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 September 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
November 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 - September 30, 2002
                     and December 31, 2001.....................................3
            Consolidated Statements of Operations -
                     Three and Nine Months Ended September 30, 2002 and 2001...5
            Consolidated Statement of  Stockholders'Equity (Deficit)
                     Nine months ended September 30, 2002......................6
            Consolidated Statements of Cash Flows -
                     Nine Months Ended September 30, 2002 and 2001.............7
            Notes to Consolidated Financial Statements.........................8

ITEM 2 -    Managements Discussion and Analysis of Financial Condition and
                     Results of Operations....................................24

ITEM 3 -    Quantitative and Qualitative Disclosure about Market Risks........37

ITEM 4 -    Controls and Procedures...........................................39

                                     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



                                       2



                 Abraxas Petroleum Corporation and Subsidiaries

                          Part 1- Financial Information

                          Item 1 - Financial Statements

                           Consolidated Balance Sheets
                                   (Unaudited)

                                                                      September 30, December 31,
                                                                           2002       2001
                                                                      ------------- ------------
                                                                         (In Thousands)
                                                                             
Assets:
Current assets:
   Cash .............................................................   $ 13,358   $  7,605
   Accounts receivable, less allowances for doubtful
     accounts:
          Joint owners ..............................................      1,700      2,785
          Oil and gas production ....................................      4,367      4,758
          Other .....................................................      1,424        504
                                                                        --------   --------
                                                                           7,491      8,047

  Equipment inventory ...............................................      1,061      1,251
  Other current assets ..............................................        672        443
                                                                        --------   --------
    Total current assets ............................................     22,582     17,346

Property and equipment:
  Oil and gas properties, full cost method of accounting:
      Proved ........................................................    516,084    486,098
      Unproved, not subject to amortization .........................      6,704     10,626
   Other property and equipment .....................................     42,557     67,632
                                                                        --------   --------
           Total ....................................................    565,345    564,356
      Less accumulated depreciation, depletion, and
        amortization ................................................    415,815    282,462
                                                                        --------   --------
      Total property and equipment - net ............................    149,530    281,894

Deferred financing fees, net of accumulated amortization of $9,951
 and $8,668 at September 30, 2002 and December 31, 2001, respectively      2,952      3,928
Deferred income taxes ...............................................      8,442       --
Other assets ........................................................        387        448
                                                                        --------   --------
  Total assets ......................................................   $183,893   $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)

                                                                      September 30, December 31,
                                                                            2002       2001
                                                                      ------------- -----------
                                                                           (In Thousands)
                                                                              
Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
  Accounts payable .................................................   $   8,484    $  10,542
  Oil and gas production payable ...................................       2,696        3,596
  Accrued interest .................................................       9,422        6,013
  Other accrued expenses ...........................................       1,993        1,116
  Hedge liability ..................................................         644          658
  Current maturities of long-term debt .............................      63,500          415
                                                                       ---------    ---------
            Total current liabilities ..............................      86,739       22,340

Long-term debt .....................................................     231,199      285,184

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

Future site restoration ............................................       3,987        4,056

Stockholders' equity (deficit):
  Common Stock, par value $.01 per share-
  Authorized 200,000,000 shares; issued, 30,145,280 at
   September 30, 2002 and December 31, 2001 ........................         301          301
   Additional paid-in capital ......................................     136,830      136,830
  Accumulated deficit ..............................................    (263,921)    (151,094)
  Receivables from stock sales .....................................         (97)         (97)
  Treasury stock, at cost, 165,883 shares ..........................        (964)        (964)
  Accumulated other comprehensive loss .............................     (10,181)     (13,561)
                                                                       ---------    ---------
      Total stockholders' deficit ..................................    (138,032)     (28,585)
                                                                       ---------    ---------
Total liabilities and stockholders' equity (deficit)................   $ 183,893    $ 303,616
                                                                       =========    =========






           See accompanying notes to consolidated financial statements




                                       4



                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)

                                                            Three Months Ended       Nine Months Ended
                                                               September 30,            September 30,
                                                            2002         2001         2002         2001
                                                        ------------- -----------   -----------  ----------
                                                                 (In thousands except per share data)
                                                                                     
Revenue:
   Oil and gas production revenues ....................   $  10,129    $  13,667    $  34,158    $  62,043
   Gas processing revenues ............................         522          777        1,933        1,711
   Rig revenues .......................................         169          199          513          607
   Other ..............................................         241          258          499          742
                                                          ---------    ---------    ---------    ---------
                                                             11,061       14,901       37,103       65,103
Operating costs and expenses:
   Lease operating and production taxes ...............       3,943        4,488       11,205       13,679
   Depreciation, depletion, and amortization ..........       5,086        8,021       21,010       25,150
   Proved property impairment .........................        --           --        115,995         --
   Rig operations .....................................         143          204          439          548
   General and administrative .........................       1,399        1,367        4,578        5,051
   General and administrative (Stock-based
     compensation) ....................................        --         (1,366)        --         (2,767)
                                                          ---------    ---------    ---------    ---------
                                                             10,571       12,714      153,227       41,661
                                                          ---------    ---------    ---------    ---------
Operating income (loss) ...............................         490        2,187     (116,124)      23,442

Other (income) expense:
   Interest income ....................................         (15)         (46)         (56)         (74)
   Amortization of deferred financing fees ............         425          405        1,283        1,315
   Interest expense ...................................       8,616        8,090       25,790       23,700
   Other expense ......................................        --           --           --             16
                                                          ---------    ---------    ---------    ---------
                                                              9,026        8,449       27,017       24,957
                                                          ---------    ---------    ---------    ---------
Net loss from operations before taxes .................      (8,536)      (6,262)    (143,141)      (1,515)

Income tax expense (benefit) ..........................         (98)        (608)     (30,314)       3,677

Minority interest in income of consolidated foreign
   subsidiary .........................................        --            195         --          1,676
                                                          ---------    ---------    ---------    ---------
Net loss ..............................................   $  (8,438)   $  (5,849)   $(112,827)   $  (6,868)
                                                          =========    =========    =========    =========

Loss per common share:
    Net loss per common share - basic and diluted .....   $   (0.28)   $   (0.22)   $   (3.76)   $   (0.28)
                                                          =========    =========    =========    =========





           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...............................           -    -       -      -         -    (112,827)       -          -      (112,827)
  Other comprehensive income:
    Hedge loss...........................           -    -       -      -         -          -          54                     54
    Foreign currency translation
      adjustment.........................           -    -       -      -         -          -       3,326        -         3,326
                                                                                                                        ----------
       Comprehensive income (loss).......           -    -       -      -         -          -         -          -      (109,447)
                                           ---------- ----- -------- ------- -------- ----------  ---------    -------  ----------
Balance at September  30, 2002...........  30,145,280 $ 301  165,883 $ (964) $136,830 $(263,921)  $(10,181)     $(97)   $(138,032)
                                           ========== ===== ======== ======= ======== ==========  =========    =======  ==========




           See accompanying notes to consolidated financial statements



                                       6





                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)

                                                                             Nine Months Ended
                                                                                September 30,
                                                                          ------------------------
                                                                             2002        2001
                                                                          -----------   ----------
                                                                                    (In thousands)
                                                                                       
     Operating Activities
     Net  loss .........................................................   $(112,827)   $  (6,868)

