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

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

                    For the Quarter Ended September 30, 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
November 10, 2001, was:

         Class                                           Shares Outstanding

 Common Stock, $.01 Par Value                                29,979,397





                                     1 of 28

                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES
                                   FORM 10 - Q
                                      INDEX


                                     PART I
                              FINANCIAL INFORMATION


ITEM 1 - Financial Statements (Unaudited)
           Consolidated Balance Sheets - September 30, 2001
             and December 31, 2000............................................3
           Consolidated Statements of Operations -
             Three and Nine Months Ended September 30, 2001 and 2000....-.....5
           Consolidated Statements of  Stockholders' Equity (Deficit) -
             Nine months ended September 30, 2001.............................6
           Consolidated Statements of Cash Flows -
             Nine Months Ended September 30, 2001 and 2000....................7
           Notes to Consolidated Financial Statements.........................8

                                     PART II
                                OTHER INFORMATION

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

                                       2




                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                           Consolidated Balance Sheets

                                                                              September 30,  December 31,
                                                                                  2001          2000
                                                                               (Unaudited)
                                                                              -------------  ------------
                                                                                        (In thousands)
                                                                                        
Current assets:
   Cash ........................................................................   $    492   $  2,004
   Account receivable, less allowance for doubtful accounts ....................      6,886     20,718
   Equipment inventory .........................................................      1,467      1,411
   Other current assets ........................................................        443        179
                                                                                    -------    -------
Total current assets ...........................................................      9,288     24,312

Property and equipment:
   Oil and gas properties, full cost method of accounting:
        Proved .................................................................    496,522    481,802
        Unproved, not subject to amortization ..................................     10,713     12,831
   Other property and equipment ................................................     62,783     63,720
                                                                                    -------   --------
         Less accumulated depreciation, depletion, and amortization ............    273,286    253,569
                                                                                    -------   --------
        Total property and equipment - net .....................................    296,732    304,784
                                                                                    -------   --------

Deferred financing fees, net of accumulated amortization of $8,232 and $6,917 at
   September 30, 2001 and December 31, 2000
   respectively ................................................................      4,267      5,556

Other assets ...................................................................        581        908
                                                                                   --------   --------
   Total assets ................................................................   $310,868   $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)

                                                                              September 30,   December 31,
                                                                                  2001           2000
                                                                               (Unaudited)
                                                                           ----------------- -------------
                                                                                         (In thousands)
                                                                                          
Current liabilities:
   Accounts payable ............................................................   $  15,873    $  22,721
   Oil and gas production payable ..............................................       1,639        6,281
   Accrued interest ............................................................       9,517        6,079
   Other accrued expenses ......................................................         680        1,932
   Hedge liability .............................................................       1,962         --
   Current maturities of long-term debt ........................................         495        1,128
                                                                                   ---------    ---------
     Total current liabilities .................................................      30,166       38,141

Long-term debt .................................................................     270,635      266,441

Deferred income taxes ..........................................................      21,500       21,079

Hedge liability ................................................................         203         --

Future site restoration ........................................................       4,293        4,305

Minority interest in foreign subsidiary ........................................        --         12,097

Stockholders' equity (deficit):
   Common stock, par value $.01 per share - authorized 200,000,000 shares;
     issued 30,145,280 and 22,759,852
      shares at September 30, 2001 and December 31, 2000,
     respectively ..............................................................         301          227
   Additional paid-in capital ..................................................     136,830      130,409
   Accumulated deficit .........................................................    (138,244)    (131,376)
   Treasury stock, at cost, 165,883 shares at September 30, 2001 and
     December 31, 2000, respectively ...........................................        (964)        (964)
   Accumulated other comprehensive loss ........................................     (13,852)      (4,799)
                                                                                    ---------    ---------
Total stockholders' equity (deficit) ...........................................     (15,929)      (6,503)
                                                                                    ---------    ---------
                      Total liabilities and stockholders' equity  (deficit).....   $ 310,868    $ 335,560
                                                                                    =========    =========


           See accompanying notes to consolidated financial statements


                                       4



                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)

                                                        Three Months Ended     Nine Months Ended
                                                          September 30,          September 30,
                                                       2001         2000       2001        2000
                                                     ---------------------   ---------------------
                                                            (In thousands except per share data)
                                                                              
Revenue:
   Oil and gas production revenues ................   $ 13,667    $ 15,345    $ 62,043    $ 46,472
   Gas processing revenues ........................        777         672       1,711       2,074
   Rig revenues ...................................        199         134         607         384
   Other ..........................................        258         226         742         451
                                                      --------    --------    --------    --------
                                                        14,901      16,377      65,103      49,381
Operating costs and expenses:
   Lease operating and production taxes ...........      4,488       4,577      13,679      13,507
   Depreciation, depletion, and amortization ......      8,021       8,746      25,150      26,212
   Rig operations .................................        204         204         548         588
   General and administrative .....................      1,367       1,680       5,051       4,762
   General and administrative (Stock-based
     compensation) ................................     (1,366)      2,133      (2,767)      2,133
                                                      --------    --------    --------    --------
                                                        12,714      17,340      41,661      47,202
                                                      --------    --------    --------    --------
Operating income ..................................      2,187        (963)     23,442       2,179

Other (income) expense:
   Interest income ................................        (46)       (155)        (74)       (482)
   Amortization of deferred financing fee .........        405         508       1,315       1,523
   Interest expense ...............................      8,090       7,706      23,700      23,371
   Gain on sale of equity investment ..............       --          --          --       (33,983)
   Other expense ..................................       --           147          16       1,030
                                                      --------    --------    --------    --------
                                                         8,449       8,206      24,957      (8,541)
                                                      --------    --------    --------    --------
Net income (loss) from operations before taxes and
   extraordinary item .............................     (6,262)     (9,169)     (1,515)     10,720

Income tax expense (benefit) ......................       (608)      4,035       3,677       3,739

Minority interest in income of consolidated foreign
   subsidiary .....................................        195         382       1,676         597
                                                      --------    --------    --------    --------
Net income (loss) before extraordinary item .......     (5,849)    (13,586)     (6,868)      6,384
Extraordinary item:
   Debt extinguishment ............................       --          --          --         1,773
                                                      --------    --------    --------    --------
Net income (loss) .................................   $ (5,849)   $(13,586)   $ (6,868)   $  8,157
                                                      ========    ========    ========    ========
Earnings (loss) per common share:
     Net Income (loss) before extraordinary item ..   $  (0.22)   $  (0.60)   $  (0.28)   $   0.28
     Extraordinary item ...........................       --          --                      0.08
                                                      --------    --------    --------    --------
Net income (loss) per common share ................   $  (0.22)   $  (0.60)   $  (0.28)   $   0.36
                                                      ========    ========    ========    ========
Earnings (loss) per common share assuming dilution:
     Net Income (loss) before extraordinary item ..   $  (0.22)   $  (0.60)   $  (0.28)   $   0.20
     Extraordinary item ...........................       --          --          --          0.05
                                                      --------    --------    --------    --------
Net income (loss) per common share ................   $  (0.22)   $  (0.60)   $  (0.28)   $   0.25
                                                      ========    ========    ========    ========


