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

(Mark One)                             FORM 10-Q

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

                       For the Quarter Ended June 30, 2002

    ( ) 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 August
14, 2002 was:

        Class                                              Shares Outstanding

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





                                     1 of 42





                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES
                                   FORM 10 - Q
                                      INDEX


                                     PART I
                              FINANCIAL INFORMATION


ITEM 1 - Financial Statements (Unaudited)
         Consolidated Balance Sheets - June 30, 2002
                   and December 31, 2001.......................................3
         Consolidated Statements of Operations -
                   Three and Six Months Ended June 30, 2002 and 2001...........5
         Consolidated Statement of  Stockholders'Equity (Deficit)
                   Six months ended June 30, 2002..............................6
         Consolidated Statements of Cash Flows -
                   Six Months Ended June 30, 2002 and 2001.....................7
         Notes to Consolidated Financial Statements............................8

ITEM 2 - Managements Discussion and Analysis of Financial Condition and
                   Results of Operations......................................23

ITEM 3 - Quantitative and Qualitative Disclosure about Market Risks...........36

                             PART II
                        OTHER INFORMATION

ITEM 1 - Legal proceedings 39
ITEM 2 - Changes in Securities................................................39
ITEM 3 - Defaults Upon Senior Securities......................................39
ITEM 4 - Submission of Matters to a Vote of Security Holders..................39
ITEM 5 - Other Information 39
ITEM 6 - Exhibits and Reports on Form 8-K.....................................39
              Signatures   ...................................................40







                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                           Consolidated Balance Sheets
                                   (Unaudited)

                                                           June 30  December 31,
                                                             2002      2001
                                                           --------   --------
                                                               (In Thousands)

                                                                
Assets:
Current assets:
   Cash .................................................  $  6,837   $  7,605
   Restricted cash ......................................     9,895       --
   Accounts receivable, less allowances for doubtful
     accounts:
          Joint owners ..................................     2,250      2,785
          Oil and gas production ........................     4,888      4,758
          Other .........................................     1,480        504
                                                           --------   --------
                                                              8,618      8,047

  Equipment inventory ...................................     1,129      1,251
  Other current assets ..................................       817        443
                                                           --------   --------
    Total current assets ................................    27,296     17,346

Property and equipment:
  Oil and gas properties, full cost method of accounting:
      Proved ............................................   519,824    486,098
      Unproved, not subject to amortization .............     6,375     10,626
   Other property and equipment .........................    42,950     67,632
                                                           --------   --------
           Total ........................................   569,149    564,356
      Less accumulated depreciation, depletion, and
        amortization ....................................   420,090    282,462
                                                           --------   --------
      Total property and equipment - net ................   149,059    281,894

Deferred financing fees, net of accumulated
  amortization of$9,526 and $8,668  at June 30,
  2002 and December 31, 2001, respectively ..............     3,077      3,928
rred income taxes .......................................     8,618       --
Other assets ............................................       447        448
                                                            --------   --------
  Total assets ..........................................   $188,497   $303,616
                                                            ========   ========



           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)
                                   (Unaudited)

                                                                  June 30,   December 31,
                                                                    2002         2001
                                                                  ---------    ---------
                                                                        (In Thousands)
                                                                         
Liabilities and Stockholder's Equity (Deficit)
Current liabilities:
  Accounts payable ............................................   $   7,723    $  10,542
  Oil and gas production payable ..............................       3,421        3,596
  Accrued interest ............................................       5,921        6,013
  Other accrued expenses ......................................       3,307        1,116
  Hedge liability .............................................       1,727          658
  Current maturities of long-term debt ........................      63,500          415
                                                                  ---------    ---------
            Total current liabilities .........................      85,599       22,340

Long-term debt ................................................     227,297      285,184

Deferred income taxes .........................................        --         20,621

Future site restoration .......................................       4,244        4,056

Stockholders' equity (deficit):
  Common Stock, par value $.01 per share-
  Authorized 200,000,000 shares; issued, 30,145,280 at June 30,
   2002 and December 31, 2001 .................................         301          301
   Additional paid-in capital .................................     136,830      136,830
  Accumulated deficit .........................................    (255,483)    (151,094)
  Receivables from stock sales ................................         (97)         (97)
  Treasury stock, at cost, 165,883 shares .....................        (964)        (964)
  Accumulated other comprehensive loss ........................      (9,230)     (13,561)
                                                                  ---------    ---------
      Total stockholders' deficit .............................    (128,643)     (28,585)
                                                                  ---------    ---------
Total liabilities and shareholders' equity (deficit) ..........   $ 188,497    $ 303,616
                                                                  =========    =========






           See accompanying notes to consolidated financial statements


                                       4





                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)

                                                        Three Months Ended         Six Months Ended
                                                             June 30,                  June 30,
                                                      ----------------------    ----------------------
                                                         2002         2001        2002          2001
                                                      ---------    ---------    ---------    ---------
                                                            (In thousands except per share data)

                                                                                 
Revenue:
   Oil and gas production revenues ................   $  13,143    $  20,127    $  24,029    $  48,376
   Gas processing revenues ........................         741          498        1,411          934
   Rig revenues ...................................         193          225          344          408
   Other ..........................................         158          266          258          484
                                                      ---------    ---------    ---------    ---------
                                                         14,235       21,116       26,042       50,202
Operating costs and expenses:
   Lease operating and production taxes ...........       3,353        4,332        7,262        9,191
   Depreciation, depletion, and amortization ......       9,110        8,288       15,924       17,129
   Proved property impairment .....................     115,995         --        115,995         --
   Rig operations .................................         175          191          296          344
   General and administrative .....................       1,481        1,575        3,179        3,684
   General and administrative (Stock-based
     compensation) ................................        --         (2,332)        --         (1,401)
                                                      ---------    ---------    ---------    ---------
                                                        130,114       12,054      142,656       28,947
                                                      ---------    ---------    ---------    ---------
Operating income (loss) ...........................    (115,879)       9,062     (116,614)      21,255

Other (income) expense:
   Interest income ................................          (8)         (12)         (41)         (28)
   Amortization of deferred financing fee .........         431          455          858          910
   Interest expense ...............................       8,761        7,829       17,174       15,610
   Other expense ..................................        --           --           --             16
                                                      ---------    ---------    ---------    ---------
                                                          9,184        8,272       17,991       16,508
                                                      ---------    ---------    ---------    ---------
Net income (loss) from operations before taxes ....    (125,063)         790     (134,605)       4,747

Income tax expense (benefit) ......................     (29,373)       1,509      (30,216)       4,285

Minority interest in income of consolidated foreign
   subsidiary .....................................        --            555         --          1,481
                                                      ---------    ---------    ---------    ---------
Net loss ..........................................   $ (95,690)   $  (1,274)   $(104,389)   $  (1,019)
                                                      =========    =========    =========    =========
Loss per common share:
    Net loss per common share - basic and diluted .   $   (3.19)   $   (0.05)   $   (3.48)   $   (0.04)
                                                      =========    =========    =========    =========




           See accompanying notes to consolidated financial statements


                                       5





                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

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



                                                                                                 Accumulated    Receiv-
                                                                                                    Other       ables
                                        Common Stock    Treasury Stock     Additional  Accumu-      Compre-     from
                                      ------------------- ----------------  Paid-In   lated        hensive      Stock
                                      Shares      Amount  Shares   Amount   Capital   Deficit    Income(Loss)   Sale      Total
                                     ----------- ------- ------- -------- ----------- ---------- ------------- -------- --------
                                                                                            
Balance at December 31, 2001.........30,145,280  $  301  165,883 $  (964) $ 136,830   $(151,094) $ (13,561)    $ (97)  $ (28,585)
Comprehensive income (loss) - Note 10
  Net loss...........................         -      -        -        -        -      (104,389)        -         -     (104,389)
  Other comprehensive income:
    Hedge loss.......................         -      -        -        -        -            -        (825)       -         (825)
    Foreign currency translation
       adjustment....................         -      -        -        -        -            -       5,156        -        5,156
                                                                                                                         -------
       Comprehensive income (loss)...         -      -        -        -        -            -          -         -     (100,058)
                                     ----------- ------- ------- -------- ----------- ---------    ---------- ---------  -------
Balance at June  30, 2002............30,145,280  $   301 165,883  $ (964) $ 136,830  $ (255,483) $  (9,230)    $ (97 ) $(128,643)
                                     =========== ======= ======= ======== =========== =========    ========== =========  =======




           See accompanying notes to consolidated financial statements


                                       6




                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)




                                                              Six Months Ended
                                                                    June 30,
                                                            -----------------------
                                                               2002        2001
                                                            ----------   ----------
                                                                (In thousands)
                                                                   
Operating Activities
Net loss ................................................   $(104,389)   $  (1,019)

Adjustments to reconcile net income to net
  cash provided by operating activities:
 Minority interest in income of foreign subsidiary ......        --          1,481
 Depreciation, depletion, and amortization ..............      15,924       17,129
 Proved property impairment .............................     115,995         --
 Deferred income tax (benefit) expense ..................     (30,216)       3,639
 Amortization of deferred financing fees ................         858          909
 Amortization of debt discount ..........................         230         --
 Stock-based compensation ...............................        --         (1,401)
 Changes in operating assets and liabilities:
     Accounts receivable ................................        (453)      10,307
     Equipment inventory ................................         131          (98)
     Other ..............................................        (157)      (1,099)
     Accounts payable and accrued expenses ..............         281      (13,442)
                                                            ---------    ---------
Net cash provided (used in) by operating activities .....      (1,796)      16,406
                                                            ---------    ---------

Investing Activities
Capital expenditures, including purchases and development
  of properties .........................................     (23,838)     (30,433)
Proceeds from sale of oil and gas producing properties...      32,902        9,695
Increase in restricted cash .............................      (9,895)        --
                                                            ---------    ---------
Net cash used in investing activities ...................   $    (831)   $ (20,738)
                                                            ---------    ---------

Financing Activities
Proceeds from long-term borrowings ......................      11,614       11,316
Payments on long-term borrowings ........................      (8,145)      (6,188)
Deferred financing fees .................................        --            (10)
Exercise of stock options ...............................        --             16
Other ...................................................        --            183
                                                            ---------    ---------
Net cash provided by financing activities ...............       3,469        5,317
                                                            ---------    ---------
Effect of exchange rate changes on cash .................      (1,610)          24
                                                            ---------    ---------
Increase (decrease) in cash .............................        (768)       1,009

Cash, at beginning of period ............................       7,605        2,004
                                                            ---------    ---------

Cash, at end of period ..................................   $   6,837    $   3,013
                                                            =========    =========

Supplemental disclosures of cash flow information:
Interest paid ...........................................   $  17,036    $  15,702
                                                            =========    =========
Taxes paid ..............................................   $    --      $     505
                                                            =========    =========




           See accompanying notes to consolidated financial statements


                                       7

                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                                  June 30, 2002

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 consolidated financial statements in the Annual Report on Form
10-K  filed for the year  ended  December  31,  2001.  Such  policies  have been
continued without change. Also, refer to the notes to those financial statements
for  additional  details  of  the  Company's  financial  condition,  results  of
operations,  and cash flows. All the material items included in those notes have
not changed  except as a result of normal  transactions  in the  interim,  or as
disclosed within this report. The accompanying  interim  consolidated  financial
statements have not been audited by independent accountants,  but in the opinion
of management,  reflect all adjustments necessary for a fair presentation of the
financial  position and results of operations.  Any and all adjustments are of a
normal and recurring  nature.  The results of  operations  for the three and six
months  ended  June 30,  2002 are not  necessarily  indicative  of results to be
expected for the full year.

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

    Certain prior years balances have been reclassified for comparative
purposes.

Note 2. Business Conditions and Liquidity Requirements

     The accompanying  consolidated financial statements have been prepared on a
going  concern  basis,  which  contemplates  the  realization  of assets and the
satisfaction  of liabilities  in the normal course of business.  The Company has
experienced net losses from operations  before taxes during the six months ended
June 30, 2002, of $134.6 million due primarily to proved property impairments of
$116 million resulting  primarily from volatile commodity prices - See note 11.
At June 30, 2002,  the Company's  current  liabilities  of  approximately  $85.6
million exceeded current assets of $27.3 million  resulting in a working capital
deficit of $58.3 million. The Company also had a stockholders' deficit of $128.6
million.  The Company's  principal  sources of liquidity are cash on hand,  cash
flow from  operations  and  proceeds  from  sales of assets and  properties,  in
addition to funding remaining available under the Grey Wolf credit facility with
Mirant Canada.

     The  Company's  continued  existence as a going  concern is dependent  upon
several  factors.  The Company will need additional funds in the future for both
the  development  of its  assets  and the  service  of its debt,  including  the
repayment  of the $63.5  million  in  principal  amount of the First  Lien Notes
maturing  in March 2003 and the $191  million  of the Second  Lien Notes and Old
Notes  maturing in November  2004. In order to meet the goals of developing  its
assets and  servicing  its debt  obligations,  the  Company  will be required to
obtain  additional  sources of liquidity and capital and/or reduce or reschedule
its existing cash  requirements  including  repayment of the First Lien Note. In
order  to  do  so,  the  Company  may  pursue  one  or  more  of  the  following
alternatives:

         o   refinancing existing debt;
         o   repaying debt with proceeds from the sale of assets;
         o   exchanging debt for equity;
         o   managing   the  timing  and  reducing  the  scope  of  its  capital
             expenditures;
         o   issuing debt or equity securities or otherwise  raising  additional
             funds; or
         o   selling  all  or  a  portion  of  its  existing  assets,  including
             interests in its assets.

