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

(Mark One)                             FORM10-Q

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

                      For the Quarter Ended March 31, 2001

    (  )       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 May 10,
2001, was:

        Class                                          Shares Outstanding

    Common Stock, $.01 Par Value                          22,599,219





                                     1 of 26






                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES
                                   FORM 10 - Q
                                      INDEX



                                     PART I
                              FINANCIAL INFORMATION



ITEM 1 -      Financial Statements (Unaudited)

                  Consolidated Balance Sheets - March 31, 2001
                           and December 31, 2000.............................3
                  Consolidated Statements of Operations -
                           Three Months Ended March 31, 2001 and 2000........5
                  Consolidated Statement of  Stockholders Equity (Deficit)
                           March 31, 2001 and December 31, 2000..............6
                  Consolidated Statements of Cash Flows -
                           Three Months Ended March 31, 2001 and 2000........7
                  Notes to Consolidated Financial Statements.................9

ITEM 2 -          Managements Discussion and Analysis of Financial
                            Condition andResults of Operations..............17

ITEM 3 -          Quantitative and Qualitative Disclosure about
                            Market Risks....................................23

                                     PART II
                                OTHER INFORMATION

ITEM 1 - Legal proceedings 25
ITEM 2 - Changes in Securities.............................................25
ITEM 3 - Defaults Upon Senior Securities...................................25
ITEM 4 - Submission of Matters to a Vote of Security Holders...............25
ITEM 5 - Other Information 25
ITEM 6 - Exhibits and Reports on Form 8-K..................................25

              Signatures   ................................................26

                                       2







                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                           Consolidated Balance Sheets

                                                              March 31,  December 31,
                                                                2001         2000
                                                            (Unaudited)
                                                            ----------- ------------
                                                                   (In Thousands)
                                                                       
Assets:
Current assets:
   Cash ..................................................   $  2,068        $  2,004
   Accounts receivable, less allowances for doubtful
     accounts:
          Joint owners ...................................      2,737           3,771
          Oil and gas production .........................     11,070          16,106
          Other ..........................................        550             841
                                                             --------       ---------
                                                               14,357          20,718

  Equipment inventory ....................................      1,353           1,411
  Other current assets ...................................        212             179
  Deferred tax asset .....................................      3,352            --
                                                             --------       ---------
Total current assets .....................................     21,342          24,312

Property and equipment:
  Oil and gas properties, full cost method of accounting:
      Proved .............................................    486,632         481,802
      Unproved, not subject to amortization ..............     12,079          12,831
   Other property and equipment ..........................     64,052          63,720
                                                             --------       ---------
           Total .........................................    562,763         558,353
      Less accumulated depreciation, depletion, and
        amortization .....................................    257,686         253,569
                                                             --------       ---------
      Total property and equipment - net .................    305,077         304,784

Deferred financing fees, net of accumulated
  amortization of $7,372 and $6,917 at
  March 31, 2001 and December 31, 2000,
  respectively ...........................................      5,087           5,556
                                                              -------      ----------
Other assets .............................................      2,468             908
                                                             --------      ----------
  Total assets ...........................................   $333,974        $335,560
                                                             ========      ==========





           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)

                                                               March 31,  December 31,
                                                                2001         2000
                                                            (Unaudited)
                                                         -------------- --------------
                                                                (In Thousands)
                                                                      
Liabilities and Shareholder's Equity (Deficit)
Current liabilities:
  Accounts payable ...................................   $  13,213          $  22,721
  Oil and gas production payable .....................       9,899              6,281
  Accrued interest ...................................       9,524              6,079
  Other accrued expenses .............................       1,133              1,932
  Hedge liability ....................................      17,724               --
  Current maturities of long-term debt ...............         884              1,128
                                                         ---------         ----------
            Total current liabilities ................      52,377             38,141

Long-term debt .......................................     266,786            266,441

Deferred income taxes ................................      22,696             21,079

Hedge liability ......................................       7,666               --

Future site restoration ..............................       4,218              4,305

Minority interest in foreign subsidiary ..............      13,215             12,097

Shareholders' equity (deficit):
  Common Stock, par value $.01 per share-
    Authorized 50,000,000 shares; issued,
    22,765,102 and 22,759,852 shares at
    March 31, 2001 and December 31, 2000, respectively         227                227
  Additional paid-in capital .........................     131,350            130,409
  Accumulated deficit ................................    (131,121)          (131,376)
Treasury stock, at cost, 165,883 shares
    at March 31, 2001 and December 31, 2000 ..........        (964)              (964)
Accumulated other comprehensive loss .................     (32,476)            (4,799)
                                                         ---------         ----------
Total shareholders' equity (deficit) .................     (32,984)            (6,503)
                                                         ---------         ----------
Total liabilities and shareholders' equity (deficit) .   $ 333,974          $ 335,560
                                                         =========         ==========





           See accompanying notes to consolidated financial statements



                                       4





                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)


                                                                                Three Months Ended
                                                                                     March 31,
                                                                       --------------------------------------
                                                                               2001               2000
                                                                        ----------------     ----------------
                                                                       (In thousands except per share data)
                                                                                    
Revenue:
   Oil & gas production revenues.....................................  $          28,249  $           15,626
   Gas processing revenue                                                            436                757
   Rig revenues......................................................                183                 131
   Other.............................................................                218                 203
                                                                          ---------------    ----------------
                                                                                  29,086              16,717
Operating costs and expenses:
   Lease operating and production taxes..............................              4,859               4,629
   Depreciation, depletion and amortization..........................              8,841               8,948
   Rig operations....................................................                153                 188
   General and administrative.......................................               2,109               1,439

   General and administrative (Stock-based Compensation)............                 931                   -
                                                                          ---------------    ----------------
                                                                                  16,893              15,204
                                                                          ---------------    ----------------
Operating Income  ...................................................             12,193               1,513