           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):
    Net loss ...................     --            --        --        --           --          (6,868)        --           (6,868)
    Other comprehensive
     income (loss):
      Hedge loss ..............      --            --        --        --           --            --        (2,025)         (2,025)
      Foreign currency
       translation adjustment..      --            --        --        --           --            --        (7,028)         (7,028)
                                                                                                                           --------
   Comprehensive income (loss)       --            --        --        --           --            --           --          (15,921)
   Stock-based compensation ..       --            --        --        --         (2,767)         --           --           (2,767)
   Stock options exercised ..          8,375       --        --        --             16          --           --               16
   Issuance of common stock
     for CVRs ................     3,386,488       34        --        --            (34)         --           --               --
   Issuance of common stock
     and stock options for
     minority interest
     acquisition of Grey Wolf
     Exploration, Inc. .......     3,990,565       40        --        --          9,206           --          --            9,246
                                  ---------- ---------- ---------- ---------- ------------- ------------ --------------- ----------
Balance at September 30,2001
   (unaudited) ...............    30,145,280   $  301     165,883   $ (964)   $  136,830    $ (138,244)   $ (13,852)    $  (15,929)
                                  ========== ========== ========== ========== ============= ============ =============== ==========



           See accompanying notes to consolidated financial statements

                                       6




                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)

                                                                               Nine Months Ended
                                                                                  September 30,
                                                                             -----------------------
                                                                               2001          2000
                                                                             -----------------------
                                                                                 (In Thousands)
                                                                                     
Operating Activities
Net income (loss) ..........................................................   $ (6,868)   $  8,157
Adjustments to reconcile net income (loss) to net cash provided by operating
   activities:
     Depreciation, depletion, and amortization .............................     25,150      26,212
     Amortization of deferred financing fees ...............................      1,315       1,523
     Stock-based compensation ..............................................     (2,767)      2,133
     Deferred income tax expense ...........................................      2,957       3,668
     Minority interest in income of foreign subsidiary .....................      1,676         597
     Gain on sale of equity investment .....................................       --       (33,983)
     Extraordinary gain on extinguishment of debt ..........................       --        (1,773)
     Issuance of common stock for compensation .............................       --            46
     Issuance of warrants for compensation .................................       --           147
     Changes in operating assets and liabilities:
         Accounts receivable ...............................................     13,598      (2,408)
         Equipment inventory and other assets ..............................       (234)       (741)
         Accounts payable and accrued expenses .............................     (8,738)      5,205
                                                                               --------    --------
Net cash provided by operating activities ..................................     26,089       8,783

Investing Activities
Capital expenditures, including purchases and development of properties ....    (44,793)    (44,271)
Proceeds from sale of oil and gas properties ...............................     15,361       8,451
Acquisition of minority interest ...........................................     (2,248)       --
Proceeds from sale of equity investment ....................................       --        34,482
                                                                               --------    --------
Net cash used by investing activities ......................................    (31,680)     (1,338)

Financing Activities
Proceeds from long-term borrowings .........................................     12,866       2,900
Payments on long-term borrowings ...........................................     (8,873)     (9,644)
Exercise of stock options ..................................................         16        --
Purchase of treasury stock - net ...........................................       --           (79)
Deferred financing fees ....................................................       --          (582)
Other ......................................................................        231           2
                                                                               --------    --------
Net cash provided (used) by financing activities ...........................      4,240      (7,403)
Effect of exchange rate changes on cash ....................................       (161)       (208)
                                                                               --------    --------
Increase (decrease) in cash ................................................     (1,512)       (166)
Cash at beginning of period ................................................      2,004       3,799
                                                                               --------    --------
Cash at end of period ......................................................   $    492    $  3,633
                                                                               ========    ========

Supplemental Disclosures
Supplemental disclosures of cash flow information:
     Interest paid .........................................................   $ 20,262    $ 19,704
                                                                               ========    ========
     Taxes paid ............................................................   $    505    $   --
                                                                               ========    ========


           See accompanying notes to consolidated financial statements

                                       7

                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                               September 30, 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 those financial statements and to
     the notes to those  financial  statements  for  additional  details  of the
     Company's financial condition,  results of operations,  and cash flows. 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  results of  operations  for the 2001  interim
     periods are not necessarily  indicative of results that may be expected for
     the full year

         The  consolidated  financial  statements  include  the  accounts of the
     Company,  and  its  wholly-owned  foreign  subsidiaries,  Canadian  Abraxas
     Petroleum  Limited  ("Canadian  Abraxas")  and Grey Wolf  Exploration  Inc.
     ("Grey Wolf").  Minority  interest  represents  the minority  shareholders'
     proportionate  share of the  equity  and  income of Grey Wolf  prior to the
     Company's acquiring the remaining minority interest in September 2001.

         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.  Acquisition of Minority Interest in Grey Wolf

         In  September  2001,  the  Company  completed  a tender  offer  for the
     minority  interest in Grey Wolf acquiring the  approximately 52% of capital
     stock that was not previously  owned.  The Company issued  3,990,565 common
     shares and 588,916 stock options,  valued  together at  approximately  $9.2
     million.  Additionally,  the Company incurred direct costs of approximately
     $2.3 million  related to the  acquisition.  The elimination of the minority
     interest  through an  acquisition at a purchase price less than Grey Wolf's
     book  value in the  Company's  consolidated  financial  statements  had the
     effect of reducing  the  property,  plant,  and  equipment  balance by $3.6
     million and deferred income taxes by $1.4 million.

         The  condensed  pro  forma   financial   information   presented  below
     summarizes,  on an unaudited  pro forma basis,  approximate  results of the
     Company's  consolidated results of operations for the three and nine months
     ended September 30, 2000 and 2001, assuming the acquisition of the minority
     interest  in Grey  Wolf  had  occurred  at the  beginning  of  each  period
     presented.



                                                    Three Months Ended          Nine Months Ended
                                                      September 30,               September 30,
                                                   2001          2000           2001         2000
                                               -----------------------------------------------------
                                                    (In thousands except per share items
                                               -----------------------------------------------------
                                                                              
Revenue ....................................   $   14,901    $    16,377    $   65,103    $   49,381
                                               ==========    ===========    ==========    ==========
Income (loss) before extraordinary item ....       (5,654)       (13,204)       (5,192)        6,981
                                               ==========    ===========    ==========    ==========
Net income (loss) ..........................       (5,654)       (13,204)       (5,192)        8,754
                                               ==========    ===========    ==========    ==========
Income (loss) before extraordinary item, per
   common share ............................        (0.19)         (0.50)        (0.19)         0.26
                                               ==========    ===========    ==========    ==========
Net income (loss) per common share .........        (0.19)         (0.50)        (0.19)         0.33
                                               ==========    ===========    ==========    ==========
Income (loss) before extraordinary item, per
   common share - diluted ..................        (0.19)         (0.50)        (0.19)         0.19
                                               ==========    ===========    ==========    ==========
Net income (loss) per common share - diluted
                                                    (0.19)         (0.50)        (0.19)         0.24
                                               ==========    ===========    ==========    ==========

                                       8

Note 3. Extraordinary Item

         In June 2000,  the Company  retired  $7.1  million of its 11.5%  Senior
     Notes,  due 2004,  at a  discount  of $1.7  million.  The  transaction  was
     consummated at the then current market value of the notes.