     Due to our  current  debt  levels  and the  restrictions  contained  in the
indentures  governing the First Lien Notes, Second Lien Notes and Old Notes, our
best opportunity for additional sources of liquidity and capital will be through
the disposition of assets and some of the other  alternatives  discussed  above.
There  can  be no  assurance  that  any  of  the  above  alternatives,  or  some
combination  thereof,  will be  available  or,  if  available,  will be on terms
acceptable  to us or that such  efforts  will  produce  enough  cash to fund the

                                       8

Company's  operating  and capital  requirements  or make  interest  payments and
principal payments due on the First Lien Notes, Second Lien Notes and Old Notes.

     In order to meet its need for  additional  funds,  the Company is exploring
strategic opportunities through the establishment of a Planning Committee of the
Board of Directors.  The Planning  Committee  has engaged an investment  banking
firm to assist  with a  strategic  review and to  formulate  a proposed  plan of
action  for  consideration  by the  Board of  Directors.  Because  the  Planning
Committee is currently  conducting its review and formulation of a proposed plan
of action,  of the Company cannot assess the likelihood  that it can effectively
implement  any such  proposed  plan of action.  Regardless of the outcome of the
strategic  review, a refinancing of the Company's  existing debt and the sale of
additional  properties  likely  will be  required  for the  Company  to meet its
liquidity  and capital  requirements.  Management  believes that the Company can
implement  a  successful  plan of action to improve  its  liquidity  and capital
requirements.  However,  management cannot give any assurances that such actions
will result in the Company being able to continue as a going  concern.  The June
30, 2002 financial  statements do not include any adjustments  that might result
from the outcome of these uncertainties.

Note 3. Divestiture of Assets

     In May of 2002,  the  wholly  owned  Canadian  subsidiaries,  Grey Wolf and
Canadian  Abraxas,  sold their  interest in a natural gas  processing  plant and
associated  crude oil and  natural  gas  reserves in the Quirk Creek and Mahaska
fields in Alberta, Canada for approximately $22.9 million.

     In June 2002,  Abraxas  sold its  interest in the East White Point field in
South Texas for approximately $9.8 million.

     The condensed pro forma financial information presented below summarizes on
an pro forma basis, approximate results of the Company's consolidated results of
operations  for the three and six  months  ended  June 30,  2002,  assuming  the
divestiture  had occurred on January 1, 2002, and the three and six months ended
June 30,  2001,  assuming  the  divestiture  had  occurred  on  January 1, 2001.
Additionally,  the pro forma  information  reflects an interest savings assuming
that the  Company  had  applied a  portion  of the  proceeds  to  reacquire  the
Production Payment (see Note 4) on January 1st of the respective years.



                          --------------------------------------------------------
                            Three Months Ended June 30, Six Months Ended June 30,
                          --------------------------------------------------------
                              2002          2001            2002             2001
                          --------------------------------------------------------
                                  (in thousands, except per share data)
                          ----------    -----------    ---------------    --------
                                                              
Revenue ...............   $   12,899    $    17,781    $        23,107    $ 41,833
                          ==========    ===========    ===============    ========
Net loss ..............   $  (95,552)   $    (2,547)   $      (104,185)   $ (4,838)
                          ==========    ===========    ===============    ========
Loss per common
       share--basic and
       diluted ........   $    (3.19)   $     (0.11)   $         (3.48)   $  (0.21)
                          ==========    ===========    ===============    ========



    In July 2002, Canadian Abraxas and Grey Wolf sold their interest in the
Millarville field in Alberta, Canada for approximately $1.1 million.

     Proceeds from these  property  sales were  deposited at the Trustee for the
First  Lien  Notes,  to be held as  restricted  cash until  disbursement  to the
Company under terms permitted by the appropriate indenture,  or if not disbursed
in  accordance  with the  indenture  within 180 days of  receipt,  to be applied
against the  outstanding  First Lien Notes.  As of June 30, 2002,  approximately
$9.8 million of these proceeds  remained in the Trustee's  account and available
to the  Company  under the terms of the  indenture.  The  other  portion  of the
proceeds were used in accordance with the indentures,  including reacquiring the
Production Payment (See Note 4).


Note 4.  Long-Term Debt

         Long-term debt consists of the following:


                                                                                June 30  December 31
                                                                                -------------------
                                                                                 2002       2001
                                                                                --------   --------
                                                                                  (In thousands)
                                                                                     
        11.5% Senior Notes due 2004 ("Old Notes") ...........................   $    801   $    801
        12.875% Senior Secured Notes due 2003 ("First Lien Notes") ..........     63,500     63,500
        11.5% Second Lien Notes due 2004 ("Second Lien Notes") ..............    190,178    190,178


                                       9


        9.5% Senior Credit Facility ("Grey Wolf Facility"), providing for
             borrowings up to approximately US $96 million (CDN $150 million)
             and secured by the assets of Grey Wolf and non-recourse to
             Abraxas, net of US $2.1 and $2.3 million discount at June 30,
             2002 and December 31, 2001, respectively .......................     36,318     22,944
        Production Payment ..................................................       --        8,176
                                                                                --------   --------
                                                                                 290,797    285,599
        Less current maturities First Lien Notes ............................     63,500        415
                                                                                --------   --------
                                                                                $227,297   $285,184
                                                                                ========   ========


     Old Notes.  On November 14, 1996, the Company  consummated  the offering of
$215.0  million  of its  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.  In
December 1999,  Abraxas and Canadian  Abraxas  completed an exchange offer which
reduced the amount of outstanding Old Notes to $801,000.  See the description of
the Second Lien Notes below for more information.

     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 ("Sandia"), 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,
1999. Beginning March 15, 2002, the First Lien Notes are redeemable, in whole or
in part, at the option of Abraxas at 100% of the principal amount thereof,  plus
accrued and unpaid interest to the date of redemption.

     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,  wholly-owned  subsidiaries  of the Company (the
"Restricted  Subsidiaries").  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


                                       10

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 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
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.

                                       11

     The fair value of the Old Notes, First Lien Notes and Second Lien Notes was
approximately  $168.6 million as of June 30, 2002. The Company has approximately
$325,000  of standby  letters of credit and a $10,000  performance  bond open at
June 30,  2002.  Approximately  $336,000  of cash is  restricted  and in  escrow
related to certain of the letters of credit and the bond.

Grey Wolf Facility

     General.  On December  20, 2001,  Grey Wolf entered into a credit  facility
with  Mirant  Canada  Energy  Capital,  Ltd.  ("Mirant  Canada").  The Grey Wolf
Facility established a revolving credit facility with a commitment amount of CDN
$150 million,  (approximately US $96 million).  Subject to certain restrictions,
the  borrowing  base may be reduced at the  discretion  of Mirant Canada upon 30
days written notice.  Subject to earlier termination on the occurrence of events
of default or other events,  the stated  maturity date is December 20, 2007. The
applicable  interest rate charged on the outstanding balance under the Grey Wolf
Facility is 9.5%.  Any amounts in default will accrue  interest at 15%. The Grey
Wolf Facility is  non-recourse  to Abraxas and its  properties,  other than Grey
Wolf  properties,  and Abraxas has no additional  direct  obligations  to Mirant
Canada under the facility.

     Principal  Payments.  Prior to  maturity,  Grey  Wolf is  required  to make
principal  payments under the Grey Wolf Facility as follows:  (i) on the date of
the sale of any of its  producing  properties,  Grey Wolf is  required to make a
payment equal to the amount of the net sales proceeds;  (ii) on a monthly basis,
Grey Wolf is required to make a payment equal to its net cash flow for the month
prior to the date of the  payment;  and (iii) on the date that any  reduction in
the commitment amount becomes  effective,  Grey Wolf must repay all amounts over
the commitment amount so reduced.

     Under the Grey Wolf Facility, "net cash flow" generally means the amount of
proceeds received by Grey Wolf from the sale of hydrocarbons less taxes, royalty
and similar payments  (including  overriding  royalty interest  payments made to
Mirant Canada),  interest payments made to Mirant Canada and operating and other
expenses including approved capital and G&A expenses.

     Grey Wolf may also make  pre-payments  at any time after  December 20, 2002
with no pre-payment penalty.

     The Company  treats the Grey Wolf  Facility  as a revolving  line of credit
since,  under  ordinary  circumstances,  the  lender  is paid on a net cash flow
basis.  It is  anticipated  that the Company will be a net borrower for the next
several years due to a large number of exploration and exploitation projects and
the associated capital needs to complete the projects.

     Security.  Obligations  under  the Grey  Wolf  Facility  are  secured  by a
security interest in substantially all of Grey Wolf's assets, including, without
limitation,  working interests in producing  properties and related assets owned
by Grey Wolf. None of Abraxas'  assets are subject to a security  interest under
the Grey Wolf Facility.

     Covenants.  The Grey Wolf  Facility  contains a number of  covenants  that,
among  other  things,  restrict  the  ability of Grey Wolf to (i) enter into new
business areas, (ii) incur additional indebtedness, (iii) create or permit to be
created  any  liens  on any of  its  properties,  (iv)  make  certain  payments,
dividends and distributions,  (v) make any unapproved capital expenditures, (vi)
sell any of its accounts  receivable,  (vii) enter into any  unapproved  leasing
arrangements,  (viii)  enter into any  take-or-pay  contracts,  (ix)  liquidate,
dissolve,  consolidate  with or merge into any other entity,  (x) dispose of its
assets,  (xi) abandon any property subject to Mirant Canada's security interest,
(xii) modify any of its operating  agreements,  (xiii) enter into any unapproved
hedging agreements,  and (xiv) enter into any new agreements  affecting existing
agreements  relating  to or  affecting  properties  subject  to Mirant  Canada's
security  interests.  In  addition,  Grey Wolf is required to submit a quarterly
development  plan for Mirant  Canada's  approval  and Grey Wolf must comply with
specified  financial ratios and tests,  including a minimum collateral  coverage
ratio. Grey Wolf was in compliance with these covenants at June 30, 2002.

     Upon receipt by the Company of a written  request from Mirant  Canada,  the
Company  shall  promptly,  and in any event  within 10 days of  receipt  of such
request,  have entered into one or more swap,  hedge,  floor,  collar or similar
agreements  which are satisfactory to the lender at a price and for a term which
is mutually acceptable to the Company and Mirant Canada.

     Events of Default.  The Grey Wolf  Facility  contains  customary  events of
default, including nonpayment of principal or interest, violations of covenants,
inaccuracy  of  representations  or warranties  in any material  respect,  cross
default  and cross  acceleration  to  certain  other  indebtedness,  bankruptcy,
material  judgments and liabilities,  change of control and any material adverse
change in the financial condition of Grey Wolf.

                                       12

     Overriding  Royalty  Interests.  As a condition to the Grey Wolf  Facility,
Grey Wolf has granted two overriding royalty interests to Mirant Canada, each in
the amount of 2.5% of the revenues  received by Grey Wolf from oil and gas sales
from all of its properties.  These overriding  royalty interest  resulted in the
recording of a $2.3 million  discount on the Grey Wolf  Facility  borrowings  at
December 31, 2001.

     Production Payment

     In October 1999 the Company entered into a non-recourse  Dollar Denominated
Production Payment agreement (the "Production  Payment") with a third party. The
Production  Payment has an aggregate total  availability of up to $50 million at
15% interest. The Production Payment relates to a portion of the production from
several natural gas wells in South Texas. The Company  reacquired the Production
Payment in June 2002, for approximately $6.8 million.

Note 5. Earnings Per Share

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



                                                    Three Months Ended June 30,      Six Months Ended June 30,
                                                  -----------------------------   -----------------------------
                                                       2002          2001              2002            2001
                                                  -------------  --------------   -------------    ------------
                                                                                       
Numerator:
  Net income (loss) from  continuing  operations   $    (95,690)   $     (1,274)   $   (104,389)   $     (1,019)
                                                   ------------    ------------    ------------    ------------
Denominator:
  Denominator for basic earnings per share -
    Weighted-average shares ....................     29,979,397      23,616,197      29,979,397      23,106,111

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

  Dilutive potential common shares Denominator
    for diluted earnings per share -
    adjusted weighted-average shares and assumed
    Conversions ................................     29,979,397      23,616,197      29,979,397      23,106,111

  Basic earnings (loss) per share:
    Income (loss) from continuing operations ...   $      (3.19)   $      (0.05)   $      (3.48)   $      (0.04)
                                                   ============    ============    ============    ============

  Diluted earnings (loss) per share:
    Income (loss) from continuing operations ...   $      (3.19)   $      (0.05)   $      (3.48)   $      (0.04)
                                                   ============    ============    ============    ============


     For the  three and six  months  ended  June 30,  2002,  none of the  shares
issuable in  connection  with stock  options or warrants are included in diluted
shares.  Inclusion of these shares would be antidilutive  due to losses incurred
in the period.  Had there not been losses in this period,  dilutive shares would
have been 210 shares and 17,243  shares for the three and six months  ended June
30, 2002, respectively.

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.  Guarantor Condensed Consolidating Financial Statements

     The following  table  presents  condensed  consolidating  balance sheets of
Abraxas, as a parent company, and its significant subsidiaries, Canadian Abraxas
and  Grey  Wolf,  as June  30,  2002  and  December  31,  2001  and the  related
consolidating  statements  of  operations  and cash  flows for the three and six
months  ended June 30, 2002 and 2001.  Canadian  Abraxas is a  guarantor  of the
First Lien Notes ($63.5  million) and jointly and severally  liable with Abraxas
for the Second Lien Notes ($190.2  million) and the Old Notes  ($801,000).  Grey
Wolf is a  non-guarantor  with respect to the First Lien Notes,  the Second Lien
Notes, and the Old Notes.

