UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

(Mark One)                                  FORM 10-Q/A
         (X)      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                            OF THE SECURITIES EXCHANGE ACT OF 1934

                    For the Quarter Ended September 30, 2000

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

                         Commission File Number 0-19118

                          ABRAXAS PETROLEUM CORPORATION
   ----------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)

         Nevada                                      74-2584033
   ---------------------------        -----------------------------------

         (State or Other Jurisdiction of             (I.R.S. Employer
         Incorporation or Organization               Identification Number)

    500 N. Loop 1604, East, Suite 100, San Antonio, Texas         78232
   ------------------------------------------------------     ------------
         (Address of Principal Executive Offices)               (Zip Code)

Registrant's telephone number, including area code   (210)    490-4788
                                                     ------------------

                                 Not Applicable
              (Former name, former address and former fiscal year,
                         if changed since last report)
- ---------------------------------------------------------------------------

         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 such shorter  period that the restraint
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes X or No __

         The number of shares of the  issuer's  common stock  outstanding  as of
November 10, 2000, was:

            Class                                  Shares Outstanding

   Common Stock, $.01 Par Value                       22,593,939






                                     1 of 27





                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES
                                  FORM 10 - Q/A
                                      INDEX

The Company  hereby amends Part 1 of its  Quarterly  report on Form 10-Q for the
quarterly  period ended  September  30, 2000 to reflect the  restatement  of its
financial  statements  as of and for the  three  and nine  month  periods  ended
September 20, 2000.

                                     PART I
                              FINANCIAL INFORMATION


ITEM 1 - Financial Statements (Unaudited)
             Consolidated Balance Sheets -
                September 30, 2000 (As restated) and December 31,1999.........3
             Consolidated Statements of Operations -
                Three and Nine Months Ended
             September 30, 2000 (As restated) and 1999........................5
             Consolidated Statement of Stockholders Equity (Deficit)
                September 30, 2000 (As restated) and December 31, 1999........6
             Consolidated Statements of Cash Flows -
                Nine Months Ended September 30, 2000 (As restated) and 1999...7
             Notes to Consolidated Financial Statements.......................8

ITEM 2 - Management's Discussion and Analysis of Financial Condition and
             Results of Operations............................................17


ITEM 3 - Quantitative and Qualitative Disclosures about market risk...........25

                                     PART II
                                OTHER INFORMATION

ITEM 1 - Legal proceedings 27
ITEM 2 - Changes in Securities................................................27
ITEM 3 - Defaults Upon Senior Securities......................................27
ITEM 4 - Submission of Matters to a Vote of Security Holders..................27
ITEM 5 - Other Information 27
ITEM 6 - Exhibits and Reports on Form 8-K.....................................27
              Signatures   ...................................................28



                                       2



                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                           Consolidated Balance Sheets

                                                                     September 30,       December 31,
                                                                         2000                1999
                                                                    (As restated -
                                                                     see Note 11)
                                                                      (Unaudited)
                                                                   --------------------------------------
                                                                              (In thousands)

                                                                                   
Current assets:
   Cash ...................................................           $       3,633      $       3,799
   Accounts receivable, less allowance for doubtful
       accounts............................................                  16,245             14,352
   Equipment inventory ....................................                   1,461                447
   Other current assets ...................................                     479                431
                                                                   ------------------ -------------------
     Total current assets .................................                  21,818             19,029

Property and equipment.....................................                 544,688            514,353
Less accumulated depreciation, depletion, and amortization
                                                                            244,255            219,687
                                                                   ------------------ -------------------
   Net property and equipment based on the full cost
     method of accounting for oil and gas properties of
     which $17,057 was excluded from amortization .........                 300,433            294,666
Deferred financing fees, net of accumulated amortization
   of $6,349 and $4,826 at September 30, 2000 and December
   31, 1999, respectively .................................                   6,729              7,711
Other assets ..............................................                   5,099                878
                                                                   ------------------ -------------------
   Total assets ...........................................           $     334,079      $     322,284
                                                                   ================== ===================



                                      See accompanying notes to consolidated financial statements




                                       3




                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                     Consolidated Balance Sheets (continued)

                                                                     September 30,       December 31,
                                                                         2000                1999
                                                                    (As restated -
                                                                     see Note 11)
                                                                      (Unaudited)
                                                                   --------------------------------------
                                                                              (In thousands)
                                                                                   
Current liabilities:
   Accounts payable ..........................................        $      19,561      $      19,053
   Accrued interest ..........................................               10,025              6,358
   Other accrued expenses ....................................                1,879                923
                                                                   ------------------ -------------------
     Total current liabilities ...............................               31,465             26,334

Long-term debt................................................              264,586            273,421

Deferred income taxes ........................................               24,420             16,935
Minority interest in foreign subsidiary ......................               11,434             10,496
Future site restoration  .....................................                4,691              4,603
Other ........................................................                1,490                  -

Commitments and contingencies

Stockholders' deficit:
   Common stock, par value $.01 per share - authorized 200,000,000 shares;
     issued 22,759,852 and 22,747,099 shares at September 30, 2000 and December
     31, 1999
     respectively..........................................                     227                227
   Additional paid-in capital ................................              129,703            127,562
   Accumulated deficit .......................................             (131,668)          (139,825)
   Treasury stock, at cost, 165,883 and 152,083 shares at
     September 30, 2000 and December 31, 1999, respectively...
                                                                               (964)            (1,071)
   Accumulated other comprehensive (loss)income...............               (1,305)             3,602
                                                                   ------------------ -------------------
Total stockholders' deficit ..................................               (4,007)            (9,505)
                                                                   ------------------ -------------------
     Total liabilities and stockholders' deficit .............        $     334,079      $     322,284
                                                                   ================== ===================


                                      See accompanying notes to consolidated financial statements







                                       4




                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)

                                                                 Three Months Ended                     Nine Months Ended
                                                                   September 30,                          September 30,
                                                       --------------------------------------- ------------------------------------
                                                              2000                1999               2000               1999
                                                       (As restated - see                       (As restated -
                                                            Note 11)                             see Note 11)
                                                       -------------------- ------------------ -----------------  -----------------
                                                                          (In thousands except per share data)
                                                                                                         
Revenue:
   Oil and gas production revenues ...................    $      15,345        $     15,842       $     46,472       $     43,884
                                                                                                               $
   Gas processing revenues ...........................              672                 818              2,074              2,733
   Rig revenues ......................................              134                 129                384                328
   Other  ............................................              226                 169                451              2,759
                                                       -------------------- ------------------ -----------------  -----------------
                                                                 16,377              16,958             49,381             49,704
Operating costs and expenses:
   Lease operating and production taxes ..............            4,577               4,581             13,507             13,986
   Depreciation, depletion, and amortization .........            8,746               7,834             26,212             25,801
   Rig operations ....................................              204                 156                588                452
   General and administrative ........................            1,680               1,405              4,762              4,187
   General and administrative (Stock-based
      Compensation)...................................            2,133                   -              2,133                  -
                                                       -------------------- ------------------ -----------------  -----------------
                                                                 17,340              13,976             47,202             44,426
                                                       -------------------- ------------------ -----------------  -----------------
Operating income (loss)...............................             (963)              2,982              2,179              5,278

Other (income) expense:
   Interest income ...................................             (155)               (226)              (482)              (493)
   Amortization of deferred financing fee ............              508                 382              1,523              1,073
   Interest expense ..................................            7,706              10,016             23,371             28,422
   Gain of sale of equity investment..................                -                   -            (33,983)                 -
   Other .............................................              147                   -              1,030                  -
                                                       -------------------- ------------------ -----------------  -----------------
                                                                  8,206              10,172             (8,541)            29,002
Income (loss) from operations before taxes and
   extraordinary item ................................           (9,169)             (7,190)            10,720            (23,724)
Income tax expense (benefit):
   Current ...........................................             (112)                 92                 71                305
   Deferred ..........................................            4,147                (510)             3,668             (4,247)
Minority interest in income of consolidated foreign
   subsidiary ........................................              382                 147                597                172
                                                       -------------------- ------------------ -----------------  -----------------
Net income (loss) before extraordinary item .......             (13,586)             (6,919)             6,384            (19,954)
                                                                                                               $
Extraordinary item:
     Debt extinguishment ..........................                   -                   -              1,773                  -
                                                       -------------------- ------------------ -----------------  -----------------
Net Income (loss) .................................      $      (13,586)      $      (6,919)     $       8,157      $     (19,954)
                                                       ==================== ================== =================  =================
Earnings (loss) per common share:
     Net Income (loss) before extraordinary item...      $        (0.60)       $     (1.09)       $     0.28         $     (3.15)
     Extraordinary item ...........................                 -                    -              0.08                   -
                                                       -------------------- ------------------ -----------------  -----------------
Net income (loss) per common share ................      $        (0.60)       $     (1.09)       $     0.36         $     (3.15)
                                                       ==================== ================== =================  =================
Earnings (loss) per common share assuming dilution:
     Net Income (loss) before extraordinary item...      $        (0.60)       $     (1.09)       $     0.20         $     (3.15)
     Extraordinary item ...........................                 -                    -              0.05                -
                                                       -------------------- ------------------ -----------------  -----------------
Net income (loss) per common share ................      $        (0.60)       $     (1.09)       $     0.25         $     (3.15)
                                                       ==================== ================== =================  =================

                                      See accompanying notes to consolidated financial statements



                                       5





                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                       (In thousands except share amounts)
                                      (unaudited)


                                                     Common Stock     Treasury Stock  Additional                 Other
                                                ------------------------------------- Paid-In    Accumulated  Comprehensive
                                                 Shares   Amount    Shares     Amount  Capital     Deficit     Income(Loss)  Total
                                                -----------------------------------------------------------------------------------

                                                                                                    
    Balance at December 31, 1999............... 22,747,099  $ 227  152,083  $ (1,071) $ 127,562   $ (139,825)  $ 3,602    $ (9,505)
       Comprehensive income (loss):
         Net income (As restated -see Note 11).         -       -        -         -          -        8,157       -         8,157
         Other comprehensive income:
           Foreign currency translation                 -       -        -         -          -          -      (4,907)     (4,907)
             adjustment
                                                                                                -----------------------------------
       Comprehensive income (loss) (As restated         -       -        -         -          -        8,157     (4,907)     3,250
           - See Note 11) .....................
       Purchase of treasury stock .............         -       -   38,800       (78)         -          -         -           (78)
       Stock-based compensation (As restated -
         see Note 11 ).........................         -       -        -         -      2,133          -         -         2,133
       Issuance of stock warrants .............         -       -        -         -        147          -         -           147
       Issuance of common stock for
         compensation .........................     12,753      -  (25,000)      185       (139)         -        -             46
                                                -----------------------------------------------------------------------------------
    Balance at September 30, 2000 (As restated
         - see Note 11)                         22,759,852  $ 227  165,883  $   (964) $ 129,703  $ (131,668)   $(1,305)   $ (4,007)
                                                ===================================================================================