Note 4.  Long-Term Debt

         Long-term debt consists of the following:


                                                                              September 30    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% Senior Secured Notes due 2004 ("Second Lien Notes") ............     190,178          190,178
     Credit   facility   payable  to  a  Canadian  bank  (due  2002,
        renewable), providing for borrowings to approximately
        $17,600,000 at the bank's prime rate plus .125%, 6.375%
        at September 30, 2001, secured by the assets of Grey Wolf..........       9,036            7,859
     Production Payments...................................................       7,615            5,231
                                                                            ---------------- ------------
                                                                                271,130          267,569
     Less current maturities ..............................................         495            1,128
                                                                            ---------------- ------------
                                                                            $   270,635      $   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 its 11.5% Senior Notes due
     2004, Series C. 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 the Company 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 to 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
     Oil  and Gas  Company,  a  wholly  owned  subsidiary  of the  Company.  The
     guarantee is a general unsecured  obligation of Sandia and ranks pari passu
     in right of payment to all unsubordinated indebtedness of Sandia and senior
     in right  of  payment  to all  subordinated  indebtedness  of  Sandia.  The
     guarantee  is  effectively  subordinated  to the First  Lien  Notes and the
     Second Lien Notes to the extent of the value of the collateral securing the
     First Lien Notes and the Second Lien Notes.

         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
                                       9

     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 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%

         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  Abraxas  and  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,  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 whereby  $269,699,000  of the Old Notes were
     exchanged for $188,778,000 of the Second Lien Notes, and 16,078,990  shares
     of  Abraxas  common  stock  and  contingent  value  rights.  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 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
                                       10

     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

Note 5. Earnings Per Share

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


                                                       Three Months Ended               Nine Months Ended
                                                          September 30,                   September 30,
                                                 ------------------------------    ----------------------------
                                                      2001               2000          2001           2000
                                                 --------------    ------------    -------------   ------------
                                                                                       
Numerator:
  Net income (loss) from continuing operations   $       (5,849)   $    (13,586)   $     (6,868)   $      6,384
                                                 --------------    ------------    ------------    ------------
  Numerator for basic and diluted earnings per
  share -  income (loss) continuing operations           (5,849)        (13,586)         (6,868)          6,384

Extraordinary item ...........................             --              --              --             1,773
                                                 --------------    ------------    ------------    ------------
  Numerator for basic earnings per share -
  income (loss) applicable to common stock ...           (5,849)        (13,586)         (6,868)          8,157

Denominator:
  Denominator for basic earnings per share -
    Weighted-average shares .................        26,893,198      22,628,599      24,347,669      22,641,993

  Effect of dilutive securities:
    Stock options, warrants and CVR's ........             --              --              --         9,979,975
                                                 --------------    ------------    ------------    ------------

  Dilutive potential common shares Denominator
    for diluted earnings per share - adjusted
    weighted-average shares and assumed
    Conversions ..............................       26,839,198      22,628,599      24,347,669      32,621,968

  Basic earnings (loss) per share:
    Income (loss) from continuing operations .   $        (0.22)   $      (0.60)   $      (0.28)   $       0.28
    Extraordinary item .......................             --              --              --              0.08
                                                 --------------    ------------    ------------    ------------
                                                 $        (0.22)   $      (0.60)   $      (0.28)   $       0.36
                                                 ==============    ============    ============    ============
  Diluted earnings (loss) per share:
    Income (loss) from continuing operations .   $        (0.22)   $      (0.60)   $      (0.28)   $       0.20
       Extraordinary item ....................             --              --              --              0.05
                                                 --------------    ------------    ------------    ------------
                                                 $        (0.22)   $      (0.60)   $      (0.28)   $       0.25
                                                 ==============    ============    ============    ============

         For the three months and nine months ended  September  30, 2001 and for
     the three months ended  September 30, 2000,  none of the shares issuable in
     connection  with stock options or warrants are included in diluted  shares.
                                       11

     Inclusion of these shares would be  antidilutive  due to losses incurred in
     the periods.  Had there not been losses in these periods,  dilutive  shares
     would have been 933,561 and 1,453,202  shares for the three and nine months
     ended September 30, 2001 and 11.4 million shares for the three months ended
     September 30, 2000.

    Contingent Value Rights ("CVRs")

         As part of the exchange  offer  consummated  by the Company in December
     1999,  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 issued
     3,386,488 shares upon the expiration of the CVRs.


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

         The following is summary financial  information of Canadian Abraxas,  a
     wholly owned  subsidiary  of Abraxas at September 30, 2001 and for the nine
     months then ended.  Canadian  Abraxas is jointly and severally  liable with
     Abraxas 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.



                                           BALANCE SHEET
                     Assets                                Liabilities and Shareholders Equity
                                         (In Thousands)

                                                                                    
      Total current assets................  $     2,254  Total current liabilities........$   4,019
      Oil and gas properties - net........      132,259  11.5%  Notes due 2004............   52,629
      Other assets........................        1,932  Note payable to Abraxas..........   15,072
                                              ---------  Other liabilities................   24,576
                                            $   136,445  Equity...........................   40,149
                                              =========                                    ---------
                                                                                          $ 136,445
                                                                                           =========

                               STATEMENT OF OPERATIONS
           Revenues ..................................  $           22,406
           Operating costs and expenses ..............              17,650
           Interest expense ..........................               5,497
           Other expense..............................                 273
           Income tax expense ........................               1,048
                                                            ----------------
              Net loss................................  $           (2,062)
                                                            ================

Note 7. Business Segments

         Business  segment   information   about  the  Company's  third  quarter
     operations in different geographic areas is as follows:



                                                                     Three Months Ended September 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $       7,687          $     7,214       $       14,901
                                                         ==================     ================   ===================
             Operating profit (loss).................        $       2,170          $    (1,358)      $          812
                                                          ==================     ================
             General Corporate.................................................................                1,375
             Interest expense and amortization of
                deferred financing fees........................................................               (8,449)
                                                                                                    -------------------
             Income before income taxes and extraordinary item.................................       $       (6,262)
                                                                                                    ===================

                                       12



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



                                                                          Nine months Ended September 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $      30,722          $      34,381     $       65,103
                                                          ==================     =================  ===================
             Operating profit........................        $      14,023          $      10,417     $       24,440
                                                          ==================     =================
             General Corporate.................................................................                 (998)
             Interest expense and amortization of
                deferred financing fees........................................................              (24,957)
                                                                                                    -------------------
             Income before income taxes and extraordinary item.................................       $       (1,515)
                                                                                                    ===================




                                                                      Nine Months Ended September 30, 2000
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $      16,033          $      33,348     $       49,381
                                                          ==================     =================  ===================
             Operating profit .......................        $       1,208          $       6,171     $        7,379
                                                          ==================     =================
             General Corporate.................................................................               (5,200)
             Interest expense and amortization of
                deferred financing fees........................................................              (24,412)
             Other Income......................................................................               32,953
                                                                                                    -------------------
             Income before income taxes and extraordinary item.................................       $       10,720
                                                                                                    ===================



                                                                             At September 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In Thousands)
                                                                                            
             Identifiable assets at September 30, 2001..  $        127,151       $     179,980       $       307,131
                                                          ==================     =================
             Corporate assets..................................................................                3,737
                                                                                                    -------------------
             Total assets .....................................................................       $      310,868
                                                                                                    ===================

                                                                              At December 31, 2000
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In Thousands)
             Identifiable assets at December 31, 2000     $     132,327          $     197,229     $      329,556
                                                          ==================     =================
             Corporate assets..................................................................                6,004
                                                                                                    -------------------
             Total assets .....................................................................       $      335,560
                                                                                                    ===================

Note 8. 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
                                       13

     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
     September 30, 2001.