                                       13



                Condensed Consolidating Parent Company, Restricted Subsidiaries and Non-Guarantor Balance Sheet
                                                         June 30, 2002
                                                        (In thousands)

                                                      Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------     -----------  ------------     ------------
                                                                                                   
Assets:
Current assets:
   Cash ....................................       $      3,239    $       348       $   3,250   $        -       $     6,837
   Restricted cash..........................              9,895             -                -            -             9,895
   Accounts receivable, less allowance for
     doubtful accounts......................              3,924          5,581           9,454      (10,341)            8,618
   Equipment inventory .....................                930            187              12            -             1,129
   Other current assets ....................                284            401             132            -               817
                                                   -------------  -------------     -----------  ------------     ------------
    Total current assets ...................             18,272          6,517          12,848      (10,341)           27,296
Property and equipment - net................             76,516         42,871          29,672            -           149,059
Deferred financing fees, net  ..............              2,063            903             111            -             3,077
Other assets ...............................            108,708            822           8,618     (109,083)            9,065
                                                   -------------  -------------     -----------  ------------     ------------
    Total assets ...........................        $   205,559    $    51,113      $   51,249   $ (119,424)      $   188,497
                                                   =============  =============     ===========  ============     ============
Liabilities and Stockholder's deficit:
Current liabilities:
   Accounts payable .........................       $    14,369    $       666      $    6,325   $  (10,216)      $    11,144
   Accrued interest .........................             4,912          1,009              -            -              5,921
   Other accrued expenses ...................             3,307             -               -            -              3,307
   Hedge liability ..........................               950            777              -            -              1,727
   Current maturities of long-term debt .....            63,500             -               -            -             63.500
                                                   -------------  -------------     -----------  ------------     ------------
     Total current liabilities ..............            87,038          2,452           6,325      (10,216)           85,599
Long-term debt ..............................           138,350         52,629          36,318           -            227,297
Future site restoration  ....................                -           3,498             746           -              4,244
                                                   -------------  -------------     -----------  ------------     ------------
                                                         225,388        58,579          43,389      (10,216)          317,140
                                                    -------------  -------------     -----------  ------------     ------------
Stockholders' equity (deficit)...............            (19,829)       (7,466)          7,860     (109,208)         (128,643)
                                                   -------------  -------------     -----------  ------------     ------------
Total liabilities and stockholders' equity
(deficit)....................................        $   205,559   $    51,113      $   51,249   $ (119,424)      $   188,497
                                                   =============  =============     ===========  ============     ============


(1)      Includes amounts for insignificant U.S. subsidiaries, Sandia and
         Wamsutter, which are guarantors of the First and Second Lien Notes.
         Sandia is also a guarantor of the Old Notes. Additionally, these
         subsidiaries are designated as Restricted Subsidiaries along with
         Canadian Abraxas.



               Condensed Consolidating Parent Company, Restricted Subsidiaries and Non-Guarantor Balance Sheet
                                                       December 31, 2001
                                                        (In thousands)

                                                       Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------     -----------  ------------     ------------
                                                                                                  
Assets:
Current assets:
   Cash ....................................           $   3,593   $     1,245      $    2,767   $       -       $     7,605
   Accounts receivable, less allowance for
     doubtful accounts......................              17,281           792           6,782       (16,808)          8,047
   Equipment inventory .....................               1,061           178              12           -             1,251
   Other current assets ....................                 250            99              94           -               443
                                                   -------------  -------------     -----------  ------------     ------------
     Total current assets ..................              22,185         2,314           9,655       (16,808)         17,346
Property and equipment - net................             116,462       122,486          42,946           -           281,894
Deferred financing fees, net  ..............               2,779         1,042             107           -             3,928
Other assets ...............................             108,704           784           6,281      (115,321)            448


                                       14


                                                   -------------  -------------     -----------  ------------     ------------
   Total assets ............................           $ 250,130    $  126,626        $ 58,989    $ (132,129)      $   303,616
                                                   =============  =============     ===========  ============     ============
Liabilities and Stockholder's deficit:
Current liabilities:
   Accounts payable ........................          $   10,642   $   17,009       $   9,472     $  (22,985)     $   14,138
   Accrued interest ........................               5,000        1,009               4            -             6,013
   Other accrued expenses ..................               1,052            -              64            -             1,116
   Hedge liability .........................                 438          220               -            -               658
   Current maturities of long-term debt ....                 415            -               -            -               415
                                                   -------------  -------------     -----------  ------------     ------------
     Total current liabilities .............              17,547       18,238           9,540        (22,985)         22,340
Long-term debt .............................             209,611       52,629          22,944            -           285,184
Deferred income taxes ......................                  -        17,718           2,903            -            20,621
Future site restoration  ...................                  -         3,399             657            -             4,056
                                                   -------------  -------------     -----------  ------------     ------------
                                                         227,158       91,984          36,044        (22,985)        332,201
Stockholders' equity (deficit)..............              22,972       34,642          22,945       (109,144)        (28,585)
                                                   -------------  -------------     -----------  ------------     ------------
Total liabilities and stockholders' equity
(deficit)...................................          $  250,130  $   126,626      $   58,989    $  (132,129)     $  303,616
                                                   =============  =============     ===========  ============     ============



           Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                          For the three months ended June 30, 2002
                                                       (In thousands)

                                                        Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------     -----------  ------------     ------------
                                                                                                   
Revenues:
   Oil and gas production revenues ...............      $  5,501     $  3,981     $    3,661   $        -         $  13,143
   Gas processing revenues .......................            -           605            136            -               741
   Rig revenues ..................................           193            -              -            -               193
   Other  ........................................            65           52             41            -               158
                                                   -------------  -------------     -----------  ------------     ------------
                                                           5,759        4,638          3,838            -            14,235
Operating costs and expenses:
   Lease operating and production taxes ..........         1,891          510            952            -             3,353
   Depreciation, depletion, and amortization .....         2,806        4,124          2,180            -             9,110
   Proved property impairment.....................        28,179       60,501         27,315            -           115,995
   Rig operations ................................           175           -               -            -               175
   General and administrative ....................         1,307         (150)           324            -             1,481
                                                   -------------  -------------     -----------  ------------     ------------
                                                          34,358       64,985         30,771            -           130,114
                                                   -------------  -------------     -----------  ------------     ------------
Operating income (loss)...........................       (28,599)     (60,347)       (26,933)           -          (115,879)

Other (income) expense:
   Interest income ...............................            (8)          -               -            -                (8)
   Amortization of deferred financing fees........           332           93              6            -               431
   Interest expense...............................         6,296        1,660            805            -             8,761
                                                   -------------  -------------     -----------  ------------     ------------
                                                           6,620        1,753            811            -             9,184
                                                   -------------  -------------     -----------  ------------     ------------
Income (loss) from operations before income tax
   and extraordinary item.........................       (35,219)     (62,100)       (27,744)           -          (125,063)
Income tax expense (benefit)......................             -      (17,712)       (11,661)           -           (29,373)
                                                   -------------  -------------     -----------  ------------     ------------
Net  income (loss)................................ $     (35,219    $ (44,388)    $  (16,083)   $       -        $  (95,690)
                                                   =============  =============     ===========  ============     ============


                                       15



           Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                           For the six months ended June 30, 2002
                                                       (In thousands)

                                                        Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------     -----------  ------------     ------------
                                                                                                   
Revenues:
   Oil and gas production revenues ...............      $9,962       $  7,775       $   6,292    $       -        $    24,029
   Gas processing revenues .......................           -          1,157             254            -              1,411
   Rig revenues ..................................         344              -               -            -                344
   Other  ........................................          69            107              82            -                258
                                                    -------------  -------------     -----------  ------------     -----------
                                                        10,375          9,039           6,628            -             26,042
Operating costs and expenses:
   Lease operating and production taxes ..........       3,769          1,834           1,659            -              7,262
   Depreciation, depletion, and amortization .....       5,059          7,293           3,572            -             15,924
   Proved property impairment.....................      28,179         60,501          27,315            -            115,995
   Rig operations ................................         296             -                -            -                296
   General and administrative ....................       2,207            361             611            -              3,179
                                                   -------------  -------------     -----------  ------------     ------------
                                                        39,510         69,989          33,157            -            142,656
                                                   -------------  -------------     -----------  ------------     ------------
Operating income (loss)...........................     (29,135)       (60,950)        (26,529)           -           (116,614)

Other (income) expense:
   Interest income ...............................         (41)            -                -            -                (41)
   Amortization of deferred financing fees........         663            183              12            -                858
   Interest expense...............................      12,531          3,342           1,301            -             17,174
                                                   -------------  -------------     -----------  ------------     ------------
                                                        13,153          3,525           1,313            -             17,991
                                                   -------------  -------------     -----------  ------------     ------------
Income (loss) from operations before income tax
   and extraordinary item.........................     (42,288)       (64,475)        (27,842)           -           (134,605)
Income tax expense (benefit)......................           -        (18,514)        (11,702)           -            (30,216)
                                                   -------------  -------------     -----------  ------------     ------------
Net  income (loss)................................  $  (42,288)     $ (45,961)      $ (16,140)   $       -      $    (104,389)
                                                   =============  =============     ===========  ============     ============



             Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                            For the three months ended June 30, 2001
                                                         (In thousands)

                                                        Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------     -----------  ------------     ------------
                                                                                                  
Revenues:
   Oil and gas production revenues ............... $     9,517    $   6,781        $   3,829   $         -       $     20,127
   Gas processing revenues .......................          -           425               73             -                498
   Rig revenues ..................................         225           -                -              -                225
   Other  ........................................          76          106               84             -                266
                                                   -------------  -------------     -----------  ------------     ------------
                                                         9,818        7,312            3,986             -             21,116
Operating costs and expenses:
   Lease operating and production taxes ..........       2,074        1,650              608             -              4,332
   Depreciation, depletion, and amortization .....       2,983        3,904            1,401             -              8,288
   Rig operations ................................         191           -                -              -                191
   General and administrative ....................       1,235          251               89             -              1,575
   General and administrative (Stock-based
     Compensation)................................      (2,332)          -                -              -             (2,332)
                                                   -------------  -------------     -----------  ------------     ------------
                                                         4,151        5,805            2,098             -             12,054
                                                   -------------  -------------     -----------  ------------     ------------
Operating income (loss)...........................       5,667        1,507            1,888             -              9,062

                                       16

Other (income) expense:
   Interest income ...............................        (305)          -                -             293               (12)
   Amortization of deferred financing fees........         348          107               -              -                455
   Interest expense ..............................       6,259        1,737              126           (293)            7,829
                                                   -------------  -------------     -----------  ------------     ------------
                                                         6,302        1,844              126             -              8,272
                                                   -------------  -------------     -----------  ------------     ------------
Income (loss) from operations before income tax
   and extraordinary item.........................        (635)        (337)           1,762             -                790
Income tax expense (benefit)......................         505          546              458             -              1,509
Minority interest in income of consolidated                                                                               112
   foreign subsidiary ............................           -           -                -            (555)              555
                                                   -------------  -------------     -----------  ------------     ------------
Net income (loss).................................  $   (1,140)   $    (883)       $   1,304     $     (555)      $    (1,274)
                                                   =============  =============     ===========  ============     ============



             Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                             For the six months ended June 30, 2001
                                                         (In thousands)

                                                        Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------    -----------  ------------     ------------
                                                                                                 
Revenues:
   Oil and gas production revenues ............... $    22,548    $   16,423        $  9,405   $        -       $     48,376
   Gas processing revenues .......................          -            793             141            -                934
   Rig revenues ..................................         408            -               -             -                408
   Other  ........................................          79           235             170            -                484
                                                   -------------  -------------     -----------  ------------     ------------
                                                        23,035        17,451           9,716            -             50,202
Operating costs and expenses:
   Lease operating and production taxes ..........       4,741         3,349           1,101            -              9,191
   Depreciation, depletion, and amortization .....       6,187         8,156           2,786            -             17,129
   Rig operations ................................         344            -               -             -                344
   General and administrative ....................       2,550           699             435            -              3,684
   General and administrative (Stock-based
     Compensation)................................      (1,401)           -               -             -             (1,401)
                                                   -------------  -------------     -----------  ------------     ------------
                                                        12,421        12,204           4,322            -             28,947
                                                   -------------  -------------     -----------  ------------     ------------
Operating income (loss)...........................      10,614         5,247           5,394            -             21,255

Other (income) expense:
   Interest income ...............................        (704)           -               -            676               (28)
   Amortization of deferred financing fees........         695           215              -             -                910
   Interest expense ..............................      12,431         3,624             231          (676)           15,610
   Other .........................................          16             -              -             -                 16
                                                   -------------  -------------     -----------  ------------     ------------
                                                        12,438         3,839             231            -             16,508
                                                   -------------  -------------     -----------  ------------     ------------
Income (loss) from operations before income tax
   and extraordinary item.........................      (1,824)        1,408           5,163            -              4,747
Income tax expense (benefit)......................         505         1,725           2,055            -              4,285
Minority interest in income of consolidated
   foreign subsidiary ............................          -             -               -         (1,481)           (1,481)
                                                   ------------  -------------     -----------  ------------     ------------
Net income (loss)................................. $    (2,329)   $     (317)       $  3,108    $   (1,481)     $     (1,019)
                                                   ============  =============     ===========  ============     ============



                                       17



                 Condensed Consolidating Parent, Restricted Subsidiary and Non-Guarantor Statement of Cash Flow
                                             For the Six months ended June 30, 2002
                                                         (In thousands)

                                                       Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------    -----------  ------------     ------------
                                                                                                   
Operating Activities
Net loss ....................................        $   (42,288)   $   (45,961)    $ (16,140)     $       -      $ (104,389)
Adjustments to reconcile net income (loss)
   to net cash provided by operating
   activities:
     Depreciation, depletion, and
       amortization .........................              5,059          7,293         3,572              -          15,924
     Proved property impairment..............             28,179         60,501        27,315              -         115,995
     Deferred income tax benefit.............                  -        (18,514)      (11,702)             -         (30,216)
     Amortization of deferred financing fees.                663            183            12              -             858
     Amortization of debt discount...........                  -              -           230              -             230
     Changes in operating assets and
       liabilities:
         Accounts receivable ................             18,329        (20,265)        3,435         (1,952)           (453)
         Equipment inventory ................                131              -             -              -             131
         Other  .............................                (39)          (102)          (16)             -            (157)
         Accounts payables and accrued
           expenses .........................                922            354        (2,947)         1,952             281
                                                    -------------  -------------    -----------  ------------     ------------
Net cash provided (used) by operating
   activities ...............................             10,956        (16,511)        3,759              -          (1,796)

