of
          the  stockpile  inventory  by  approximately  $0.3 to $0.5 million and
          change operating costs by the same amount.

     o    Impairment Charges: We periodically review and evaluate our long-lived
          assets for impairment when events or changes in circumstances indicate
          that  the  related  carrying  amounts  may  not  be  recoverable  from
          continued operation of the asset. An asset impairment is considered to
          exist  if  the  sum  of  all  estimated   future  cash  flows,  on  an
          undiscounted basis, are less than the carrying value of the asset. The
          determination   of  expected  future  cash  flows  requires   numerous
          estimates  about the future  including gold prices,  operating  costs,
          gold  recovery,   reclamation  spending,   ore  reserves  and  capital
          expenditures.  A review of Bogoso/Preseta's expected future cash flows
          as of December 31, 2004  indicated that there is no impairment at gold
          prices in excess of $369 per ounce and at Wassa there is no impairment
          at gold prices greater than $320 per ounce.

     o    Mining properties:  Mine properties  recorded on our financial records
          are  amortized  using a  units-of-production  method  over  proven and
          probable reserves.  Reserve estimates,  which serve as the denominator
          in units of production amortization calculations, involve the exercise
          of  subjective  judgment and are based on numerous  assumptions  about
          future   operating   costs,   future  gold   prices,   continuity   of
          mineralization,  future gold recovery rates, spatial  configuration of
          gold deposits, and other factors that may prove to be incorrect. A 10%
          adjustment  in estimated  reserves  could  result in an  approximately
          $0.75 million annual change in amortization expense.


                                       39


     o    Asset retirement obligation and reclamation  expenditures:  Accounting
          for reclamation  obligations  requires management to make estimates at
          each mining  operation of reclamation and closure costs to be incurred
          in the future in order to complete the reclamation  and  environmental
          remediation  work  mandated by existing laws and  regulations.  Actual
          costs incurred in future periods could differ from amounts  estimated.
          Additionally,  future changes to  environmental  laws and  regulations
          could  increase  the  extent  of  reclamation  and  remediation   work
          required.  Based upon our current  situation,  we estimate  that a 10%
          increase in total future reclamation and closure costs would result in
          an  approximately  $1.4  million  increase  in  our  asset  retirement
          obligations.

OFF BALANCE SHEET ARRANGEMENTS

We have no off balance sheet arrangements.




SUMMARY OF QUARTERLY RESULTS



Summary of Quarterly Results
  ($ millions, execept per share data)                                                   2003
                                                                                        Quarter
                       2005 Quarter Ended           2004 Quarter ended                   Ended
                   Sept. 30 June 30 March 31     Dec. 31 Sept. 30  June 30 March 30     Dec. 31
------------------------------------------------------------------------------------------------
                                                                    
Revenues              24.9     25.0     18.1        15.2     13.4     16.5     19.9        17.7
Net earnings/(losses) (3.3)    (3.6)    (1.4)        0.6     (4.3)     1.1      5.2         7.9
------------------------------------------------------------------------------------------------
Net earnings/(losses) attributable to common shareholders per share
  Basic             (0.023)  (0.025)  (0.010)      0.004   (0.030)   0.008    0.039       0.063
  Diluted           (0.023)  (0.025)  (0.010)      0.004   (0.030)   0.008    0.035       0.059
------------------------------------------------------------------------------------------------


OUTSTANDING SHARE DATA

As of November 1, 2005 we had outstanding  142,887,394 common shares, options to
acquire 5,057,451 common shares,  warrant to acquire 8,448,334 common shares and
convertible notes which are convertible into 11,111,111 common shares.