                Time Period                     Notional Quantities                   Price                Fair Value
   --------------------------------------- ------------------------------ ------------------------------ ----------------
                                                                                          
   October 1, 2001 - October 31, 2002      20,000 Mcf/day of natural      Fixed price swap $2.60-$2.95   $ (2.2) 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  nine  months  of 2001,  losses  before  tax of $12.0
     million were transferred from Other Comprehensive  Income (Loss) to revenue
     and the fair value of outstanding  liabilities  decreased by $24.0 million.
     For the  three  months  and nine  months  ended  September  30,  2001,  the
     ineffective portion of the cash flow hedges was not material

         For the three months and nine months  ended  September  30, 2001,  $4.0
     million and $(2.0) million,  respectively, of deferred net income (loss) on
     derivative instruments were recorded in Other Comprehensive Income /(Loss).
     Approximately  $2.0  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
     September 2001, a commodity price increase of 10% would have resulted in an
     unfavorable change in the fair market value of $1.5 million and a commodity
     price  decrease of 10% would have  resulted  in a favorable  change in fair
     market value of $1.1 million

                                       14

Note 9.  Contingencies

         Litigation - From time to time,  the Company is involved in  litigation
     relating  to claims  arising  out of  operations  in the  normal  course of
     business.  In  2001  the  Company  and a  limited  partnership  in  which a
     subsidiary of the Company is the managing  general  partner were named in a
     lawsuit filed in U.S. District Court in the District of Wyoming.  The claim
     asserts breach of contract,  fraud and negligent  misrepresentation  by the
     Company related to the responsibility for year 2000 ad valorem taxes on oil
     and gas  properties  sold by the Company and the limited  partnership.  The
     Company  believes these charges are without  merit.  At September 30, 2001,
     the Company believes any legal  proceedings are not expected,  individually
     or in the aggregate, to have a material adverse effect on the Company.

Note 10. Comprehensive Income

         Comprehensive  income  includes  net income,  losses and certain  items
     recorded   directly  to  Stockholder's   Equity  and  classified  as  Other
     Comprehensive   Income  (Loss).   The  following   table   illustrates  the
     calculation  of  comprehensive  income (loss) for the three and nine months
     ended September 30, 2001:


                                                                                               Accumulated
                                                                                                   Other
                                                                                               Comprehensive
                                                         Comprehensive Income (loss)           Income (loss)
                                                      ----------------------------------     ------------------
                                                             Nine             Three                As of
                                                             Months        Months Ended        September 30,
                                                             Ended                                 2001
                                                                                             ------------------
                                                                September 30, 2001
                                                      ----------------------------------
                                                                           (In thousands)
                                                                                      
Accumulated other comprehensive loss at
December 31, 2000..............................                                                $    (4,799)
   Net loss....................................             $  (6,868)       $     (5,849)
                                                      -----------------    ---------------
Other Comprehensive loss:
   Hedging derivatives (net of tax) - See Note 8
     Cumulative effect of change in accounting
     principle January 1, 2001.................               (30,980)                  -
     Reclassification adjustment for settled
     hedge contracts...........................                 9,749                 653
     Change in fair market value of
     outstanding hedge positions...............                19,206               3,366
                                                      -----------------    ---------------
                                                               (2,025)              4,019
   Foreign currency translation adjustment.....                (7,028)             (4,989)
                                                      -----------------    ---------------
Other comprehensive income (loss)..............                (9,053)               (970)          (9,053)
                                                      -----------------    ---------------

Comprehensive income (loss)....................             $  (15,921)         $ (6,819)
                                                      =================    ===============    -----------------
Accumulated other comprehensive loss at September 30, 2001..........................           $   (13,852)
                                                                                              =================

Note 11.  New Accounting Pronouncements

         In June 2001, the Financial  Accounting Standards Board ("FASB") issued
     SFAS No. 141, Business Combinations,  which requires the purchase method of
     accounting  for  business  combinations  initiated  after June 30, 2001 and
     eliminates  the  pooling-of-interests  method.  In July 2001, the FASB also
     issued  SFAS  No.  142,  Goodwill  and  Other  Intangible   Assets,   which
                                       15

     discontinues  the  practice of  amortizing  goodwill and  indefinite  lived
     intangible assets and initiates an annual review for impairment. Intangible
     assets with a  determinable  useful life will continue to be amortized over
     that period.  The amortization  provisions apply to goodwill and intangible
     assets  acquired  after  June 30,  2001.  The  Company  has  applied  these
     standards as a result of the minority interest purchase of Grey Wolf.

         In June  2001,  the FASB  issued  SFAS No.  143,  Accounting  for Asset
     Retirement   Obligations.   SFAS  No.  143  requires  an  asset  retirement
     obligation  to be recorded at fair value during the period  incurred and an
     equal amount recorded as an increase in the value of the related long-lived
     asset.  The  capitalized  cost is  depreciated  over the useful life of the
     asset and the obligation is accreted to its present value each period. SFAS
     No. 143 is effective for the Company beginning January 1, 2003 with earlier
     adoption  encouraged.  The Company is currently  evaluating  the impact the
     standard  will have on its  future  results  of  operations  and  financial
     condition.

         In  August  2001,  the FASB  issued  SFAS No.  144  Accounting  for the
     Impairment  of  Disposal  of  Long-Lived  Assets.  SFAS No. 144 retains the
     requirement  to recognize an impairment  loss only where the carrying value
     of a long-lived asset is not recoverable  from its undiscounted  cash flows
     and to measure such loss as the difference  between the carrying amount and
     fair value of the asset.  SFAS No.  144,  among other  things,  changes the
     criteria  that have to be met to  classify  an asset as  held-for-sale  and
     requires  that  operating  losses  from  the  discontinued   operations  be
     recognized in the period that the losses are incurred rather than as of the
     measurement  date.  SFAS No, 144 is  effective  for the  Company  beginning
     January 1, 2002 with earlier adoption encouraged.  The Company is currently
     evaluating  the impact  the  standard  will have on its  future  results of
     operations and financial condition.