Investing Activities
Capital expenditures, including purchases
   and development of properties.............             (3,242)        (3,592)      (17,004)             -         (23,838)
Proceeds from sale of oil and gas properties.              9,950         20,783         2,169              -          32,902
Increase in restricted cash..................             (9,895)             -             -              -          (9,895)
                                                    -------------  -------------    -----------  ------------     ------------
Net cash  provided  (used) by investing
   activities ...............................             (3,187)        17,191       (14,835)             -            (831)

Financing Activities
Proceeds from long-term borrowings ..........                  -              -        11,614              -          11,614
Payments on long-term borrowings ............              (8,123)            -           (22)             -          (8,145)
                                                    -------------  -------------    -----------  ------------     ------------
Net cash provided (used) by financing
 Activities..................................              (8,123)            -        11,592              -           3,469
                                                    -------------  -------------    -----------  ------------     ------------
                                                                                                           -
Effect of exchange rate changes on cash .....                  -         (1,577)          (33)             -          (1,610)
                                                    -------------  -------------    -----------  ------------     ------------
Increase (decrease) in cash .................                (354)         (897)          483              -            (768)
Cash at beginning of year ...................               3,593         1,245         2,767              -           7,605
                                                    -------------  -------------    -----------  ------------     ------------
Cash at end of year..........................          $    3,239    $      348   $     3,250    $         -    $      6,837
                                                    =============  =============    ===========  ============     ============



                 Condensed Consolidating Parent, Restricted Subsidiary and Non-Guarantor Statement of Cash Flow
                                             For the six months ended June 30, 2001
                                                         (In thousands)

                                                     Abraxas
                                                     Petroleum     Restricted                   Reclassifi-        Abraxas
                                                    Corporation    Subsidiary    Non-Guarantor    cations         Petroleum
                                                   Inc. - Parent    (Canadian     Subsidiary        and         Corporation and
                                                     Company(1)     Abraxas)       (Grey Wolf)  eliminations      Subsidiaries
                                                   -------------  -------------    -----------  ------------     ------------
                                                                                                  
Operating Activities
Net income (loss) ...........................        $   (2,329)    $    (317)      $  3,108      $ (1,481)      $   (1,019)

                                       18

Adjustments to reconcile net income (loss)
 to net cash provided by operating activities:
     Minority interest in income of foreign
       subsidiary ...........................                -             -              -           1,481           1,481
     Depreciation, depletion, and
       amortization .........................             6,187         8,156          2,786             -           17,129
     Deferred income tax expense (benefit)...                -          1,610          2,029             -            3,639
     Amortization of deferred financing fees.               694           215             -              -              909
     Stock-based compensation ...............            (1,401)           -              -              -           (1,401)
     Changes in operating assets and
       liabilities:
         Accounts receivable ................            16,963        (8,804)         2,148             -           10,307
         Equipment inventory ................               (98)           -              -              -              (98)
         Other  .............................              (919)          (67)          (113)            -           (1,099)
         Accounts payables and accrued
           expenses .........................            (8,736)         (372)        (4,334)                       (13,442)
                                                    -------------  -------------    -----------  ------------     ------------
Net cash provided by operating activities ...            10,361           421          5,624             -           16,406

Investing Activities
Capital expenditures, including purchases
   and development of properties ............           (12,382)      (10,916)        (7,135)            -          (30,433)
Proceeds from sale of oil and gas
   properties ...............................                -          9,186            509             -            9,695
                                                    -------------  -------------    -----------  ------------     ------------
Net cash  provided (used) by investing
   activities ...............................           (12,382)       (1,730)        (6,626)            -          (20,738)

Financing Activities
Proceeds from long-term borrowings ..........            10,500            -             816             -           11,316
Payments on long-term borrowings ............            (6,188)           -              -              -           (6,188)
Exercise of stock options ...................                16            -              -              -               16
Deferred financing fees......................               (10)           -              -              -              (10)
Other........................................                -             -             183             -              183
                                                    -------------  -------------    -----------  ------------     ------------
Net cash provided  (used) by  financing
   activities ...............................             4,318            -             999             -            5,317
                                                    -------------  -------------    -----------  ------------     ------------
Effect of exchange rate changes on cash .....                -             21              3             -               24
                                                    -------------  -------------    -----------  ------------     ------------
Increase (decrease) in cash .................             2,297        (1,288)            -              -            1,009
Cash at beginning of period .................               326         1,678             -              -            2,004
                                                    -------------  -------------    -----------  ------------     ------------
Cash at end of period........................        $    2,623      $    390     $       -    $         -   $        3,013
                                                    =============  =============    ===========  ============     ============

Note 7. Business Segments

    Business segment information about the three months and six months ended
June 30, 2002 in different geographic areas is as follows:


                                                                        Three Months Ended June 30, 2002
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $       5,759          $     8,476       $       14,235
                                                          ==================     ================   ===================
             Operating loss..........................        $     (27,292)         $   (87,280)      $     (114,572)
                                                          ==================     ================
             General Corporate.................................................................               (1,307)
             Interest expense and amortization of deferred financing fees......................               (9,184)
                                                                                                    -------------------
             Loss before income taxes..........................................................          $  (125,063)
                                                                                                    ===================

                                       19

                                                                        Three Months Ended June 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $       9,818          $      11,298     $       21,116
                                                          ==================     =================  ===================
             Operating profit........................        $       4,660          $       3,395     $        8,055
                                                          ==================     =================
             General Corporate.................................................................                1,007
             Interest expense and amortization of deferred financing fees......................               (8,272)
                                                                                                    -------------------
             Income before income taxes........................................................       $          790
                                                                                                    ===================
                                                                         Six Months Ended June 30, 2002
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $      10,375          $      15,667     $       26,042
                                                          ==================     =================  ===================
             Operating loss..........................        $     (26,838)         $     (87,479)    $     (114,317)
                                                          ==================     =================
             General Corporate.................................................................               (2,297)
             Interest expense and amortization of deferred financing fees......................              (17,991)
                                                                                                     -------------------
             Loss before income taxes..........................................................       $     (134,605)
                                                                                                    ===================
                                                                         Six Months Ended June 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $      23,035          $      27,167     $       50,202
                                                          ==================     =================  ===================
             Operating profit........................        $      11,853          $      10,641     $       22,494
                                                          ==================     =================
             General Corporate.................................................................               (1,239)
             Interest expense and amortization of deferred financing fees......................              (16,508)
                                                                                                    -------------------
             Income before income taxes........................................................       $        4,747
                                                                                                    ===================
                                                                                At June 30, 2002
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In Thousands)
             Identifiable assets ....................        $      94,890         $     89,713       $      184,603
                                                          ==================     =================
             Corporate assets..................................................................                3,894
                                                                                                    -------------------
             Total assets .....................................................................       $      188,497
                                                                                                    ===================
                                                                              At December 31, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In Thousands)
             Identifiable assets ....................        $     124,993          $     174,063     $      299,056
                                                          ==================     =================
             Corporate assets..................................................................                4,657
                                                                                                    -------------------
             Total assets .....................................................................       $      303,713
                                                                                                    ===================

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 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.  Any  ineffective  portion is reflected in current
operations.

     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,

                                       20

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 June 30,
2002.



             Time Period                      Notional Quantities                     Price              Fair Value
- -------------------------------------- ---------------------------------- ------------------------------ ------------
                                                                                                
July 1, 2002 - October 31, 2002        20,000 Mcf/day of natural gas      Fixed price swap $2.60-$2.95   $(1.7)
                                       or 1,000 Bbl/day of crude oil      natural gas or                 million
                                                                          $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 six  months of 2002 the fair value of the hedge  increased
by $2.5  million.  For the  three  and six  months  ended  June  30,  2002,  the
ineffective portion of the cash flow hedges were not material.

     As of June 30,  2002,  $1.4  million of deferred  net losses on  derivative
instruments were recorded in other  comprehensive  income, of which $1.4 million
is expected to be reclassified to earnings during the next four-month period.

     All hedge transactions are subject to the Company's risk management policy,
which  has  been  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.

Note 9. Contingencies

     Litigation  - In 2001 the  Company  and a limited  partnership,  of which a
subsidiary of the Company is the general partner (the "Partnership"), 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
and the Partnership related to the responsibility for year 2000 ad valorem taxes
on crude oil and natural gas properties sold by the Company and the Partnership.
In February 2002, a summary judgment was granted to the plaintiff in this matter
and a final judgment in the amount of $1.3 million was entered.  The Company and
the  Partnership  have filed an appeal.  The Company  believes these charges are
without merit.  The Company has established a reserve in the amount of $845,000,
which represents the Company's share of the judgment.  The Company believes that
the remaining  portion of the judgment  represents the other  partner's share of
such judgment.

     In late 2000, the Company received a Final De Minimis Settlement Offer from
the United  States  Environmental  Protection  Agency  concerning  the  Casmalia
Disposal Site, Santa Barbara County, California. The Company's liability for the
cleanup at the Superfund site is based on its  acquisition of Bennett  Petroleum
Corporation,   which  is  alleged  to  have  transported  or  arranged  for  the
transportation  of oil field waste and drilling muds to the Superfund  site. The
Company has  engaged  California  counsel to evaluate  the notice of proposed de
minimis  settlement  and its  notice of  potential  strict  liability  under the
Comprehensive Environmental Response, Compensation and Liability Act. Defense of
the action is handled  through a joint group of oil companies,  all of which are
claiming a petroleum  exclusion  that would limit the Company's  liability.  The
potential  financial  exposure  and any  settlement  posture  has  yet not  been
developed, but is considered by the Company to be immaterial.

     Additionally,  from time to time,  the Company is  involved  in  litigation
relating  to  claims  arising  out of its  operations  in the  normal  course of
business. At June 30, 2002, the Company was not engaged in any legal proceedings
that are expected,  individually or in the aggregate, to have a material adverse
effect on the Company.

                                       21


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.

    The following table illustrates the calculation of comprehensive income
(loss) for the three and six months ended June 30, 2002:


                                                                                                Accumulated
                                                                                                   Other
                                                                                               Comprehensive
                                                         Comprehensive Income (loss)           Income (loss)
                                                      ----------------------------------     ------------------
                                                         Six Months         Three Months
                                                            Ended            Ended                 As of
                                                                June 30, 2002                   June 30, 2002
                                                      ----------------------------------     ------------------
                                                                           (In thousands)
Accumulated other comprehensive loss at
                                                                                        
December 31, 2001..............................                                                  $ (13,561)
   Net loss....................................         $ (104,389)          $ (95,690)
Other Comprehensive loss:
Hedging derivatives (net of tax) - See Note
     Reclassification adjustment for settled
     hedge contracts...........................              1,151               1,151
     Change in fair market value of
     outstanding hedge positions...............             (1,976)                 99
   Foreign currency translation adjustment.....              5,156               5,523
                                                      -----------------    ---------------
Other comprehensive income (loss)..............              4,331               6,773               4,331
                                                      -----------------    ---------------
Comprehensive income (loss)....................         $ (100,058)        $   (88,917)
                                                      =================    ===============    -----------------
Accumulated other comprehensive loss at June 30, 2002................                            $  (9,230)
                                                                                              =================


Note 11.  Proved Property Impairment

     In accordance with the Securities and Exchange Commission requirements, the
estimated  discounted  future net cash flows from proved  reserves are generally
based on prices and costs as of the end of a period, 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 June 30, 2002,  the  Company's net
capitalized  costs of crude oil and natural gas properties  exceeded the present
value of its estimated  proved  reserves by $138.7 million ($28.2 million on the
U.S.  properties and $110.5 million on the Canadian  properties).  These amounts
were calculated  considering  June 30, 2002 period-end  prices of $26.12 per Bbl
for crude oil and $2.16 per Mcf for  natural  gas as  adjusted  to  reflect  the
expected  realized prices for each of the full cost pools.  The Company used the
subsequent increased prices in Canada to evaluate its Canadian  properties,  and
reduced the period end June 30, 2002 write-down to an amount of $87.8 million on
those properties. The subsequent prices in the U.S. would not have resulted in a
reduction of the write-down for the U.S. properties.  An expense recorded in one
period may not be reversed in a subsequent  period even though  higher crude oil
and  natural  gas  prices  may have  increased  the  ceiling  applicable  to the
subsequent period.

     The  Company  cannot  assure  you  that it will not  experience  additional
write-downs  in the future.  Should  commodity  prices  decline or if any of our
proved reserves are revised downward,  a future write-down of the carrying value
of it crude oil and natural gas properties may be required.

Note 12. New Accounting Standards

     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


                                       22

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.  The Company is currently
evaluating the impact the standard will have on its future results of operations
and financial condition.

     Effective  January 1, 2002,  the Company  adopted SFAS No. 144 " Accounting
for the  Impairment or 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 discontinued  operations be recognized in the period that the losses
are incurred  rather than as of the  measurement  date. This new standard had no
impact on the Company's  consolidated  financial statements during the first six
months of 2002.

     In April 2002, the FASB issued SFAS No. 145,  "Recission of FASB No. 4, 44,
and 64, Amendments of FASB Statement No. 13 and Technical Corrections." SFAS No.
145  clarifies  guidance  related  to the  reporting  of gains and  losses  from
extinguishment  of debt and  resolves  inconsistencies  related to the  required
accounting  treatment of certain lease  modifications.  SFAS No. 145 also amends
other existing  pronouncements  to make various technical  corrections,  clarify
meanings  or  describe  their  applicability   under  changed  conditions.   The
provisions  relating to the reporting of gains and losses from extinguishment of
debt become  effective  for the Company  beginning  January 1, 2003 with earlier
adoption  encouraged.  All other provisions of this standard have been effective
for the Company as of May 15, 2002 and did not have a significant  impact on its
financial condition or results of operations.