                                       40


TABLE OF CONTRACTUAL OBLIGATIONS



      Contractual Obligations                     Payment due by period (thousands)
                                   ---------------------------------------------------------------
    (as of September 30, 2005)       Total   Less than 1   1 to 3 years 3 to 5 years More than
                                                year                                   5 years
--------------------------------------------------------------------------------------------------
                                                                               
Long term debt (a)                  $ 62,201  $     4,411  $      5,896  $    51,894  $         -
-----------------------------------  --------  -----------  ------------  -----------  -----------
Interest on long term debt            14,478        4,032         7,806        2,640            -
-----------------------------------  --------  -----------  ------------  -----------  -----------
Operating lease obligations              531          163           328           40            -
-----------------------------------  --------  -----------  ------------  -----------  -----------
Other long term liabilities reflected
on the balance sheet under GAAP (b)
                                      15,915        3,492         2,439        3,513        6,472
-----------------------------------  --------  -----------  ------------  -----------  -----------
Total                               $ 93,125  $    12,098  $     16,469  $    58,087  $     6,472
-----------------------------------  --------  -----------  ------------  -----------  -----------


(a)      Includes  $50.0 million of convertible  notes maturing in 2009.  Golden
         Star has the  right to repay  the  $50.0  million  in cash or in common
         shares.  The  presentation  shown above assumes payment is made in cash
         and also assumes no conversions of the debt to common stock by the note
         holders prior to the maturity date.

(b)      Other long term liabilities represent asset retirement obligations.
         Asset retirement obligations include several estimates about future
         reclamation costs, mining schedules, timing of the performance of
         reclamation work and the quantity of ore reserves which in turn
         determine the ultimate closure date, which in turn impacts the
         discounted amounts of future asset retirement liabilities. The
         discounted value of these projected cash flows is recorded as "Asset
         retirement obligations" on the balance sheet of $10.5 million as of
         September 30, 2005. The amounts shown above are undiscounted to show
         full expected cash requirements.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our  exposure to market  risk  includes,  but is not  limited to, the  following
risks: changes in interest rates on our investment portfolio, changes in foreign
currency exchange rates, commodity price fluctuations and equity price risk.

Interest Rate Risk

From  time to time we  invest  excess  cash  in  high  quality  short-term  debt
instruments.  The rates received on such  investments may fluctuate with changes
in economic  conditions.  As a result,  our investment  income may fall short of
expectations during periods of lower interest rates. We estimate that, given the
cash balances  expected  during the next twelve months,  a 1% change in interest
rates would result in a $0.3 to $0.5 million change in annual interest income.

We have both fixed rate and variable  rate debt.  At  September  30, 2005 we had
approximately  $9.0 million of variable rate debt which carries an interest rate
of LIBOR plus 2.5%.  We estimate  that a 1% increase in the interest rate on the
variable  rate debt would  result in a $0.1  million  change in annual  interest
expense.  We have not entered into any  agreements to hedge against  unfavorable
changes in interest rates, but may in the future actively manage our exposure to
interest rate risk.

Foreign Currency Exchange Rate Risk

While our major  operating  units transact most of their business in US dollars,
many purchases of labor,  operating  supplies and capital assets are denominated
in Euros,  British pounds,  Australian dollars,  South African Rand and Ghanaian
Cedis. As a result, currency exchange fluctuations may impact the costs incurred
at our operations. Gold is sold throughout the world based principally on the US
dollar  price,  but portions of our  operating  expenses and some of our capital
purchases are incurred in currencies other than the US dollar.  The appreciation
of non-US dollar currencies against the US dollar increases production costs and
the cost of capital  assets in US dollar terms at mines located  outside the US,
which  can  adversely  impact  our net  income  and cash  flows.  Conversely,  a
depreciation of non-US dollar currencies usually decreases  production costs and
capital asset purchases in US dollar terms.


                                       42


The  value  of cash and  cash  equivalent  investments  denominated  in  foreign
currencies also fluctuates with changes in currency exchange rates. Appreciation
of  non-US  dollar  currencies  results  in a  foreign  currency  gain  on  such
investments and a decrease in non-US dollar currencies results in a loss.

While in the past we have not  utilized  market risk  sensitive  instruments  to
manage our  exposure to foreign  currency  exchange  rates,  during 2005 we have
entered into forward  purchase  contracts  for South  African Rands and Euros to
hedge  expected  future  purchases of capital  assets in South Africa and Europe
associated mostly with the Bogoso sulfide expansion project.

Commodity Price Risk

We are  engaged in gold mining and related  activities,  including  exploration,
extraction,  processing and  reclamation.  Gold is our primary product and, as a
result,  changes in the price of gold could significantly  affect our results of
operations and cash flows.  According to current estimates,  a $10 change in our
average realized price of gold would result in a $2 million to $3 million change
in pre-tax earnings and cash flows over the next 12 months.