                                      See accompanying notes to consolidated financial statements





                                       6




                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                                                           Nine Months Ended
                                                                                             September 30,
                                                                                 ---------------------------------------
                                                                                        2000                1999
                                                                                   (As restated -
                                                                                    see Note 11)
                                                                                 ------------------- -------------------
                                                                                             (In Thousands)
                                                                                                  
       Operating Activities
          Net income (loss) .....................................................   $       8,157       $     (19,954)
          Adjustments to reconcile net income (loss) to net cash
             provided by operating activities:
               Minority interest in income of foreign subsidiary ................             597                 172
               Gain on sale of equity investment ................................         (33,983)                  -
               Extraordinary gain on extinguishment of debt .....................          (1,773)                  -
               Depreciation, depletion, and amortization ........................          26,212              25,801
               Amortization of deferred financing fees...........................           1,523               1,073
               Amortization of premium on Senior Notes...........................               -                (434)
               Deferred income taxes.............................................           3,668              (4,247)
               Issuance of common stock for compensation ........................              46                  52
               Issuance of warrants for compensation ............................             147                   -
               Stock-based compensation .........................................           2,133                   -
               Changes in operating assets and liabilities:
                   Accounts receivable ..........................................          (2,408)             (1,556)
                   Equipment inventory and other.................................            (741)                502
                   Accounts payable and accrued expenses ........................           5,205               7,969
                                                                                 -------------------  -------------------
          Net cash provided by operating activities .............................           8,783               9,378

          Investing Activities
          Capital expenditures, including purchases and  development of propertie         (44,271)           (115,250)
          Proceeds from sale of oil and gas properties and equipment inventory ..           8,451              14,844
          Proceeds from sale of equity investment ...............................          34,482                   -
                                                                                 ------------------- -------------------
          Net cash used by investing activities .................................          (1,338)           (100,406)

          Financing Activities
          Issuance of common stock, net of expenses .............................               2                   -
          Purchase of treasury stock, net .......................................             (79)                (12)
          Proceeds from long-term borrowings ....................................           2,900              83,000
          Payments on long-term borrowings ......................................          (9,644)            (36,298)
          Deferred financing fees ...............................................            (582)             (2,834)
                                                                                 ------------------- ------------------
          Net cash provided by (used in) financing activities ...................          (7,403)             43,856
          Effect of exchange rate changes on cash ...............................            (208)                203
                                                                                 ------------------- ------------------
          Decrease in cash ......................................................            (166)            (46,969)
          Cash at beginning of period............................................           3,799              61,390
                                                                                -------------------- ------------------
          Cash at end of period..................................................   $       3,633       $      14,421
                                                                                 =================== ==================

          Supplemental Disclosures
          Supplemental disclosures of cash flow information:
               Interest paid ....................................................   $      19,704       $      20,788
                                                                                 =================== ==================





                                      See accompanying notes to consolidated financial statements


                                       7

                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                               September 30, 2000


Note 1. Basis of Presentation

         The accounting  policies followed by Abraxas Petroleum  Corporation and
its subsidiaries  (the "Company"or  "Abraxas") are set forth in the notes to the
Company's audited  financial  statements in the Annual Report on Form 10-K filed
for the year ended December 31, 1999. Such policies have been continued  without
change.  Also,  refer to the notes to those financial  statements for additional
details of the Company's financial  condition,  results of operations,  and cash
flows. All the material items included in those notes have not changed except as
a result of normal  transactions  in the interim,  or as  disclosed  within this
report. The accompanying interim consolidated financial statements have not been
audited by independent  accountants,  but in the opinion of management,  reflect
all adjustments  necessary for a fair presentation of the financial position and
results of  operations.  Any and all  adjustments  are of a normal and recurring
nature.

         The consolidated financial statements include the accounts of the
Company, its wholly-owned foreign subsidiary Canadian Abraxas Petroleum Limited
("Canadian Abraxas") and its 49% owned foreign subsidiary Grey Wolf Exploration
Inc. ("Grey Wolf"). Minority interest represents the minority shareholders'
proportionate share of the equity and income of Grey Wolf.

         Canadian Abraxas' and Grey Wolf's assets and liabilities are translated
to U.S. dollars at period-end exchange rates. Income and expense items are
translated at average rates of exchange prevailing during the period.
Translation adjustments are accumulated as a separate component of shareholders'
equity.

         Certain balances for 1999 and year to date 2000 have been reclassified
for comparative purposes.

Note 2. Sale of equity investment

         On March 31, 2000,  the Company sold its interest in certain  crude oil
and natural gas properties in Wyoming. In addition,  the Company sold its equity
investment in Abraxas Wamsutter, L.P., a limited partnership of which one of the
Company's subsidiaries was the general partner, which owned an interest in crude
oil and  natural  gas  properties  in the same area.  The  Company's  investment
Abraxas  Wamsutter,  L.P. was accounted for by the equity method since inception
in 1998.  Prior to the sale of the  partnership  in March  2000,  the  Company's
equity  investee share of oil and gas property  cost,  results of operations and
amortization were not material to its consolidated  financial  statements.  As a
result of the  sale,  we  received  approximately  $34  million  in cash,  which
represented a proportional interest in the partnership's proved properties.  The
Company's  equity investee  interest in such properties as of December 31, 1999,
the  effective  date of the sale,  were 2.8 MBbls of crude oil and  natural  gas
liquids and 25.8 MMcf of natural gas. These equity investment  reserves were not
included in consolidated  DD&A  computations  during 1999 or 2000. The Company's
share of the equity investee  standardized measure of discounted future net cash
flows at December 31, 1999 was $12.3 million.  The following  table  illustrates
the impact of our interest in the equity  method  investment  as of December 31,
1999.



                                             Total                        United States                       Canada
                                -------------------------------- -------------------------------- --------------------------------
                                      Liquid          Natural          Liquid          Natural          Liquid          Natural
                                   Hydrocarbons         Gas         Hydrocarbons         Gas         Hydrocarbons         Gas
                                ------------------- ------------ ------------------- ------------ ------------------- ------------
                                    (Barrels)          (Mcf)         (Barrels)          (Mcf)         (Barrels)          (Mcf)
                                                                            (In Thousands)
                                                                                                         
Proved developed and
undeveloped reserves
   Balance December 31,1999 ..             9,849        164,305            6,421         80,417              3,428         83,888(2)
      Equity investee ........             2,793         25,810            2,793         25,810               -              -
                                ------------------- ------------ ------------------- ------------ ------------------- ------------
   Consolidated ..............            12,642        190,115            9,214        106,227              3,428         83,888
                                =================== ============ =================== ============ =================== ============


                                       8



                                                                  Total               U.S.              Canada
                                                              --------------- --- -------------- -- -------------
                                                                                 (In thousands)
                                                                                           
Standardized Measure of discounted net cash
    flow related to proved reserves at December 31, 1999 .     $    238,451       $    123,283      $   115,168
      Equity investee ....................................           12,334             12,334               -
                                                              ---------------     --------------    -------------
  Consolidated ...........................................     $    250,785            135,617       $  115,168
                                                              ---------------     --------------    -------------



Note 3. Extraordinary Item and Unusual Item

         In June 2000, the Company retired $7.1 million of our 11.5% Senior
Notes, due 2004 by repurchasing the notes for $5.4 million in cash resulting in
a gain of $1.7 million . The transaction was consummated at the current market
value of the notes.

         During the second quarter of 2000, the Company incurred approximately
$400,000 in non-recurring costs in its Canadian operations, relating to the
acquisition of New Cache Petroleums, L.T.D. in early 1999. These costs are
included in other expenses in the accompanying financial statements.

Note 4.  Long-Term Debt

         Long-term debt consists of the following:


                                                                              September 30          December 31
                                                                                  2000                 1999
                                                                           -------------------------------------------
                                                                                         (In thousands)
                                                                                             
   11.5% Senior Notes due 2004, Series D ("Old Notes") (see below)            $       801          $     4,321
   12.875% Senior Secured Notes due 2003 ("First Lien Notes") (see
        below). ...................................................                63,500               63,500
   11.5% Senior Secured Notes due 2004, Series A ("Second Lien Notes")
        (see below). ..............................................               190,178              193,769
   Credit facility payable to a Canadian bank (due 2001),
        providing for borrowings to approximately $15,870,000 at
        the bank's prime rate plus .125%, 7.50% at June 30, 2000,
        secured by the assets of Grey Wolf........................                  7,948                8,360
   Other ..........................................................                 2,159                3,471
                                                                           -------------------- ----------------------
                                                                                  264,586              273,421
   Less current maturities ........................................                     -                    -
                                                                           -------------------- ----------------------
                                                                              $   264,586          $   273,421
                                                                           ==================== ======================


    In June 2000, the Company retired $7.1 million of its 11.5% Senior Notes,
($3.5 million of the Old Notes and $3.6 million of the Second Lien Notes).

    Old Notes. On November 14, 1996, Abraxas and Canadian Abraxas consummated
the offering of $215.0 million of their 11.5% Senior Notes due 2004, Series A,
which were exchanged for Series B Notes in February 1997. On January 27, 1998,
Abraxas and Canadian Abraxas completed the sale of $60.0 million of their 11.5%
senior notes due 2004, Series C. The Series B Notes and the Series C Notes were
subsequently exchanged for $275.0 million in principal amount of the Old Notes
in June 1998.

    Interest on the Old Notes is payable semi-annually in arrears on May 1 and
November 1 of each year at the rate of 11.5% per annum. The Old Notes are
redeemable, in whole or in part, at the option of Abraxas and Canadian Abraxas,
on or after November 1, 2000, at the redemption prices set forth below, plus
accrued and unpaid interest to the date of redemption, if redeemed during the
12-month period commencing on November 1 of the years set forth below:

                                       9

                  Year                             Percentage
                  2000.........................     105.750%
                  2001.........................     102.875%
                  2002 and thereafter..........     100.000%

    The Old Notes are joint and several obligations of Abraxas and Canadian
Abraxas and rank pari passu in right of payment to all existing and future
unsubordinated indebtedness of Abraxas and Canadian Abraxas. The Old Notes rank
senior in right of payment to all future subordinated indebtedness of Abraxas
and Canadian Abraxas. The Old Notes are, however, effectively subordinated to
the First Lien Notes to the extent of the value of the collateral securing the
First Lien Notes and the Second Lien Notes to the extent of the value of the
collateral securing the Second Lien Notes. The Old Notes are unconditionally
guaranteed, on a senior basis by a wholly-owned Abraxas subsidiary, Sandia Oil &
Gas Corporation ("Sandia"). The guarantee is a general unsecured obligation of
Sandia and ranks pari passu in right of payment to all unsubordinated
indebtedness of Sandia and senior in right of payment to all subordinated
indebtedness of Sandia. The guarantee is effectively subordinated to the First
Lien Notes and the Second Lien Notes to the extent of the value of the
collateral securing these obligations.