     In June 2002, the FASB issued SFAS No. 146, "Accounting for Cost Associated
with Exit or Disposal  Activities."  SFAS No. 146 requires costs associated with
exit of disposal  activities to be recognized when they are incurred rather than
at the date of commitment to an exit or disposal plan. SFAS No. 146 is effective
for the Company beginning  January 1, 2003. The Company is currently  evaluating
the impact the standard  will have on its results of  operations  and  financial
condition.

     The  American  Institute  of  Certified  Public  Accountants  has issued an
Exposure  Draft for a Proposed  Statement of Position,  " Accounting for Certain
Costs and  Activities  Related to  Property,  Plant and  Equipment"  which would
require major maintenance  activities to be expensed as costs are incurred.  The
Company is  currently  evaluating  the impact on its results of  operations  and
financial  condition  if this  proposed  Statement of Position is adopted in its
current form.

                   ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART I

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

     The  following  is a  discussion  of our  financial  condition,  results of
operations,  liquidity and capital resources.  This discussion should be read in
conjunction  with our consolidated  financial  statements and the notes thereto,
included in our Annual Report on Form 10-K filed for the year ended December 31,
2001.

General

     We have  incurred  net  losses in four of the last  five  years and for the
first six months of 2002, and there can be no assurance  that  operating  income
and net earnings will be achieved in future periods. 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.  Natural gas and crude oil prices  weakened during 1998.
Crude oil and  natural  gas  prices  increased  somewhat  in 1999 and  increased
substantially  in 2000.  During 2001,  crude oil and natural gas prices weakened
substantially from the 2000 levels.  During the first six months of 2002, prices
began to increase.  In  addition,  because our proved  reserves  will decline as
crude oil,  natural gas and natural gas liquids are produced,  unless we acquire
additional   properties   containing  proved  reserves  or  conduct   successful
exploration  and  development  activities,  our  reserves  and  production  will
decrease.  Our ability to acquire or find additional reserves in the near future
will be dependent,  in part, upon the amount of available funds for acquisition,
exploitation, exploration and development projects. If crude oil and natural gas
prices  return to the  depressed  levels  experienced  in the last six months of
2001,  or if our  production  levels  decrease,  our  revenues,  cash  flow from
operations and financial condition will be materially  adversely  affected.  For
more  information,   see  "Liquidity  and  Capital  Resources-Current  Liquidity
Requirements" and "-Future Capital Resources."

                                       23

Results of Operations

    Our financial results depend upon many factors, particularly the following
factors which most significantly affect our results of operations:

     o the sales prices of crude oil, natural gas liquids and natural gas; o the
level of total sales volumes of crude oil,  natural gas liquids and natural gas;
o the ability to raise capital resources and provide liquidity to meet cash flow
needs;  o the level of and  interest  rates on  borrowings;  and o the level and
success of exploration and development activity.

     Price  volatility  in the natural gas market has remained  prevalent in the
last few years. In the first quarter of 2002, we experienced a decline in energy
commodity  prices from the prices that we received in the first quarter of 2001.
During the first  quarter of 2001,  we had  certain  crude oil and  natural  gas
hedges in place that  prevented us from realizing the full impact of a favorable
price  environment.  In January 2001, the market price of natural gas was at its
highest level in our operating  history and the price of crude oil was also at a
high  level.  However,  over the course of 2001 and the  beginning  of the first
quarter of 2002,  prices again became  depressed,  primarily due to the economic
downturn.  Beginning  in March 2002,  commodity  prices  began to  increase  and
continued higher through June 2002.

     The table below  illustrates  how natural  gas prices  fluctuated  over the
course of 2001 and the first two quarters of 2002.  The table below contains the
last three days average of NYMEX traded  contracts index price and the prices we
realized  during  each  quarter  for 2001 and the  first two  quarters  of 2002,
including the impact of our hedging activities.




(in $ per Mcf)           Natural Gas Prices by Quarter
- -------------------------------------------------------------------------------------------------------------------
                                                                Quarter ended
                            ---------------------------------------------------------------------------------------
                             March 31,    June 30,    September 30,     December 31,     March 31,     June 30,
                               2001         2001           2001             2001           2002          2002
                            ------------ ----------- ----------------- ---------------- ------------ --------------
                                                                                      
           Index              $ 7.27       $ 4.82         $ 2.98           $ 2.47          $   2.38     $   3.36
           Realize              4.85         3.41           2.26             2.09              2.21         2.44

         The NYMEX natural gas price on August 9, 2002 was $2.76 per Mcf.

     Prices for crude oil have followed a similar path as the  commodity  market
fell throughout  2001and the first quarter of 2002. The table below contains the
last three days average of NYMEX traded  contracts index price and the prices we
realized during each quarter for 2001 and the first two quarters of 2002.



(in $ per Bbl)                              Crude Oil Prices by Quarter
- ------------------------------------------------------------------------------------------------------------------
                             March 31,    June 30,     September 30,     December 31,    March 31,      June 30,
                               2001         2001            2001             2001          2002           2002
                            ------------ ------------ ----------------- --------------- ------------ --------------
                                                                         
           Index              $ 29.86      $ 27.94        $ 26.50          $ 22.12      $    19.48    $    26.40
           Realized             27.22        25.32          25.06            18.72           16.64         23.47

         The NYMEX crude oil price on August 9, 2002 was $26.86 per Bbl.

     Hedging Activities. Our results of operations are significantly affected by
fluctuations  in  commodity  prices and we seek to reduce our  exposure to price
volatility by hedging our production through swaps,  options and other commodity
derivative instruments.

     As of June 30, 2002, we had an open  position on a swap call  agreement for
either  1,000 Bbls of crude oil or 20,000  MMBtu of natural  gas per day, at the
counterparty's  option,  at fixed prices ($18.90 for crude oil or $2.95 to $2.60
for natural gas) through  October 31, 2002. As of June 30, 2002, the fair market
value  of  the  remaining  fixed  price  hedge  agreement  was  a  liability  of
approximately $1.7 million, which is expected to be charged to revenues in 2002.

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

                                       24



                                                           Three Months Ended                      Six Months Ended
                                                                  June 30                              June 30
                                                           2002              2001                2002                2001
                                                       -----------        -----------        -------------        ------------
Operating Revenue (in thousands):
                                                                                                  
Crude Oil Sales   ................................  $       1,766      $       3,104     $          2,998     $         6,706
Natural Gas Sales ................................         10,287             15,438               19,069              37,864
Natural Gas Liquids Sales.........................          1,090              1,585                1,962               3,806
Processing Revenue................................            741                498                1,411                 934
Rig Operations....................................            193                225                  344                 408
Other.............................................            158                266                  258                 484
                                                       -----------        -----------        -------------        ------------
                                                    $      14,235      $      21,116     $         26,042     $        50,202
                                                       ===========        ===========        =============        ============
Operating Income (Loss) in thousands).............  $    (115,879)     $       9,062     $       (116,614)    $        21,255
Crude Oil Production (MBBLS)......................             75                123                  149                 255
Natural Gas Production (MMCFS)....................          4,218              4,529                8,191               9,156
Natural Gas Liquids Production (MBBLS)............             62                 66                  130                 144
Average Crude Oil Sales Price ($/BBL).............  $       23.47      $       25.32     $          20.08     $         26.31
Average Natural Gas Sales Price ($/MCF)...........  $        2.44      $        3.41     $           2.33     $          4.14
Average Liquids Sales Price ($/BBL)...............  $       17.73      $       24.10     $          15.11     $         26.46


Comparison of Three Months Ended June 30, 2002 to Three Months Ended June 30,
2001

     Operating Revenue.  During the three months ended June 30, 2002,  operating
revenue from crude oil,  natural gas and natural gas liquid  sales  decreased to
$13.1 million compared to $20.1 million in the three months ended June 30, 2001.
The decrease in revenue was primarily due to decreased  prices  realized  during
the  period  together  with  a  decline  in  production  volumes  caused  by the
disposition of producing  properties.  Lower commodity  prices reduced crude oil
and natural gas  revenue by $5.0  million  while  decreased  production  volumes
reduced revenue by $1.9 million.

     Average  sales prices net of hedging  losses for the quarter ended June 30,
2002 were:

         o $ 23.47 per Bbl of crude oil,
         o $ 17.73 per Bbl of natural gas liquid, and
         o $ 2.44 per Mcf of natural gas


 Average sales prices net of hedging losses for the quarter ended June 30, 2001
were:

         o $25.32 per Bbl of crude oil,
         o $24.10 per Bbl of natural gas liquid, and
         o $3.41 per Mcf of natural gas

     Crude oil production  volumes  declined from 122.6 MBbls during the quarter
ended June 30,  2001 to 75.2  MBbls for the same  period of 2002.  This  decline
resulted  from a  de-emphasis  on  crude  oil  drilling  in prior  periods,  the
disposition of crude oil producing  properties in the later part of 2001 and the
first six months of 2002,  and a natural  decline  in  production.  Natural  gas
production  volumes  declined to 4,218 MMcf for the three  months ended June 30,
2002 from 4,529 MMcf for the same period of 2001. This decline was primarily due
to the sale of non-core properties in late 2001 and the first six months of 2002
and the  natural  decline  in  production  which  was  partially  offset  by new
production from current drilling activities.

     Lease  Operating  Expenses.   Lease  operating  expenses  and  natural  gas
processing  costs ("LOE") for the three months ended June 30, 2002  decreased to
$3.4 million from $4.3 million for the same period in 2001.  The decrease in LOE
is primarily due to a decrease in production tax expense due to lower  commodity
prices in the  quarter  ended June 30,  2002 as  compared  to the same period of
2001.  Our LOE on a per MCFE basis for the three  months ended June 30, 2002 was
$0.67 per MCFE  compared to $0.77 for the same period of 2001.  The  decrease in
the per MCFE  expense  was due to a  reduced  expense  offset  by a  decline  in
production  volumes in the second quarter of 2002 compared to the same period in
2001.

     General and  adminsitrative  ("G&A") Expenses.  G&A expenses decreased from
$1.6  million for the quarter  ended June 30, 2001 to $1.5  million for the same
period of 2002. G&A expense on a per MCFE basis was $0.29 for the second quarter
of 2002  compared  to $0.28 for the same  period of 2001.  Although  G&A expense
decreased,  the G&A  expense on a per MCFE basis  increased  due to a decline in
production  volumes  during the second  quarter of 2002 as  compared to the same
period in 2001.

     G&A -  Stock-based  Compensation.  Effective  July 1, 2000,  the  Financial
Accounting  Standards  Board  ("FASB")  issued FIN 44,  "Accounting  for Certain
Transactions  Involving Stock  Compensation",  an  interpretation  of Accounting
Principles  Board  Opinion No.  ("APB") 25.  Under the  interpretation,  certain
modifications  to fixed  stock  option  awards  which  were made  subsequent  to

                                       25

December 15, 1998,  and not  exercised  prior to July 1, 2000,  require that the
awards  be  accounted  for  as  variable  expenses  until  they  are  exercised,
forfeited, or expired. In March 1999, we amended the exercise price to $2.06 per
share on all options  with an existing  exercise  price  greater  than $2.06 per
share.  We recognized  income of  approximately  $2.3 million during the quarter
ended June 30, 2001 related to these  repricings.  This income was recorded as a
reduction of expense.  The income  recognized in the second  quarter of 2001 was
due to a decline  in the price of our  common  stock.  During  2002,  we did not
recognize any stock-based compensation because the price of our common stock has
remained below the exercise price.

     Depreciation,  Depletion and Amortization Expenses. Depreciation, depletion
and amortization ("DD&A") expense increased to $9.1 million for the three months
ended June 30, 2002 from $8.3 million for the same period of 2001. Our DD&A on a
per MCFE basis for the three  months  ended June 30,  2002 was $1.81 per MCFE as
compared to $1.46 in 2001. The increase was due to a reduction in reserves,  due
to lower commodity  prices and sales of properties,  and higher finding costs in
the latter part of 2001 and the first six months of 2002.

     Interest Expense. Interest expense increased to $8.8 million for the second
quarter of 2002  compared to $7.8  million in 2001.  The  increase was due to an
increase in long-term debt primarily relating to the Grey Wolf credit facility.

     Proved Property  Impairment.  We record the carrying value of our crude oil
and natural gas  properties  using the full cost method of accounting  for crude
oil and natural gas  properties.  Under this method,  we capitalize  the cost to
acquire, explore for and develop crude oil and natural gas properties. Under the
full cost accounting  rules,  the net capitalized  cost of crude oil and natural
gas properties less related deferred taxes, is 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, we are subject to a ceiling  limitation  write-down to the extent of such
excess. A ceiling limitation write-down is a charge to earnings,  which does not
impact cash flow from operating activities.  However, such write-downs do impact
the amount of our  stockholders'  equity.  An expense recorded in one period may
not be reversed in a subsequent  period even though higher crude oil and natural
gas prices may have increased the ceiling applicable to the subsequent period.

     The risk that we will be required to write-down  the carrying  value of our
crude oil and natural gas assets increases when crude oil and natural gas prices
are  depressed  or  volatile.  In  addition,  write-downs  may  occur if we have
substantial downward revisions in our estimated proved reserves or if purchasers
or  governmental  action cause an abrogation  of, or if we  voluntarily  cancel,
long-term  contracts  for  our  natural  gas.  As of  June  30,  2002,  our  net
capitalized  costs of crude oil and natural gas properties  exceeded the present
value of our estimated  proved  reserves by $138.7 million ($28.2 million on the
U.S.  properties  and $110.5 million on the Canadian  properties).  As a result,
during the quarter ended June 30, 2002, we incurred a proved-property impairment
write-down of  approximately  $116 million  primarily due to volatile  commodity
prices.  These  amounts were  calculated  considering  June 30, 2002  period-end
prices of $26.12  per Bbl for  crude  oil and $2.16 per Mcf for  natural  gas as
adjusted  to  reflect  the  expected  realized  prices for each of the full cost
pools. We used the subsequent  prices to evaluate our Canadian  properties,  and
reduced the period end June 30, 2002 write-down to an amount of $87.8 million on
those properties. The subsequent prices in the U.S. would not have resulted in a
reduction of the write-down for the U.S. properties.