Beginning  in the  second  quarter  of 2005 we  have  purchased  puts to lock in
minimum prices for portions of our annual gold sales in 2005,  2006 and 2007. As
of September 30, 2005 we have purchased put options for 230,000 ounces of future
gold production during 2005, 2006, and early 2007 to establish a floor price for
operating  cash flows  during  the  construction  period of the  Bogoso  sulfide
expansion  project.  In the third  quarter of 2005 we sold 90,000 $525 per ounce
call  options  to offset  the cash  costs of the put  options  purchased  in the
quarter.

Since the Rosebel royalty revenues  received by EURO from Cambior fluctuate with
gold prices a recent debt agreement required that EURO enter into a cash-settled
forward sales  agreement with the lender  designed to eliminate a portion of the
potential  impact of gold price  fluctuations on expected future Rosebel royalty
revenues.

The forward  agreement  specifies that beginning  April 20, 2005 and every three
months thereafter until July 30, 2007, when the average gold price for the prior
quarter is less than $421 per ounce, the bank will pay in cash to EURO an amount
equal to the  difference  between  the  average  gold price and $421 times 5,700
ounces.  In quarters  where the average  gold price  exceeds $421 per ounce EURO
will pay cash to the bank in an  amount  equal  to the  difference  between  the
average gold price and $421 times 5,700  ounces.  The 5,700 ounces is a notional
amount agreed to by EURO and the bank. Neither EURO nor the bank are required to
deliver gold under the  agreement.  The net effect of the agreement is that EURO
receives a net royalty  revenue on the first 57,000  ounces of gold mined at the
Rosebel mine each quarter  based on $421 per ounce gold price  regardless of the
actual gold price.

In August 2005,  in  conjunction  with the $3.0 million loan drawn in September,
EURO hedged  another  5,700  ounces per quarter from October 30, 2007 to January
29, 2010 at a price of $458.50 per ounce.  The second hedge is structured as the
first hedge described above except for the higher agreed sales price.

Gold prices averaged $427, $427 and $439 per ounce during the first,  second and
third quarters of 2005 resulting in EURO making payments to the bank of $38,000,
$36,000 and $0.1  million  respectively  in the three  quarters  of 2005.  Since
quarterly gold prices  exceeded $421 (the forward sales price per the agreement)
EURO's royalty  revenues were higher by the same amount  thereby  offsetting the
payments to the bank.

We are experiencing significant price increases in certain operating consumables
including  fuel,  cyanide,  tires,  and  other  chemical  reagents  used  in our
processing plants. Fuel prices have risen from $0.60 per liter in September 2004
to $0.85 in  September  2005 and we have  seen a 43%  increase  in the  price of
cyanide.  The price paid for several other  consumables,  including truck tires,
have risen 20% to 40% in the past 12 months.


                                       42


Equity Price Risk

We have in the past and may in the future seek to acquire  additional funding by
sale of common  shares.  Movements  in the price of our common  shares have been
volatile in the past and may also be volatile in the future. As a result,  there
is a risk that we may not be able to sell new  common  shares  at an  acceptable
price should the need for new equity funding arise.

ITEM 4.    CONTROLS AND PROCEDURES

We  continue  to carry  out  evaluations,  under  the  supervision  and with the
participation  of  our  principal  executive  officer  and  principal  financial
officer,  of the  effectiveness  of our  disclosure  controls and procedures (as
defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) during the period covered
by this report.  Based on this evaluation,  the principal  executive officer and
principal  financial  officer have concluded  that our  disclosure  controls and
procedures are effective.