    Upon a change of control, each holder of the Old Notes will have the right
to require Abraxas and Canadian Abraxas to repurchase all or a portion of such
holder's Old Notes at a redemption price equal to 101% of the principal amount
thereof, plus accrued and unpaid interest to the date of repurchase. In
addition, Abraxas and Canadian Abraxas will be obligated to offer to repurchase
the Old Notes at 100% of the principal amount thereof plus accrued and unpaid
interest to the date of repurchase in the event of certain asset sales.

    First Lien Notes. In March 1999, Abraxas consummated the sale of $63.5
million of the First Lien Notes. Interest on the First Lien Notes is payable
semi-annually in arrears on March 15 and September 15, commencing September 15,
1999. The First Lien Notes are redeemable, in whole or in part, at the option of
Abraxas on or after March 15, 2001, at the redemption prices set forth below,
plus accrued and unpaid interest to the date of redemption, if redeemed during
the 12-month period commencing on March 15 of the years set forth below:

                    Year                                  Percentage

                    2001................................    103.000%
                    2002 and thereafter.................    100.000%

    At any time, or from time to time, prior to March 15, 2001, Abraxas may, at
its option, use all or a portion of the net cash proceeds of one or more equity
offerings to redeem up to 35% of the aggregate original principal amount of the
First Lien Notes at a redemption price equal to 112.875% of the aggregate
principal amount of the First Lien Notes be redeemed, plus accrued and unpaid
interest.

    The First Lien Notes are senior indebtedness of Abraxas secured by a first
lien on substantially all of the crude oil and natural gas properties of Abraxas
and the shares of Grey Wolf owned by Abraxas. The First Lien Notes are
unconditionally guaranteed on a senior basis, jointly and severally, by Canadian
Abraxas, Sandia and one of our wholly-owned subsidiaries, Wamsutter Holdings,
Inc. The guarantees are secured by substantially all of the crude oil and
natural gas properties of the guarantors and the shares of Grey Wolf owned by
Canadian Abraxas.

    Upon a change of control, each holder of the First Lien Notes will have the
right to require Abraxas to repurchase such holder's First Lien Notes at a
redemption price equal to 101% of the principal amount thereof plus accrued and
unpaid interest to the date of repurchase. In addition, Abraxas will be
obligated to offer to repurchase the First Lien Notes at 100% of the principal
amount thereof plus accrued and unpaid interest to the date of redemption in the
event of certain asset sales.

    The indenture governing the First Lien Notes (the "First Lien Notes
Indenture") contains certain covenants that limit the ability of Abraxas and
certain of its subsidiaries, including the guarantors of the First Lien Notes
(the "First Lien Restricted Subsidiaries") to, among other things, incur
additional indebtedness, pay dividends or make certain other restricted
payments, consummate certain asset sales, enter into certain transactions with
affiliates, incur liens, merge or consolidate with any other person or sell,
assign, transfer, lease, convey or otherwise dispose of all or substantially all
of the assets of Abraxas.

    The First Lien Notes Indenture provides, among other things, that Abraxas
may not, and may not cause or permit the First Lien Restricted Subsidiaries, to,
directly or indirectly, create or otherwise cause to permit to exist or become
                                       10

effective any encumbrance or restriction on the ability of such subsidiary to
pay dividends or make distributions on or in respect of its capital stock, make
loans or advances or pay debts owed to Abraxas or any other First Lien
Restricted Subsidiary, guarantee any indebtedness of Abraxas or any other First
Lien Restricted Subsidiary or transfer any of its assets to Abraxas or any other
First Lien Restricted Subsidiary except for such encumbrances or restrictions
existing under or by reason of:

         (1) applicable law;

         (2) the First Lien Notes Indenture;

         (3) customary non-assignment provisions of any contract or any lease
governing leasehold interest of such subsidiaries;

         (4) any instrument governing indebtedness assumed by us in an
acquisition, which encumbrance or restriction is not applicable to such First
Lien Restricted Subsidiary or the properties or assets of such subsidiary other
than the entity or the properties or assets of the entity so acquired;

         (5) agreements existing on the Issue Date (as defined in the First Lien
Notes Indenture) to the extent and in the manner such agreements were in effect
on the Issue Date;

         (6) customary restrictions with respect to subsidiaries of Abraxas
pursuant to an agreement that has been entered into for the sale or disposition
of capital stock or assets of such First Lien Restricted Subsidiary to be
consummated in accordance with the terms of the First Lien Notes Indenture or
any Security Documents (as defined in the First Lien Notes Indenture) solely in
respect of the assets or capital stock to be sold or disposed of;

         (7) any instrument governing certain liens permitted by the First Lien
Notes Indenture, to the extent and only to the extent such instrument restricts
the transfer or other disposition of assets subject to such lien; or

         (8) an agreement governing indebtedness incurred to refinance the
indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (2), (4) or (5) above; provided, however, that the provisions relating to
such encumbrance or restriction contained in any such refinancing indebtedness
are no less favorable to the holders of the First Lien Notes in any material
respect as determined by the Board of Directors of Abraxas in their reasonable
and good faith judgment that the provisions relating to such encumbrance or
restriction contained in the applicable agreement referred to in such clause
(2), (4) or (5) and do not extend to or cover any new or additional property or
assets and, with respect to newly created liens, (A) such liens are expressly
junior to the liens securing the First Lien Notes, (B) the refinancing results
in an improvement on a pro forma basis in Abraxas' Consolidated EBITDA Coverage
Ratio (as defined in the First Lien Notes Indenture) and (C) the instruments
creating such liens expressly subject the foreclosure rights of the holders of
the refinanced indebtedness to a stand-still of not less than 179 days.

    Second Lien Notes. In December 1999, Abraxas and Canadian Abraxas
consummated an exchange offer whereby $188,778,000 of the Second Lien Notes were
exchanged for $269,699,000 of the Old Notes. An additional $5,000,000 of the
Second Lien Notes were issued in payment of fees and expenses. Interest on the
Second Lien Notes is payable semi-annually in arrears on May 1 and November 1,
commencing May 1, 2000. The Second Lien Notes are redeemable, in whole or in
part, at the option of Abraxas and Canadian Abraxas on or after December 1,
2000, at the redemption prices set forth below, plus accrued and unpaid interest
to the date of redemption, if redeemed during the 12-month period commencing on
December 1 of the years set forth below:

                    Year                                      Percentage
                    2000....................................    105.750%
                    2001....................................    102.875%
                    2002 and thereafter.....................    100.000%

    Prior to December 1, 2000, Abraxas and Canadian Abraxas may use all or a
portion of the net cash proceeds of one or more equity offerings to redeem up to
50% of the aggregate original principal amount of the Second Lien Notes at a
redemption price equal to 111.50% of the principal amount of the Second Lien
Notes be redeemed, plus accrued and unpaid interest.

                                       11

    The Second Lien Notes are senior indebtedness of Abraxas and Canadian
Abraxas and are secured by a second lien on substantially all of the crude oil
and natural gas properties of Abraxas and Canadian Abraxas and the shares of
Grey Wolf owned by Abraxas and Canadian Abraxas. The Second Lien Notes are
unconditionally guaranteed on a senior basis, jointly and severally, by Sandia
and Wamsutter. The guarantees are secured by substantially all of the crude oil
and natural gas properties of the guarantors. The Second Lien Notes are,
however, effectively subordinated to the First Lien Notes and related guarantees
to the extent the value of the collateral securing the Second Lien Notes and
related guarantees and the First Lien Notes and related guarantees is
insufficient to pay both the Second Lien Notes and the First Lien Notes.

    Upon a change of control, each holder of the Second Lien Notes will have the
right to require Abraxas and Canadian Abraxas to repurchase such holder's Second
Lien Notes at a redemption price equal to 101% of the principal amount thereof
plus accrued and unpaid interest to the date of repurchase. In addition, Abraxas
and Canadian Abraxas will be obligated to offer to repurchase the Second Lien
Notes at 100% of the principal amount thereof plus accrued and unpaid interest
to the date of redemption in the event of certain asset sales.

    The indenture governing the Second Lien Notes (the "Second Lien Notes
Indenture") contains certain covenants that limit the ability of Abraxas and
Canadian Abraxas and certain of their subsidiaries, including the guarantors of
the Second Lien Notes (the "Second Lien Restricted Subsidiaries") to, among
other things, incur additional indebtedness, pay dividends or make certain other
restricted payments, consummate certain asset sales, enter into certain
transactions with affiliates, incur liens, merge or consolidate with any other
person or sell, assign, transfer, lease, convey or otherwise dispose of all or
substantially all of the assets of Abraxas or Canadian Abraxas.

    The Second Lien Notes Indenture provides, among other things, that Abraxas
and Canadian Abraxas may not, and may not cause or permit the Second Lien
Restricted Subsidiaries, to, directly or indirectly, create or otherwise cause
to permit to exist or become effective any encumbrance or restriction on the
ability of such subsidiary to pay dividends or make distributions on or in
respect of its capital stock, make loans or advances or pay debts owed to
Abraxas, Canadian Abraxas or any other Second Lien Restricted Subsidiary,
guarantee any indebtedness of Abraxas, Canadian Abraxas or any other Second Lien
Restricted Subsidiary or transfer any of its assets to Abraxas, Canadian Abraxas
or any other Second Lien Restricted Subsidiary except for such encumbrances or
restrictions existing under or by reason of:

         (1) applicable law;

         (2) the Old Notes Indenture, the First Lien Notes Indenture, or the
Second Lien Notes Indenture;

         (3) customary non-assignment provisions of any contract or any lease
governing leasehold interest of such subsidiaries;

         (4) any instrument governing indebtedness assumed by us in an
acquisition, which encumbrance or restriction is not applicable to such Second
Lien Restricted Subsidiary or the properties or assets of such subsidiary other
than the entity or the properties or assets of the entity so acquired;

         (5) agreements existing on the Issue Date (as defined in the Second
Lien Notes Indenture) to the extent and in the manner such agreements were in
effect on the Issue Date;

         (6) customary restrictions with respect to subsidiaries of Abraxas and
Canadian Abraxas pursuant to an agreement that has been entered into for the
sale or disposition of capital stock or assets of such Second Lien Restricted
Subsidiary to be consummated in accordance with the terms of the Second Lien
Notes solely in respect of the assets or capital stock to be sold or disposed
of;

         (7) any instrument governing certain liens permitted by the Second Lien
Notes Indenture, to the extent and only to the extent such instrument restricts
the transfer or other disposition of assets subject to such lien; or

         (8) an agreement governing indebtedness incurred to refinance the
indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (2), (4) or (5) above; provided, however, that the provisions relating to
such encumbrance or restriction contained in any such refinancing indebtedness
are no less favorable to the holders of the Second Lien Notes in any material
respect as determined by the Board of Directors of Abraxas in their reasonable
and good faith judgment that the provisions relating to such encumbrance or
restriction contained in the applicable agreement referred to in such clause
(2), (4) or (5).