     Adjustments to reconcile net loss to net cash provided by operating
         activities:
      Minority interest in income of foreign subsidiary ................        --          1,676
      Depreciation, depletion, and amortization ........................      21,010       25,150
      Proved property impairment .......................................     115,995         --
      Deferred income tax (benefit) expense ............................     (30,314)       2,957
      Amortization of deferred financing fees ..........................       1,283        1,315
      Amortization of debt discount ....................................         287         --
      Stock-based compensation .........................................        --         (2,767)
      Changes in operating assets and liabilities:
          Accounts receivable ..........................................         499       13,598
          Equipment inventory ..........................................         191         (234)
          Other ........................................................        (249)        --
          Accounts payable and accrued expenses ........................       1,305       (8,738)
                                                                           ---------    ---------
     Net cash provided by (used in) operating activities ...............      (2,820)      26,089
                                                                           ---------    ---------
     Investing Activities
     Capital expenditures, including purchases and development
       of properties ...................................................     (33,392)     (44,793)
     Proceeds from sale of oil and gas producing properties.............      33,678       15,361
     Acquisition of minority interest ..................................        --         (2,248)
                                                                           ---------    ---------
     Net cash provided by (used in) investing activities ...............   $     286    $ (31,680)
                                                                           ---------    ---------
Financing Activities
Proceeds from long-term borrowings .....................................      17,084       12,866
Payments on long-term borrowings .......................................      (8,176)      (8,873)
Deferred financing fees ................................................        (303)        --
Exercise of stock options ..............................................        --             16
Other ..................................................................        --            231
                                                                           ---------    ---------
Net cash provided by financing activities ..............................       8,605        4,240
                                                                           ---------    ---------
Effect of exchange rate changes on cash ................................        (318)        (161)
                                                                           ---------    ---------
Increase (decrease) in cash ............................................       5,753       (1,512)
Cash, at beginning of period ...........................................       7,605        2,004
                                                                           ---------    ---------
Cash, at end of period .................................................   $  13,358    $     492
                                                                           =========    =========

Supplemental disclosures of cash flow information:
Interest paid ..........................................................   $  22,336    $  20,262
                                                                           =========    =========
Taxes paid .............................................................   $    --      $     505
                                                                           =========    =========




           See accompanying notes to consolidated financial statements

                                       7

                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                               September 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 nine
months ended September 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 nine months ended
September  30,  2002,  of  $143.1  million  due  primarily  to  proved  property
impairments of $116 million resulting primarily from volatile commodity prices -
see Note 11. At  September  30,  2002,  the  Company's  current  liabilities  of
approximately  $86.7 million exceeded current assets of $22.6 million  resulting
in a  working  capital  deficit  of  $64.2  million.  The  Company  also  had  a
stockholders'  deficit of $138.0  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 Energy Capital Ltd.

     The  Company's  continued  existence as a going  concern is dependent  upon
several   current  factors   including  the  successful   pursuit  of  financial
restructuring alternatives and improvement in commodity prices. The Company will
need  additional  funds on a timely basis 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 12 7/8% Senior Secured notes or First Lien Notes maturing in
March 2003 and the $191 million of 11 1/2 % Senior  Secured Notes or Second Lien
Notes and 11 1/2% Senior Notes or Old Notes maturing in November 2004 - see Note
4. In order to meet the current operating  requirements 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 Notes. In order
to do so,  the  Company  is  actively  pursuing  one or  more  of the  following
alternatives:

          o selling all or a portion of its existing assets, including interests
            in its assets, or subsidiary operations;
          o negotiating the restructuring and/or refinancing of 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; or
          o issuing  additional debt or equity  securities or otherwise  raising
            additional funds.

                                       8


     Due to the Company's current debt levels and the restrictions  contained in
the indentures  governing the First Lien Notes, Second Lien Notes and Old Notes,
the Company's primary opportunity for immediate  additional sources of liquidity
and capital will be through the  disposition of assets of subsidiary  operations
and some of the other  alternatives  discussed above including the restructuring
of existing debt. 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 the Company or that such efforts will produce enough cash to
fund the Company's immediate  operating and capital  requirements or make timely
interest  payments and  principal  payments due on the First Lien Notes,  Second
Lien Notes and Old Notes.

     In order to meet the  Company's  need for  current  additional  funds,  the
Planning Committee of the Board of Directors is actively pursuing several of the
alternatives set forth above.  The Planning  Committee has engaged an investment
banking firm to assist in the formulation of a plan of action for  consideration
by the Board of Directors. A proposed plan of action is expected before December
31, 2002. A refinancing or renegotiation of the Company's  existing debt and the
sale of  additional  assets  likely will be required for the Company to meet its
current  liquidity  and  capital   requirements.   Management  believes  that  a
successful plan of action can be implemented to provide additional liquidity and
capital,  but no assurances can be given that the  implementation of such a plan
of action will result in the Company being able to continue as a going  concern.
The September 30, 2002 financial  statements do not include any adjustments that
might result from the outcome of these going concern 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 nine months ended September 30, 2002,  assuming the
divestitures  had  occurred  on January 1, 2002,  and the three and nine  months
ended September 30, 2001,  assuming the  divestitures 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 September 30,   Nine months Ended September 30,
                                      ------------------ --------------- ---------------- ----------------
                                            2002              2001            2002             2001
                                      --------------------------------------------------------------------
                                                     (in thousands, except per share data)
                                          -----------    ------------    ---------------    --------------
                                                                             
       Revenue ...................... $       11,061  $      13,078   $        34,168    $        54,911
                                          ===========    ============    ===============    ==============
       Net loss .....................         (8,438) $      (6,044)  $       (112,349)  $       (10,726)
                                          ===========    ============    ===============    ==============
       Loss per common share--basic
              and diluted ........... $        (0.28) $       (0.27)  $          (3.75)  $         (0.44)
                                          ===========    ============    ===============    ==============


     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 with the Trustee for the
First  Lien  Notes,  to be held as  restricted  cash until  disbursement  to the
Company  under  terms  permitted  by  the  indenture,  or if  not  disbursed  in
accordance with the indentures governing the First Lien Notes, Second Lien Notes
and Old Notes within 180 days of receipt,  to be applied against the outstanding
First Lien Notes.  As of September 30, 2002 all of the funds had been  disbursed
to the Company.

Note 4.  Debt


         Debt consists of the following:
                                                                                 September 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

                                       9


         11.5% Second Lien Notes due 2004 ("Second Lien Notes") ..............    190,178         190,178
          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 $2.0 and $2.3 million discount at September
         30,  002 and December 31, 2001, respectively .......................      40,220          22,944
         Production Payment .................................................       --              8,176
                                                                                 --------        --------
                                                                                 294,699          285,599
Less current maturities First Lien Notes ....................................     63,500              415
                                                                                 --------        --------
                                                                                $231,199         $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 100% of the
principal  amount  thereof,  plus  accrued  and unpaid  interest  to the date of
redemption,  if redeemed  during the 12-month  period  commencing on November 1,
2002 and thereafter.

     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")  and
Wamsutter  Holdings,  Inc.  ("Wamsutter"),  each  of  which  is a  wholly  owned
subsidiary of the Company.  The guarantees are general unsecured  obligations of
Sandia  and   Wamsutter  and  rank  pari  passu  in  right  of  payment  to  all
unsubordinated  indebtedness  of Sandia  and  Wamsutter  and  senior in right of
payment to all subordinated indebtedness of Sandia and Wamsutter. The guarantees
are  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
the  principal  amount  thereof plus accrued and unpaid  interest to the date of
repurchase.  In addition,  Abraxas will be obligated to offer to repurchase  the
First Lien Notes at 100% of the principal amount thereof plus accrued and unpaid
interest to the date of redemption in the event of certain asset sales.

                                       10

     The First Lien Notes indenture  contains  certain  covenants that limit the
ability of Abraxas and certain of its subsidiaries,  including the guarantors of
the First Lien Notes 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 100% of the principal amount thereof, plus accrued and unpaid interest to the
date of  redemption,  if  redeemed  during the  12-month  period  commencing  on
December 1, 2002 and thereafter.

     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.

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

                                       11

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 September 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.

     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 interests resulted in the
recording of a $2.3 million  discount on the Grey Wolf  Facility  borrowings  at
December 31, 2001.