     We cannot assure you that we will not experience additional  write-downs in
the future. Should commodity prices decline or if any of our proved reserves are
revised  downward,  a further  write-down of the carrying value of our crude oil
and natural gas properties may be required.

     Minority interest.  We owned a 49% controlling  interest in the earnings of
Grey Wolf through August 2001. The consolidated financial statements include the
results of Grey Wolf. The net income  attributable  to the minority  interest in
Grey Wolf for the second  quarter of 2001 was $555,000.  As of June 30, 2002, we
owned 100% of the  outstanding  capital  stock of Grey  Wolf.  We  obtained  the
additional  interest  in Grey Wolf  pursuant  to a tender  offer and  subsequent
compulsory merger, completed in September 2001.

     Income taxes.  Income taxes decreased to a benefit of $29.4 million for the
three months ended June 30, 2002  compared to an expense of $1.5 million for the
same  period of 2001.  This  decrease  is due to  reduced  profitability  in our
operations,  primarily as a result of ceiling  limitation  write-downs and lower
commodity  prices.  There is no current or  deferred  income tax benefit for the
U.S. net losses due the valuation allowance which has been recorded against such
benefits.  This results in a low  consolidated  effective tax rate for the three
months ended June 30, 2002.

                                       26

Comparison of Six Months Ended June 30, 2002 to Six Months Ended June 30, 2001

     Operating  Revenue.  During the six months ended June 30,  2002,  operating
revenue from crude oil,  natural gas and natural gas liquid  sales  decreased to
$24.0  million as  compared  to $48.4  million in the six months  ended June 30,
2001.  The decrease in revenue was  primarily due to decreased  prices  realized
during the  period,  as well as a decrease  in  production  volumes.  Production
volumes decreased primarily as a result of producing property sales in the later
part of 2001 and in the  first  six  months  of  2002.  Lower  commodity  prices
impacted  crude oil and  natural  gas  revenue by $19.8  million  while  reduced
production volumes had a $4.6 million negative impact on revenue.

    Average sales prices net of hedging losses for the six months ended June 30,
2002 were:

         o $ 20.08 per Bbl of crude oil,
         o $ 15.11 per Bbl of natural gas liquid, and
         o $ 2.33 per Mcf of natural gas

 Average sales prices net of hedging losses for the six months ended June 30,
2001 were:

         o $26.31 per Bbl of crude oil,
         o $26.46 per Bbl of natural gas liquid, and
         o $4.14 per Mcf of natural gas

Crude oil  production  volumes  declined  from 254.9 MBbls during the six months
ended June 30, 2001 to 149.2 MBbls for the same period of 2002,  primarily  as a
result of a de-emphasis on crude oil drilling in prior periods,  and the sale of
crude oil  producing  properties in the later part of 2001 and in the first half
of 2002.  Natural  gas  production  volumes  declined  to 8,191 MMcf for the six
months  ended June 30,  2002 from 9,156 MMcf for the same  period of 2001.  This
decline was  primarily  due to the sale of non-core  properties in late 2001 and
the first half of 2002 and the natural decline in production which was partially
offset by new production from current drilling activities.

     Lease  Operating  Expenses.   Lease  operating  expenses  and  natural  gas
processing  costs  ("LOE") for the six months  ended June 30, 2002  decreased to
$7.3 million from $9.2 million for the same period in 2001.  The decrease in LOE
was  primarily  due to a  decrease  in  production  tax  expense  due to  higher
commodity  prices in the six months  ended June 30, 2001 as compared to the same
period of 2002.  Our LOE on a per MCFE basis for the six  months  ended June 30,
2002 was $0.74 per MCFE as compared  to $0.80 for the same  period of 2001.  The
decrease  in the per MCFE  expense  was due to a  reduced  expense  offset  by a
decline in  production  volumes in the first two quarters of 2002 as compared to
the same period in 2001.

     General and  adminsitrative  ("G&A") Expenses.  G&A expenses decreased from
$3.7  million for the first six months of 2001 to $3.2 million for the first six
months  of 2002.  G&A  expense  on a per MCFE  basis was $0.32 for the first six
months of 2002 and 2001.  The  decrease in G&A expense  was  primarily  due to a
decrease  in  consulting  fees in the first  quarter of 2002 as  compared to the
first quarter of 2001

     G&A -  Stock-based  Compensation.  Effective  July 1, 2000,  the  Financial
Accounting  Standards  Board  ("FASB")  issued FIN 44,  "Accounting  for Certain
Transactions  Involving Stock  Compensation",  an  interpretation  of Accounting
Principles  Board  Opinion No.  ("APB") 25.  Under the  interpretation,  certain
modifications  to fixed  stock  option  awards  which  were made  subsequent  to
December 15, 1998,  and not  exercised  prior to July 1, 2000,  require that the
awards  be  accounted  for  as  variable  expenses  until  they  are  exercised,
forfeited, or expired. In March 1999, we amended the exercise price to $2.06 per
share on all options  with an existing  exercise  price  greater  than $2.06 per
share. We recognized income of approximately  $1.4 million during the six months
ended June 30, 2001  related to these  repricings.  The income was recorded as a
reduction of expense.  The income recognized in 2001 was due to a decline in the
price of our common  stock.  During 2002,  we did not recognize any stock -based
compensation due to the decline in the price of our common stock.

     Depreciation,  Depletion and Amortization Expenses. Depreciation, depletion
and amortization  ("DD&A") expense decreased to $15.9 million for the six months
ended June 30, 2002 from $17.1 million for the same period of 2001.  Our DD&A on
a per MCFE  basis for the six months  ended June 30,  2002 was $1.61 per MCFE as
compared  to $1.48 in  2001.  These  decreases  were due to  reduced  production
volumes in 2002 and prior ceiling limitation write-downs.

     Interest Expense. Interest expense increased to $17.2 million for the first
six months of 2002 compared to $15.6 million in 2001. The increase was due to an
increase in long-term debt primarily relating to the Grey Wolf credit facility.

     Proved Property  Impairment.  We record the carrying value of our crude oil
and natural gas  properties  using the full cost method of accounting  for crude
oil and natural gas  properties.  Under this method,  we capitalize  the cost to

                                       27

acquire, explore for and develop crude oil and natural gas properties. Under the
full cost accounting  rules,  the net capitalized  cost of crude oil and natural
gas properties less related deferred taxes, is 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, we are subject to a ceiling  limitation  write-down to the extent of such
excess. A ceiling limitation write-down is a charge to earnings,  which does not
impact cash flow from operating activities.  However, such write-downs do impact
the amount of our  stockholders'  equity.  An expense recorded in one period may
not be reversed in a subsequent  period even though higher crude oil and natural
gas prices may have increased the ceiling applicable to the subsequent period.

     The risk that we will be required to write-down  the carrying  value of our
crude oil and natural gas assets increases when crude oil and natural gas prices
are  depressed  or  volatile.  In  addition,  write-downs  may  occur if we have
substantial downward revisions in our estimated proved reserves or if purchasers
or  governmental  action cause an abrogation  of, or if we  voluntarily  cancel,
long-term  contracts  for  our  natural  gas.  As of  June  30,  2002,  our  net
capitalized  costs of crude oil and natural gas properties  exceeded the present
value of our estimated  proved  reserves by $138.7 million ($28.2 million on the
U.S.  properties  and $110.5 million on the Canadian  properties).  As a result,
during  the six months  ended  June 30,  2002,  we  incurred  a  proved-property
impairment  write-down of approximately  $116 million  primarily due to volatile
commodity  prices.  These  amounts  were  calculated  considering  June 30, 2002
period-end  prices of $26.12 per Bbl for crude oil and $2.16 per Mcf for natural
gas as  adjusted to reflect the  expected  realized  prices for each of the full
cost pools. We used the subsequent  prices to evaluate our Canadian  properties,
and  reduced  the  period  end June 30,  2002  write-down  to an amount of $87.8
million on those  properties.  The subsequent  prices in the U.S. would not have
resulted in a reduction of the write-down for the U.S. properties.

     We cannot assure you that we will not experience additional  write-downs in
the future. Should commodity prices decline or if any of our proved reserves are
revised  downward,  a further  write-down of the carrying value of our crude oil
and natural gas properties may be required.


     Minority interest.  We owned a 49% controlling  interest in the earnings of
Grey Wolf through August 2001. The consolidated financial statements include the
results of Grey Wolf. The net income  attributable  to the minority  interest in
Grey  Wolf for the first six  months  of 2001 was $1.5  million.  As of June 30,
2002, we owned 100% of the  outstanding  capital stock of Grey Wolf. We obtained
the  additional  interest in Grey Wolf pursuant to a tender offer and subsequent
compulsory merger, completed in September 2001.

     Income taxes.  Income taxes decreased to a benefit of $30.2 million for the
first six months of 2002  compared  to an expense of $4.3  million  for the same
period of 2001. This decrease is due to reduced profitability in our operations,
primarily  as a result of ceiling  limitation  write-downs  and lower  commodity
prices.  There is no current or deferred  income tax  benefit  for the U.S.  net
losses  due the  valuation  allowance  which  has  been  recorded  against  such
benefits.  This  results in a low  consolidated  effective  tax rate for the six
months ended June 30, 2002.

Liquidity and Capital Resources

     General.  The  crude  oil and  natural  gas  industry  is a highly  capital
intensive and cyclical business. Our capital requirements are driven principally
by our obligations to service debt and to fund the following costs:

     o  the  development  of  existing   properties,   including   drilling  and
        completion costs of wells;
     o  acquisition of interests in crude oil and natural gas properties; and
     o  production and transportation facilities.

     The amount of capital  available  to us will  affect our ability to service
our existing debt  obligations and to continue to grow the business  through the
development of existing  properties and the acquisition of new  properties.  Our
lack of  liquidity  and high debt  levels have had a  substantial  impact on our
ability to develop existing properties and acquire new producing properties.

     Our  sources of capital are  primarily  cash on hand,  cash from  operating
activities, the sale of properties and financing activities,  including sales of
production  payments to Mirant  Americas  and funding  from the Grey Wolf credit
facility  with Mirant  Canada.  Our  overall  liquidity  depends  heavily on the
prevailing  prices of crude oil and  natural gas and our  production  volumes of
crude oil and natural gas.  Significant  downturns in commodity prices,  such as
that  experienced  in the last six months of 2001 and the first quarter of 2002,
can reduce our cash from operating activities. Although we have hedged a portion
of our natural gas and crude oil  production  and may  continue  this  practice,
future crude oil and natural gas price  declines  would have a material  adverse
effect on our overall results, and therefore,  our liquidity.  Furthermore,  low

                                       28

crude oil and natural gas prices  could  affect our ability to raise  capital on
terms favorable to us. Similarly, our cash flow from operations will decrease if
the volume of crude oil and natural  gas we produce  decreases.  Our  production
volumes will decline as reserves are produced.  In addition,  we have sold,  and
intend to continue  to sell,  certain of our  properties.  To offset the loss in
production  volumes resulting from natural field declines and sales of producing
properties, we must conduct successful exploration, exploitation and development
activities,  acquire  additional  producing  properties  or identify  additional
behind-pipe zones or secondary recovery reserves. While we have had some success
in  pursuing  these  activities,  we have not been  able to  fully  replace  the
production volumes lost from natural field declines and property sales.

     Working  Capital.  At June 30, 2002, we had current assets of $27.3 million
and current  liabilities of $85.6 million resulting in a working capital deficit
of $58.3 million.  This compares to a working capital deficit of $5.0 million at
December 31, 2001 and working capital deficit of $13.6 million at June 30, 2001.
The majority of our current liabilities at June 30, 2002 were current maturities
of long-term debt of $63.5 million of our First Lien Notes due March 2003, trade
accounts  payable of $7.7  million,  revenues due third parties of $3.4 million,
accrued  interest  of $5.9  million and hedge  liability  of $1.7  million.  Our
capital  resources  and  liquidity  are  affected by the timing of our  interest
payments of approximately  $4.1 million each March 15, $11.0 million each May 1,
$4.1 million each  September  15, and $11.0 million each November 1. As a result
of these periodic  interest  payments on our outstanding debt  obligations,  our
cash balances will decrease dramatically on certain dates during the year.

     Capital expenditures. Capital expenditures, excluding property divestitures
during  the first six  months of 2002,  were  $23.8  million  compared  to $30.4
million  during  the same  period  of 2001.  The  table  below  sets  forth  the
components  of these  capital  expenditures  on a  historical  basis for the six
months ended June 30, 2002 and 2001.


                                                                             Six Months Ended
                                                                                  June 30
                                                                --------------------------------------------
                                                                        2002                    2001
                                                                ---------------------- ---------------------
Expenditure category (in thousands):
                                                                                   
  Acquisitions................................................  $              -         $              -
  Development.................................................            23,699                   30,046
  Facilities and other........................................               139                      387
                                                                    ---------------          ---------------
      Total...................................................  $         23,838         $         30,433
                                                                    ===============          ===============

     Investing activities used $886,000 net during the first six months of 2002.
$32.9  million was  provided  from the  proceeds of  property  sales  during the
period.  $23.7 million was utilized  primarily for the  development of crude oil
and natural gas  properties and other  facilities.  This compares to using $20.7
million  net  during the first six  months of 2001,  $30.4  million of which was
utilized for the  development  of crude oil and natural gas  properties and $9.7
million of which was provided from the sale of non-core assets in Canada.