                                       12

Contingent Value Rights ("CVRs")

    As part of the exchange offer, Abraxas issued the CVRs the terms of which
provide that the holders thereof could receive up to a total of 104,365,326
shares of Abraxas common stock. Subsequent to the issuance of the CVRs, Abraxas'
common stock traded at an average price per share of $3.73 or higher for 30 days
during the 45-day trading period beginning on August 16, 2000, and ending on
October 19, 2000. As a result, under the terms of the CVRs, the maximum number
of shares which holders of the CVRs could be entitled to receive has been
reduced to 8.5 million shares of Abraxas common stock. In addition, in the event
Abraxas common stock trades at an average price per share higher than $3.73 for
30 days during any future 45-day trading period, the number of shares issuable
under the CVRs would decrease correspondingly to a number below 8.5 million.

    On December 21, 2000, or at the election of Abraxas, on May 21, 2001,
Abraxas may be required to issue additional shares of common stock to the
holders of the contingent value rights. The actual number of shares issued will
depend on the market price of Abraxas common stock. The CVRs will terminate if
the market price of Abraxas common stock exceeds certain target prices for a
period of 30 trading days during any 45 consecutive trading day period prior to
the expiration date. The target price on any given date will equal $5.03 plus
daily interest at an annual rate of 11.5%. On December 21, 2000, the target
price will be $5.68 and on May 21, 2001, the target price will be $5.97.

Note 5. Earnings Per Share

         The following table sets forth the computation of basic and diluted
earnings per share:




                                                            Three Months Ended September 30,       Nine Months Ended September 30,
                                                          -----------------------------------    -----------------------------------
                                                               2000                 1999               2000               1999
                                                           -------------        --------------   ---------------      ----------
                                                                                                        
Numerator:
  Net income (loss) from continuing operations         $     (13,586)     $         (6,919)     $        6,384      $    (19,954)
                                                         ---------------       ------------        --------------     -----------
  Numerator for basic and diluted  earnings per share
  - income  (loss) from continuing operations                (13,586)               (6,919)              6,384           (19,954)

  Extraordinary item                                              -                     -                1,773                -
                                                         ----------------       ------------        --------------     -----------
  Numerator  for  basic  earnings  per share - income
  (loss) applicable to common stock                          (13,586)               (6,919)              8,157           (19,954)

Denominator:
  Denominator for basic earnings per share -
    Weighted-average shares                               22,628,599              6,352,672         22,641,993          6,342,437

  Effect of dilutive securities:
    Stock options, warrants and CVR's                           -                     -              9,979,975               -
                                                          ---------------       ------------        --------------     -----------
  Dilutive potential common shares Denominator
    for diluted earnings per share -
    Adjusted weighted-average shares and assumed
    Conversions                                           22,628,599              6,352,672         32,621,968          6,342,437

  Basic earnings (loss) per share:
    Income (loss) from  continuing operations          $      (0.60)        $        (1.09)      $       0.28       $      (3.15)
    Extraordinary item                                            -                    -                 0.08               -
                                                           -------------        --------------       ------------      -------------
                                                       $      (0.60)        $        (1.09)      $       0.36       $      (3.15)
                                                           =============        ==============       ============      =============
  Diluted earnings (loss) per share:
   Income (loss) from continuing operations            $      (0.60)        $        (1.09)      $       0.20       $      (3.15)
    Extraordinary item                                            -                    -               0.05               -
                                                           -------------        --------------       ------------      -------------
                                                       $      (0.60)        $        (1.09)      $       0.25       $      (3.15)
                                                           =============        ==============       ============      =============



         For the three months ended September 30, 2000 and 1999, and for the
nine months ended September 30, 1999, none of the shares issuable in connection
with stock options, warrants or CVR's are included in diluted shares. Inclusion
of these shares would be antidilutive due to losses incurred in the periods. If
losses were not incurred in these periods, for the three months ended September
30, 2000 and 1999, 11.4 million and 108,000 shares, respectively, and for the
nine months ended September 30, 1999, 16,200 shares would have been included.

                                       13

Note 6.  Summary Financial Information of Canadian Abraxas Petroleum Ltd.

         The following is summary financial information of Canadian Abraxas, a
wholly owned subsidiary of Abraxas at September 30, 2000. Canadian Abraxas is
jointly and severally liable with Abraxas for the entire balance of Abraxas' and
Canadian Abraxas' 11.5% Senior Notes due 2004.


                                                        BALANCE SHEET
           ----------------------------------------------------------------------------------------------
                                  Assets                          Liabilities and Shareholders Equity
           ----------------------------------------------------------------------------------------------
                                                   (In Thousands)
                                                                                      
           Total current assets          $        8,734  Total current liabilities       $        4,635
           Oil and gas properties               148,294  11.5%  Notes due 2004                   52,629
           Other assets                           7,099  Note payable to Abraxas                 27,085
                                                          Other liabilities                      28,502
                                                          Equity                                 51,276
                                            ------------                                     -----------
                                         $      164,127                                  $      164,127
                                            ============                                     ===========

Note 7. Business Segments

         The Company operates n one segment. Business segment information about
the Company's third quarter operations in different geographic areas is as
follows:



                                                                     Three Months Ended September 30, 2000
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $       4,750          $      11,627     $       16,377
                                                          ==================     =================  ===================
             Operating profit (loss).................        $        (516)         $       2,944     $        2,428
                                                          ==================     =================
             General corporate.......................                                                         (3,391)
             Interest expense and amortization of
                deferred financing fees .............                                                         (8,206)
                                                                                                    -------------------
                Income (loss) before income taxes....                                                 $       (9,169)
                                                                                                    ===================

                                                                     Three Months Ended September 30, 1999
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $       5,920          $      11,038     $       16,958
                                                          ==================     =================  ===================
             Operating profit (loss).................        $       1,720          $       1,993     $        3,713
                                                          ==================     =================
             General corporate ......................                                                           (731)
             Interest expense and amortization of
                deferred financing fees .............                                                        (10,172)
                                                                                                    -------------------
                Income (loss) before income taxes ...                                                 $       (7,190)
                                                                                                    ===================

                                                                      Nine Months Ended September 30, 2000
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $      16,033          $      33,348     $       49,381
                                                          ==================     =================  ===================

             Operating profit (loss).................        $       1,208          $       6,171     $        7,379
                                                          ==================     =================
             General corporate ......................                                                         (5,200)
             Interest expense and amortization of
                deferred financing fees .............                                                        (24,412)
                Other   .............................                                                         32,953
                                                                                                    -------------------
                Income before income taxes and
                  extraordinary item ................                                                 $       10,720
                                                                                                    ===================




                                                                     Nine Months Ended September 30, 1999
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $      18,677          $      31,027     $       49,704
                                                          ==================     =================  ===================
             Operating profit (loss).................        $       5,946          $       1,556     $        7,502
                                                          ==================     =================
             General corporate ......................                                                         (2,224)
             Interest expense and amortization of
                deferred financing fees .............                                                        (29,002)
                                                                                                    -------------------
                Income before income taxes ..........                                                 $      (23,724)
                                                                                                    ===================

                                                                               September 30, 2000
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Identifiable assets at September 30,
                2000.................................        $     128,844          $     199,200     $      328,044
                                                          ==================     =================
             Corporate assets .......................                                                          6,035
                                                                                                    -------------------
                Total assets ........................                                                 $      334,079
                                                                                                    ===================

                                                                               December, 31, 1999
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Identifiable assets at December 31,
                1999 ................................        $     107,336          $     206,474     $      313,810
                                                          ==================     =================
             Corporate assets .......................                                                          8,474
                                                                                                    -------------------
                Total assets ........................                                                 $      322,284
                                                                                                    ===================

                                       14

Note 8.  Contingencies

         In May 1995, certain plaintiffs filed a lawsuit against the Company
alleging negligence and gross negligence, tortuous interference with contract,
conversion and waste. In March 1998, a jury found against the Company, and on
May 22, 1998, final judgement in the amount of approximately $1.3 million was
entered. The Company filed an appeal and in March 2000, the Court of Appeals
reduced the plaintiff's award to $362,495 plus post judgement interest of
$68,915. The Company settled the suit on April 26, 2000, for $435,781 which was
charged to earnings in the accompanying financial statements for the nine months
ended September 30, 2000.

         Additionally, from time to time, the Company is involved in litigation
relating to claims arising out of our operations in the normal course of
business. At September 30, 2000, the Company wase not engaged in any legal
proceedings that are expected, individually or in the aggregate, to have a
material adverse effect on the Company's financial position or results of
operations.

         See note 4 regarding potential issuance of additional common stock
related to CVR's

Note 9. New Accounting Pronouncement

    In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities" (as amended by
SFAS No. 138), which is required to be adopted in years beginning after June 15,
1999. In June 1999, SFAS No. 138 was issued, which delays the required adoption
of SFAS No. 133 by one year. The statement permits early adoption as of the
                                       15

beginning of any fiscal quarter after its issuance. The Statement will require
the Company to recognize all derivatives on the balance sheet at fair value.
Derivatives that are not hedges must be adjusted to fair value through income.
If the derivative is a hedge, changes in the fair value of derivatives will
either be offset against the change in fair value of the hedged assets,
liabilities, of firm commitments through earnings or recognized in other
comprehensive income until the hedge item is recognized in earnings. Based on a
preliminary review, had the Company implemented SFAS No. 133 as of September 30,
2000, an estimated $24.0 million liability would have been recorded. The offset
at the future date of implementation would be reflected as a cumulative effect
adjustment to income and other comprehensive income in stockholder's equity. The
Company will adopt this statement on January 1, 2001.

Note 10. Stock-based Compensation

         Statement of Financial Accounting Standards ("SFAS") No. 123,
"Accounting for Stock-Based Compensation," ("Statement 123") encourages, but
does not require, companies to record compensation cost for stock-based employee
compensation plans at fair value. The Company has chosen to continue to account
for stock-based compensation using the intrinsic value method prescribed in
Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued
to Employees," and related interpretations. Accordingly, compensation cost for
stock options issued to employees is measured as the excess, if any, of the
quoted market price of the Company's stock at the date of the grant over the
amount an employee must pay to acquire the stock.