Note 12. Ceiling Limitation - Third Quarter 2001

         The Company records the carrying value of its crude oil and natural gas
     properties  using  the  full  cost  method  of  accounting  for oil and gas
     properties. Under this method, the Company capitalizes the cost to acquire,
     explore  for and  develop  oil and gas  properties.  Under  the  full  cost
     accounting  rules,  the net  capitalized  cost of crude oil and natural gas
     properties  less related  deferred  taxes,  are limited by country,  to the
     lower of the  unamortized  cost or the cost ceiling,  defined as the sum of
     the present value of estimated  unescalated future net revenues from proved
     reserves,  discounted  at 10%,  plus  the  cost  of  properties  not  being
     amortized,  if any,  plus the  lower  of cost or  estimated  fair  value of
     unproved  properties  included in the costs being  amortized,  if any, less
     related income taxes. If the net capitalized  cost of crude oil and natural
     gas  properties  exceeds  the  ceiling  limit,  the Company is subject to a
     ceiling  limitation  writedown  to the  extent  of such  excess.  A ceiling
     limitation  writedown  is a charge to  earnings  which does not impact cash
     flow from  operating  activities.  However,  such  writedowns do impact the
     amount of the Company's  stockholders'  equity. The cost ceiling represents
     the  present  value  (discounted  at 10%) of net cash  flows  from sales of
     future  production,  using commodity prices on the last day of the quarter,
     or alternatively, if prices subsequent to that date have increased, a price
     near the periodic filing date of the Company's financial statements.  As of
     September  30, 2001,  the  Company's  net  capitalized  cost of oil and gas
     properties exceeded the present value of its estimated proved reserves. The
     Company  did not  adjust  its  capitalized  costs  because,  subsequent  to
     September 30, 2001, oil and gas prices in both the United States and Canada
     increased  such that the  Company's  capitalized  cost did not  exceed  the
     present  value of its estimated  proved oil and gas reserves  determined at
     such prices.

Note 13. Subsequent events

         Subsequent  to September  30, 2001,  the Company  completed the sale of
     non-core oil and gas  properties  for  approximately  $14.3  million  ($4.3
     million represents  proceeds from a Canadian property sale with the balance
     associated with two United States property sales).

                                       16

                 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 the 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:

 o the sales prices of crude oil and natural gas
 o the level of total sales volumes of crude oil and natural gas, and
 o the level and success of exploration and development activity.

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


                                                            Three Months Ended       Nine Months Ended
                                                               September 30             September 30
                                                          2001         2000          2001           2000
                                                      -----------  -----------    -----------    ----------
                                                                                      
Operating Revenue (in thousands):
Crude Oil Sales...............................        $   2,968      $   2,454     $    9,674     $  $7,681
Natural Gas Sales.............................            9,640         11,044         47,504        33,555
Natural Gas Liquids Sales.....................            1,059          1,847          4,865         5,236
Processing Revenue............................              777            672          1,711         2,074
Rig Operations................................              199            134            607           384
Other.........................................              258            226            742           451
                                                       ---------       --------      ---------      --------
                                                      $  14,901      $  16,377     $   65,103     $  49,381
                                                       =========       ========      =========      ========

Operating Income (Loss) (in thousands)........        $   2,187      $    (963)    $   23,442     $  $2,179
Crude Oil Production (MBBLS)..................              118            144            373           474
Natural Gas Production (MMCFS)................            4,264          4,764         13,420        15,312
Natural Gas Liquids Production (MBBLS)...........            59             79            203           243
Average Crude Oil Sales Price ($/BBL)............     $   25.06      $   16.99     $    25.91     $   16.20
Average Natural Gas Sales Price $/MCF)...........     $    2.26      $    2.32     $     3.54     $    2.19
Average Liquids Sales Price ($/BBL)..............     $   18.05      $   23.35     $    24.02     $   21.50


Comparison of Three Months Ended September 30, 2001 to Three Months Ended
September 30, 2000

     Operating  Revenue.  During the three  months  ended  September  30,  2001,
operating  revenue  from crude oil,  natural gas and  natural  gas liquid  sales
decreased to $13.7 million from $15.3  million for the same period in 2000.  The
decrease  in revenue  from crude oil,  natural  gas and  natural gas liquids was
primarily  due to  decreased  production  volumes  during the three months ended
September  30,  2001 as compared  to the same  period of 2000.  The  decrease in
production  volumes had a $2.1 million  impact on revenue,  which was  partially
offset by increased prices received in 2001 as compared to 2000. Increased crude
oil prices  contributed  $1.0 million to revenue,  which was partially offset by
lower prices received for natural gas and natural gas liquids.

     The average sales prices, net of hedging activities,  for the quarter ended
September 30, 2001 were:

o  $25.06 per Bbl of crude oil,
o  $18.05 per Bbl of natural gas liquid, and
o  $ 2.26 per Mcf of natural gas
                                       17

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

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

     Crude oil  production  declined from 144.4 Mbbls for the three months ended
September  30, 2000 to 118.4 Mbbls for the same period of 2001.  This decline is
primarily  due to natural field  depletion  and the sale of non-core  properties
during 2001. Revenue from natural gas production declined from $11.0 million for
the quarter  ended  September  30,  2000 to $9.6  million for the same period of
2001.  Natural gas  production  volumes  declined  from 4,764 Mmcf for the three
months ended  September 30, 2000 to 4,264 Mmcf for the same period of 2001.  The
decline in natural gas production  volumes was the result of the sale of various
non-core  properties,  primarily  in our  Canadian  operations.  The decrease in
natural gas production  volume decreased  revenue by $1.1 million,  and a slight
decrease in  commodity  prices had caused $0.3  million  decrease on natural gas
revenue.  Natural gas revenue was also negatively  impacted by $0.8 million from
hedging  activities  in the third quarter of 2001.  Natural gas liquids  revenue
decreased to $1.1 million for the quarter  ended  September 30, 2001 compared to
$1.8 million for the same period of 2000.  Decreased prices received for natural
gas liquids  during the third quarter of 2001 impacted  revenue by $0.3 million.
Production  volume declines had a $0.5 million negative impact on revenue during
the three months ended September 30, 2001.  Production decreased from 79.1 MBbls
for the three months ended  September 30, 2000 to 58.6 MBbls for the same period
of 2001.  The decline in natural gas liquids  volumes was due  primarily  to the
decline  in  natural  gas  production  volumes  in the areas in which we process
liquids.

     Lease  Operating  Expenses.   Lease  operating  expenses  and  natural  gas
processing costs ("LOE") for the three months ended September 30, 2001 decreased
slightly from $4.6 million for the three months ended September 30, 2000 to $4.5
million for the same period of 2001.  The  Company's LOE on a per MCFE basis for
the three months ended  September  30, 2001 was $0.84  compared to $0.75 for the
same  period of 2000.  The  increase  on a per MCFE basis was  primarily  due to
decreased  production  volumes  during the third  quarter of 2001 as compared to
2000.

     G&A Expenses.  General and  administrative  ("G&A") expenses decreased from
$1.6 million for the three months ended  September  30, 2000 to $1.4 million for
the same period of 2001.  G&A expense on a per MCFE basis  decreased  from $0.28
for the quarter ended September 30, 2000 to $0.26 for the same period of 2001.

     Stock-based  compensation  expense.  Effective  July 1, 2000, the Financial
Accounting  Standards  Board  ("FASB")  issued FIN 44,  "Accounting  for Certain
Transactions  Involving Stock Compensation",  an interpretation of APB 25. Under
the interpretation, certain modifications to fixed stock option awards occurring
subsequent to December 15, 1998, and when these awards were not exercised  prior
to July 1, 2000, require that the awards be accounted for as variable until they
are exercised,  forfeited,  or expired.  In March 1999, the Company  amended the
exercise  price to $2.06 on all options  with an  exercise  price  greater  than
$2.06.  We recognized a credit of  approximately  $(1.4)  million as stock-based
compensation  expense during the third quarter of 2001. The credit recognized in
the quarter was due to a decline in the price of our common stock.