                                       12

     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 had an aggregate total  availability of up to $50 million at
15% interest. The Production Payment related 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 September 30,         Nine months Ended September 30,
                                                    --------------------------------------    -----------------------------------
                                                         2002                 2001                 2002                 2001
                                                     -------------        --------------       -------------        -------------
                                                                                                     
Numerator:
  Net loss from continuing operations             $       (8,438)      $        (5,849)     $     (112,827)      $       (6,869)
                                                     -------------        --------------       -------------        -------------
Denominator:
  Denominator for basic earnings per share -
    Weighted-average shares                            29,979,397            22,626,599          29,979,397           24,347,669

  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            22,626,599          29,979,397           24,347,669

  Basic loss per share:
    Loss from continuing operations               $         (0.28)     $         (0.60)     $        (3.76)      $        (0.28)
                                                     =============        ==============       =============        =============
  Diluted  loss per share:
    Loss from continuing operations               $         (0.28)     $         (0.60)     $        (3.76)      $        (0.28)
                                                     =============        ==============       =============        =============

     For the three and nine months ended  September 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 3,000  shares and 6,487  shares  for the three and nine  months  ended
September 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  shares 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  September  30,  2002 and  December  31, 2001 and the related
consolidating  statements  of  operations  and cash flows for the three and nine
months ended September 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
                                                      September 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 ....................................         $    8,694    $     2,591     $     2,073  $         -   $    13,358
   Accounts receivable, less allowance for
     doubtful accounts......................              3,472          4,836          10,584      (11,401)        7,491
   Equipment inventory .....................                870            179              12            -         1,061
   Other current assets ....................                268            194             210            -           672
                                                   --------------- -------------   ------------ ------------- ---------------
     Total current assets ..................             13,304          7,800          12,879      (11,401)       22,582
Property and equipment - net................             75,236         39,316          34,978            -       149,530
Deferred financing fees, net  ..............              2,066            773             113            -         2,952
Other assets ...............................            108,709            787           8,381     (109,048)        8,829
                                                   --------------- -------------   ------------ ------------- ---------------
   Total assets ............................        $   199,315    $    48,676     $    56,351  $  (120,449)  $   183,893
                                                   =============== =============   ============ ============= ===============
Liabilities and Stockholders' deficit:
Current liabilities:
   Accounts payable .............................   $    13,917    $      295      $     8,285  $   (11,317)  $    11,180
   Accrued interest .............................         6,901         2,521                -            -         9,422
   Other accrued expenses .......................         1,993             -                -            -         1,993
   Hedge liability ..............................           354           290                -            -           644
   Current maturities of long-term debt .........        63,500             -                -            -        63.500
                                                   --------------- -------------   ------------ ------------- ---------------
     Total current liabilities ..................        86,665         3,106            8,285      (11,317)       86,739
Long-term debt ..................................       138,350        52,629           40,220            -       231,199
Future site restoration  ........................             -         3,274              713            -         3,987
                                                   --------------- -------------   ------------ ------------- ---------------
                                                        225,015        59,009           49,218      (11,317)      321,925
Stockholders' equity (deficit)...................       (25,700)      (10,333)           7,133     (109,132)     (138,032)
                                                   --------------- -------------   ------------ ------------- ---------------
Total liabilities and stockholders' equity
(deficit)........................................   $   199,315    $   48,676      $    56,351  $  (120,449)  $   183,893
                                                   =============== =============   ============ ============= ===============

(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

                                       14

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
                                                   --------------- -------------   ------------ ------------- ---------------
   Total assets ............................          $  250,130   $   126,626        $ 58,989    $ (132,129)      $ 303,616
                                                   =============== =============   ============ ============= ===============
Liabilities and Stockholders' 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 September 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 ...............      $  4,630     $  2,657        $ 2,842   $         -         $ 10,129
   Gas processing revenues .......................            -           436             86             -              522
   Rig revenues ..................................           169           -              -              -              169
   Other  ........................................             1          184             56             -              241
                                                   -------------  -------------  -------------  ------------     ------------
                                                           4,800        3,277          2,984             -           11,061
Operating costs and expenses:
   Lease operating and production taxes ..........         1,897          975          1,071             -            3,943
   Depreciation, depletion, and amortization .....         2,108        1,737          1,241             -            5,086
   Rig operations ................................           143            -             -              -              143
   General and administrative ....................           686          426            287             -            1,399
                                                   -------------  -------------  -------------  ------------     ------------
                                                           4,834        3,138          2,599             -           10,571
                                                   -------------  -------------  -------------  ------------     ------------
Operating income .................................           (34)         139            385             -              490

Other (income) expense:
   Interest income ...............................           (15)           -             -              -              (15)
   Amortization of deferred financing fees........           331           91              3             -              425
   Interest expense...............................         6,119        1,656            841             -            8,616
                                                   -------------  -------------  -------------  ------------     ------------
                                                           6,435        1,747            844             -            9,026
                                                   -------------  -------------  -------------  ------------     ------------
Loss from operations before income tax and
   extraordinary item.............................        (6,469)      (1,608)          (459)            -           (8,536)
Income tax benefit................................             -           (8)           (90)            -              (98)
                                                   -------------  -------------  -------------  ------------     ------------
Net  loss......................................... $      (6,469)   $  (1,600)     $    (369)   $        -      $    (8,438)
                                                   =============  =============  ============   ============     ============



                                       15




           Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                        For the nine months ended September 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 ...............  $    14,592    $   10,432     $    9,134   $       -         $  34,158
   Gas processing revenues .......................           -          1,593            340           -             1,933
   Rig revenues ..................................          513            -              -            -               513
   Other  ........................................           70           291            138           -               499
                                                   -------------  -------------  -------------  ------------     ------------
                                                         15,175        12,316          9,612           -            37,103
Operating costs and expenses:
   Lease operating and production taxes ..........        5,666         2,809          2,730           -            11,205
   Depreciation, depletion, and amortization .....        7,167         9,030          4,813           -            21,010
   Proved property impairment.....................       28,179        60,501         27,315           -           115,995
   Rig operations ................................          439            -              -            -               439
   General and administrative ....................        2,893           787            898           -             4,578
                                                  -------------  -------------  -------------  ------------     ------------
                                                         44,344        73,127         35,756           -           153,227
                                                  -------------  -------------  -------------  ------------     ------------
Operating loss....................................      (29,169)      (60,811)       (26,144)          -          (116,124)

Other (income) expense:
   Interest income ...............................          (56)           -              -            -               (56)
   Amortization of deferred financing fees........          994           274             15           -             1,283
   Interest expense...............................       18,650         4,998          2,142           -            25,790
                                                   -------------  -------------  -------------  ------------     ------------
                                                         19,588         5,272          2,157           -            27,017
                                                   -------------  -------------  -------------  ------------     ------------
Loss from operations before income tax and
   extraordinary item.............................      (48,757)      (66,083)       (28,301)          -          (143,141)
Income tax benefit................................           -        (18,522)       (11,792)          -           (30,314)
                                                   -------------  -------------  -------------  ------------     ------------
Net  loss.........................................   $  (48,757)  $   (47,561)    $  (16,509)   $               $ (112,827)
                                                   -------------  -------------  -------------  ------------     ------------




             Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                          For the three months ended September 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 ...............    $   7,485    $   4,114        $  2,068   $         -       $    13,667
   Gas processing revenues .......................           -           677             100             -               777
   Rig revenues ..................................          199           -               -              -               199
   Other  ........................................            3          164              91             -               258
                                                   -------------  -------------  -------------  ------------     ------------
                                                          7,687         4,955          2,259             -            14,901
Operating costs and expenses:
   Lease operating and production taxes ..........        2,096         1,735            657             -             4,488
   Depreciation, depletion, and amortization .....        3,397         3,431          1,193             -             8,021
   Rig operations ................................          204            -              -              -               204
   General and administrative ....................          945           280            142             -             1,367