Other (income) expense
   Interest income...................................................                (16)               (59)
   Interest expense     .............................................              7,781               7,773
   Amortization of deferred financing fees...........................                455                 507
   Gain on sale of equity investment.................................                  -             (33,983)
   Other ............................................................                 16                 436
                                                                          ---------------    ----------------
                                                                                   8,236             (25,326)
                                                                          ---------------    ----------------
Income from operations before taxes ................................               3,957              26,839

Income tax expense (benefit).........................................              2,776               (328)

Minority interest in income of consolidated foreign subsidiary.......               (926)               (11)
                                                                          ---------------    ----------------
Net income ..........................................................  $             255   $         27,156
                                                                          ===============    ================

Earnings per share:

    Net income per common share - basic..............................  $             .01  $             1.20
                                                                          ===============    ================

    Net income per common - diluted..................................  $             .01  $              .52
                                                                          ===============    ================



           See accompanying notes to consolidated financial statements



                                       5





                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

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




                                                                                                               Accumulated
                                                   Common Stock       Treasury Stock  Additional                 Other
                                                -------------------- -----------------   Paid -In  Accumulated Comprehensive
                                                 Shares      Amount   Shares    Amount   Capital    Deficit    Income (Loss)  Total
                                                ----------- -------- ---------------------------------------------------------------
                                                                                                 
Balance at December 31, 2000..................  22,759,852  $  227   165,883  $ (964) $ 130,409   $(131,376)   $ (4,799) $   (6,503)
Comprehensive income (loss) - Note 8
  Net Income..................................           -        -        -       -           -          255         -         255
  Other comprehensive income:
    Hedge loss................................           -        -        -       -           -            -   (20,588)    (20,588)
    Foreign currency translation adjustment...           -        -        -       -           -            -    (7,089)     (7,089)
                                                                                                                         -----------
       Comprehensive income (loss)............           -        -        -       -           -            -         -     (27,422)
Stock-based compensation......................           -        -        -       -         931            -         -         931
Options exercised.............................       5,250        -        -       -          10            -         -          10
                                                ----------- -------- --------- ------- ----------- ------------ --------- ----------
Balance at March 31, 2001.....................  22,765,102  $  227   165,883  $ (964) $ 131,350   $  (131,121) $(32,476) $  (32,984)
                                                =========== ======== ========= ======= =========== ============ ========= ==========



          See accompanying notes to consolidated financial statements


                                       6





                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)




                                                                                 Three Months Ended
                                                                                      March 31,
                                                                     --------------------------------------------
                                                                                2001                  2000
                                                                     --------------------------------------------
                                                                                   (In thousands)
                                                                                             
     Operating Activities
     Net  income ..................................................  $                255     $           27,156

     Adjustments to reconcile net income to net cash provided by operating
         activities:
      Minority interest in income of foreign subsidiary............                   926                     11
      Gain on sale of equity investment............................                     -                (33,983)
      Depreciation, depletion, and amortization....................                 8,841                  8,948
      Deferred income tax (benefit) expense........................                 2,695                   (453)
      Amortization of deferred financing fees......................                   455                    507
      Stock-based compensation                                                        931                     -
      Issuance of common stock for compensation....................                     -                     46
      Changes in operating assets and liabilities:
          Accounts receivable......................................                 6,585                 (2,404)
          Equipment inventory......................................                    44                   (326)
          Other ...................................................                   (54)                   382
          Accounts payable and accrued expenses....................                (3,254)                 2,881
                                                                          -----------------      ----------------
     Net cash provided by operating activities.....................                17,424                  2,765
                                                                          -----------------      ----------------

     Investing Activities
     Capital expenditures, including purchases and development
       of properties...............................................               (17,861)              (11,840)
     Proceeds from sale of oil and gas producing properties........                    44                   118
     Proceeds from sale of equity investment.......................                     -                33,983
                                                                          -----------------      ----------------
     Net cash (used in) provided by investing activities...........  $            (17,817)    $          22,261
                                                                          -----------------      ----------------





                                   (Continued)




           See accompanying notes to consolidated financial statements

                                       7





                 Abraxas Petroleum Corporation and Subsidiaries

                Consolidated Statements of Cash Flows (continued)
                                   (Unaudited)



                                                                              Three Months Ended
                                                                                   March 31,
                                                                     --------------------------------------
                                                                              2001               2000
                                                                     --------------------------------------
                                                                                (In Thousands)
                                                                                   
     Financing Activities
     Proceeds from long term borrowings............................    $        3,320    $          3,052
     Exercise of stock options  ...................................                10                   -
     Payments on long-term borrowings..............................            (2,827)             (1,024)
     Deferred financing fees.......................................                 -                (376)
                                                                          -------------     ---------------
     Net cash provided by financing activities.....................               503               1,652
                                                                          -------------     ---------------
     Effect of exchange rate changes on cash.......................               (46)                (18)
                                                                          -------------     ---------------
     Increase in cash                                                              64              26,660

     Cash, at beginning of period..................................             2,004               3,799
                                                                          -------------     ---------------

     Cash, at end of period........................................    $        2,068    $         30,459
                                                                          =============     ===============

     Supplemental disclosures of cash flow information:
     Interest paid ................................................    $        4,414    $          4,232
                                                                          =============     ===============















           See accompanying notes to consolidated financial statements


                                       8



                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                                 March 31, 2001


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, 2000.  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.
     The Company is negotiating  to purchase  additional  ownership  interest in
     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.