     As cash flow permits our current  budget for capital  expenditures  for the
last six months of 2002 other than acquisition expenditures is approximately $14
million. The remaining portion of such expenditures is primarily to be conducted
by Grey Wolf, and will be funded by cash flow and the Grey Wolf credit  facility
with Mirant Canada.  Additional capital expenditures may be made for acquisition
of producing  properties if such  opportunities  arise, but we currently have no
agreements, arrangements or undertakings regarding any material acquisitions. We
have no material  long-term  capital  commitments and are  consequently  able to
adjust the level of our expenditures as circumstances dictate. Additionally, the
level of capital  expenditures  will vary during  future  periods  depending  on
market conditions and other related economic factors. Should the prices of crude
oil and natural  gas further  decline,  our cash flows will  decrease  which may
result in a further reduction of the capital expenditures budget. If we decrease
our capital  expenditures  budget,  we will not be able to offset  crude oil and
natural gas production  volumes  decreases  caused by natural field declines and
sales of producing properties.

     Sources of  Capital.  The net funds  provided by and/or used in each of the
operating,  investing and financing  activities  are summarized in the following
table and discussed in further detail below:


                                                                               Six Months Ended
                                                                                    June 30,
                                                                     ---------------------------------------
                                                                           2002                   2001
                                                                     ------------------      ---------------
                                                                                  
Net cash (used) provided by operating activities                $          (1,796)      $          16,406
Net cash used in investing activities                                        (831)                (20,738)
Net cash provided by financing activities                                   3,469                   5,317
                                                                     ------------------      ---------------
Total                                                           $             842       $               985
                                                                     ==================      ===============

                                       29

     Operating  activities  during the six months  ended June 30, 2002 used $1.8
million cash compared to providing $16.4 million in the same period in 2001. Net
loss plus non-cash expense items during 2002 and net changes in operating assets
and liabilities accounted for most of these funds. Financing activities provided
$3.5 million for the first six months of 2002 compared to providing $5.3 million
for the same period of 2001.

     Current Liquidity Requirements.  We currently have substantial indebtedness
and debt service  requirements  and we have had recurring net losses in three of
the  last  four  years  and  the  quarter  ended  June  30,  2002.  Our  loss of
approximately  $125.1  million  during the  quarter  ended June 30, 2002 was due
primarily to proved property impairments of approximately $116 million resulting
from  depressed  commodity  prices.  At June 30,  2002,  the  Company's  current
liabilities  of  approximately  $85.6 million  exceeded  current assets of $27.3
million  resulting in a working  capital  deficit of $58.3 million.  The Company
also had a shareholders'  deficit of $128.6  million.  The success of our future
operations will require us to meet our significant  debt obligations and to make
substantial capital expenditures for the exploitation,  development, exploration
and  production  of crude oil and natural  gas. In the past,  we have funded our
operations and capital expenditures primarily through cash flow from operations,
sales of properties  and borrowings  under credit  facilities and other sources.
Recently,  our cash flow from operations has been severely impacted by depressed
commodity  prices and  reduced  production  resulting  from  sales of  producing
properties.  Our reduced  operating cash flow has put significant  strain on our
liquidity and cash position.  At June 30, 2002, we had unrestricted cash of $6.8
million  and  $9.8  million  of  restricted  cash  from  the  proceeds  of asset
divestitures  after  repayments  of  certain  obligations  (See  Note  3 to  the
Consolidated  Financial  Statements).   Our  reduced  operating  cash  flow  and
resulting limited  liquidity has also caused us to reduce capital  expenditures,
including  exploration,  exploitation and development  projects.  These measures
will  limit our  ability  to  replenish  our  depleting  reserves,  which  could
negatively impact our cash flow from operations and results of operations in the
future.

     We will need additional funds in the future for both the development of our
assets and the service of our debt,  including the payment of periodic  interest
and the  repayment of the $63.5  million in  principal  amount of the First Lien
Notes maturing in March 2003 and the $191.0 million of the Second Lien Notes and
Old Notes  maturing in November  2004.  In order to meet the goals of developing
our assets and  servicing  our debt  obligations,  we will be required to obtain
additional  sources of capital  and/or  reduce or  reschedule  our existing cash
requirements  including repayment of the First Lien Notes. In order to do so, we
may pursue one or more of the following alternatives:

     o  refinancing existing debt;
     o  repaying debt with proceeds from the sale of assets;
     o  exchanging debt for equity;
     o  managing the timing and reducing the scope of our capital expenditures;
     o  issuing debt or equity securities or otherwise raising additional funds;
        or
     o  selling all or a portion of our existing assets,  including interests in
        our assets.

There  can  be no  assurance  that  any  of  the  above  alternatives,  or  some
combination  thereof,  will be  available  or,  if  available,  will be on terms
acceptable  to us. In  addition,  the  volatility  of crude oil and  natural gas
prices reduce our cash flow from operations.

     In order to meet our need for additional funds, we are exploring  strategic
opportunities  through the establishment of a Planning Committee of the Board of
Directors.  The Planning  Committee  has engaged an  investment  banking firm to
assist with a strategic  review and to formulate  proposed plans and actions for
consideration  by our Board of  Directors.  Because the  Planning  Committee  is
currently  conducting  its review and  formulation of a proposed plan of action,
the Company cannot assess the likelihood that we can  effectively  implement any
such proposed plan of action. Regardless of the outcome of the strategic review,
a refinancing of our existing debt and the sale of additional  properties likely
will be  required  for us to meet our  liquidity  and capital  requirements.  We
believe  that we can  implement  a  successful  plan of  action to  improve  our
liquidity and capital requirements.  However, we cannot give any assurances that
such actions will result in our being able to continue as a going  concern.  The
June 30, 2002  financial  statements do not include any  adjustments  that might
result from the outcome of these  uncertainties.  See Note 2 to our Consolidated
Financial  Statements-"Business  Conditions and Liquidity Requirements" for more
information.

     Future Capital Resources. We will have three principal sources of liquidity
going forward:  (i) cash on hand, (ii) cash flow from operations and (iii) sales
of properties.  In addition,  Grey Wolf has additional  borrowing capacity under
its  credit  facility  with  Mirant  Canada.  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 sales of properties.

    Our indentures restrict, among other things, our ability to:

     o  incur additional indebtedness;
     o  incur liens;
     o  pay dividends or make certain other restricted payments;

                                       30


     o  consummate certain asset sales;
     o  enter into certain transactions with affiliates;
     o  merge or consolidate with any other person; or
     o  sell,  assign,  transfer,  lease,  convey or otherwise dispose of all or
        substantially all of our assets.

     Furthermore,  our ability to raise funds  through  additional  indebtedness
will be  limited  because  a large  portion  of our crude  oil and  natural  gas
properties and natural gas processing  facilities are subject to a first lien or
floating  charge for the  benefit  of the  holders of the First Lien Notes and a
second lien or floating charge for the benefit of the holders of the Second Lien
Notes.  Finally,  our indentures also place  restrictions on the use of proceeds
from  asset  sales.  Proceeds  from  asset  sales  must  generally  be used  for
investments  in  producing  properties  or  related  assets.  In  addition,  the
indenture  for the Second Lien Notes  permits  using  proceeds to make  payments
under the First Lien Notes. In the event that such proceeds are not used in this
manner,  we must make an offer to note holders to purchase  notes at 100% of the
principal amount. Such an offer must be made within 180 days of a property sale.

     If commodity prices remain at, or fall below their current levels,  it will
be  necessary  for us to  delay  discretionary  capital  expenditures  and  seek
alternative sources of capital in order to maintain liquidity.

     Due to our  current  debt  levels  and the  restrictions  contained  in the
indentures  described  above,  our best  opportunity  for additional  sources of
liquidity and capital will be through the  disposition of assets and some of the
other  alternatives  discussed  above.  We  cannot  assure  you  that we will be
successful in any of our efforts to improve  liquidity or that such efforts will
produce  enough cash to fund our  operating and capital  requirements,  make our
interest payments or to make the principal payments due on our First Lien Notes,
Old Notes and Second Lien Notes.

     Contractual  Obligations.  We are  committed to making cash payments in the
future on the following types of agreements:

     o   Long-term debt
     o   Operating leases for office facilities

     We have no other  off-balance  sheet debt or unrecorded  obligations and we
have not  guaranteed  the debt of any other  party.  Below is a schedule  of the
future payments that we are obligated to make based on agreements in place as of
June 30, 2002.



                                                                Payments due in:
                                   ----------------------------------------------------------------------------
Contractual Obligations
(dollars in thousands)                                                                             2005 and
                                       Total           2002           2003            2004           after
- ---------------------------------- --------------- -------------- -------------- --------------- --------------
                                                                                   
Long-Term Debt (1)                   $    290,797   $      -        $  63,500      $  190,979     $  36,318 (2)
Operating Leases (3)                        1,249         264             336             236           413


(1)      Includes  $63.5 million of the First Lien Notes,  $191.0 million of the
         Old Notes and Second Lien Notes and $36.3  million  under the Grey Wolf
         Facility.

(2)      The Grey Wolf credit  facility  does not have  scheduled  repayments of
         principal prior to its maturing in 2007. Instead, Grey Wolf is required
         to pay its net cash flow on a monthly basis to Mirant  Canada.  We have
         included the entire amount  outstanding under the Grey Wolf Facility at
         June 30, 2002 ($36.3 million) although we will be making payments prior
         to 2007.  For more  information on the Grey Wolf credit  facility,  you
         should read the description under "Grey Wolf Facility."

(3)      Office lease obligations.

     Other  obligations.  We make and will continue to make substantial  capital
expenditures for the  acquisition,  exploitation,  development,  exploration and
production  of crude oil and  natural  gas.  In the  past,  we have  funded  our
operations and capital expenditures primarily through cash flow from operations,
sales of  properties,  sales of  production  payments  to  Mirant  Americas  and
borrowings  under our bank credit  facilities and other sources.  Given our high
degree of operating control,  the timing and incurrence of operating and capital
expenditures is largely within our discretion.  As cash flow permits our capital
expenditure  budget  for the  remainder  of 2002  for  existing  operations  and
leaseholds is approximately $14 million.

                                       31


Long-Term Indebtedness.

     Old Notes.  On November 14,  1996,  we  consummated  the offering of $215.0
million of our 11.5% Senior Notes due 2004,  Series A, which were  exchanged for
the Series B Notes in February  1997. On January 27, 1998, we completed the sale
of $60.0  million  of our 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. In December  1999,  Abraxas and
Canadian  Abraxas  completed  an  exchange  offer  which  reduced  the amount of
outstanding Old Notes to $801,000.  See the description of the Second Lien Notes
below for more information.

     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  at our option,  in whole or in part,  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 Abraxas. 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 us 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,  we will be obligated to offer to  repurchase  the Old
Notes at 100% of the principal  amount thereof plus accrued and unpaid  interest
to the date of repurchase in the event of certain asset sales.

     First Lien Notes.  In March  1999,  Abraxas  consummated  the sale of $63.5
million of the First  Lien  Notes.  Interest  on the First Lien Notes is payable
semi-annually in arrears on March 15 and September 15, commencing  September 15,
1999. Beginning March 15, 2002, the First Lien Notes are redeemable, in whole or
in part,  at the option of  Abraxas at the par value  price,  plus  accrued  and
unpaid interest to the date of redemption.

     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,  wholly-owned  subsidiaries  of  Abraxas  (the
"Restricted  Subsidiaries").  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 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


                                       32


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 for such  encumbrances or  restrictions  existing under or by
reason of:

         (1) applicable law;

         (2) the First Lien Notes indenture;

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

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

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

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

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

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

     Second  Lien  Notes.  In  December  1999,   Abraxas  and  Canadian  Abraxas
consummated  an  exchange  offer  whereby  $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. We deferred an interest payment of
approximately  $11  million  dollars,  related to Old Notes and the Second  Lien
Notes,  due on May 1, 2002.  We had a 30-day  grace period in which to make this
$11 million payment before an "event of default" occurred.  The interest payment
was made on May 23,  2002,  prior to the  expiration  of the grace  period.  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


                                       33


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

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

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

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

         (1) applicable law;

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

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

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

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

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

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

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

                                       34


    Grey Wolf Facility.
    ------------------

     General.  On December  20, 2001,  Grey Wolf entered into a credit  facility
with Mirant Canada.  The Grey Wolf credit facility  established a revolving line
of credit with a commitment  amount of CDN $150 million,  (approximately  US $96
million). Subject to certain restrictions,  the borrowing base may be reduced in
the discretion of Mirant Canada upon 30 days written notice.  Subject to earlier
termination on the  occurrence of events of default or other events,  the stated
maturity  date of the credit  facility  is December  20,  2007.  The  applicable
interest rate charged on the outstanding balance under the Grey Wolf Facility is
9.5%. Any amounts in default under the facility will accrue interest at 15%. The
Grey Wolf credit facility is  non-recourse to Abraxas and its properties,  other
than Grey Wolf properties,  and Abraxas has no additional direct  obligations to
Mirant Canada under the facility.

     Principal  Payments.  Prior to  maturity,  Grey  Wolf is  required  to make
principal payments under the Grey Wolf credit facility as follows:

     (i) on the date of the sale of any of its producing  properties,  Grey Wolf
is required to make a payment equal to the amount of the net sales proceeds;

     (ii) on a monthly  basis,  Grey Wolf is required to make a payment equal to
its net cash flow for the month prior to the date of the payment; and

     (iii)  on the  date  of any  reduction  in the  commitment  amount  becomes
effective,  Grey  Wolf must  repay all  amounts  over the  commitment  amount so
reduced.

     Under the Grey Wolf credit  facility,  "net cash flow"  generally means the
amount of  proceeds  received  by Grey Wolf from the sale of  hydrocarbons  less
taxes,  royalty and similar  payments  (including  overriding  royalty  interest
payments  made to Mirant  Canada),  interest  payments made to Mirant Canada and
operating and other expenses including approved capital and G&A expenses.

     Grey Wolf may also make  pre-payments  at any time after  December 20, 2002
with no pre-payment penalty.