                                       16

   General and administrative (Stock-based
     Compensation)................................       (1,366)           -              -              -            (1,336)
                                                   -------------  -------------  -------------  ------------     ------------
                                                          5,276         5,446          1,992             -            12,714
                                                   -------------  -------------  -------------  ------------     ------------
Operating income (loss)...........................        2,411          (491)           267             -             2,187

Other (income) expense:
   Interest income ...............................         (226)           -              -            180               (46)
   Amortization of deferred financing fees........          347            58             -             -                405
   Interest expense ..............................        6,384         1,789             97          (180)            8,090
                                                    -------------  -------------  -------------  ------------     ------------
                                                          6,505         1,847             97            -              8,449
                                                    -------------  -------------  -------------  ------------     ------------
Income (loss) from operations before income tax
   and extraordinary item.........................       (4,094)       (2,338)           170            -             (6,262)
Income tax expense (benefit)......................           -           (677)            69            -               (608)
Minority interest in income of consolidated                                                                              112
   foreign subsidiary ............................           -            -               -           (195)             (195)
                                                    -------------  -------------  -------------  ------------     ------------
Net income (loss).................................   $   (4,094)   $   (1,661)      $    101     $    (195)      $    (5,849)
                                                    =============  ============   =============  ============     ============



             Condensed Consolidating Parent Company, Restricted Subsidiary and Non-Guarantor Statement of Operations
                                          For the nine months ended September 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 ...............  $    30,033    $   20,537      $   11,473   $        -        $   62,043
   Gas processing revenues .......................           -          1,470             241            -             1,711
   Rig revenues ..................................          607            -               -             -               607
   Other  ........................................           82           399             261            -               742
                                                   -------------  -------------  -------------  ------------     ------------
                                                         30,722        22,406          11,975            -            65,103
Operating costs and expenses:
   Lease operating and production taxes ..........        6,837         5,084           1,758            -            13,679
   Depreciation, depletion, and amortization .....        9,584        11,587           3,979            -            25,150
   Rig operations ................................          548            -               -             -               548
   General and administrative ....................        3,495           979             577            -             5,051
   General and administrative (Stock-based
     Compensation)................................       (2,767)           -               -             -            (2,767)
                                                   -------------  -------------  -------------  ------------     ------------
                                                         17,697        17,650           6,314            -            41,661
                                                   -------------  -------------  -------------  ------------     ------------
Operating income ................................        13,025         4,756           5,661            -            23,442

Other (income) expense:
   Interest income ...............................         (930)            -              -            856              (74)
   Amortization of deferred financing fees........        1,042           273              -             -             1,315
   Interest expense ..............................       18,815         5,413             328          (856)          23,700
   Other .........................................           16             -              -             -                16
                                                   -------------  -------------  -------------  ------------     ------------
                                                         18,943         5,686             328            -            24,957
                                                   -------------  -------------  -------------  ------------     ------------
Income (loss) from operations before income tax
   and extraordinary item.........................       (5,918)         (930)          5,333            -            (1,515)
Income tax expense ...............................          505         1,048           2,124            -             3,677
Minority interest in income of consolidated                                                                              112
   foreign subsidiary ............................           -             -             -           (1,676)          (1,676)
                                                   -------------  -------------  -------------  ------------     ------------
Net loss..........................................  $    (6,423)   $   (1,978)       $  3,209    $   (1,676)     $    (6,868)
                                                   =============  =============  =============  ============     ============



                                       17



                 Condensed Consolidating Parent, Restricted Subsidiary and Non-Guarantor Statement of Cash Flow
                                          For the Nine months ended September 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 ....................................        $ (48,757)   $   (47,561)   $  (16,509)     $       -        $ (112,827)
Adjustments to reconcile net loss to net
   cash provided by operating activities:
     Depreciation, depletion, and
       amortization .........................            7,167          9,030         4,813              -            21,010
     Proved property impairment..............           28,179         60,501        27,314              -           115,994
     Deferred income tax benefit.............               -         (18,522)      (11,792)             -           (30,314)
     Amortization of deferred financing fees.              994            274            16              -             1,284
     Amortization of debt discount...........               -              -            287              -               287
     Changes in operating assets and
       liabilities:
         Accounts receivable ................           19,401        (20,786)        2,441           (557)              499
         Equipment inventory ................              191              -            -              -                191
         Other  .............................              (22)          (165)          (62)             -              (249)
         Accounts payables and accrued
           expenses .........................              525          1,520        (1,297)           557             1,305
                                                   -------------  -------------  -------------  ------------     ------------
Net cash provided (used) by operating
   activities ...............................            7,678        (15,709)        5,211              -            (2,820)

Investing Activities
Capital expenditures, including purchases
   and development of properties.............           (3,845)        (4,462)      (25,085)             -           (33,392)
Proceeds from sale of oil and gas properties.            9,725         21,669         2,284              -            33,678
                                                   -------------  -------------  -------------  ------------     ------------
Net cash  provided  (used) by investing
   activities ...............................            5,880         17,207       (22,801)             -               286

Financing Activities
Proceeds from long-term borrowings ..........               -              -         17,084              -            17,084
Payments on long-term borrowings ............           (8,176)            -             -               -            (8,176)
Deferred financing fees......................             (281)                         (22)                            (303)
                                                   -------------  -------------  -------------  ------------     ------------
Net cash provided (used) by financing
 Activities..................................           (8,457)            -         17,062              -             8,605
                                                   -------------  -------------  -------------  ------------     ------------
Effect of exchange rate changes on cash .....               -            (152)         (166)             -              (318)
                                                   -------------  -------------  -------------  ------------     ------------
Increase (decrease) in cash .................            5,101          1,346          (694)             -             5,753
Cash at beginning of year ...................            3,593          1,245         2,767              -             7,605
                                                   -------------  -------------  -------------  ------------     ------------
Cash at end of year..........................       $    8,694  $       2,591    $    2,073    $         -       $    13,358
                                                   =============  =============  =============  ============     ============

                                       18



                 Condensed Consolidating Parent, Restricted Subsidiary and Non-Guarantor Statement of Cash Flow
                                          For the nine months ended September 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) ...........................        $   (6,423)  $  (2,062)     $    2,815      $    (1,198)   $      (6,868)
Adjustments to reconcile net income (loss) to net
 cash provided by operating activities:
     Minority interest in income of foreign
       subsidiary ...........................                -           -               -             1,676            1,676
     Depreciation, depletion, and
       amortization .........................             9,585      11,587           3,978               -            25,150
     Deferred income tax expense ............                -          878           2,079               -             2,957
     Amortization of deferred financing fees.             1,042         273              -                -             1,315
     Stock-based compensation ...............            (2,767)         -               -                -            (2,767)
     Changes in operating assets and
       liabilities:
         Accounts receivable ................            20,727      (8,817)          1,688               -            13,598
         Equipment inventory ................              (234)         -               -                -              (234)
         Accounts payables and accrued
           expenses .........................            (7,280)        364          (1,822)              -            (8,738)
                                                   -------------  -------------  -------------  ------------     ------------
Net cash provided by operating activities ...            14,650       2,223           8,738              478           26,089

Investing Activities
Capital expenditures, including purchases
   and development of properties ............           (15,984)    (14,340)        (13,991)            (478)         (44,793)
Proceeds from sale of oil and gas
   properties ...............................                -       11,968           3,393               -            15,361
Acquisition of minority interest.............            (2,248)         -               -                -            (2,248)
                                                   -------------  -------------  -------------  ------------     ------------
Net cash  used by investing activities ......           (18,232)     (2,372)        (10,598)            (478)         (31,680)