Note 2.  Long-Term Debt



         Long-term debt consists of the following:
                                                                                     March 31         December 31
                                                                                       2001               2000
                                                                                ---------------------------------------
                                                                                            (In thousands)
                                                                                                 
     11.5% Senior Secured Notes due 2004 ("Old Notes") ....................        $       801         $       801
     12.875% Senior Secured Notes due 2003 ("First Lien Notes") ...........             63,500              63,500
     11.5% Second Lien Notes due 2004 ("Second Lien Notes") ...............            190,178             190,178
     Credit  facility   payable  to  a  Canadian  bank  (due  2002),
     providing for borrowings to approximately $15,870,000 at the bank's prime
     rate plus .125%, 7.50% at March 31, 2001, secured
     by the assets of Grey Wolf.....................................                     8,287               7,859
     Production Payment..............................................                    4,904               5,231
                                                                                ------------------- -------------------
                                                                                       267,670             267,569
     Less current maturities ........................................                      884               1,128
                                                                                ------------------- -------------------
                                                                                   $   266,786         $   266,441
                                                                                =================== ===================


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

                                       9


         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 the Company,  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
          -----                                              -----------
          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 Sandia. The
     guarantee is a general unsecured  obligation of Sandia Oil & Gas Company, a
     wholly  owned  subsidiary  of the  Company 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

         Upon a Change of Control,  as defined in the Old Notes Indenture,  each
     holder of the Old  Notes  will have the right to  require  the  Company  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, the Company 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 to 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 Wamsutter  Holdings,  Inc., a
     wholly owned  subsidiary  of the  Company.  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, as defined in the First Lien Notes Indenture,
     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.
                                       10


         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  "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  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 Restricted  Subsidiary,  guarantee any indebtedness of Abraxas or any
     other Restricted Subsidiary or transfer any of its assets to Abraxas or any
     other Restricted  Subsidiary  except in certain  situations as described in
     the First Lien Notes indenture.

         Second  Lien Notes.  In December  1999,  Abraxas and  Canadian  Abraxas
     consummated an Exchange Offer (see Note 2) whereby  $269,699,000 of the Old
     Notes were  exchanged  for  $188,778,000  of new  Second  Lien  Notes,  and
     16,078,990 shares of Abraxas common stock and contingent value rights.  See
     Note 6. 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
         -----                                                ------------
          2001.................................................102.875%
          2002 and thereafter..................................100.000%

         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,  as  defined  in  the  Second  Lien  Notes
     Indenture,  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 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
     "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
     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


                                       11

     or in respect of its  capital  stock,  make loans or  advances or pay debts
     owed to  Abraxas,  Canadian  Abraxas  or any other  Restricted  Subsidiary,
     guarantee  any  indebtedness  of  Abraxas,  Canadian  Abraxas  or any other
     Restricted  Subsidiary  or transfer any of its assets to Abraxas,  Canadian
     Abraxas or any other Restricted  Subsidiary except in certain situations as
     described in the Second Lien Notes indenture.

Note 3. Earnings Per Share

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



                                                                                   Three Months Ended March 31,
                                                                               -------------------------------------
                                                                                       2001               2000
                                                                               ------------------  -----------------

                                                                                            
Numerator:
      Numerator  for  basic  and  diluted  earnings  per  share - income  (in
         thousands)........................................................    $             255  $          27,156

    Denominator:
      Denominator for basic earnings per share - weighted-average shares....
                                                                                      22,595,969         22,627,136

      Effect of dilutive securities:
         Stock options, Warrants and CVR's..................................           4,681,387         29,945,081
                                                                                   --------------    ---------------

      Dilutive potential common shares
      Denominator for diluted earnings per share - adjusted  weighted-average
         shares and assumed Conversions.....................................          27,277,356         52,572,217




    Basic earnings per share: ..............................................   $            0.01  $            1.20
                                                                                   ==============    ===============

    Diluted earnings per share:.............................................   $            0.01  $            0.52
                                                                                   ==============    ===============


    Contingent Value Rights ("CVRs")

         As part of the Exchange  Offer  consummated  by the Company in December
     1999 (see Note 2), Abraxas issued  contingent  value rights or CVRs,  which
     entitled  the  holders to receive up to a total of  105,408,978  of Abraxas
     common  stock under  certain  circumstances  as defined.  On May 21,  2001,
     Abraxas may be required  to issue  additional  shares to the holders of the
     CVRs.  The actual number of shares issued will depend on the average market
     price of Abraxas common stock over a defined period. Any future issuance of
     common stock will result in a transfer from  Additional  Paid In Capital to
     Common Stock. The CVRs will terminate if the market price of Abraxas common
     stock exceeds  certain prices for a period of 30 trading days during any 45
     day consecutive trading day period prior to the expiration date. The target
     price on a given date will equal  $5.03  plus daily  interest  at an annual
     rate of 11.5% from  November 1, 1999.  The target  price on May 21, 2001 is
     $5.97. As of March 31, 2001, based on the Abraxas common stock market price
     at that time, CVR holders would have been entitled to receive approximately
     3.2 million shares.

Note 4.  Summary Financial Information of Canadian Abraxas Petroleum Ltd.

         The  following is summary  financial  information  at March 31, 2001 of
     Canadian  Abraxas,  a wholly  owned  subsidiary  of the  Company.  Canadian
     Abraxas is jointly and severally  liable for the entire  balance of the Old
     Notes  ($801,000)  and the Second  Lien  Notes  ($190.2  million)  and is a
     guarantor  of the First Lien Notes  ($63.5  million).  The  Company has not
     presented  separate financial  statements and other disclosures  concerning
     Canadian Abraxas because management has determined that such information is
     not material to the holders of the Old Notes,  the First Lien Notes and the
     Second Lien Notes.

                                       12





                                                   BALANCE SHEET
   --------------------------------------------------------------------------------------------------------------
                        Assets                                   Liabilities and Shareholders Equity
   --------------------------------------------------------------------------------------------------------------
                                                  (In Thousands)

                                                                                      
   Total current assets .............  $           1,888  Total current liabilities ......  $              3,143
        Oil and gas, and processing                       Second Lien Notes
          properties ................            144,122    due 2004......................                52,629
                                                          Notes payable to Abraxas
   Other assets .....................              6,906     Petroleum Corporation .......                24,493
                                          ---------------
                                       $         152,916  Other liabilities ..............                25,268
                                          ===============
                                                          Stockholder's equity............                47,383
                                                                                                 ----------------
                                                                                            $            152,916
                                                                                                 ================




                  STATEMENT OF OPERATIONS
   Revenues ......................  $       10,139
   Operating costs and expenses ..           6,399
   Interest expense ..............           1,887
   Other expense..................             108
   Income tax expense ............           1,179
                                        ------------
      Net income .................  $          566
                                        ============