We  periodically  conduct  an  evaluation,  under the  supervision  and with the
participation of our principal executive officer and principal financial officer
as well as our Audit Committee,  of our internal controls and procedures.  There
has been no change in our internal controls over financial reporting in the most
recent  quarter  that  has  materially  affected,  or is  reasonably  likely  to
materially affect our internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

Prestea Gold Resources Limited ("PGR"), our joint venture partner in the Prestea
Underground,  entered  receivership  in March 2003. The joint venture  agreement
between BGL and PGR specified  that if either party to the joint venture were to
go into  receivership  any  remaining  interest held in the  partnership  by the
insolvent partner would  immediately vest with the solvent partner.  While PGR's
official liquidator affirmed that the vesting of this interest in BGL was proper
under the terms of the joint  venture  agreement,  the  transfer  and vesting of
PGR's  ownership was  challenged in an action  brought  before the High Court in
Accra,  Ghana  against the official  liquidator by Merchant Bank (Ghana) Ltd, in
its capacity as a judgment creditor of PGR. The action was commenced on February
28, 2005 and sought an order of the court to compel the official  liquidator  to
take  control of PGR's  residual  interest in the joint  venture and to have the
interest  valued  with  the  ultimate  goal of  making  proceeds  available  for
distribution among all the creditors of PGR.

The judgment creditor's claim was based on the assertion that the vesting of the
residual  interest in BGL under the joint venture  agreement was either  illegal
and void and/or that such vesting  should  necessarily go with the assumption by
BGL of all PGR's obligations owed to third parties, including those unrelated to
the joint venture.

In June  2005,  the High  Court  issued a  preliminary  finding  in favor of the
Merchant Bank (Ghana) Ltd. While the ruling transferred PGR's ownership position
to the  liquidator,  it did not require  BGL to asume any of PGR's  obligations.
Nevertheless,  in subsequent  periods  following the vesting of PGR's  ownership
position  in BGL,  continued  project  spending by BGL  diluted  PGR's  original
ownership  position to less than 10% by September  30, 2005.  The joint  venture
agreement  further specifies that if either partner allowed itself to be diluted
to 10% or less,  the residual  value would  immediately  convert into a 2.5% net
profit interest in potential future earnings from the Prestea  Underground mine.
While the court's ruling has effectively  given the 2.5% net profits interest to
the bankruptcy  trustee,  the trustee still must establish the fair value of the
interest  and then  find a buyer.  At a recent  bankruptcy  hearing  none of the
creditors were willing to fund a valuation study.

We are also  engaged  in  routine  litigation  incidental  to our  business.  No
material legal proceedings, involving us or our business are pending, or, to our
knowledge,  contemplated, by any governmental authority. We are not aware of any
material events of noncompliance with environmental laws and regulations.


                                       43


ITEM 2.    UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3.    DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5.     OTHER INFORMATION

None.

ITEM 6.    EXHIBITS

           2.1 Pre-merger Agreement dated September 27, 2005 between Golden
               Star Resources Ltd. and St. Jude Resources Ltd. (incorporated
               by reference to Exhibit 10.1 to Form 8-K filed 
               September 29, 2005).

          31.1 Certification of Principal  Executive Officer pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002.

          31.2 Certification of Principal  Financial Officer pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002.

          32.1 Certificate of Principal  Executive Officer pursuant to 18 U.S.C.
               1350 (Section 906 of the Sarbanes-Oxley Act of 2002)

          32.2 Certificate of Principal  Financial Officer pursuant to 18 U.S.C.
               1350 (Section 906 of the Sarbanes-Oxley Act of 2002)


                                       44


SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

GOLDEN STAR RESOURCES LTD.
Registrant


                               By:     /s/ Peter J. Bradford
                                       ---------------------
                               Peter J. Bradford
                               President and Chief Executive Officer
                               Date: November 2, 2005


                               By:     /s/ Allan J. Marter
                                       -------------------
                               Allan J. Marter
                               Senior Vice President and Chief Financial Officer
                               Date:  November 2, 2005


                                       45




EXHIBITS INDEX


           2.1 Pre-merger Agreement dated September 27, 2005 between Golden
               Star Resources Ltd. and St. Jude Resources Ltd. (incorporated
               by reference to Exhibit 10.1 to Form 8-K filed 
               September 29, 2005).

          31.1 Certification of Principal  Executive Officer pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002

          31.2 Certification of Principal  Financial Officer pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002

          32.1 Certification  of  Principal  Executive  Officer  pursuant  to 18
               U.S.C. 1350 (Section 906 of the Sarbanes-Oxley Act of 2002)

          32.2 Certification  of  Principal  Financial  Officer  pursuant  to 18
               U.S.C. 1350 (Section 906 of the Sarbanes-Oxley Act of 2002)


                                       46