Financing Activities
Proceeds from long-term borrowings ..........            11,256          -            1,610               -            12,866
Payments on long-term borrowings ............            (8,873)         -               -                -            (8,873)
Exercise of stock options ...................                16          -               -                -                16
Other........................................               (52)         -              283               -               231
                                                   -------------  -------------  -------------  ------------     ------------
Net cash provided by  financing activities ..             2,347          -            1,893               -             4,240
                                                   -------------  -------------  -------------  ------------     ------------

Effect of exchange rate changes on cash .....                -         (128)           (33)               -              (161)
                                                   -------------  -------------  -------------  ------------     ------------
Decrease in cash ............................            (1,235)       (277)             -                -            (1,512)
Cash at beginning of period .................               326       1,678              -                -             2,004
                                                   -------------  -------------  -------------  ------------     ------------
Cash at end of period........................       $      (909)   $  1,401     $        -    $           -    $          492
                                                   =============  =============  =============  ============     ============



                                       19

Note 7. Business Segments

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



                                                                     Three Months Ended September 30, 2002
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
                                                                                             
             Revenues ...............................        $       4,800          $     6,261       $       11,061
                                                          ==================     ================   ===================
             Operating loss..........................        $         651          $       525       $        1,176
                                                          ==================     ================
             General Corporate.................................................................                 (686)
             Interest expense and amortization of
                deferred financing fees........................................................               (9,026)
                                                                                                    -------------------
             Loss before income taxes..........................................................             $ (8,536)
                                                                                                    ===================
                                                                     Three Months Ended September 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $       7,687          $       7,214     $       14,901
                                                          ==================     =================  ===================
             Operating profit........................        $       2,170          $        (224)    $        1,946
                                                          ==================     =================
             General Corporate.................................................................                  241
             Interest expense and amortization of
                deferred financing fees........................................................               (8,449)
                                                                                                    -------------------
             Income before income taxes........................................................       $       (6,262)
                                                                                                    ===================

                                                                      Nine months Ended September 30, 2002
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $      15,175          $      21,928     $       37,103
                                                          ==================     =================  ===================
             Operating loss..........................        $     (26,187)         $     (86,954)    $     (113,141)
                                                          ==================     =================
             General Corporate.................................................................               (2,983)
             Interest expense and amortization of
                deferred financing fees........................................................              (27,017)
                                                                                                    -------------------
             Loss before income taxes..........................................................       $     (143,141)
                                                                                                    ===================

                                                                      Nine months Ended September 30, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Revenues ...............................        $      30,722          $      34,381     $       65,103
                                                          ==================     =================  ===================
             Operating profit........................        $      14,023          $      10,417     $       24,440
                                                          ==================     =================
             General Corporate.................................................................                 (998)
             Interest expense and amortization of
                deferred financing fees........................................................              (24,957)
                                                                                                    -------------------
             Income before income taxes........................................................       $       (1,515)
                                                                                                    ===================
                                                                             At September 30, 2002
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)
             Identifiable assets ....................        $      88,659             $ 83,168       $      171,827
                                                          ==================     =================
             Corporate assets..................................................................               12,066
                                                                                                    -------------------
             Total assets .....................................................................       $      183,893
                                                                                                    ===================

                                                                              At December 31, 2001
                                                          -------------------------------------------------------------
                                                                U.S.                  Canada              Total
                                                          ------------------     -----------------  -------------------
                                                                                 (In thousands)

                                       20

             Identifiable assets ....................        $     124,993          $     174,063     $      299,056
                                                          ==================     =================
             Corporate assets..................................................................                4,560
                                                                                                    -------------------
             Total assets .....................................................................       $      303,616
                                                                                                    ===================


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,
remain  unchanged  until the related  production  is  delivered.  If the Company
determines  that it is  probable  that a  hedged  transaction  will  not  occur,
deferred  gains or losses on the hedging  instrument  are recognized in earnings
immediately.

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

     The following table sets forth the Company's hedge position as of September
30, 2002.



             Time Period                      Notional Quantities                     Price              Fair Value
- -------------------------------------- ---------------------------------- ------------------------------ ------------
                                                                                                
October 1, 2002 - October 31, 2002     20,000 Mcf/day of natural gas      Fixed price swap $2.60-$2.95   $(0.6)
                                       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 liability of $38.2 million on that date and a deferred tax
asset of $7.2 million.

     During the first nine months of 2002 the fair value of the hedge  increased
by $2.5 million.  For the three and nine months ended  September  30, 2002,  the
ineffective portion of the cash flow hedges were not material.

     As of September 30, 2002, $0.5 million of deferred net losses on derivative
instruments were recorded in other  comprehensive  income, of which $0.5 million
is expected to be  reclassified  to earnings upon the expiration of the hedge in
October 2002.

     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.


                                       21


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  September  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.

Note 10. Comprehensive Income

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

     The following table  illustrates the calculation of comprehensive  loss for
the three and nine months ended September 30, 2002:


                                                                                                Accumulated
                                                                                                   Other
                                                                                               Comprehensive
                                                                  Comprehensive Income (Loss)   Income (Loss)
                                                                  --------------------------- ----------------
                                                                        Nine         Three         As of
                                                                        Months        Months    September 30,
                                                                        Ended         Ended        2002
                                                                         September 30, 2002   ----------------
                                                                               (In thousands)
                                                                  ---------------------------- ---------------
                                                                                          
Accumulated other comprehensive loss at
December 31, 2001 ..............................................                                   $ (13,561)
   Net loss ....................................................       $(112,827)   $  (8,438)

Other Comprehensive loss:
Hedging derivatives (net of tax) - See Note
     Reclassification adjustment for settled
     hedge contracts ...........................................           2,034          883
     Change in fair market value of
     outstanding hedge positions ...............................          (1,980)          (4)

   Foreign currency translation adjustment                                 3,326       (1,830)
                                                                        ---------    ---------
Other comprehensive income (loss) ...............................          3,380         (951)         3,380
                                                                        ---------    ---------
Comprehensive loss ..............................................      $(109,447)   $  (9,389)
                                                                        =========    =========       ---------
Accumulated other comprehensive loss at September 30, 2002 .......                                 $ (10,181)
                                                                                                     =========


                                       22

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.  At September 30, 2002 the Company's net capitalized cost of
crude oil and natural  gas  properties  did not exceed the present  value of its
estimated  reserves,  due to increased commodity prices during the third quarter
and as such no write down was recorded for the three months ended  September 30,
2002.

     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 further write-down of the carrying value
of our 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
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 nine
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.

                                       23

                                     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.

Critical Accounting Policies

     There have been no changes from the Critical  Accounting Policies described
in the  Company's  Annual  Report on Form 10-K for the year ended  December  31,
2001.

General

     We have  incurred  net  losses in four of the last  five  years and for the
first nine 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 nine 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. In order to provide us with
liquidity  and  capital  resources,  we  have  sold  certain  of  our  producing
properties.  However, our production levels have declined as we have been unable
to replace the  production  represented  by the properties we have sold with new
production  from the producing  properties we have invested in with the proceeds
of our  property  sales.  If crude  oil and  natural  gas  prices  return to the
depressed  levels  experienced  in the  last  nine  months  of  2001,  or if our
production levels continue to 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."

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 September 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  three  quarters of 2002,
including the impact of our hedging activities.

                                       24



(in $ per Mcf)           Natural Gas Prices by Quarter
              -----------------------------------------------------------------------------------------------------
                                                         Quarter Ended
              -----------------------------------------------------------------------------------------------------
                March 31,    June 30,    September 30,    December 31,     March 31,    June 30,    September 30,
                  2001         2001          2001             2001            2002        2002          2002
              -------------- ---------- ---------------- ---------------- ------------- ---------- ----------------
                                                                               
Index            $ 7.27       $ 4.82        $ 2.98           $ 2.47          $   2.38      $   3.36 $     3.28
Realized           4.85         3.41          2.26             2.09              2.21          2.44       2.08

         The NYMEX natural gas price on November 11, 2002 was $ 3.78 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 three quarters of 2002.