Note 5. Business Segments

    Business segment information about our first quarter operations in different
geographic areas is as follows:


                                                             Three Months Ended March 31, 2001
                                                 ----------------------------------------------------------
                                                       U.S.               Canada              Total
                                                 ------------------  ------------------ -------------------
                                                                      (In thousands)
                                                                                 
   Revenues ................................        $      13,217       $      15,869     $       29,086
                                                 ==================  ================== ===================
   Operating profit ........................        $       7,246       $       7,283     $       14,529
                                                 ==================  ==================
   General corporate .......................                                                      (2,336)
   Interest expense and amortization of
      deferred financing fees ..............                                                      (8,220)
   Other income.............................                                                         (16)
                                                                                        -------------------
      Income before income taxes ...........                                              $        3,957
                                                                                        ===================

   Identifiable assets at March 31, 2001 ...        $     131,646       $     192,525     $      324,171
                                                 ==================  ==================
   Corporate assets ........................                                                       9,803
                                                                                        -------------------
      Total assets .........................                                              $      333,974
                                                                                        ===================



                                                             Three Months Ended March 31, 2000
                                                 ----------------------------------------------------------
                                                       U.S.               Canada              Total
                                                 ------------------  ------------------ -------------------
                                                                      (In thousands)
                                                                                 
   Revenues ................................        $       6,153       $      10,564     $       16,717
                                                 ==================  ================== ===================
   Operating profit ........................        $       1,414       $         945     $        2,359
                                                 ==================  ==================
   General corporate .......................                                                        (846)
   Interest expense and amortization of
      deferred financing fees ..............                                                      (8,221)
   Other income.............................                                                      33,548
                                                                                        -------------------
      Income before income taxes ...........                                              $       26,840
                                                                                        ===================

                                       13



                                                               Year Ended December 31, 2000
                                                 ----------------------------------------------------------
                                                       U.S.               Canada              Total
   ----------------------------------------------------------------  ------------------ -------------------
                                                                                 
   Identifiable assets......................        $     132,327       $     197,229     $      329,556
                                                 ==================  ==================
   Corporate assets.........................                                                       6,004
                                                                                        -------------------
      Total assets..........................                                              $      335,560

                                                                                        ===================

Note 6.  Hedging Program and Derivatives

         On  January 1, 2001,  the  Company  adopted  SFAS 133  "Accounting  for
     Derivative  Instruments and Hedging  Activities" as amended by SFAS 137 and
     SFAS 138.  Under SFAS 133, all derivative  instruments  are recorded on the
     balance sheet at fair value.  If the derivative does not qualify as a hedge
     or is not  designated  as a hedge,  the gain or loss on the  derivative  is
     recognized  currently in  earnings.  To qualify for hedge  accounting,  the
     derivative  must qualify  either as a fair value hedge,  cash flow hedge or
     foreign currency hedge.  Currently,  the Company uses only cash flow hedges
     and the  remaining  discussion  will  relate  exclusively  to this  type of
     derivative  instrument.  If the derivative  qualifies for hedge accounting,
     the gain or loss on the  derivative  is  deferred  in  Other  Comprehensive
     Income/Loss,  a component of Stockholders'  Equity,  to the extent that the
     hedge is effective.

         The  relationship  between the hedging  instrument  and the hedged item
     must be highly  effective in achieving  the offset of changes in cash flows
     attributable  to the hedged risk both at the  inception of the contract and
     on an ongoing basis. Hedge accounting is discontinued  prospectively when a
     hedge  instrument  becomes  ineffective.   Gains  and  losses  deferred  in
     accumulated Other  Comprehensive  Income/Loss  related to a cash flow hedge
     that becomes ineffective,  remain unchanged until the related production is
     delivered.  If the Company  determines  that it is  probable  that a hedged
     transaction  will not  occur,  deferred  gains  or  losses  on the  hedging
     instrument are recognized in earnings immediately.

         Gains and losses on hedging  instruments  related to accumulated  Other
     Comprehensive  Income/Loss  and  adjustments to carrying  amounts on hedged
     production are included in natural gas or crude oil  production  revenue in
     the period that the related production is delivered.

         The following table sets forth the Company's hedge position as of March
     31, 2001.



                Time Period                     Notional Quantities                   Price                Fair Value
   --------------------------------------- ------------------------------ ------------------------------ ----------------
                                                                                                
   April 1, 2001 - October 31, 2002        20,000 Mcf/day of natural      Fixed price swap $2.60-$2.95   $(25) million
                                           gas  or 1,000 Bbl/day of       natural gas or
                                           crude oil                      $18.90 Crude oil


         On January 1, 2001, in  accordance  with the  transition  provisions of
     SFAS  133,  the  Company  recorded  $31.0  million,  net of tax,  in  Other
     Comprehensive   Income/Loss   representing  the  cumulative  effect  of  an
     accounting change to recognize the fair value of cash flow derivatives. The
     Company recorded cash flow hedge derivative liabilities of $38.2 million on
     that date and a deferred tax asset of $7.2 million.

         During the first quarter of 2001 losses before tax of $7.4 million were
     transferred  from Other  Comprehensive  Income/Loss to revenue and the fair
     value of outstanding  liabilities  decreased by $5.4 million. For the three
     months  ended  March 31,  2001,  the  ineffective  portion of the cash flow
     hedges were not material

         As of  March  31,  2001,  $20.6  million  of  deferred  net  losses  on
     derivative  instruments  were recorded in other  comprehensive  income,  of
     which $14.4 million is expected to be  reclassified  to earnings during the
     next twelve-month period.

         All hedge  transactions  are subject to the Company's  risk  management
     policy, approved by the Board of Directors.  The Company formally documents
     all relationships  between hedging instruments and hedged items, as well as
     its risk management objectives and strategy for undertaking the hedge. This
     process includes specific  identification of the hedging instrument and the


                                       14


     hedged transaction, the nature of the risk being hedged and how the hedging
     instrument's  effectiveness will be assessed.  Both at the inception of the
     hedge and on an ongoing basis, the Company assesses whether the derivatives
     that are used in hedging  transactions  are highly  effective in offsetting
     changes in cash flows of hedged items.