         Effective July 1, 2000, the Financial Accounting Standards Board
("FASB") issued FIN 44, "Accounting for Certain Transactions involving Stock
Compensation", an interpretation of APB No. 25. Under the interpretation,
certain modifications to fixed stock option awards which were made subsequent to
December 15, 1998, and were not exercised prior to July 1, 2000, require that
the awards be accounted for as variable until they are exercised, forfeited, or
expired. In March 1999, the Company amended the exercise price on certain stock
options to $2.06 on all options with an existing exercise price greater than
$2.06. The Company recognized approximately $2.1 million as Stock-based
Compensation expense during the three and nine months ended September 30, 2000.

Note 11.  Restatement

         Subsequent to the issuance of the Company's financial statements for
the three and nine months ended September 30, 2000 the Company's management
determined that the effect of the previous repricing of certain stock options
was not properly reported during the three months ended Seeptember 30, 2000. As
a result, the financial statements for the three and nine months ended September
30, 2000, have been restated from the amounts previously reported to properly
account for the effect of these repricings. A summary of the significant effects
of the restatement follows:
                                                 At September 30, 2000
                                       ---------------------------------------
                                         As Previously        As Restated
                                           Reported
                                       ------------------  -------------------
Additional paid-in capital              $     127,570      $     129,703
Accumulated deficit                          (129,535)          (131,668)


                                                      Three Months ended September 30, 2000    Nine Months ended September 30, 2000
                                                     ----------------------------------------- ------------------------------------
                                                       As Previously         As Restated          As Previously      As Restated
                                                         Reported                                   Reported
                                                     ------------------ ---------------------- -------------------- ---------------
                                                                                                        
General and administrative (Stock-based
   Compensation                                      $         -        $          2,133       $         -          $       2,133
Operating income (loss)                                      1,170                  (963)              4,312                2,179
Income (loss) from operations before taxes and
  extraordinary item                                        (7,036)               (9,169)             12,853               10,720
Net income (loss) before extraordinary item                (11,453)              (13,586)              8,937                6,384
Net income (loss)                                          (11,453)              (13,586)             10,290              (11,453)
                                                     ================== ===================== ===================== ===============
Earnings (loss) per common share:
  Net income (loss) before extraordinary item        $       (0.51)     $          (0.60)      $        0.40        $        0.28
  Extraordinary item                                            -                    -                  0.06                 0.08
                                                     ------------------ ---------------------- -------------------- ---------------
Net income (loss) per common share                   $       (0.51)     $          (0.60)      $        0.46        $        0.36
                                                     ================== ====================== ==================== ===============
Earnings (loss) per common share assuming dilution:
  Net income (loss) before extraordinary item        $       (0.51)     $          (0.60)      $        0.27        $         0.20
  Extraordinary item                                             -                   -                  0.04                  0.05
                                                     ------------------ ---------------------- -------------------- ---------------
Net income (loss) per common share                   $       (0.51)     $          (0.60)      $        0.31        $         0.25
                                                     ================== ====================== ==================== ===============


                                       16

                 .ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART I


Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations
- --------------------------------------------------------------------------------

Restatement

         Subsequent to the issuance of the Company's financial statements for
the three and nine months ended September 30, 2000 the Company's management
determined that the effect of the previous repricing of certain stock options
was not properly reported during the three months ended September 30, 2000. As a
result, the financial statements for the three and nine months ended September
30, 2000, have been restated from the amounts previously reported to properly
account for the effect of these repricings. A summary of the significant effects
of the restatement in presented in Note 11. The accompanying MD&A has been
revised to reflect the effect of the restatement of the Company's interim
statements for the three and nine month periods ended September 30, 2000.

                                   **********

    The following is a discussion of our financial condition, results of
operations, liquidity and capital resources. This discussion should be read in
conjunction with our consolidated financial statements and the notes thereto,
included in our Annual report on Form 10-K filed for the year ended December 31,
1999, which is incorporated herein by reference.

Results of Operations

    The factors which most significantly affect our results of operations are: o
the sales prices of crude oil and natural gas o the level of total sales volumes
of crude oil and natural gas, and o the level and success of exploration and
development activity.

    Selected operating data. The following table sets forth certain operating
data of the Company for the periods presented.



                                                                Three Months Ended               Nine Months Ended
                                                                  September 30,                    September 30,
                                                            ---------------------------    -------------------------------
                                                               2000            1999            2000              1999
                                                            ------------    -----------    --------------    -------------
                                                                                              
     Operating Revenue (in thousands):
     Crude Oil Sales                                    $         2,454  $       3,242  $          7,681  $         8,506
     Natural Gas Sales                                           11,044         11,074            33,555           32,012
     Natural Gas Liquids Sales                                    1,847          1,526             5,236            3,366
     Processing Revenue                                             672            818             2,074            2,733
     Rig Operations                                                 134            129               384              328
     Other                                                          226            169               451            2,759
                                                            ------------    -----------    --------------    -------------
                                                        $        16,377  $      16,958  $         49,381  $        49,704
                                                            ============    ===========    ==============    =============

     Operating Income(loss)(in thousands)
     (as restataed)                                     $          (963) $       2,982  $          2,179  $         5,278
     Crude Oil Production (MBBLS)                                   144            192               474              609
     Natural Gas Production (MMCFS)                               4,764          6,273            15,312           20,155
     Natural Gas Liquids Production (MBBLS)                          79             98               243              282
     Average Crude Oil Sales Price ($/BBL)               $        16.99  $       16.88  $          16.20  $         13.98
     Average Natural Gas Sales Price ($/MCF)             $         2.32  $        1.77  $           2.19  $          1.59
     Average Liquids Sales Price ($/BBL)                 $        23.35  $       15.62  $          21.50  $         11.96


Comparison of Three Months Ended September 30, 2000 to Three Months Ended
September 30, 1999

                                       17

    Operating Revenue. During the three months ended September 30, 2000,
operating revenue from crude oil, natural gas and natural gas liquid sales
decreased to $15.3 million from $15.8 million for the same period in 1999. The
decrease in revenue from crude oil, natural gas and natural gas liquids was
primarily due to decreased production volumes during the three months ended
September 30, 2000 as compared to the same period of 1999. The decrease in
production volumes had a $3.8 million impact on revenue, which was largely
offset by increased prices received in 2000 as compared to 1999. Increased
prices contributed $3.3 million to revenue.

 The average sales price, net of hedging activities, for the quarter ended
September 30, 2000 were:

o        $16.99 per Bbl of crude oil,
o        $23.35 per Bbl of natural gas liquid, and
o        $ 2.32 per Mcf of natural gas

The average sales price, net of hedging activities, for the quarter ended
September 30, 1999 were:

o        $16.88 per Bbl of crude oil,
o        $15.62 per Bbl of natural gas liquid, and
o        $1.77 per Mcf of natural gas


Crude oil production declined from 192.0 Mbbls for the three months ended
September 30, 1999 to 144.4 Mbbls for the same period of 2000. This decline is
primarily due to natural field depletion. Crude oil revenue was also negatively
impacted by $1.9 million from hedging activities during the three months ended
September 30, 2000. Revenue from natural gas production was consistent at $11.0
million for the quarter ended September 30, 2000 compared to $11.1 million for
the same period of 1999. Natural gas production volumes declined approximately
32% from 6,273 Mmcf for the three months ended September 30, 1999 to 4,764 Mmcf
for the same period of 2000. The decline in natural gas production volumes was
the result of the sale of various non-core properties, primarily in our Canadian
operations. The decrease in natural gas production volume impacted revenue by
$2.7 million, which was offset by increased prices contributing $2.6 million to
natural gas revenue. Natural gas revenue was also negatively impacted by $5.5
million from hedging activities in the third quarter of 2000. Natural gas
liquids revenue increased to $1.8 million for the quarter ended September 30,
2000 compared to $1.5 million for the same period of 1999. Increased prices
received for natural gas liquids during the third quarter of 2000 contributed
$0.6 million to revenue. Production volume declines had a $300,000 negative
impact on revenue during the three months ended September 30, 2000. Production
decreased by 18.5 MBbls to 79.1 MBbls for the three months ended September 30,
2000 from 97.7 MBbls for the same period of 1999. The decline in natural gas
liquids volumes was due primarily the decline in natural gas production volumes
in the areas in which we process liquids.

    Lease Operating Expenses. Lease operating expenses and natural gas
processing costs ("LOE") for the three months ended September 30, 2000 were
constant at $4.6 million for the three months ended September 30, 2000 and 1999.
The Company's LOE on a per MCFE basis for the three months ended September 30,
2000 was $0.75 compared to $0.57 for the same period of 1999. The increase on a
per MCFE basis was due to a general increase in the cost of services from 1999
to 2000 and higher production taxes as a result of higher commodity prices in
2000 as compared to 1999.

    G&A Expenses. General and administrative ("G&A") expenses increased from
$1.4 million for the three months ended September 30, 1999 to $1.6 million for
the same period of 2000. The increase was primarily due to the loss of overhead
reimbursement of approximately $160,000 received from Abraxas Wamsutter L.P., a
limited partnership of which one of our subsidiaries was the general partner,
which sold its properties in March 2000. G&A expense on a per MCFE basis
increased from $0.18 for the quarter ended September 30, 1999 to $0.28 for the
same period of 2000.

    Stock-based compensation expense. Effective July 1, 2000, the Financial
Accounting Standards Board ("FASB") issued FIN 44, "Accounting for Certain
Transactions Involving Stock Compensation", an interpretation of APB 25. Under
the interpretation, certain modifications to fixed stock option awards occurring
subsequent to December 15, 1998, and when these awards were not exercised prior
to July 1, 2000, require that the awards be accounted for as variable until they
are exercised, forfeited, or expired. In March 1999, the Company amended the
exercise price to $2.06 on all options with an exercise price greater than
$2.06. We recognized approximately $2.1 million stock-based compensation expense
during the third quarter of 2000.

    Depreciation, Depletion and Amortization Expenses. Depreciation, depletion
and amortization ("DD&A") expense increased from $7.8 million for the three
months ended September 30, 1999, to $8.7 million in the same period of 2000. The
Company's DD&A on a per MCFE basis for the three months ended September 30, 2000
was $1.44 per MCFE compared to $0.98 in 1999. The decrease in total DD&A was due
to decreased production during the third quarter of 2000 and a reduction of the
full cost pool relating to the write down of Canadian reserves in 1999. The per
MCFE increase is due to higher finding cost in the later part of 1999 and the
first nine months of 2000.
                                       18

    Interest Expense. Interest expense decreased to $7.7 million for the three
months ended September 30, 2000 from $10.0 million for the same period of 1999.
This decrease resulted from reduced debt levels during the first nine months of
2000 compared to the same period of 1999. The reduced debt level is the result
of the exchange of approximately $269.7 million principal amount of our 11.5%
Senior Notes due 2004, Series D (the "Old Notes") for approximately $188.8
million principal amount of our 11.5% Senior Secured Notes due 2004, Series A
(the "Second Lien Notes"), shares of our common stock and contingent value
rights. The interest savings related to this exchange was partially offset by
interest on our 12.875% Senior Secured Notes due 2003 (the "First Lien Notes")
which were issued on March 27, 1999. Long-term debt declined from $346.2 million
at September 30, 1999 to $264.6 million at September 30, 2000.