     Depreciation,  Depletion and Amortization Expenses. Depreciation, depletion
and  amortization  ("DD&A")  expense  decreased  from $8.7 million for the three
months ended September 30, 2000, to $8.0 million in the same period of 2001. The
Company's DD&A on a per MCFE basis for the three months ended September 30, 2001
was $1.51 per MCFE  compared  to $1.44 in 2000.  The  decrease in total DD&A was
primarily due to decreased  production during the third quarter of 2001. The per
MCFE  increase is due to higher  finding  cost in the later part of 2000 and the
first nine months of 2001.

     Interest Expense.  Interest expense increased to $8.1 million for the three
months ended  September  30, 2001 from $7.7 million for the same period of 2000.
This  increase was the result of higher debt levels during the first nine months
of 2001  compared  to the same period of 2000.  Long-term  debt  increased  from
$264.6 million at September 30, 2000 to $271.1 million at September 30, 2001.

     Other Expense.  Other expense for the three months ended September 30, 2000
were $147,000. This represents a non-cash expense connected with the issuance of
warrants in August 2000 to a third party company to provide  financial  advisory
services.

     Income  taxes.  Income tax expense was a benefit of $608,000  for the three
months ended  September  30, 2001 compared to an expense of $4.0 million for the
                                       18

same period of 2000. Income tax expense for the three months ended September 30,
2000  included  $3.5  million  as a result  of the  reversal  of a $3.5  million
deferred tax asset during the quarter when it was  determined  that it would not
be utilized.

     Ceiling  Limitation - Third Quarter 2001. The Company  records the carrying
value of its crude oil and natural gas properties  using the full cost method of
accounting  for  oil  and  gas  properties.   Under  this  method,  the  Company
capitalizes the cost to acquire, explore for and develop oil and gas properties.
Under the full cost accounting  rules, the net capitalized cost of crude oil and
natural gas properties less related deferred taxes,  are limited by country,  to
the lower of the unamortized cost or the cost ceiling, defined as the sum of the
present value of estimated unescalated future net revenues from proved reserves,
discounted at 10%, plus the cost of properties not being amortized, if any, plus
the lower of cost or estimated fair value of unproved properties included in the
costs being amortized, if any, less related income taxes. If the net capitalized
cost of crude oil and natural gas  properties  exceeds  the ceiling  limit,  the
Company  is  subject  to a ceiling  limitation  writedown  to the extent of such
excess.  A ceiling  limitation  writedown is a charge to earnings which does not
impact cash flow from operating  activities.  However, such writedowns do impact
the amount of the Company's  stockholders'  equity.  The cost ceiling represents
the  present  value  (discounted  at 10%) of net cash flows from sales of future
production,  using  commodity  prices  on  the  last  day  of  the  quarter,  or
alternatively,  if prices  subsequent to that date have increased,  a price near
the periodic filing date of the Company's financial statements.  As of September
30, 2001, the Company's net capitalized cost of oil and gas properties  exceeded
the present value of its estimated proved  reserves.  The Company did not adjust
its  capitalized  costs  because,  subsequent to September 30, 2001, oil and gas
prices in both the United  States and Canada  increased  such that the Company's
capitalized  cost did not exceed the present value of its  estimated  proved oil
and gas reserves determined at such prices.

Comparison of Nine Months Ended September 30, 2001 to Nine Months Ended
September 30, 2000

     Operating  Revenue.  During  the nine  months  ended  September  30,  2001,
operating  revenue  from crude oil,  natural gas and  natural  gas liquid  sales
increased  from $46.5  million in the nine months  ended  September  30, 2000 to
$62.0 million for the same period in 2001. The increase in revenue was primarily
attributable  to higher prices  realized  during the nine months ended September
30, 2001 as compared to the same  period of 2000.  After  deducting  losses from
hedging activities of $12.0 million,  increased prices contributed $22.2 million
in additional  revenue.  Reduced  production volumes had a $6.7 million negative
impact on revenue.

     The average sales prices,  net of hedging  activities,  for the nine months
ended September 30, 2001 were:

o  $25.91 per Bbl of crude oil,
o  $24.02 per Bbl of natural gas liquid, and
o  $ 3.54 per Mcf of natural gas

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

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

     Crude oil  production  decreased from 474.3 MBbls for the first nine months
of 2000 to 373.4  MBbls for the same  period  of 2001.  Natural  gas  production
volumes  declined to 13,420 MMcf for the nine months  ended  September  30, 2001
from  15,312  MMcf for the same  period of 2000.  The  decline  in crude oil and
natural  gas  production  was  primarily  the  result  of the  sale of  non-core
properties,  primarily in Canada,  during the second half of 2000 and first nine
months of 2001 and the natural field decline in production.  Natural gas liquids
volumes  declined from 243.5 MBbls for the nine months ended  September 30, 2000
to 202.5 MBbls for the same  period of 2001.  The decline in natural gas liquids
was  primarily  due to the natural field decline in production in the areas that
we process liquids.

     Lease  Operating  Expenses.  LOE and natural gas  processing  expenses were
$13.7  million for the nine months ended  September  30, 2001  compared to $13.5
million for the same period in 2000.  The increase  was due  primarily to higher
production  taxes paid as the result of higher commodity prices in 2001 compared
to 2000.  The  Company's  LOE on a per MCFE  basis  for the  nine  months  ended
September 30, 2001 was $0.81  compared to $0.69 for the same period of 2000. The
increase on a per MCFE basis was primarily due to general  decreased  production
volumes  during the first nine  months of 2001 as compared to the same period of
2000.

     G&A Expenses.  G&A expenses increased from $4.8 million for the nine months
ended  September  30,  2000 to $5.1  million  for the same  period of 2001.  The
                                       19

increase  was   primarily  due  to  the  loss  of  overhead   reimbursement   of
approximately  $300,000  due to the  sale  of  properties  in  March  2000,  and
increased  insurance  cost. G&A expense on a per MCFE basis increased from $0.24
for the nine  months  ended  September  30, 2000 to $0.30 for the same period of
2001.

     Stock-based  compensation  expense.  Effective  July 1, 2000, the Financial
Accounting  Standards  Board  ("FASB")  issued FIN 44,  "Accounting  for Certain
Transactions  Involving Stock Compensation",  an interpretation of APB 25. Under
the interpretation, certain modifications to fixed stock option awards occurring
subsequent to December 15, 1998, and when these awards were not exercised  prior
to July 1, 2000, require that the awards be accounted for as variable until they
are exercised,  forfeited,  or expired.  In March 1999, the Company  amended the
exercise  price to $2.06 on all options with an existing  exercise price greater
than  $2.06.  We  recognized  a  credit  of  approximately   $(2.8)  million  as
stock-based compensation expense during the nine months ended September 30, 2001
related to these repricings. The credit was due to a decline in the market price
of our common stock from December 31, 2000 to September 30, 2001.

     Depreciation,  Depletion and Amortization Expenses.  DD&A expense decreased
from $26.2  million for the nine  months  ended  September  30,  2000,  to $25.2
million for the same period of 2001.  The Company's DD&A on a per MCFE basis for
the nine months ended September 30, 2001 was $1.49 per MCFE compared to $1.34 in
2000.  The  decrease in total DD&A was due to  decreased  production  during the
first nine months of 2000.  The per MCFE increase is due to higher  finding cost
in the first nine months of 2001.