         The fair value of the hedging  instrument was  determined  based on the
     base price of the hedged item and NYNEX forward  price quotes.  As of March
     31,  2001,  a commodity  price  increase  of 10% would have  resulted in an
     unfavorable change in the fair market value of $5.7 million and a commodity
     price  decrease of 10% would have  resulted  in a favorable  change in fair
     market value of $5.7 million.

Note 7. Contingencies

         Litigation - 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 March 31, 2001, we were not engaged in any legal  proceedings
     that are expected,  individually  or in the  aggregate,  to have a material
     adverse effect on us.

Note 8. Comprehensive Income

         Comprehensive  income  includes  net income,  losses and certain  items
     recorded   directly  to  Stockholder's   Equity  and  classified  as  Other
     Comprehensive Income.

         The following table illustrates the calculation of comprehensive income
     (loss) for the quarter ended March 31, 2001:


                                                                                             Three Months Ending
                                                                                                March 31, 2001
                                                                                                (In thousands)
                                                                                       ---------------------------------
                                                                                                     
Accumulated other comprehensive loss at December 31, 2000.......................                           $    (4,799)
   Net Income...................................................................       $           255

Other Comprehensive loss :
   Hedging derivatives (net of tax) - See Note 6
     Cumulative effect of change in accounting principal January 1, 2001........               (30,980)
     Reclassification adjustment for settled hedge contracts....................                 6,013
     Change in fair market value of outstanding hedge positions.................                 4,379
                                                                                           -------------
                                                                                               (20,588)
   Foreign currency translation adjustment......................................                (7,089)
                                                                                           -------------
Other comprehensive loss........................................................               (27,677)        (27,677)
                                                                                           -------------
Comprehensive loss..............................................................               (27,422)
                                                                                           =============    ------------
Accumulated other comprehensive loss at March 31, 2001..........................                         $     (32,476)
                                                                                                            ============



                                       15

                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART I


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

     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,
2000.

Results of Operations

     The factors which most  significantly  affect our results of operations are
(1) the sales  prices of crude oil and natural gas, (2) the level of total sales
volumes  of  crude  oil and  natural  gas,  and (3) the  level  and  success  of
exploration and development activity.

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


                                                                            Three Months Ended
                                                                                March 31,
                                                                    -----------------------------------
                                                                           2001                2000
                                                                        -----------      --- ----------
                                                                                    
Operating Revenue (in thousands):
Crude Oil Sales   ................................................   $       3,602        $      2,651
Natural Gas Sales ................................................          22,426              11,201
Natural Gas Liquids Sales.........................................           2,221               1,774
Processing Revenue................................................             436                 757
Rig Operations....................................................             183                 131
Other.............................................................             218                 203
                                                                        -----------      --------------
                                                                     $      29,086        $     16,717
                                                                        ===========      ==============

Operating Income (in thousands)...................................   $      12,193        $      1,513
Crude Oil Production (MBBLS)......................................           132.3               168.5
Natural Gas Production (MMCFS)....................................         4,626.8             5,439.9
Natural Gas Liquids Production (MBBLS)............................            78.1                82.5
Average Crude Oil Sales Price ($/BBL).............................   $       27.22        $      15.73
Average Natural Gas Sales Price ($/MCF)...........................   $        4.85        $       2.06
Average Liquids Sales Price ($/BBL)...............................   $       28.44        $      21.51



     Operating Revenue.  During the three months ended March 31, 2001, operating
revenue from crude oil,  natural gas and natural gas liquid  sales  increased to
$28.2  million  compared to $15.6  million in the three  months  ended March 31,
2000.  The increase in revenue was  primarily due to increased  prices  realized
during the period,  offset by a decline in production volumes.  Increased prices
contributed  $15.0 million in revenue after  deducing  losses,  before tax, from
hedging  activities of $7.4 million while reduced  production volumes had a $2.3
million negative impact on revenue.

     Average sales prices net of hedging  losses for the quarter ended March 31,
2001 were:

o $ 27.22 per Bbl of crude oil,
o $ 28.44 per Bbl of natural gas liquid, and
o $  4.85 per Mcf of natural gas

 Average sales prices net of hedging losses for the quarter ended March 31, 2000
were:

o $15.73 per Bbl of crude oil,
o $21.51 per Bbl of natural gas liquid, and
o $ 2.06 per Mcf of natural gas

                                       16

Crude oil production volumes declined from 168.5 MBbls during the quarter ended
March 31, 2000 to 132.3 MBbls for the same period of 2001, primarily as a result
of the de-emphasis on crude oil drilling in prior periods, a natural decline in
production and the sale of non-core properties in 2000. Natural gas production
volumes declined to 4,626.8 MMcf for the three months ended March 31, 2001 from
5,108.2 MMcf for the same period of 2000. This decline was primarily due to the
sale of non-core properties in late 2000 and the natural decline in production,
partially offset by production from current drilling activities.

     Lease  Operating  Expenses.   Lease  operating  expenses  and  natural  gas
processing  costs  ("LOE") for the three months  ended March 31, 2001  increased
slightly to $4.9  million  from $4.6  million  for the same period in 2000.  The
increase in LOE is primarily due to an increase in production tax expense due to
higher commodity prices in the quarter ended March 31, 2001 compared to the same
period of 2000. Our LOE on a per MCFE basis for the three months ended March 31,
2001 was  $0.82 per MCFE  compared  to $0.67  for the same  period of 2000.  The
increase in the per MCFE expense was due to a decline in  production  volumes in
the first  quarter of 2001  compared  to the same  period in 2000 as well as the
increase in overall LOE.