    Other Expense. Other expense for the three months ended September was
$147,000. This represents a non-cash expense connected with the issuance of
warrants in August 2000 to a third party company to provide financial advisory
services.

         Income taxes. Income tax expense (benefit) increased to an expense of
$4.0 million for the three months ended September 30, 2000 from a benefit of
$(418,000) for the same period of 1999. The increase is primarily the result of
the reversal of a $3.5 million deferred tax benefit during the quarter when it
was determined that is would not be utilized.

    General. Our revenues, profitability and future rate of growth are
substantially dependent upon prevailing prices for crude oil and natural gas and
the volumes of crude oil, natural gas and natural gas liquids we produce The
prices of natural gas and, crude oil and natural gas liquids we receive
increased during the quarter ended September 30, 2000. The average natural gas
price we realized increased by 31% to $2.32 per MCF during the third quarter of
2000, including the impact of a loss from hedging activities of $5.5 million,
compared with $1.77 per MCF during the same period of 1999. Crude oil prices
increased from $16.88 per BBL during the third quarter of 1999, to $16.99 for
same period ended September 30, 2000, including the impact of a loss from
hedging activities of $1.9 million. Natural gas liquids prices increased to
$23.35 per BBL for the three months ended September 30, 2000 compared to $15.62
per BBL in the same period of 1999. In addition, our proved reserves will
decline as crude oil, natural gas and natural gas liquids are produced unless we
are successful in acquiring properties containing proved reserves or conduct
successful exploration and development activities. In the event crude oil,
natural gas and natural gas liquid prices return to depressed levels or if our
production levels decrease, our revenues, cash flow from operations and
profitability will be materially adversely affected.


         Comparison of Nine Months Ended September 30, 2000 to Nine Months Ended
September 30, 1999

    Operating Revenue. During the nine months ended September 30, 2000,
operating revenue from crude oil, natural gas and natural gas liquid sales
increased from $43.9 million in the nine months ended September 30, 1999 to
$46.5 million for the same period in 2000. The increase in revenue was primarily
attributable to higher prices realized during the nine months ended September
30, 2000 as compared to the same period of 1999. After deducting losses from
hedging activities of $14.7 million, increased prices contributed $12.7 million
in additional revenue. Reduced production volumes had a $10.1 million negative
impact on revenue.

The average sales price, net of hedging activities, for the nine months ended
September 30, 2000 were:

o        $16.20 per Bbl of crude oil,
o        $21.50 per Bbl of natural gas liquid, and
o        $ 2.19  per Mcf of natural gas

The average sales price, net of hedging activities, for the nine months ended
September 30, 1999 were:

o        $13.98 per Bbl of crude oil,
o        $11.96 per Bbl of natural gas liquid, and
o        $ 1.59 per Mcf of natural gas

  Crude oil production decreased from 608.6 MBbls for the first nine months of
1999 to 474.3 MBbls for the same period of 2000. The decline in crude oil
production is due to natural field depletion, a de-emphasis on crude oil

                                       19

drilling during 1999 and the disposition of non core properties in 2000,
primarily in our Canadian operations. Natural gas production decreased to 15,312
MMcf for the first nine months of 2000 from 20,155 MMcf for the same period of
1999. The decline in natural gas production is due primarily to the sale of non
core properties during 2000 and natural field depletion. During 1999 and the
first nine months of 2000 a significant portion of our drilling activity has
been in the Edwards Trend in south Texas. Natural gas production volumes in this
area increased by 952.1 MMcf from 2,123.0 MMcf for the nine months ended
September 30, 1999 to 3,075.0 MMcf for the same period of 2000. Production in
our other areas declined due to decreased drilling activity and the fields'
natural decline. Natural gas liquids volumes declined from 281.5 MBbls for the
nine months ended September 30, 1999 to 243.5 MBbls for the same period of 2000.
The decline in natural gas liquids is primarily due to a decline in natural gas
volumes in the areas that we process liquids.

    Lease Operating Expenses. LOE and natural gas processing expenses were $13.5
million for the nine months ended September 30, 2000 compared to $14.0 million
for the same period in 1999. The Company's LOE on a per MCFE basis for the nine
months ended September 30, 2000 was $0.69 compared to $0.55 for the same period
of 1999. The increase on a per MCFE basis was due to a general increase in the
cost of services from 1999 to 2000 and higher production taxes as a result of
higher commodity prices in 2000 as compared to 1999.

    G&A Expenses. G&A expenses increased from $4.2 million for the nine months
ended September 30, 1999 to $4.8 million for the same period of 2000. The
increase was primarily due to the loss of overhead reimbursement of
approximately $300,000 received from Abraxas Wamsutter, which sold it's
properties in March 2000, and increased insurance cost. G&A expense on a per
MCFE basis increased from $0.17 for the nine months ended September 30, 1999 to
$0.24 for the same period of 2000.

    Stock-based compensation expense. Effective July 1, 2000, the Financial
Accounting Standards Board ("FASB") issued FIN 44, "Accounting for Certain
Transactions Involving Stock Compensation", an interpretation of APB 25. Under
the interpretation, certain modifications to fixed stock option awards occurring
subsequent to December 15, 1998, and when these awards were not exercised prior
to July 1, 2000, require that the awards be accounted for as variable until they
are exercised, forfeited, or expired. In March 1999, the Company amended the
exercise price to $2.06 on all options with an existing exercise price greater
than $2.06. We recognized approximately $2.1 million as stock-based compensation
expense during the nine months ended September 30, 2000.

    Depreciation, Depletion and Amortization Expenses. DD&A expense increased to
$26.2 million for the nine months ended September 30, 2000, from $25.8 million
for the same period of 1999. The Company's DD&A on a per MCFE basis for the nine
months ended September 30, 2000 was $1.34 per MCFE compared to $1.01 in 1999.
The decrease in total DD&A was due to decreased production during the first nine
months of 2000 and a reduction of the full cost pool relating to the write down
of Canadian reserves in 1999. The per MCFE increase is due to higher finding
cost in the later part of 1999 and the first nine months of 2000.

    Interest Expense. Interest expense decreased to $23.4 million for the nine
months ended September 30, 2000 from $28.4 million for the nine months ended
September 30, 1999. This decrease resulted from reduced debt levels during the
first nine months of 2000 compared to the same period of 1999. The reduced debt
level is the result of the exchange of approximately $269.7 million principal
amount of our 11.5% Senior Notes due 2004, Series D (the "Old Notes") for
approximately $188.8 million principal amount of our 11.5% Senior Secured Notes
due 2004, Series A (the "Second Lien Notes"), shares of our common stock and
contingent value rights. The interest savings related to this exchange was
partially offset by interest on our 12.875% Senior Secured Notes due 2003 (the
"First Lien Notes") which were issued on March 27, 1999. Long-term debt declined
from $346.2 million at September 30, 1999 to $264.6 million at September 30,
2000

    Other Expense. Other expense was $1.0 million of the nine months ended
September 30, 2000. Included in this amount is $147,000 of non-cash expense in
connection with the issuance of warrants in August, 2000 to a third party
financial advisor, approximately $400,000 in non-recurring costs incurred in our
Canadian operations in connection with the acquisition of New Cache Petroleums,
L.T.D. in 1999 and approximately $436,000 in connection with the settlement of a
lawsuit in April 2000.

    General. Our revenues, profitability and future rate of growth are
substantially dependent upon prevailing prices for crude oil and natural gas and
the volumes of crude oil, natural gas and natural gas liquids we produce The
prices of natural gas and, crude oil and natural gas liquids we receive
increased during the first nine months of 2000. The average natural gas price we

                                       20

realized increased by 27% to $2.19 per MCF during the first nine months of 2000,
including the impact of a loss from hedging activities of $8.4 million, compared
with $1.59 per MCF during the same period of 1999. Crude oil prices increased
from $13.98 per BBL during the nine months of 1999, to $16.20 for the nine
months ended September 30, 2000, including the impact of a loss from hedging
activities of $5.7 million. Natural gas liquids prices increased to $21.50 per
BBL for the nine months ended September 30, 2000 compared to $11.96 per BBL in
the same period of 1999. In addition, our proved reserves will decline as crude
oil, natural gas and natural gas liquids are produced unless we are successful
in acquiring properties containing proved reserves or conduct successful
exploration and development activities. In the event crude oil, natural gas and
natural gas liquid prices return to depressed levels or if our production levels
decrease, our revenues, cash flow from operations and profitability will be
materially adversely affected.

Liquidity and Capital Resources

    General: Capital expenditures excluding property divestitures during the
nine months ended September 30, 2000 were $44.3 million compared to $115.3
million during the same period of 1999. The table below sets forth the
components of these capital expenditures on a historical basis for the nine
months ended September 30, 2000 and 1999.

                                                    Nine Months Ended
                                                      September 30
                                       ---------------------------------------
                                                 2000                1999
                                       ---------------------------------------
Expenditure category (in thousands):
  Acquisitions                         $             301     $        92,586
  Development                                     42,829              21,006
  Facilities and other                             1,141               1,658
                                           ---------------     ---------------
Total                                  $          44,271     $       115,250
                                           ===============     ===============

    At September 30, 2000, we had current assets of $21.8 million and current
liabilities of $31.5 million resulting in a working capital deficit of $9.7
million. This compares to working capital deficit of $7.3 million at December
31, 1999 and a working capital deficit of $1.8 million at September 30, 1999.
The material components of our current liabilities at September 30, 2000 include
trade accounts payable and revenues due third parties of $19.6 million and
accrued interest of $10.0 million.

    Operating activities during the nine months ended September 30, 2000
provided $8.8 million in cash compared to $9.3 million in the same period in
1999. Net income plus non-cash expense items during 1999 and net changes in
operating assets and liabilities accounted for most of these funds. Investing
activities required $1.3 million net during the first nine months of 2000,
$300,000 of which was utilized for the acquisition of oil and gas properties,
$42.8 million of which was utilized for the development of crude oil and natural
gas properties, and $1.1 million of which was utilized for facilities and other.
Divestitures of oil and gas properties, including equity investment, provided
$34.5 million. This compares to $100.4 million required during the same period
of 1999, $92.6 million of which was utilized for the acquisition of oil and gas
properties, $21.0 million of which was utilized for the development of crude oil
and natural gas properties, and $1.7 million of which was utilized for
facilities and other. Financing activities used $7.4 million for the first nine
months of 2000 compared to providing $43.9 million for the same period of 1999.

