FURMANITE CORPORATION
	CONSOLIDATED STATEMENTS OF OPERATIONS
	(In thousands, except per share data)
		(Unaudited)
		Three Months						Nine Months
		Ended September 30,						Ended September 30,
		2007			2006			2007			2006
Revenues		$	74,190		$	60,260		$	217,358		$	179,598
Costs and expenses:
Operating costs			47,309			39,114			141,995			116,120
Depreciation and amortization			1,142			808			3,262			2,661
Selling, general and administrative			19,925			22,282			57,316			59,395
Total costs and
expenses			68,376			62,204			202,573			178,176
Operating income (loss)			5,814			(1,944	)		14,785			1,422
Interest and other income, net			248			243			624			655
Interest expense			(872	)		(955	)		(2,659	)		(1,981	)
Income (loss) before income taxes			5,190			(2,656	)		12,750			96
Income tax expense			(1,561	)		(652	)		(3,663	)		(2,684	)
Net income (loss)		$	3,629		$	(3,308	)	$	9,087		$	(2,588	)
Earnings (loss) per common share — Basic		$	0.10		$	(0.10	)	$	0.26		$	(0.08	)
Earnings (loss) per common share — Diluted		$	0.10		$	(0.10	)	$	0.25		$	(0.08	)