     General and  adminsitrative  ("G&A") Expenses.  G&A expenses increased from
$1.4  million for the first three  months of 2000 to $2.1  million for the first
three  months of 2001.  G&A  expense on a per MCFE basis was $0.36 for the first
quarter of 2001  compared to $0.21 for the same period of 2000.  The increase in
the per MCFE G&A  cost is due to  higher  cost  and the  decline  in  production
volumes  during the first  quarter of 2001  compared to the same period in 2000.
Increased   expenses  included  the  loss  of  overhead   reimbursement  from  a
partnership,  the  assets  of which  were  sold in March  2000 of  approximately
$150,000  and  increases  in  contract  labor and  professional  fees in 2001 as
compared to 2000. The three months ended March 31, 2000 also included  insurance
refunds of approximately $104,000, which did not occur in 2001.

     G&A -  stock-based  compensation.  Effective  July 1, 2000,  the  Financial
Accounting  Standards  Board  ("FASB")  issued FIN 44,  "Accounting  for Certain
Transactions  Involving Stock  Compensation",  an  interpretation  of Accounting
Principles  Board  Opinion No.  ("APB") 25.  Under the  interpretation,  certain
modifications  to fixed  stock  option  awards  which  were made  subsequent  to
December 15, 1998,  and 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, we amended the exercise price to $2.06 per share on all
options  with an  existing  exercise  price  greater  than $2.06 per  share.  We
recognized approximately $931,000 as stock-based compensation expense during the
quarter ended March 31, 2001 related to these repricings.

     Depreciation,  Depletion and Amortization Expenses. Depreciation, depletion
and  amortization  ("DD&A") expense  decreased  slightly to $8.8 million for the
three months ended March 31, 2001 from $8.9 million for the same period of 2000.
Our DD&A on a per MCFE basis for the three months ended March 31, 2001 was $1.50
per MCFE  compared  to $1.29 in 2000.  The per MCFE  increase  is due to  higher
finding  costs added to the full cost pool in 2000 and the first quarter of 2001
as well as reduced production volumes in 2001.

     Interest Expense . Interest  expense remained  constant at $7.8 million for
the first three months of 2001 and 2000. An increase in the interest  expense in
connection  with our production  payment  financing was offset by a reduction in
interest  expense related to our repurchase of certain Old Notes and Second Lien
Notes, during 2000.

     Minority  interest.  Minority  interest  in the net income of our 49% owned
subsidiary,  Grey Wolf,  increased  to $926,000 for the three months ended March
31, 2001  compared to $11,000 for the same period of 2000.  This increase is due
to  increased  profitability  of Grey Wolf,  primarily  due to higher  commodity
prices received in 2001 compared to 2000.

     Income taxes.  Income taxes increased to an expense of $2.8 million for the
first three months of 2001 compared to a benefit of $328,000 for the same period
of  2000.  This  increase  is due to  increased  profitability  in our  Canadian
operations, primarily as a result of higher commodity prices.

                                       17

    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
average natural gas price that we realized during the first quarter of 2001
increased by 135% from $2.06 per MCF during the first three months of 2000 to
$4.85 during the first three months of 2001, including the impact of a loss from
hedging activities of $7.4 million during the quarter ended March 31, 2001.
Crude oil prices increased to $27.22 per BBL during the first three months of
2001 from $15.73 per BBL during the first three months of 2000. Natural gas
liquids prices increased to $28.44 per BBL in the first quarter of 2001 compared
to $21.51 per BBL in the first quarter of 2000. 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
conducts successful exploration and development activities. In the event crude
oil, natural gas and natural gas liquids decline from their current 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
first three months of 2001 were $17.8 million  compared to $11.8 million  during
the same  period of 2000.  The table  below sets forth the  components  of these
capital  expenditures on a historical basis for the three months ended March 31,
2001 and 2000.


                                                                            Three Months Ended
                                                                                 March 31
                                                                --------------------------------------------
                                                                        2001                   2000
                                                                ---------------------- ---------------------
                                                                                   
Expenditure category (in thousands):
  Acquisitions................................................  $             22         $             22
  Development.................................................            17,726                   11,451
  Facilities and other........................................                88                      367
                                                                    ---------------          ---------------
      Total...................................................  $         17,836         $         11,840
                                                                    ===============          ===============


     At March 31,  2001,  we had  current  assets of $21.3  million  and current
liabilities  of $52.4 million  resulting in a working  capital  deficit of $31.1
million.  This  included  a net  deficit  of $14.4  million  related  to hedging
activities.  This  compares  to a working  capital  deficit of $13.8  million at
December 31, 2000 and working  capital of $20.3  million at March 31, 2000.  The
material  components of our current  liabilities at March 31, 2001 include trade
accounts  payable of $13.2 million,  revenues due third parties of $9.9 million,
hedge liability of $17.7 million and accrued interest of $9.5 million.

     Operating  activities during the three months ended March 31, 2001 provided
us $17.4 million cash  compared to $2.8 million in the same period in 2000.  Net
income plus  non-cash  expense  items  during 2001 and net changes in  operating
assets and liabilities  accounted for most of these funds.  Investing activities
used $17.8 million net during the first three months of 2001, which was utilized
primarily for the  development of crude oil and natural gas properties and other
facilities.  This compares to providing $22.3 million net during the first three
months of 2000, $34.0 million of which were proceeds from the sale of the assets
of Abraxas  Wamsutter,  L.P., a partnership of which one of our  subsidiaries is
the general partner,  and certain  contiguous assets we owned, and $11.8 million
of  which  was  utilized  for the  development  of  crude  oil and  natural  gas
properties and other facilities.  Financing activities provided $503,000 for the
first three  months of 2001  compared  to  providing  $1.7  million for the same
period of 2000.

     Our  current  budget for capital  expenditures  for the last nine months of
2001 other than acquisition  expenditures is approximately  $24.5 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 we currently  have no agreements,
arrangements or  undertakings  regarding any material  acquisitions.  We have no
material  long-term capital  commitments and are consequently able to adjust the
level of our expenditures as circumstances dictate.  Additionally,  the level of
capital  expenditures  will  vary  during  future  periods  depending  on market
conditions and other related economic factors.

     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.

                                       18

     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 and during 2000, we sold additional  production  payments for $6.4 million
relating to additional  natural gas wells in the Edwards Trend. In 2001, we have
received $10.5 million ($2.5 million in March and an additional  $8.0 million in
April) relating to additional south Texas gas wells and facilities.  We have the
ability to sell up to $50 million to Mirant for  drilling  opportunities  in the
Edwards Trend.