    The Company's current budget for capital expenditures for the last three
months of 2000 other than acquisition expenditures is approximately $10.0
million. Such expenditures will be made primarily for the development of
existing properties. Additional capital expenditures may be made for
acquisitions of producing properties if such opportunities arise, but the
Company currently has no agreements, arrangements or undertakings regarding any
material acquisitions. The Company has no material long-term capital commitments
and is consequently able to adjust the level of its expenditures as
circumstances dictate. Additionally, the level of capital expenditures will vary
during future periods depending on market conditions and other related economic
factors. Should commodity prices remain at depressed levels or decline further,
reductions in the capital expenditure budget may be required.

         Current Liquidity Needs. Since January 1999, we have sought to improve
our liquidity in order to allow us to meet our debt service requirements and to
maintain and increase existing production.

    Our sale in March 1999 of our First Lien Notes allowed us to refinance our
bank debt, meet our near-term debt service requirements and make limited crude
oil and natural gas capital expenditures.

                                       21


    In October 1999, we sold a dollar denominated production payment for $4.0
million relating to existing natural gas wells in the Edwards Trend in South
Texas to a unit of Southern Energy, Inc. and in January 2000 and July 2000, we
sold additional production payments for $2.0 million and $900,000, respectively,
relating to additional natural gas wells in the Edwards Trend to Southern. We
have the ability to sell up to $50 million to Southern for drilling
opportunities in the Edwards Trend.

         In December 1999, Abraxas and Canadian Abraxas, completed an exchange
offer whereby we exchanged the Second Lien Notes common stock, and contingent
value rights for approximately 98.43% of our outstanding Old Notes. The exchange
offer reduced our long term debt by $76 million net of fees and expenses.

    In March 2000, we sold our interest in certain crude oil and natural gas
properties that we owned and operated in Wyoming. In addition, we sold our
equity investment in Abraxas Wamsutter L.P., a limited partnership of which one
of our subsidiaries was the general partner, which owned an interest in crude
oil and natural gas properties in the same area. Our net proceeds from these
transactions were approximately $34.0 million.

    We are continuing to rationalize our significant non-core Canadian assets to
allow us to continue to grow while reducing our debt. As of September 30, 2000
we have received proceeds from sale of non-core Canadian assets of approximately
$6.0 million. As of September 30, 2000 there are agreements to sell other
non-core Canadian assets for approximately $2.5 million. All such sales are
expected to close by the end of the year. We may sell other non-core assets or
seek partners to fund a portion of the exploration costs of undeveloped acreage
and are considering other potential strategic alternatives.

    In September 2000, we entered into a farm-out agreement with EOG Resources,
Inc. ("EOG") to develop our Montoya prospect in west Texas. EOG paid Abraxas
$2.5 million and will earn 75% of Abraxas' working interest in the Montoya
formation covering approximately 11,000 net acres in Ward and Reeves Counties.
EOG will operate and pay 100% of the costs of up to five horizontal wells in the
Montoya formation. We retained a carried 25% working interest in four of the
wells and will have an override and a 30% working interest after payout of the
fifth well. The two companies entered into an area of mutual interest covering
the Montoya formation in this area. The wells will offset several wells drilled
by ExxonMobil and BP Amoco that have tested at rates of 8 to 17 MMcfpd per well.
In addition, EOG has acquired 709,400 shares of Abraxas common stock in the open
market. All of such shares were acquired for investment purposes only and EOG
has no current intent to buy additional shares.

    We will have three principal sources of liquidity going forward: (i) cash on
hand, including the proceeds from the sale of the Wyoming properties, (ii) cash
flow from operations, and (iii) the production payment with Southern. We also
intend to sell certain non-core properties, although the terms of the First Lien
Notes Indenture, the Second Lien Notes Indenture and the Old Notes Indenture
substantially limit our use of proceeds from such sales. While the availability
of capital resources cannot be predicted with certainty and is dependent upon a
number of factors including factors outside of management's control, management
believes that the net cash flow from operations plus cash on hand, cash
available under the production payment and the proceeds from the sale of certain
non-core properties will be adequate to fund operations and planned capital
expenditures

Long-Term Indebtedness.

    Old Notes. On November 14, 1996, Abraxas and Canadian Abraxas consummated
the offering of $215.0 million of their 11.5% Senior Notes due 2004, Series A,
which were exchanged for Series B Notes in February 1997. On January 27, 1998,
Abraxas and Canadian Abraxas completed the sale of $60.0 million of their 11.5%
Senior Notes due 2004, Series C. The Series B Notes and the Series C Notes were
subsequently exchanged for $275.0 million in principal amount of the Old Notes
in June 1998.

    Interest on the Old Notes is payable semi-annually in arrears on May 1 and
November 1 of each year at the rate of 11.5% per annum. The Old Notes are
redeemable, in whole or in part, at the option of Abraxas and Canadian Abraxas,
on or after November 1, 2000, at the redemption prices set forth below, plus
accrued and unpaid interest to the date of redemption, if redeemed during the
12-month period commencing on November 1 of the years set forth below:

                  Year                                            Percentage
                  2000...........................................    105.750%
                  2001...........................................    102.875%
                  2002 and thereafter............................    100.000%

                                       22

    The Old Notes are joint and several obligations of Abraxas and Canadian
Abraxas and rank pari passu in right of payment to all existing and future
unsubordinated indebtedness of Abraxas and Canadian Abraxas. The Old Notes rank
senior in right of payment to all future subordinated indebtedness of Abraxas
and Canadian Abraxas. The Old Notes are, however, effectively subordinated to
the First Lien Notes to the extent of the value of the collateral securing the
First Lien Notes and the Second Lien Notes to the extent of the value of the
collateral securing the Second Lien Notes. The Old Notes are unconditionally
guaranteed, on a senior basis by a wholly-owned Abraxas subsidiary, Sandia Oil &
Gas Corporation. The guarantee is a general unsecured obligation of Sandia and
ranks pari passu in right of payment to all unsubordinated indebtedness of
Sandia and senior in right of payment to all subordinated indebtedness of
Sandia. The guarantee is effectively subordinated to the First Lien Notes and
the Second Lien Notes to the extent of the value of the collateral securing
these obligations.

    Upon a change of control, each holder of the Old Notes will have the right
to require Abraxas and Canadian Abraxas to repurchase all or a portion of such
holder's Old Notes at a redemption price equal to 101% of the principal amount
thereof, plus accrued and unpaid interest to the date of repurchase. In
addition, Abraxas and Canadian Abraxas will be obligated to offer to repurchase
the Old Notes at 100% of the principal amount thereof plus accrued and unpaid
interest to the date of repurchase in the event of certain asset sales.

    First Lien Notes. In March 1999, Abraxas consummated the sale of $63.5
million of the First Lien Notes. Interest on the First Lien Notes is payable
semi-annually in arrears on March 15 and September 15, commencing September 15,
1999. The First Lien Notes are redeemable, in whole or in part, at the option of
Abraxas on or after March 15, 2001, at the redemption prices set forth below,
plus accrued and unpaid interest to the date of redemption, if redeemed during
the 12-month period commencing on March 15 of the years set forth below:


                    Year                                             Percentage

                    2001............................................  103.000%
                    2002 and thereafter.............................  100.000%

    At any time, or from time to time, prior to March 15, 2001, Abraxas may, at
its option, use all or a portion of the net cash proceeds of one or more equity
offerings to redeem up to 35% of the aggregate original principal amount of the
First Lien Notes at a redemption price equal to 112.875% of the aggregate
principal amount of the First Lien Notes be redeemed, plus accrued and unpaid
interest.

    The First Lien Notes are senior indebtedness of Abraxas secured by a first
lien on substantially all of the crude oil and natural gas properties of Abraxas
and the shares of Grey Wolf owned by Abraxas. The First Lien Notes are
unconditionally guaranteed on a senior basis, jointly and severally, by Canadian
Abraxas, Sandia and one of our wholly-owned subsidiaries, Wamsutter Holdings,
Inc. The guarantees are secured by substantially all of the crude oil and
natural gas properties of the guarantors and the shares of Grey Wolf owned by
Canadian Abraxas.

    Upon a change of control, each holder of the First Lien Notes will have the
right to require Abraxas to repurchase such holder's First Lien Notes at a
redemption price equal to 101% of the principal amount thereof plus accrued and
unpaid interest to the date of repurchase. In addition, Abraxas will be
obligated to offer to repurchase the First Lien Notes at 100% of the principal
amount thereof plus accrued and unpaid interest to the date of redemption in the
event of certain asset sales.

    The First Lien Notes Indenture contains certain covenants that limit the
ability of Abraxas and certain of its subsidiaries, including the guarantors of
the First Lien Notes (the "First Lien Restricted Subsidiaries") to, among other
things, incur additional indebtedness, pay dividends or make certain other
restricted payments, consummate certain asset sales, enter into certain
transactions with affiliates, incur liens, merge or consolidate with any other
person or sell, assign, transfer, lease, convey or otherwise dispose of all or
substantially all of the assets of Abraxas.

    The First Lien Notes Indenture provides, among other things, that Abraxas
may not, and may not cause or permit the First Lien Restricted Subsidiaries, to,
directly or indirectly, create or otherwise cause to permit to exist or become
effective any encumbrance or restriction on the ability of such subsidiary to
pay dividends or make distributions on or in respect of its capital stock, make
loans or advances or pay debts owed to Abraxas or any other First Lien
Restricted Subsidiary, guarantee any indebtedness of Abraxas or any other First
Lien Restricted Subsidiary or transfer any of its assets to Abraxas or any other
First Lien Restricted Subsidiary except for such encumbrances or restrictions
existing under or by reason of:

                                       23

         (1) applicable law;

         (2) the First Lien Notes Indenture;

         (3) customary non-assignment provisions of any contract or any lease
governing leasehold interest of such subsidiaries;

         (4) any instrument governing indebtedness assumed by us in an
acquisition, which encumbrance or restriction is not applicable to such First
Lien Restricted Subsidiary or the properties or assets of such subsidiary other
than the entity or the properties or assets of the entity so acquired;

         (5) agreements existing on the Issue Date (as defined in the First Lien
Notes Indenture) to the extent and in the manner such agreements were in effect
on the Issue Date;

         (6) customary restrictions with respect to subsidiaries of Abraxas
pursuant to an agreement that has been entered into for the sale or disposition
of capital stock or assets of such First Lien Restricted Subsidiary to be
consummated in accordance with the terms of the First Lien Notes Indenture or
any Security Documents (as defined in the First Lien Notes Indenture) solely in
respect of the assets or capital stock to be sold or disposed of;

         (7) any instrument governing certain liens permitted by the First Lien
Notes Indenture, to the extent and only to the extent such instrument restricts
the transfer or other disposition of assets subject to such lien; or

         (8) an agreement governing indebtedness incurred to refinance the
indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (2), (4) or (5) above; provided, however, that the provisions relating to
such encumbrance or restriction contained in any such refinancing indebtedness
are no less favorable to the holders of the First Lien Notes in any material
respect as determined by the Board of Directors of Abraxas in their reasonable
and good faith judgment that the provisions relating to such encumbrance or
restriction contained in the applicable agreement referred to in such clause
(2), (4) or (5) and do not extend to or cover any new or additional property or
assets and, with respect to newly created liens, (A) such liens are expressly
junior to the liens securing the First Lien Notes, (B) the refinancing results
in an improvement on a pro forma basis in Abraxas' Consolidated EBITDA Coverage
Ratio (as defined in the First Lien Notes Indenture) and (C) the instruments
creating such liens expressly subject the foreclosure rights of the holders of
the refinanced indebtedness to a stand-still of not less than 179 days.