     The Grey  Wolf  credit  facility  matures  in 2007.  We treat the Grey Wolf
credit   facility  as  a  revolving   line  of  credit  since,   under  ordinary
circumstances,  the lender is paid on a net cash flow basis.  It is  anticipated
that Grey Wolf will be a net borrower for the next several  years due to a large
number of exploration and exploitation projects and the associated capital needs
to complete the projects.

     Security.  Obligations under the Grey Wolf credit facility are secured by a
security interest in substantially all of Grey Wolf's assets, including, without
limitation, working capital interests in producing properties and related assets
owned by Grey Wolf. None of Abraxas'  assets are subject to a security  interest
under the Grey Wolf credit facility.

     Covenants.  The Grey Wolf credit  facility  contains a number of  covenants
that,  among other  things,  restrict the ability of Grey Wolf to (i) enter into
new business areas, (ii) incur additional  indebtedness,  (iii) create or permit
to be created any liens on any of its  properties,  (iv) make certain  payments,
dividends and distributions,  (v) make any unapproved capital expenditures, (vi)
sell any of its accounts  receivable,  (vii) enter into any  unapproved  leasing
arrangements,  (viii)  enter into any  take-or-pay  contracts,  (ix)  liquidate,
dissolve,  consolidate  with or merge into any other entity,  (x) dispose of its
assets,  (xi) abandon any property subject to Mirant Canada's security interest,
(xii) modify any of its operating  agreements,  (xiii) enter into any unapproved
hedging agreements,  and (xiv) enter into any new agreements  affecting existing
agreements  relating  to or  affecting  properties  subject  to Mirant  Canada's
security  interests.  In  addition,  Grey Wolf is required to submit a quarterly
development  plan for Mirant  Canada's  approval  and Grey Wolf must comply with
specified  financial ratios and tests,  including a minimum collateral  coverage
ratio. Grey Wolf was in compliance with these covenants at June 30, 2002.

     Events of Default.  The Grey Wolf credit facility contains customary events
of default,  including  nonpayment  of  principal  or  interest,  violations  of
covenants,  inaccuracy of representations or warranties in any material respect,
cross default and cross acceleration to certain other indebtedness,  bankruptcy,
material  judgments and liabilities,  change of control and any material adverse
change in the financial condition of Grey Wolf.

     Overriding  Royalty  Interests.  As a  condition  to the Grey  Wolf  credit
facility,  Grey Wolf has  granted two  overriding  royalty  interests  to Mirant
Canada,  each in the amount of 2.5% of the  revenues  received by Grey Wolf from
crude oil and natural  gas sales from all of its  properties.  These  overriding
royalty  interests  resulted in the recording of a $2.5 million  discount on the
Grey Wolf Facility borrowings at December 31, 2001.

                                       35


     Hedging Activities. Our results of operations are significantly affected by
fluctuations  in  commodity  prices and we seek to reduce our  exposure to price
volatility by hedging our production through swaps,  options and other commodity
derivative   instruments.   See  Hedging  Sensitivity  in  Item  3  for  further
information.

     Net Operating Loss  Carryforwards.  At December 31, 2001 we had, subject to
the limitation discussed below, $115,900,000 of net operating loss carryforwards
for U.S. tax purposes.  These loss  carryforwards  will expire from 2002 through
2021 if not utilized.  At December 31, 2001, we had approximately  $6,700,000 of
net operating loss carryforwards for Canadian tax purposes.  These carryforwards
will expire from 2002 through 2008 if not utilized.

     As a result of the acquisition of certain  partnership  interests and crude
oil and natural gas  properties  in 1990 and 1991,  an  ownership  change  under
Section 382 occurred in December 1991. Accordingly,  it is expected that the use
of the U.S. net operating  loss  carryforwards  generated  prior to December 31,
1991 of $3,203,000 will be limited to approximately $235,000 per year.

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

     As a result of the  issuance  of  additional  shares  of  common  stock for
acquisitions  and sales of common stock,  an additional  ownership  change under
Section 382 occurred in October 1993.  Accordingly,  it is expected that the use
of all U.S. net operating  loss  carryforwards  generated  through  October 1993
(including those subject to the 1991 and 1992 ownership changes discussed above)
of $6,590,000 will be limited as described above and in the following paragraph.

     An ownership change under Section 382 occurred in December 1999,  following
the issuance of additional  shares,  as described in Note 5. It is expected that
the annual use of U.S. net operating loss carryforwards  subject to this Section
382 limitation will be limited to approximately  $363,000,  subject to the lower
limitations  described above.  Future changes in ownership may further limit the
use of our  carryforwards.  In 2000  assets  with  built  in  gains  were  sold,
increasing the Section 382 limitation for 2001 by approximately $31,000,000.

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

     In addition to the Section 382 limitations,  uncertainties  exist as to the
future  utilization of the operating loss  carryforwards  under the criteria set
forth under FASB Statement No. 109.  Therefore,  we have established a valuation
allowance of $39,670,000 and $63,149,000 for deferred tax assets at December 31,
2001 and June 30, 2002 respectively.

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 six months  ended June 30, 2002, 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 $1.4 million
for the six months ended June 30, 2002.

Hedging Sensitivity

     On  January  1,  2001,  we  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,  we use only
cash flow hedges and the remaining  discussion  will relate  exclusively to this
type of derivative instrument. If the derivative qualifies for hedge accounting,
the  gain  or  loss  on  the  derivative  is  deferred  in  Other  Comprehensive
Income/Loss,  a component of Stockholder's  Equity, to the extent that the hedge
is effective.

     The relationship between the hedging instrument and the hedged item must be
highly  effective in achieving the offset of changes in cash flows  attributable
to the  hedged  risk both at the  inception  of the  contract  and on an ongoing
basis.  Hedge accounting is discontinued  prospectively  when a hedge instrument


                                       36

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 we determine that
it is  probable  that a hedged  transaction  will not occur,  deferred  gains or
losses on the hedging instrument are recognized in earnings immediately.

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

     The following table sets forth our hedging position as of June 30, 2002.



              Time Period                     Notional Quantities                   Price                Fair Value
- ---------------------------------------- ------------------------------ ------------------------------ ----------------
                                                                                              
July 1, 2002 - October 31, 2002          20,000 Mcf/day of natural      Fixed price swap $2.60-$2.95   $(1.7) 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,  we  recorded  $31.0  million,  net of tax,  in  other  comprehensive  loss
representing the cumulative effect of an accounting change to recognize the fair
value  of  cash  flow  derivatives.  We  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  six  months  of 2002  the  fair  value  of  outstanding
liabilities increased by $2.5 million. For the three months and six months ended
June 30, 2002 the ineffective portion of the cash flow hedges were not material.

     As of June 30,  2002,  $1.4  million of deferred  net losses on  derivative
instruments were recorded in Other Comprehensive Income/Loss,  which is expected
to be reclassified to earnings during the next four-month period.

     All hedge transactions are subject to our risk management policy, which has
been approved by the Board of Directors.  We formally document all relationships
between  hedging  instruments  and hedged items,  as well as our 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,  we assess  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 June 30, 2002, a
commodity price increase of 10% would have resulted in an unfavorable  change in
the fair market  value of $812,000 and a commodity  price  decrease of 10% would
have resulted in a favorable change in fair market value of $812,000.

Interest rate risk

     At June  30,  2002,  substantially  all of our  long-term  debt is at fixed
interest rates and not subject to fluctuations in market rates.

Foreign currency

     Our Canadian  operations are measured in the local currency of Canada. As a
result,  our financial  results could be affected by changes in foreign currency
exchange  rates or weak  economic  conditions in the foreign  markets.  Canadian
operations  reported a pre tax loss of $92.3  million  for the six months  ended
June 30, 2002. 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
$4.6  million.  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 Standards

     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 us beginning  January 1, 2003. We are  currently  evaluating  the
impact the standard will have on our future  results of operations and financial
condition.

                                       37


     Effective  January 1, 2002,  we adopted SFAS No. 144 "  Accounting  for the
Impairment  or  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 discontinued  operations be recognized in the period that the losses
are incurred  rather than as of the  measurement  date. This new standard had no
impact on the our consolidated  financial statements during the first six months
of 2002.

     In April 2002, the FASB issued SFAS No. 145,  "Recission of FASB No. 4, 44,
and 64, Amendments of FASB Statement No. 13 and Technical Corrections." SFAS No.
145  clarifies  guidance  related  to the  reporting  of gains and  losses  from
extinguishment  of debt and  resolves  inconsistencies  related to the  required
accounting  treatment of certain lease  modifications.  SFAS No. 145 also amends
other existing  pronouncements  to make various technical  corrections,  clarify
meanings  or  describe  their  applicability   under  changed  conditions.   The
provisions  relating to the reporting of gains and losses from extinguishment of
debt become  effective  for us beginning  January 1, 2003 with earlier  adoption
encouraged. All other provisions of this standard have been effective for the us
as of May 15,  2002  and did not  have a  significant  impact  on our  financial
condition or results of operations.

     In June 2002, the FASB issued SFAS No. 146, "Accounting for Cost Associated
with Exit or Disposal  Activities."  SFAS No. 146 requires costs associated with
exit of disposal  activities to be recognized when they are incurred rather than
at the date of commitment to an exit or disposal plan. SFAS No. 146 is effective
for the us beginning January 1, 2003. We are currently evaluating the impact the
standard will have on its results of operations and financial condition.

     The  American  Institute  of  Certified  Public  Accountants  has issued an
Exposure  Draft for a Proposed  Statement of Position,  " Accounting for Certain
Costs and  Activities  Related to  Property,  Plant and  Equipment"  which would
require major  maintenance  activities to be expensed as costs are incurred.  We
are currently  evaluating  the impact on our results of operations and financial
condition if this Proposed Statement of Position is adopted in its current form.

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.

                                       38



                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART II
                                OTHER INFORMATION

Item 1.    Legal Proceedings
           None

Item 2.    Changes in Securities
           None

Item 3.    Defaults Upon Senior Securities
           None

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

           At the Annual Meeting of Shareholders held on May 24, 2002 the
           following proposals were adopted by the margins indicated:

                   1.  Election of four  directors  for term of three years,  to
                       hold office until the  expiration  of his term in 2005 or
                       until a successor shall have been elected & qualified.

                                                      Number of Shares
                                                     For        Against
                       C. Scott Bartlett, Jr.    25,393,722    1,534,903
                       Ralph F. Cox              25,393,722    1,534,903
                       Frederick M. Pevow, Jr.   25,393,422    1,535,203
                       Joseph A. Wagda           25,393,422    1,535,203



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

                                         Number of Shares
                                 For         Against          Abstain
                             26,076,505       83,945          768,177



Item 5.    Other Information
           None

Item 6.    Exhibits and Reports on Form 8-K
           (a) Exhibits

                   Exhibit 99.1 Certification pursuant to 18 U.S.C. Section 1350
                   - Robert L.G. Watson, CEO

                   Exhibit 99.2 Certification pursuant to 18 U.S.C. Section 1350
                   - Chris E. Williford, CFO

           (b) Reports on Form 8-K:

                1. Current Report of the Form 8-K filed on April 23, 2002. Other
                   Events, including a press release relating to Canadian winter
                   drilling activity.

                2. Current  Report on the Form 8-K filed on May 1,  2002.  Other
                   Events,  including  a press  release  relating to deferral of
                   interest payment.

                3. Current  Report on the Form 8-K filed on May 14, 2002.  Other
                   Events,   including   a  press   release   relating   to  the
                   announcement  of the Company's  first quarter 2002  financial
                   results and West Texas drilling results.

                4. Current Report on Form 8-K filed on July 9, 2002. Acquisition
                   or   Disposition   of  Assets,   announcing   the   Company's
                   divestiture of properties in Alberta, Canada and South Texas.

                                       39


                5. Current Report on Form 8-K/A filed on August 8, 2002 to amend
                   the Form 8-K filed on July 9, 2002,  to include the pro-forma
                   financial statements relating to the property divestitures.


                 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:  August 19, 2002           By:/s/
         -----------------              -------------------------------
                                           ROBERT L.G. WATSON,
                                           President and Chief
                                           Executive Officer


    Date:  August 19, 2002           By:/s/
         -----------------              -------------------------------
                                           CHRIS WILLIFORD,
                                           Executive Vice President and
                                           Principal Accounting Officer



                                       40

                                                                   EXHIBIT 99.1


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly  Report of Abraxas  Petroleum  Corporation (the
"Company")  on Form 10-Q for the period  ending  June 30, 2002 as filed with the
Securities and Exchange Commission on the date thereof (the "Report"), I, Robert
L.G. Watson, Chairman of the Board, President and Chief Executive Officer of the
Company,  certify,  pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:

         (1)The report fully complies with the  requirements of Section 13(a) or
            15(d) of the Securities Act of 1934; and
         (2)The  information  contained in the Report  fairly  presents,  in all
            material respects, the financial condition and results of operations
            of the Company.



                                      /s/ Robert L.G. Watson
                                      Robert L.G. Watson
                                      Chairman of the Board,
                                      President and Chief Executive Officer
                                      August 19, 2002



                                       41


                                                                 EXHIBIT 99.2


                            CERTIFICATION PURSUANT TO
                             18 U.S.C. SECTION 1350,
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


In connection with the Quarterly  Report of Abraxas  Petroleum  Corporation (the
"Company")  on Form 10-Q for the period  ending  June 30, 2002 as filed with the
Securities and Exchange Commission on the date thereof (the "Report"),  I, Chris
E,  Williford,  Executive  Vice  President  and Chief  Financial  Officer of the
Company,  certify,  pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002, that:

         (1)The report fully complies with the  requirements of Section 13(a) or
            15(d) of the Securities Act of 1934; and
         (2)The  information  contained in the Report  fairly  presents,  in all
            material respects, the financial condition and results of operations
            of the Company.


                                       42