     In  December  1999,  Abraxas  and  our  wholly-owned  Canadian  subsidiary,
Canadian  Abraxas  Petroleum  Limited,  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.  Simultaneously, a partnership
of which one of our subsidiaries  was the general partner,  accounted for on the
equity  method of  accounting  sold its  interest  in crude oil and  natural gas
properties  in the same area.  Our net  proceeds  from these  transactions  were
approximately $34.0 million.

     In March 2001, we announced that we had engaged Credit Lyonnais  Securities
(USA) Inc. and CIBC World Markets Corp. to assist us in a review of  alternative
financial  strategies.  Under the terms of this engagement,  we may restructure,
refinance or  recapitalize  some or all of our existing debt and/or issue equity
securities.

     We are continuing to rationalize our significant  non-core  Canadian assets
to allow us to continue to grow while  reducing our debt.  We may sell  non-core
assets  or  seek  partners  to  fund a  portion  of  the  exploration  costs  of
undeveloped acreage and are considering other potential strategic alternatives.

     We will have three principal  sources of liquidity going forward:  (i) cash
on hand, (ii) cash flow from operations,  and (iii) the production  payment.  We
also intend to continue 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.

     We expect that the significantly  improved  commodity prices realized by us
compared to those received in the prior year and the expiration of a significant
portion  of the crude oil and  natural  gas  hedges  that we had put in place in
earlier  years will improve our  liquidity  position in 2001.  Should  commodity
prices  fall,  all of our  capital  expenditures  are  discretionary  and can be
delayed to  maintain  liquidity.  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  additional  non-core
properties will be adequate to fund operations and planned capital expenditures.

Long-Term Indebtedness.

     Old Notes.  On November 14, 1996, the Company  consummated  the offering of
$215.0  million  of it's  11.5%  Senior  Notes due 2004,  Series A,  which  were
exchanged  for the Series B Notes in February  1997.  On January 27,  1998,  the
Company  completed the sale of $60.0 million of the Series C Notes. The Series B
Notes and the Series C Notes were  subsequently  combined into $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
         -----                                     -----------
         2001.....................................   102.875%
         2002 and thereafter......................   100.000%

                                       19

     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 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

     Upon a Change of  Control,  as  defined  in the Old Notes  Indenture,  each
holder of the Old Notes will have the right to require the Company 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,  the Company 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 to 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 Wamsutter.  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,  as defined  in the First Lien Notes  Indenture,
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  "Restricted  Subsidiaries")  to, among other  things,


                                       20

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 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  Restricted
Subsidiary,  guarantee  any  indebtedness  of  Abraxas  or any other  Restricted
Subsidiary  or  transfer  any of its assets to  Abraxas or any other  Restricted
Subsidiary  except in certain  situations  as  described in the First Lien Notes
indenture.

     Second  Lien  Notes.  In  December  1999,   Abraxas  and  Canadian  Abraxas
consummated an Exchange Offer (see Note 2) whereby $269,699,000 of the Old Notes
were exchanged for $188,778,000 of new Second Lien Notes, and 16,078,990  shares
of Abraxas common stock and contingent  value rights.  See Note 6. 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
        ------                                         ------------
         2001........................................   102.875%
         2002 and thereafter.........................   100.000%

     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,  as defined in the Second  Lien Notes  Indenture,
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 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   "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  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  Restricted  Subsidiary,  guarantee  any  indebtedness  of
Abraxas,  Canadian Abraxas or any other Restricted Subsidiary or transfer any of
its  assets to  Abraxas,  Canadian  Abraxas or any other  Restricted  Subsidiary
except in certain situations as described in the Second Lien Notes indenture.

Hedging Activities.

     On January 1, 2001, the Company adopted SFAS 133 "Accounting for Derivative
Instruments  and Hedging  Activities" as amended by SFAS 137 and SFAS 138. Under
SFAS 133, all derivative  instruments  are recorded on the balance sheet at fair
value.  If the derivative  does not qualify as a hedge or is not designated as a
hedge,  the gain or loss on the derivative is recognized  currently in earnings.


                                       21


To qualify for hedge  accounting,  the derivative  must qualify either as a fair
value hedge, cash flow hedge or foreign currency hedge.  Currently,  the Company
uses only cash flow hedges and the remaining  discussion will relate exclusively
to this type of derivative  instrument.  If the  derivative  qualifies for hedge
accounting,   the  gain  or  loss  on  the   derivative  is  deferred  in  Other
Comprehensive  Income/Loss,  a component of Stockholder's  Equity, to the extent
that the hedge is effective.

     The relationship between the hedging instrument and the hedged item must be
highly  effective in achieving the offset of changes in cash flows  attributable
to the  hedged  risk both at the  inception  of the  contract  and on an ongoing
basis.  Hedge accounting is discontinued  prospectively  when a hedge instrument
becomes   ineffective.   Gains  and  losses   deferred  in   accumulated   Other
Comprehensive Income/Loss related to a cash flow hedge that becomes ineffective,
remain  unchanged  until the related  production  is  delivered.  If the Company
determines  that it is  probable  that a  hedged  transaction  will  not  occur,
deferred  gains or losses on the hedging  instrument  are recognized in earnings
immediately.

     Gains and  losses on  hedging  instruments  related  to  accumulated  Other
Comprehensive  Income and adjustments to carrying  amounts on hedged  production
are included in natural gas or crude oil  production  revenue in the period that
the related production is delivered.

     The following table sets forth the Company's position as of March 31, 2001.