    Second Lien Notes. In December 1999, Abraxas and Canadian Abraxas
consummated an exchange offer whereby $188,778,000 of the Second Lien Notes were
exchanged for $269,699,000 of the Old Notes. An additional $5,000,000 of the
Second Lien Notes were issued in payment of fees and expenses. Interest on the
Second Lien Notes is payable semi-annually in arrears on May 1 and November 1,
commencing May 1, 2000. The Second Lien Notes are redeemable, in whole or in
part, at the option of Abraxas and Canadian Abraxas on or after December 1,
2000, at the redemption prices set forth below, plus accrued and unpaid interest
to the date of redemption, if redeemed during the 12-month period commencing on
December 1 of the years set forth below:

                    Year                                     Percentage
                    -----                                    ----------
                    2000...............................        105.750%
                    2001...............................        102.875%
                    2002 and thereafter................        100.000%

    Prior to December 1, 2000, Abraxas and Canadian Abraxas may use all or a
portion of the net cash proceeds of one or more equity offerings to redeem up to
50% of the aggregate original principal amount of the Second Lien Notes at a
redemption price equal to 111.50% of the principal amount of the Second Lien
Notes be redeemed, plus accrued and unpaid interest.

    The Second Lien Notes are senior indebtedness of Abraxas and Canadian
Abraxas and are secured by a second lien on substantially all of the crude oil
and natural gas properties of Abraxas and Canadian Abraxas and the shares of
Grey Wolf owned by Abraxas and Canadian Abraxas. The Second Lien Notes are
unconditionally guaranteed on a senior basis, jointly and severally, by Sandia
and Wamsutter. The guarantees are secured by substantially all of the crude oil
and natural gas properties of the guarantors. The Second Lien Notes are,
however, effectively subordinated to the First Lien Notes and related guarantees
to the extent the value of the collateral securing the Second Lien Notes and
related guarantees and the First Lien Notes and related guarantees is
insufficient to pay both the Second Lien Notes and the First Lien Notes.

    Upon a change of control, each holder of the Second Lien Notes will have the
right to require Abraxas and Canadian Abraxas to repurchase such holder's Second
Lien Notes at a redemption price equal to 101% of the principal amount thereof
plus accrued and unpaid interest to the date of repurchase. In addition, Abraxas
and Canadian Abraxas will be obligated to offer to repurchase the Second Lien
Notes at 100% of the principal amount thereof plus accrued and unpaid interest
to the date of redemption in the event of certain asset sales.

                                       24

    The indenture governing the Second Lien Notes contains certain covenants
that limit the ability of Abraxas and Canadian Abraxas and certain of their
subsidiaries, including the guarantors of the Second Lien Notes (the "Second
Lien Restricted Subsidiaries") to, among other things, incur additional
indebtedness, pay dividends or make certain other restricted payments,
consummate certain asset sales, enter into certain transactions with affiliates,
incur liens, merge or consolidate with any other person or sell, assign,
transfer, lease, convey or otherwise dispose of all or substantially all of the
assets of Abraxas or Canadian Abraxas.

    The Second Lien Notes Indenture provides, among other things, that Abraxas
and Canadian Abraxas may not, and may not cause or permit the Second Lien
Restricted Subsidiaries, to, directly or indirectly, create or otherwise cause
to permit to exist or become effective any encumbrance or restriction on the
ability of such subsidiary to pay dividends or make distributions on or in
respect of its capital stock, make loans or advances or pay debts owed to
Abraxas, Canadian Abraxas or any other Second Lien Restricted Subsidiary,
guarantee any indebtedness of Abraxas, Canadian Abraxas or any other Second Lien
Restricted Subsidiary or transfer any of its assets to Abraxas, Canadian Abraxas
or any other Second Lien Restricted Subsidiary except for such encumbrances or
restrictions existing under or by reason of:

         (1) applicable law;

         (2) the Old Notes Indenture, the First Lien Notes Indenture, or the
Second Lien Notes Indenture;

         (3) customary non-assignment provisions of any contract or any lease
governing leasehold interest of such subsidiaries;

         (4) any instrument governing indebtedness assumed by us in an
acquisition, which encumbrance or restriction is not applicable to such Second
Lien Restricted Subsidiary or the properties or assets of such subsidiary other
than the entity or the properties or assets of the entity so acquired;

         (5) agreements existing on the Issue Date (as defined in the Second
Lien Notes Indenture) to the extent and in the manner such agreements were in
effect on the Issue Date;

         (6) customary restrictions with respect to subsidiaries of Abraxas and
Canadian Abraxas pursuant to an agreement that has been entered into for the
sale or disposition of capital stock or assets of such Second Lien Restricted
Subsidiary to be consummated in accordance with the terms of the Second Lien
Notes solely in respect of the assets or capital stock to be sold or disposed
of;

         (7) any instrument governing certain liens permitted by the Second Lien
Notes Indenture, to the extent and only to the extent such instrument restricts
the transfer or other disposition of assets subject to such lien; or

         (8) an agreement governing indebtedness incurred to refinance the
indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (2), (4) or (5) above; provided, however, that the provisions relating to
such encumbrance or restriction contained in any such refinancing indebtedness
are no less favorable to the holders of the Second Lien Notes in any material
respect as determined by the Board of Directors of Abraxas in their reasonable
and good faith judgment that the provisions relating to such encumbrance or
restriction contained in the applicable agreement referred to in such clause
(2), (4) or (5).

Hedging Activities. In October of 1999 we entered into a hedge agreement with
Barrett Resources Corporation ("Barrett") for the period November 1999 through
October 2000. This agreement is for 1,000 Bbls per day with us being paid $20.30
per Bbl and 1,000 Bbls per day with a floor of $18.00 and a ceiling of $22.00
per Bbl. Additionally, Barrett has a call on an either 1,000 Bbls of crude oil
or 20,000 MMBtu of natural gas per day at Barret's option over the term of the
agreement at fixed prices through October 31, 2002.

As of September 30, 2000, we had 22.5 MMBtupd hedged through October 31, 2000,
of which 2.5 MMBtupd is hedged at an average NYMEX price less $0.83
(approximately $4.36 per MMBtu as of September 30, 2000) and 20.0 MMBtupd with a
ceiling of $2.39 and a floor of $2.07 based on an AECO index. Both of these
hedges are with Barrett.
We realized a loss of $14.1 million on hedging activities agreement during the
first nine months of 2000, which is accounted for in crude oil and natural gas
revenue.

                                       25

         Net Operating Loss Carryforwards. At December 31, 1999, we had, subject
to the limitation discussed below, $94,573,000 of net operating loss
carryforwards for U.S. tax purposes, of which it is estimated a maximum of
$7,260,000 may be utilized before it expires, absent the application of Section
382(h) which allows built-in gains to offset carryforwards otherwise limited by
Section 382 of the Internal Revenue Code of 1986, as amended, (Section 382).
These loss carryforwards will expire from 2002 through 2018 if not utilized. At
December 31, 1999, we had approximately $10,262,000 of net operating loss
carryforwards for Canadian tax purposes of which $274,000 will expire in 2000,
$3,542,000 will expire in 2001, $151,000 will expire in 2002 and $6,295,000 will
expire in 2003-2005.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.


  Commodity Price Risk

       Our exposure to market risk rests primarily with the volatile nature of
crude oil, natural gas and natural gas liquids prices. We manage crude oil and
natural gas prices through the periodic use of commodity price hedging
agreements. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Liquidity and Capital Resources". Assuming the production
levels we attained during the nine months ended September 30, 2000, a 10%
decline in crude oil, natural gas and natural gas liquids prices would have
reduced our operating revenue, cash flow and net income (loss) by approximately
$4.6 million for the nine months ended September 30, 2000.

  Interest rate risk

         At September 30, 2000, substantially all of our long-term debt is at
fixed interest rates and not subject to fluctuations in market rates.

  Foreign currency

         Our Canadian operations are measured in the local currency of Canada.
As a result, our financial results could be affected by changes in foreign
currency exchange rates or weak economic conditions in the foreign markets.
Canadian operations reported a pre tax loss of $107,563 for the nine months
ended September 30, 2000. It is estimated that a 5% change in the value of the
U.S. dollar to the Canadian dollar would have changed our net income by
approximately $5,378. We do not maintain any derivative instruments to mitigate
the exposure to translation risk. However, this does not preclude the adoption
of specific hedging strategies in the future.

Disclosure Regarding Forward-Looking Information

    This report includes "forward-looking statements" within the meaning of
Section 27A of the Securities Act and Section 21E of the Exchange Act. All
statements other than statements of historical facts included in this report
regarding our financial position, business strategy, budgets and plans and
objectives of management for future operations are forward-looking statements.
Although we believe that the expectations reflected in such forward-looking
statements are reasonable, we can give no assurance that such expectations will
prove to have been correct. Important factors that could cause actual results to
differ materially from our expectations ("Cautionary Statements") are disclosed
under "Risk Factors" in our Annual Report on Form 10-K which is incorporated by
reference herein and this report. All subsequent written and oral
forward-looking statements attributable to us, or persons acting on our behalf,
are expressly qualified in their entirety by the Cautionary Statements.




                                       26


                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART II
                                OTHER INFORMATION
Item 1.    Legal Proceedings
           None

Item 2.    Changes in Securities
           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 and Reports on Form 8-K
           (a) Exhibit 27 - Financial Data Schedule
           (b) Reports on Form 8-K
                  Form 8-K August 3, 2000 - Engagement of financial advisor Form
                  8-K August 23, 2000 - Change in Certifying Accountants







                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                   SIGNATURES



    Pursuant to the requirements 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.


                          ABRAXAS PETROLEUM CORPORATION

                                  (Registrant)




    Date:  March 30, 2001             By:/s/
         ----------------                -------------------------------
                                           ROBERT L.G. WATSON,
                                           President and Chief
                                           Executive Officer


    Date:  March 30, 2001             By:/s/
         ------------------              -------------------------------
                                           CHRIS WILLIFORD,
                                           Executive Vice President and
                                           Principal Accounting Officer



                                       27