(in $ per Bbl)                              Crude Oil Prices by Quarter
                                                          Quarter Ended
              ------------------------------------------------------------------------------------------------------
                March 31,    June 30,   September 30,     December 31,    March 31,    June 30,     September 30,
                  2001         2001          2001             2001           2002         2002           2002
              -------------- --------- ----------------- --------------- ------------- ----------- -----------------
                                                                               
Index            $ 29.86     $ 27.94       $ 26.50          $ 22.12       $   19.48     $    26.40  $    27.50
Realized           27.22       25.32         25.06            18.72           16.64          23.47       27.19


         The NYMEX crude oil price on November 11, 2002 was $ 25.94 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 September 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 September 30, 2002,  the
fair market value of the remaining  fixed price hedge  agreement was a liability
of  approximately  $0.6 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.



                                                           Three Months Ended                     Nine months Ended
                                                                September 30                         September 30

                                                           2002              2001                2002                2001
                                                    ------------------------------------------------------------- ------------
Operating Revenue (in thousands):
                                                                                                  
Crude Oil Sales   ................................  $       1,801      $       2,968     $          4,799     $         9,674
Natural Gas Sales ................................          7,277              9,640               26,345              47,504
Natural Gas Liquids Sales.........................          1,051              1,059                3,014               4,865
Processing Revenue................................            522                777                1,933               1,711
Rig Operations....................................            169                199                  513                 607
Other.............................................            241                258                  499                 742
                                                        -----------        -----------        -------------        ------------
                                                    $      11,061      $      14,901     $         37,103     $        65,103
                                                       ===========        ===========        =============        ============

Operating Income (Loss) (in thousands)............  $         490      $       2,187     $       (116,124)    $        23,442
Crude Oil Production (MBBLS)......................             66                118                  216                 373
Natural Gas Production (MMCFS)....................          3,501              4,264               11,692              13,420
Natural Gas Liquids Production (MBBLS)............             52                 59                  182                 203
Average Crude Oil Sales Price ($/BBL).............  $       27.19      $       25.06     $          22.27     $         25.91
Average Natural Gas Sales Price ($/MCF)...........  $        2.08      $        2.26     $           2.25     $          3.54
Average Liquids Sales Price ($/BBL)...............  $       20.04      $       18.05     $          16.53     $         24.02



                                       25

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

     Operating  Revenue.  During the three  months  ended  September  30,  2002,
operating  revenue  from crude oil,  natural gas and  natural  gas liquid  sales
decreased to $10.1  million  compared to $13.7 million in the three months ended
September  30,  2001.  The  decrease in revenue was  primarily  due to decreased
production  volumes  during the period  together  with a decline in natural  gas
prices.  The  decline in  production  volumes was the result of  disposition  of
producing  properties in the second quarter of 2002,  natural field declines and
our inability to replace the  production  represented  by the properties we have
sold with new production  from the producing  properties we invested in with the
proceeds of our property  sales.  Lower natural gas prices reduced crude oil and
natural gas revenue by $0.7 million which was offset somewhat by higher realized
prices for crude oil and  natural  gas  liquids.  Decreased  production  volumes
reduced  revenue by $3.1  million for the quarter  ended  September  30, 2002 as
compared to the same period in 2001.

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

         o $ 27.19 per Bbl of crude oil,
         o $ 20.04 per Bbl of natural gas liquid, and
         o $ 2.08 per Mcf of natural gas

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

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

Crude oil production  volumes declined from 118.4 MBbls during the quarter ended
September  30,  2001 to 66.3  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 nine  months of 2002,  and a natural  decline in  production.  Natural gas
production  volumes  declined to 3,501 MMcf for the three months ended September
30, 2002 from 4,264 MMcf for the same period of 2001. This decline was primarily
due to the sale of producing  properties  in late 2001 and the first nine 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 September 30, 2002 decreased
to $3.9 million  from $4.5 million for the same period in 2001.  The decrease in
LOE is  primarily  due to a decrease  in  production  tax  expense  due to lower
natural gas prices in the quarter  ended  September  30, 2002 as compared to the
same  period of 2001.  Our LOE on a per MCFE  basis for the three  months  ended
September  30, 2002 was $0.93 per MCFE  compared to $0.84 for the same period of
2001.

     General and adminsitrative ("G&A") Expenses. G&A expenses remained constant
at $1.4 million for the quarter ended September 30, 2002 and for the same period
of 2001. G&A expense on a per MCFE basis was $0.33 for the third quarter of 2002
compared to $0.26 for the same period of 2001.  The increase on a per MCFE basis
was due to a decline in production  volumes  during the third 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
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 quarter
ended September 30, 2001 related to these  repricings.  This income was recorded
as a reduction of expense.  The income  recognized  in the third 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 decreased to $5.1 million for the three months
ended September 30, 2002 from $8.0 million for the same period of 2001. Our DD&A
on a per MCFE basis for the three months ended  September 30, 2002 was $1.21 per
MCFE as compared to $1.51 in 2001.  The  decrease  was due to a reduction in the
full cost pool from property sales and the proved  property  impairment that was
recorded in the second quarter of 2002.

                                       26


     Interest Expense.  Interest expense increased to $8.6 million for the third
quarter of 2002  compared to $8.1  million in 2001.  The  increase was due to an
increase in long-term debt primarily relating to increased  borrowings under the
Grey Wolf credit facility.

     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 third quarter of 2001 was $195,000.  As of September 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 increased to a benefit of $98,000 for the three
months ended  September  30, 2002 compared to a benefit of $608,000 for the same
period of 2001.  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 September 30, 2002.

Comparison of Nine months Ended September 30, 2002 to Nine months Ended
September 30, 2001

     Operating  Revenue.  During  the nine  months  ended  September  30,  2002,
operating  revenue  from crude oil,  natural gas and  natural  gas liquid  sales
decreased to $34.2 million as compared to $62.0 million in the nine months ended
September  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 nine months of 2002.  Lower commodity
prices impacted crude oil and natural gas revenue by $20.1 million while reduced
production volumes had a $7.7 million negative impact on revenue.

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

         o $ 22.27 per Bbl of crude oil,
         o $ 16.53 per Bbl of natural gas liquid, and
         o $ 2.25 per Mcf of natural gas

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

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

Crude oil  production  volumes  declined from 373.4 MBbls during the nine months
ended  September 30, 2001 to 215.5 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 11,692 MMcf for
the nine months ended September 30, 2002 from 13,420 MMcf for the same period of
2001.  This decline was primarily due to the sale of 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 nine months ended September 30, 2002 decreased
to $11.2 million from $13.7 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 nine months ended September 30, 2001 as compared to the
same  period of 2002 and a  reduction  in the number of  producing  wells due to
property sales.  LOE on a per MCFE basis for the nine months ended September 30,
2002 was $0.80 per MCFE as compared to $0.81 for the same period of 2001.

     General and  adminsitrative  ("G&A") Expenses.  G&A expenses decreased from
$5.1  million  for the first nine  months of 2001 to $4.6  million for the first
nine  months of 2002.  G&A  expense  on a per MCFE basis was $0.33 for the first
nine months of 2002 compared to $0.30 for the same period of 2001.  The decrease
in G&A expense was  primarily  due to a decrease in  consulting  fees in 2002 as
compared to 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,

                                       27


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 $2.8 million during the nine months
ended September 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 $21.0 million for the nine months
ended  September  30, 2002 from $25.2  million for the same period of 2001.  Our
DD&A on a per MCFE basis for the nine months ended  September 30, 2002 was $1.49
per MCFE as  compared  to $1.49 in 2001.  These  decreases  were due to  reduced
production  volumes in 2002 and  reduction  in the full cost pool as a result of
prior ceiling limitation write-downs.