                Time Period                     Notional Quantities                   Price                 Fair Value
   --------------------------------------- ------------------------------ ------------------------------- ---------------
                                                                                                 
   April 1, 2001 - October 31, 2002        20,000 Mcf/day of natural      Fixed price swap $2.60-$2.95    $(25) million
                                           gas  or 1,000 Bbl/day of       natural gas or
                                           crude oil                      $18.90 Crude oil


     On January 1, 2001, in accordance  with the  transition  provisions of SFAS
133, the Company recorded $31.0 million, net of tax, in other comprehensive loss
representing the cumulative effect of an accounting change to recognize the fair
value of cash flow derivatives.  The Company recorded cash flow hedge derivative
liabilities  of $38.2  million  on that  date and a  deferred  tax asset of $7.2
million.

     During the first  quarter of 2001 losses  before tax of $7.4  million  were
transferred from Other  Comprehensive  Income/Loss to revenue and the fair value
of outstanding liabilities decreased by $5.4 million. For the three months ended
March  31,  2001,  the  ineffective  portion  of the cash flow  hedges  were not
material.

     As of March 31, 2001,  $20.6  million of deferred net losses on  derivative
instruments  were recorded in Other  Comprehensive  Income/Loss,  of which $14.4
million is expected to be reclassified to earnings during the next  twelve-month
period.

     All hedge transactions are subject to the Company's risk management policy,
approved  by  the  Board  of  Directors.  The  Company  formally  documents  all
relationships  between hedging instruments and hedged items, as well as its risk
management  objectives  and strategy  for  undertaking  the hedge.  This process
includes  specific  identification  of the  hedging  instrument  and the  hedged
transaction,   the  nature  of  the  risk  being  hedged  and  how  the  hedging
instrument's  effectiveness will be assessed. Both at the inception of the hedge
and on an ongoing basis,  the Company  assesses whether the derivatives that are
used in hedging  transactions are highly effective in offsetting changes in cash
flows of hedged items.

     The fair value of the hedging  instrument was determined  based on the base
price of the hedged item and NYMEX forward price quotes. As of March 31, 2001, a
commodity price increase of 10% would have resulted in an unfavorable  change in
the fair market  value of $5.7  million and a  commodity  price  decrease of 10%
would have resulted in a favorable change in fair market value of $5.7 million.

Net Operating Loss Carryforwards.

     At December 31, 2000, the Company had, subject to the limitation  discussed
below, $101.8 million of net operating loss carryforwards for U.S. tax purposes.
These loss carryforwards will expire from 2001 through 2020 if not utilized.  At
December 31, 2000, the Company had approximately  $11.4 million of net operating
loss  carryforwards for Canadian tax purposes.  These  carryforwards will expire
from 2001 through 2020 if not utilized.

     As a result of the acquisition of certain  partnership  interests and crude
oil and natural gas  properties  in 1990 and 1991,  an  ownership  change  under
Section 382 occurred in December 1991. Accordingly,  it is expected that the use
of the U.S. net operating  loss  carryforwards  generated  prior to December 31,
1991 of $4.9 million will be limited to approximately $235,000 per year.

                                       22


     During 1992, the Company  acquired 100% of the common stock of an unrelated
corporation.  The  use of  net  operating  loss  carryforwards  of the  acquired
corporation of $257,000 acquired in the acquisition are limited to approximately
$115,000 per year.


     As a result of the  issuance  of  additional  shares  of  common  stock for
acquisitions  and sales of common stock,  an additional  ownership  change under
Section 382 occurred in October 1993.  Accordingly,  it is expected that the use
of all U.S. net operating  loss  carryforwards  generated  through  October 1993
(including those subject to the 1991 and 1992 ownership changes discussed above)
of  $8.3  million  will be  limited  as  described  above  and in the  following
paragraph.

     An ownership change under Section 382 occurred in December 1999,  following
the issuance of additional  shares,  as described in Note 5. It is expected that
the annual use of U.S. net operating loss carryforwards  subject to this Section
382 limitation will be limited to approximately  $363,000,  subject to the lower
limitations  described above.  Future changes in ownership may further limit the
use of the Company's carryforwards.

     The annual Section 382 limitation may be increased during any year,  within
5 years of a change in ownership,  in which  built-in  gains that existed on the
date of the change in ownership are recognized.

     In addition to the Section 382 limitations,  uncertainties  exist as to the
future  utilization of the operating loss  carryforwards  under the criteria set
forth under FASB  Statement No. 109.  Therefore,  the Company has  established a
valuation  allowance  of $34.8  million for  deferred tax assets at December 31,
2000 and March 31, 2001.


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 three  months ended March 31, 2001, 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 $2.8 million
for the three months ended March 31, 2001.


Hedging Sensitivity

     The fair  value  of our  hedge  instrument  was  determined  based on NYMEX
forward  price  quotes as of March 31,  2001.  As of March 31, 2001, a commodity
price increase of 10% would have resulted in an  unfavorable  change in the fair
market value of our hedging  instrument  of $5.7  million and a commodity  price
decrease of 10% would have  resulted in a favorable  change in the fair value of
our hedge instrument of $5.7 million.

    The following table sets forth our hedge position as of March 31, 2001.



                  Time Period                       Notional Quantities                 Price                 Fair Value
- ------------------------------------------------ --------------------------- ---------------------------- --------------------
                                                                                                 
April 1, 2001 - October 31, 2002                 20,000 Mcf/day of natural   Fixed price swap             $(25) million
                                                 gas  or 1,000 Bbl/day of    $2.60-$2.95 natural gas or
                                                 crude oil                   $18.90 Crude oil


Interest rate risk

     At March 31,  2001,  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

                                       23

exchange  rates or weak  economic  conditions in the foreign  markets.  Canadian
operations  reported a pre tax  earnings of $2.1  million  for the three  months
ended March 31, 2001. It is estimated  that a 5% change in the value of the U.S.
dollar  to the  Canadian  dollar  would  have  changed  our  pre tax  income  by
approximately  $105,000.  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.





                                       24


                 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
           (b) Reports on Form 8-K:
                  NONE



                                       25



                 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:  May 15, 2001                    By:/s/
                                           ROBERT L.G. WATSON,
                                           President and Chief
                                           Executive Officer


    Date:  May 15, 2001                    By:/s/
                                           CHRIS WILLIFORD,
                                           Executive Vice President and
                                           Principal Accounting Officer


                                       26