     At September 30, 2001,  the Company's net  capitalized  cost of oil and gas
properties  exceeded the present value of its  estimated  proved  reserves.  The
Company did not adjust it's  capitalized  costs because  subsequent to September
30, 2001, oil and gas prices both in the United States and Canada increased such
that the  Company's  capitalized  cost did not exceed the  present  value of its
estimated proved oil and gas reserves determined at such prices.

     Interest Expense.  Interest expense increased to $23.7 million for the nine
months  ended  September  30, 2001 from $23.4  million for the nine months ended
September  30, 2000.  This  increase was the result of higher debt levels during
the first nine months of 2001  compared  to the same  period of 2000.  Long-term
debt  increased  from $264.6  million at September 30, 2000 to $271.1 million at
September 30, 2001

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

     General.  Our  revenues,  profitability  and  future  rate  of  growth  are
substantially dependent upon prevailing prices for crude oil and natural gas and
the  volumes of crude oil,  natural  gas and  natural gas liquids we produce The
prices of  natural  gas and,  crude  oil and  natural  gas  liquids  we  receive
increased during the first nine months of 2001. The average natural gas price we
realized  increased  to $3.54  per MCF  during  the first  nine  months of 2001,
including  the  impact  of a loss  from  hedging  activities  of $12.0  million,
compared  with $2.19 per MCF during  the same  period of 2000.  Crude oil prices
increased  from $16.20 per BBL during the first nine  months of 2000,  to $25.91
for the nine months  ended  September  30,  2001.  Natural  gas  liquids  prices
increased  to  $24.02  per BBL for the nine  months  ended  September  30,  2001
compared to $21.50 per BBL in the same period of 2000. We  experienced a decline
in commodity  prices during the quarter ended  September 30, 2001 as compared to
the average prices  received  during the nine months ended September 30, 2001 In
addition, our proved reserves will decline as crude oil, natural gas and natural
gas  liquids are  produced  unless we are  successful  in  acquiring  properties
containing  proved  reserves or conduct  successful  exploration and development
activities.  In the event crude oil,  natural gas and natural gas liquid  prices
return to depressed  levels or if our production  levels further  decrease,  our
revenues,  cash  flow  from  operations  and  profitability  will be  materially
adversely affected.

Liquidity and Capital Resources

     General:  Capital  expenditures  during the nine months ended September 30,
2001 were $44.8  million  compared  to $44.3  million  during the same period of
2000. The table below sets forth the components of these capital expenditures on
a historical basis for the nine months ended September 30, 2001 and 2000.
                                       20

                                                    Nine Months Ended
                                                      September 30
                                       ----------------------------------------
                                               2001               2000
                                       ------------------ ---------------------
Expenditure category (in thousands):
  Development and Acquisitions         $          44,466    $          43,130
  Facilities and other                               327                1,141
                                           --------------       ---------------
Total                                  $          44,793    $          44,271
                                           ==============       ===============

     At September  30, 2001,  we had current  assets of $9.3 million and current
liabilities  of $30.2 million  resulting in a working  capital  deficit of $20.9
million.  This compares to working  capital deficit of $13.8 million at December
31, 2000 and a working  capital  deficit of $9.7 million at September  30, 2000.
The material components of our current liabilities at September 30, 2001 include
trade accounts payable and revenues due third parties of $17.5 million,  accrued
interest of $9.5 million and a hedge liability of $2.0 million.

     Operating  activities  during the nine  months  ended  September  30,  2001
provided  $26.4  million in cash  compared to $8.8 million in the same period in
2000.  Net loss plus  non-cash  expense  items  during  2001and  net  changes in
operating  assets and liabilities  accounted for most of these funds.  Investing
activities  required  $32.0  million  net during the first nine  months of 2001,
$44.5 million of which was utilized for the development of crude oil and natural
gas properties.  Divestitures of oil and gas properties  provided $15.4 million.
This  compares to $1.3 million  required  during the same period of 2000,  $42.8
million of which was utilized  for the  development  of oil and gas  properties.
Divestitures of oil and gas properties,  including equity  investment,  provided
$34.5  million.  Financing  activities  provided $4.2 million for the first nine
months of 2001 compared to requiring $7.4 million for the same period of 2000.

     The Company's  current budget for capital  expenditures  for the last three
months of 2001,  other than  acquisition  expenditures,  is  approximately  $8.0
million.  Such  expenditures  will be made  primarily  for  the  development  of
existing   properties.   Additional   capital   expenditures  may  be  made  for
acquisitions  of  producing  properties  if such  opportunities  arise,  but the
Company currently has no agreements,  arrangements or undertakings regarding any
material acquisitions. The Company has no material long-term capital commitments
and  is  consequently   able  to  adjust  the  level  of  its   expenditures  as
circumstances dictate. Additionally, the level of capital expenditures will vary
during future periods  depending on market conditions and other related economic
factors.  Should commodity prices return to depressed levels or decline further,
reductions in the capital expenditure budget may be required.

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

     In October 1999, we sold a dollar denominated  production payment to Mirant
Americas Energy Capital,  LP.  ("Mirant") for $4.0 million  relating to existing
natural gas wells in the Edwards  Trend in South  Texas.  During  2000,  we sold
additional production payments to Mirant for $6.4 million relating to additional
natural gas wells in the Edwards Trend.  In 2001, we have received $11.7 million
from Mirant  ($2.5  million in March,  $8.0 million in April and $1.2 million in
October)  relating to additional  south Texas gas wells and  facilities.  In the
future, we have the ability to sell additional production payments to Mirant for
drilling opportunities in the Edwards Trend. The current arrangement with Mirant
allows for cumulative total production payments of up to $50 million.

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

     In March 2000,  we sold our  interest in certain  crude oil and natural gas
properties that we owned and operated in Wyoming.  Simultaneously,  Abraxas 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.

     During 2001, we have had proceeds of  approximately  $15.4 million from the
sale of non-core properties in Canada.
                                       21

    In October 2001, we sold non-core United States properties for approximately
$10.0 million and non-core Canadian properties for approximately $4.3 million.

     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 payments with
Mirant. 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  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 continue to
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  agreement  with  Mirant 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 its 11.5% Senior Notes due 2004.
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 the Company 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 to 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 Oil and Gas  Company,  a wholly  owned
subsidiary of the Company..  The guarantee is a general unsecured  obligation of
Sandia  and  ranks  pari  passu  in  right  of  payment  to  all  unsubordinated
indebtedness  of Sandia  and  senior  in right of  payment  to all  subordinated
indebtedness of Sandia.  The guarantee is effectively  subordinated to the First
Lien  Notes  and the  Second  Lien  Notes  to the  extent  of the  value  of the
collateral securing the First Lien Notes and the Second Lien Notes.

     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,
                                       22

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%

     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
Abraxas and 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,
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  whereby  $269,699,000  of the Old  Notes  were
exchanged for  $188,778,000 of the Second Lien Notes,  and 16,078,990  shares of
Abraxas common stock and contingent  value rights.  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
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
                                       23


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.
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 at September
30, 2001.