     Interest Expense. Interest expense increased to $25.8 million for the first
nine months of 2002 compared to $23.7  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 nine months ended  September 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.  At September
30,  2002 the  Company's  net  capitalized  cost of crude  oil and  natural  gas
properties  did not exceed the present value of its estimated  reserves,  due to
increased  commodity  prices  during  the third  quarter  and as such no further
write-down was recorded.

     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 nine months of 2001 was $1.7  million.  As of  September
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 $30.3 million for the
first nine months of 2002  compared  to an expense of $3.7  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 nine
months ended September 30, 2002.

                                       28


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  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 nine 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
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 September  30, 2002,  we had current  assets of $22.6
million and current  liabilities of $86.7 million resulting in a working capital
deficit of $64.1  million.  This compares to a working  capital  deficit of $5.0
million at December  31, 2001 and working  capital  deficit of $20.9  million at
September  30, 2001.  The majority of our current  liabilities  at September 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 $8.5 million,  revenues due
third parties of $2.7 million and accrued interest of $9.4 million.  Our capital
resources and  liquidity are affected by the timing of our interest  payments of
approximately  $4.1 million on March 15, 2003, and $11.0 million each May 1, and
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 nine  months of 2002,  were $33.4  million  compared  to $44.8
million  during  the same  period  of 2001.  The  table  below  sets  forth  the
components  of these  capital  expenditures  on a historical  basis for the nine
months ended September 30, 2002 and 2001.


                                                                             Nine months Ended
                                                                               September 30
                                                                --------------------------------------------
                                                                        2002                    2001
                                                                ---------------------- ---------------------
Expenditure category (in thousands):
                                                                                   
  Acquisitions................................................  $              -         $              -
  Development.................................................            33,240                   44,666
  Facilities and other........................................               152                      327
                                                                    ---------------          ---------------
      Total...................................................  $         33,392         $         44,793
                                                                    ===============          ===============

     Investing  activities provided $286,000 net during the first nine months of
2002.  $33.7 million was provided from the proceeds of property sales during the
period.  $33.2 million was utilized  primarily for the  development of crude oil
and natural gas  properties and other  facilities.  This compares to using $31.7
million  net during the first nine  months of 2001,  $44.8  million of which was
utilized for the  development  of crude oil and natural gas properties and $15.4
million of which was provided from the sale of properties.

     As cash flow permits our current  budget for capital  expenditures  for the
last three months of 2002 other than  acquisition  expenditures is approximately
$5.1 million.  The  remaining  portion of such  expenditures  is primarily to be
conducted by Grey Wolf, and will be funded by Grey Wolf's cash flow and the Grey
Wolf credit facility with Mirant Canada.  Additional capital expenditures may be


                                       29


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 may 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:

                                                    Nine Months Ended
                                                       September 30,
                                                   ---------------------
                                                    2002         2001
                                                   ---------------------
                                                       (In thousands)
                                                   ---------------------

Net cash (used) provided by operating activities   $ (2,820)   $ 26,089
Net cash (used) provided by investing activities        286     (31,680)
Net cash provided by financing activities ......      8,605       4,240
                                                   --------    --------
Total ..........................................   $  6,071    $ (1,351)
                                                   ========    ========

     Operating  activities  during the nine months ended September 30, 2002 used
$2.8 million  cash  compared to  providing  $26.1  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  $8.6 million for the first nine months of 2002 compared to
providing $4.2 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 four of
the  last  five  years  and for the  first  nine  months  of  2002.  Our loss of
approximately $112.8 million during the nine months ended September 30, 2002 was
due primarily to non-cash  proved  property  impairments of  approximately  $116
million  resulting from depressed  commodity  prices. At September 30, 2002, the
Company's  current  liabilities of approximately  $86.7 million exceeded current
assets of $22.6 million resulting in a working capital deficit of $64.1 million.
The Company also had a shareholders'  deficit of $138.0 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 September 30, 2002, we had  unrestricted
cash of $13.4 million.  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.

     Our  continued  existence  as a going  concern is  dependent  upon  several
current  factors  including the  successful  pursuit of financial  restructuring
alternatives and improvement in commodity  prices. We will need additional funds
on a timely basis for both the  development of our assets and the service of our
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 - see Note 4. In order to meet the
current  operating  requirements of developing our assets and servicing our debt
obligations,  we will be required to obtain additional  sources of liquidity and
capital  and/or reduce or reschedule  our existing cash  requirements  including
repayment of the First Lien Notes.  In order to do so, we are actively  pursuing
one or more of the following alternatives:

         o  selling all or a portion of our existing assets, including interests
            in our assets, or subsidiary operations;
         o  negotiating the restructuring and/or refinancing of 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; or
         o  issuing  additional debt or equity  securities or otherwise  raising
            additional funds.

     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

                                       30

primary  opportunity for immediate  additional  sources of liquidity and capital
will be through the  disposition of assets of subsidiary  operations and some of
the other  alternatives  discussed above including the restructuring of existing
debt.  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 our
immediate  operating and capital  requirements or make timely interest  payments
and  principal  payments due on the First Lien Notes,  Second Lien Notes and Old
Notes.

     In  order  to meet our need for  current  additional  funds,  the  Planning
Committee  of the  Board  of  Directors  is  actively  pursuing  several  of the
alternatives set forth above.  The Planning  Committee has engaged an investment
banking firm to assist in the formulation of a plan of action for  consideration
by the Board of Directors.  A proposed plan of action  expected  before December
31, 2002. A refinancing  or  renegotiation  of our existing debt and the sale of
additional  assets likely will be required for us to meet our current  liquidity
and capital  requirements.  Management believes that a successful plan of action
can  be  implemented  to  provide  additional  liquidity  and  capital,  but  no
assurances  can be given that the  implementation  of such a plan of action will
result in our being able to continue as a going concern.  The September 30, 2002
financial  statements do not include any adjustments  that might result from the
outcome of these going  concern  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;
         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.

     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. In addition,  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.

     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 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
September 30, 2002.

                                       31



                                                                Payments due in:
                                   ----------------------------------------------------------------------------
Contractual Obligations
(dollars in thousands)
- ---------------------------------------------------------------------------------------------------------------
                                                                                                    2005 and
                                       Total           2002           2003            2004           after
- ---------------------------------- --------------- -------------- -------------- --------------- --------------
                                                                                      
Long-Term Debt (1)                       $294,699  $         -          $63,500        $190,979  $  40,220 (2)
Operating Leases (3)                        1,117            132            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 $40.2  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
         September 30, 2002 ($40.2 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 "Debt - 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 $5.1 million.

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 100% of the principal  amount
thereof, plus accrued and unpaid interest to the date of redemption, if redeemed
during the 12-month period commencing on November 1 of 2002 and thereafter.

     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  and  Wamsutter,  each of which is a
wholly-owned  subsidiary  of  Abraxas.  The  guarantees  are  general  unsecured
obligations  of Sandia and  Wamsutter and rank pari passu in right of payment to
all  unsubordinated  indebtedness of Sandia and Wamsutter and senior in right of
payment to all subordinated indebtedness of Sandia and Wamsutter. The guarantees
are  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

                                       32

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
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


                                       33


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 100% of the principal  amount thereof,  plus accrued and
unpaid  interest  to the date of  redemption,  if redeemed  during the  12-month
period commencing on December 1 of 2002 and thereafter.

     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 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;

                                       34


         (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).

     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


                                       35


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 September 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.

     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 $62,496,000 for deferred tax assets at December 31,
2001 and September 30, 2002 respectively.

                                       36


Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Commodity Price Risk

     Our exposure to market risk rests  primarily  with the  volatile  nature of
crude oil,  natural gas and natural gas liquids prices.  We manage crude oil and
natural  gas  prices  through  the  periodic  use  of  commodity  price  hedging
agreements. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Liquidity and Capital Resources". Assuming the production
levels we attained  during the nine  months  ended  September  30,  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 nine months ended September 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
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 September 30,
2002.



              Time Period                     Notional Quantities                   Price                Fair Value
- ---------------------------------------- ------------------------------ ------------------------------ ----------------
                                                                                              
October 1, 2002 - October 31, 2002       20,000 Mcf/day of natural      Fixed price swap $2.60-$2.95   $(0.6) 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  nine  months  of 2002  the fair  value  of  outstanding
liabilities  increased  by $2.5  million.  For the three  months and nine months
ended  September 30, 2002 the  ineffective  portion of the cash flow hedges were
not material.

     As of September 30, 2002, $0.5 million of deferred net losses on derivative
instruments were recorded in Other Comprehensive Income/Loss,  which is expected
to be reclassified to earnings upon the expiration of the hedge in October 2002.

     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.

                                       37


     The fair value of the hedging  instrument was determined  based on the base
price of the hedged item and NYMEX  forward  price  quotes.  As of September 30,
2002, a commodity  price  increase of 10% would have resulted in an  unfavorable
change in the fair market value of $64,000 and a commodity price decrease of 10%
would have resulted in a favorable change in fair market value of $64,000.

Interest rate risk

     At September 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 $94.4  million for the nine months  ended
September  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  $4.7 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.

     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 nine 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 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


                                       38


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.

Item 4. Controls and Procedures.

     Within the 90 days prior to the date of this  report,  our Chief  Executive
Officer  and  Chief   Financial   Officer  carried  out  an  evaluation  of  the
effectiveness  of Abraxas'  "disclosure  controls and procedures" (as defined in
the  Securities  Exchange Act of 1934 Rules  13a-14(c) and  15d-14(c))  and have
concluded that the disclosure controls and procedures were adequate and designed
to ensure that  material  information  relating to Abraxas and our  consolidated
subsidiaries  which is required to be included in our  periodic  Securities  and
Exchange  Commission  filings  would be made know to them by others within those
entities. There were no significant changes in our internal controls or in other
factors that could  significantly  affect our disclosure controls and procedures
subsequent to the date of this evaluation,  nor any significant  deficiencies or
material  weaknesses  in  such  disclosure  controls  and  procedures  requiring
corrective actions.



                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART II
                                OTHER INFORMATION

Item 1.    Legal Proceedings
           None

Item 2.    Changes in Securities
           None

Item 3.    Defaults Upon Senior Securities
           None

Item 4.    Submission of Matters to a Vote of Security Holders
           None

Item 5.    Other Information
           None

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

           (b) Reports on Form 8-K:

            1. 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.

            2. 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.


                                       39


                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                   SIGNATURES


    Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                          ABRAXAS PETROLEUM CORPORATION

                                  (Registrant)



    Date:  November 14,  2002             By:/s/Robert L.G. Watson
         --------------------                -------------------------------
                                                ROBERT L.G. WATSON,
                                                President and Chief
                                                Executive Officer


    Date:  November 14, 2002               By:/s/Chris Williford
         -------------------                  -------------------------------
                                                 CHRIS WILLIFORD,
                                                 Executive Vice President and
                                                 Principal Accounting Officer



                                       40

                                 CERTIFICATIONS


I Robert L.G. Watson, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Abraxas  Petroleum
        Corporation;

     2. Based on my knowledge,  this  quarterly  report does not contain  untrue
        statements of a material fact or omit to state a material fact necessary
        to make the statements made, in light of the  circumstances  under which
        such  statements  were made, not  misleading  with respect to the period
        covered by this quarterly report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
        information  included in this quarterly  report,  fairly presents in all
        material  respects the financial  condition,  results of operations  and
        cash flows of the  registrant  as of, and for, the periods  presented in
        this quarterly report;

     4. The  registrant's  other  certifying  officer and I are  responsible for
        establishing  and  maintaining  disclosure  controls and  procedures (as
        defined in Exchange Act Rules 13a-14 and 15d-14) for the  registrant and
        we have:

        a)  designated  such  disclosure  controls and procedures to ensure that
            material  information  relating  to the  registrant,  including  its
            consolidated  subsidiaries,  is made  known to us by  others  within
            those  entities,  particularly  during  the  period  in  which  this
            quarterly report is being prepared;

        b)  evaluate the effectiveness of the registrant's  disclosure  controls
            and  procedures as of a date within 90 days prior to the filing date
            of this quarterly report (the "Evaluation Date"); and

        c)  presented  in  this  quarterly  report  our  conclusions  about  the
            effectiveness of the disclosure controls and procedures based on our
            evaluation as of the Evaluation Date;

     5. The registrant's other certifying officer and I have disclosed, based on
        our most recent evaluation,  to the registrant's  auditors and the audit
        committee of the registrant's  board of directors (or persons performing
        the equivalent function):

        a)  all significant  deficiencies in the design or operation of internal
            controls which could adversely  affect the  registrant's  ability to
            record,  process,  summarize  and  report  financial  data  and have
            identified for the registrant's  auditors any material weaknesses in
            internal controls;  and

        b)  any fraud,  whether or not  material,  that  involves  management or
            other  employees  who have a  significant  role in the  registrant's
            internal controls; and

     6. The registrant's  other certifying  officer and I have indicated in this
        quarterly  report  whether  or not there  were  significant  changes  in
        internal  controls or in other factors that could  significantly  affect
        internal controls  subsequent to the date of our most recent evaluation,
        including any corrective actions with regard to significant deficiencies
        and material weaknesses.



November 14, 2002


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



                                       41

                                 CERTIFICATIONS


I Chris Williford, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of Abraxas  Petroleum
        Corporation;

     2. Based on my knowledge,  this  quarterly  report does not contain  untrue
        statements of a material fact or omit to state a material fact necessary
        to make the statements made, in light of the  circumstances  under which
        such  statements  were made, not  misleading  with respect to the period
        covered by this quarterly report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
        information  included in this quarterly  report,  fairly presents in all
        material  respects the financial  condition,  results of operations  and
        cash flows of the  registrant  as of, and for, the periods  presented in
        this quarterly report;

     4. The  registrant's  other  certifying  officer and I are  responsible for
        establishing  and  maintaining  disclosure  controls and  procedures (as
        defined in Exchange Act Rules 13a-14 and 15d-14) for the  registrant and
        we have:

        a.  designated  such  disclosure  controls and procedures to ensure that
            material  information  relating  to the  registrant,  including  its
            consolidated  subsidiaries,  is made  known to us by  others  within
            those  entities,  particularly  during  the  period  in  which  this
            quarterly report is being prepared;

        b.  evaluate the effectiveness of the registrant's  disclosure  controls
            and  procedures as of a date within 90 days prior to the filing date
            of this quarterly report (the "Evaluation Date"); and

        c.  presented  in  this  quarterly  report  our  conclusions  about  the
            effectiveness of the disclosure controls and procedures based on our
            evaluation as of the Evaluation Date;

     5. The registrant's other certifying officer and I have disclosed, based on
        our most recent evaluation,  to the registrant's  auditors and the audit
        committee of the registrant's  board of directors (or persons performing
        the equivalent function):

        a.  all significant  deficiencies in the design or operation of internal
            controls which could adversely  affect the  registrant's  ability to
            record,  process,  summarize  and  report  financial  data  and have
            identified for the registrant's  auditors any material weaknesses in
            internal controls; and

        b.  any fraud,  whether or not  material,  that  involves  management or
            other  employees  who have a  significant  role in the  registrant's
            internal controls; and

     6. The registrant's  other certifying  officer and I have indicated in this
        quarterly  report  whether  or not there  were  significant  changes  in
        internal  controls or in other factors that could  significantly  affect
        internal controls  subsequent to the date of our most recent evaluation,
        including any corrective actions with regard to significant deficiencies
        and material weaknesses

November 14, 2002


/s/ Chris Williford
- -------------------
Chris Williford
Executive Vice President and
Principal Accounting Officer