                  Time Period                    Notional Quantities             Price                   Fair Value
   --------------------------------------- ------------------------------ -------------------------- -------------------
                                                                                             
      October 1, 2001 - October 31, 2002   20,000 Mcf/day of natural      Fixed price swap            $(2.2) million
                                           gas  or 1,000 Bbl/day of       $2.60-$2.95 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 nine months of 2001,  losses  before tax of $12.0  million
were transferred from Other Comprehensive  Income/(Loss) to revenue and the fair
value of  outstanding  liabilities  decreased  by $24.0  million.  For the three
months and nine months ended September 30, 2001, the ineffective  portion of the
cash flow hedges were not material
                                       24

     For the three months and nine months ended September 30, 2001, $4.0 million
and $(2.0)  million,  respectively,  of deferred net income (loss) on derivative
instruments were recorded in Other  Comprehensive  Income (Loss).  Approximately
$2.0  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 September 30,
2001, a commodity  price  increase of 10% would have resulted in an  unfavorable
change in the fair market value of $1.5 million and a commodity  price  decrease
of 10% would have  resulted in a favorable  change in fair market  value of $1.1
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.

     Certain  of  the  NOL  carryforwards  are  subject  to  limitations  due to
transactions  in prior  years  which  resulted  in a change of  ownership  under
Section 382. It is expected that the use of NOL  carryforwards  related to these
transactions will be limited to varying amounts between $115,000 to $363,000 per
year.

   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 for deferred tax assets at December 31, 2000 and September
30, 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 nine  months  ended  September  30,  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
$6.2 million for the nine months ended September 30, 2001.

   Hedging Sensitivity

     The fair  value  of our  hedge  instrument  was  determined  based on NYMEX
forward  price quotes as of  September  30,  2001.  As of September  30, 2001, a
commodity price increase of 10% would have resulted in an unfavorable  change in
the fair market value of our hedging  instrument of $1.5 million and a commodity
price  decrease of 10% would have  resulted  in a  favorable  change in the fair
value of our hedge instrument of $1.1 million.

     The following table sets forth our hedge position as of September 30, 2001



                   Time Period                        Notional Quantities                Price                 Fair Value
- ------------------------------------------------ --------------------------- ---------------------------- --------------------
                                                                                                 
   October 1, 2001 - October 31, 2002            20,000 Mcf/day of           Fixed price swap             $(2.2) million
                                                 natural gas  or 1,000       $2.60-$2.95 natural gas or
                                                 Bbl/day of crude oil           $18.90 Crude oil

                                       25

   Interest rate risk

     At September 30, 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
exchange  rates or weak  economic  conditions in the foreign  markets.  Canadian
operations  reported  pre-tax earnings of $4.4 million for the nine months ended
September  30, 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  $220,000.  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.

   New Accounting Pronouncements

     In June 2001, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 141, Business Combinations, which requires the purchase method of accounting
for  business  combinations  initiated  after June 30, 2001 and  eliminates  the
pooling-of-interests  method.  In July 2001,  the FASB also issued SFAS No. 142,
Goodwill  and Other  Intangible  Assets,  which  discontinues  the  practice  of
amortizing  goodwill and  indefinite  lived  intangible  assets and initiates an
annual review for impairment.  Intangible assets with a determinable useful life
will  continue to be amortized  over that period.  The  amortization  provisions
apply to goodwill  and  intangible  assets  acquired  after June 30,  2001.  The
Company has applied these  standards as a result of the purchase of the minority
interest of Grey Wolf.

     In June 2001 the FASB issued SFAS No. 143,  Accounting for Asset Retirement
Obligations. SFAS No. 143 requires an asset retirement obligation to be recorded
at fair value  during the period  incurred  and an equal  amount  recorded as an
increase in the value of the related  long-lived  asset. The capitalized cost is
depreciated  over the useful life of the asset and the obligation is accreted to
its  present  value each  period.  SFAS No.  143 is  effective  for the  Company
beginning  January 1, 2003 with  earlier  adoption  encouraged.  The  Company is
currently  evaluating the impact the standard will have on its future results of
operations and financial condition.

     In August 2001,  the FASB issued SFAS No. 144 Accounting for the Impairment
of Disposal of  Long-Lived  Assets.  SFAS No. 144  retains  the  requirement  to
recognize an impairment loss only where the carrying value of a long-lived asset
is not recoverable from its undiscounted  cash flows and to measure such loss as
the difference between the carrying amount and fair value of the asset. SFAS No.
144, among other things, changes the criteria that have to be met to classify an
asset as held-for-sale  and requires that operating losses from the discontinued
operations be recognized in the period that the losses are incurred  rather than
as of the measurement  date. SFAS No, 144 is effective for the Company beginning
January 1, 2002 with  earlier  adoption  encouraged.  The  Company is  currently
evaluating the impact the standard will have on its future results of operations
and financial condition.

   Disclosure Regarding Forward-Looking Information

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


                                       26



                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART II
                                OTHER INFORMATION
Item 1.    Legal Proceedings
           None

Item 2.    Changes in Securities
           On  September  17,  2001,  the Company  issued  588,916  common stock
           options at an average  exercise price of $2.49 in connection with the
           acquisition of the minority interest in Grey Wolf. These options were
           issued  in  exchange  for  outstanding   Grey  Wolf  options  and  in
           consideration  of the waiver by certain  Grey Wolf option  holders to
           have all of their Grey Wolf options vest upon the  completion  of the
           tender offer.  The options were issued pursuant to the exemption from
           the  registration  requirements  set  forth  in  Section  4(2) of the
           Securities Act of 1933, as amended.

Item 3.    Defaults Upon Senior Securities
           None

Item 4.    Submission of Matters to a Vote of Security Holders

           At the Annual Meeting of Shareholders held on August 30, 2001 the
           following proposals were adopted by the margins indicated:

           1. Election of two directors for term of three years,  to hold office
           until the  expiration of his term in 2004 or until a successor  shall
           have been elected & qualified.

                                               Number of Shares
                                        For                     Withheld
           Robert L.G. Watson         21,307,249                344,261
           James C. Phelps            21,575,337                 76,173

           2. Proposal to approve the offer and issuance of shares in connection
           with  the  Grey  Wolf  Exploration,  Inc.  offer  and any  compulsory
           acquisition transaction and subsequent acquisition transaction.

                                  Number of Shares
                      For               Against           Abstain
                      ---------------------------------------------
                      10,625,166        156,011           84,421

           3. Proposal to approve an amendment of the Long term  Incentive  Plan
           to  increase  the  number  of shares of  common  stock  reserved  for
           issuance under the plan.

                                  Number of Shares
                       For              Against          Abstain
                      ---------------------------------------------
                      8,783,064         1,995,113         87,421

           4.  Approval  of the  appointment  of  Deloitte  & Touche  LLP as the
           Company's auditors.

                                  Number of Shares
                       For               Against          Abstain
                      -------------------------------------------
                      21,410,975        225,766          14,769


Item 5.    Other Information
           None

Item 6.    Exhibits and Reports on Form 8-K
           (a)Exhibits
                  None
           (b)Reports on Form 8-K
                  None


                                       27

                 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:  November 14, 2001               By:/s/
         -------------------                  -------------------------------
                                           ROBERT L.G. WATSON,
                                           President and Chief
                                           Executive Officer


    Date:  November 14, 2001               By:/s/
         -------------------                  -------------------------------
                                           CHRIS WILLIFORD,
                                           Executive Vice President and
                                           Principal Accounting Officer

                                       28