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

(Mark One)                         FORM 10-Q

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

                       For the Quarter Ended June 30, 1997
                                       or
    ( )        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 E, 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 registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. Yes [X] or No [  ]

         The number of shares of the  issuer's  common stock  outstanding  as of
August 1, 1997, was:

                  Class                                  Shares Outstanding

         Common Stock, $.01 Par Value                         6,271,706

                                     1 of 17








                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES
                                   FORM 10 - Q
                                      INDEX


                                     PART I
                              FINANCIAL INFORMATION


ITEM 1 - Financial Statements(Unaudited)
           Consolidated Balance Sheets - June 30, 1997
             and December 31,1996      ..............................3
           Consolidated Statements of Operations -
             Three and Six  Months Ended June 30, 1997 and 1996......5
           Consolidated Statements of Cash Flow-
             Six  Months Ended June 30, 1997 and 1996................6
           Notes to Consolidated Financial Statements................8
ITEM 2 - Management's Discussion and Analysis of Financial
           Condition and Results of Operations......................10


                                     PART II
                                OTHER INFORMATION


ITEM 1 - Legal proceedings..........................................15
ITEM 2 - Changes in Securities      .............. .................15
ITEM 3 - Defaults Upon Senior Securities............................15
ITEM 4 - Submission of Matters to a Vote of Security Holders........15
ITEM 5 - Other Information..........................................15
ITEM 6 - Exhibits and Reports on Form 8-K...........................15
         Signatures.................................................16



                                        2





                 Abraxas Petroleum Corporation and Subsidiaries

                         Part I - Financial Information

                          Item 1 - Financial Statements
                           Consolidated Balance Sheets


                                                           June 30   December 31
                                                             1997        1996
                                                          (Unaudited)
                                                          ----------------------
                                                               (In Thousands)
Assets
Current assets:
   Cash ...............................................   $  7,809      $  8,290
   Accounts receivable, less allowance for doubtful
     accounts:
        Joint owners ..................................      3,040         1,601
        Oil and gas production sales ..................      8,802        11,400
        Affiliates ....................................       --              94
        Other .........................................      1,041         1,289
                                                          --------      --------
                                                            12,883        14,384

   Equipment inventory ................................        719           451
   Other current assets ...............................        291           187
                                                          --------      --------
Total current assets ..................................     21,702        23,312

Property and equipment: ...............................    323,547       310,043
   Less accumulated depreciation, depletion and
   amortization .......................................     51,987        38,653
                                                          --------      --------
       Net property and  equipment  based on the full
       cost method of  accounting for oil and gas
       properties of which $37,268 was excluded from
       amortization ...................................    271,560       271,390

Deferred financing fees, net of accumulated
     amortization of $280 and $873 at December 31,
     1996, and June 30, 1997, respectively ............      8,768         9,335


Restricted cash .......................................         90            90
Other assets ..........................................      1,277           715
                                                          --------      --------
   Total Assets .......................................   $303,397      $304,842
                                                          ========      ========


           See accompanying notes to consolidated financial statements









                                        3






                 Abraxas Petroleum Corporation and Subsidiaries

                         Part I - Financial Information

                          Item 1 - Financial Statements

                     Consolidated Balance Sheets (continued)


                                                          June 30    December 31
                                                             1997        1996
                                                          (Unaudited)
                                                          ----------------------
                                                              (In Thousands)
   
Liabilities and Shareholders' Equity
Current liabilities:
   Accounts payable ...................................   $  10,312   $   9,960
   Oil and gas production payable .....................       1,733       2,378
   Accrued interest ...................................       3,992       3,206
   Income tax payable .................................         145         145
   Other accrued expenses .............................       1,090       1,132
   Payable to affiliates ..............................        --            58
                                                          ---------   ---------
         Total current liabilities ....................      17,272      16,879

Long-term debt:
   Senior notes .......................................     215,000     215,000
   Other ..............................................         104          32
                                                          ---------   ---------
                                                            215,104     215,032

Other long term obligations ...........................         177          87
Deferred income taxes .................................      32,295      32,928
Minority interest in foreign subsidiary ...............       2,228       2,157
Future site restoration ...............................       2,151       2,103
Shareholders' equity:
   Preferred stock 8% authorized, 1,000,000 shares; ...        --          --
      issued and outstanding 45,741 shares
      at June 30, 1997 and December 31, 1996 
   Common stock, par value $.01 per share - authorized
    50,000,000 shares; issued
    5,816,047 shares at June 30, 1997 and
    5,806,812 shares at December 31, 1996, respectively          58          58
   Additional paid-in capital .........................      51,076      50,926
   Accumulated (deficit) ..............................     (13,257)    (12,517)
   Treasury stock,  at cost, 60,463  and 74,711
      at June 30, 1997 and  December 31, 1996,
      respectively ....................................        (319)       (405)
   Foreign currency translation .......................      (3,388)     (2,406)
                                                          ---------   ---------
Total shareholders' equity ............................      34,170      35,656
                                                          ---------   ---------
Total liabilities and shareholders' equity ............   $ 303,397   $ 304,842
                                                          =========   =========

           See accompanying notes to consolidated financial statements




                                        4







                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Operations
                                   (Unaudited)


                                                Three Months Ended       Six Months Ended
                                                     June 30                 June 30
                                                 1997        1996        1997        1996
                                              ----------------------------------------------
                                              (In thousands except share and per share data)
                                                                          
Revenue:
   Oil & gas production sales ..............   $ 14,634    $  3,263    $ 32,544    $  7,702
   Processing revenue ......................        841        --         1,837        --
   Rig revenues ............................         53          40         106          77
   Other ...................................        244           2         501           3
                                               --------    --------    --------    --------
                                                 15,772       3,305      34,988       7,782
Operating costs and expenses:
    Lease operating and production taxes ...      3,433       1,017       6,782       2,181
    Gas processing costs ...................        302        --           714        --
    Depreciation, depletion and amortization      6,721       1,420      13,395       2,871
    General and administrative .............      1,146         470       2,084         810
    Rig operations .........................         80          33         132          70
                                               --------    --------    --------    --------
                                                 11,682       2,940      23,107       5,932
                                               --------    --------    --------    --------

Operating Income ...........................      4,090         365      11,881       1,850

Other (income) expense:
    Interest income ........................       (297)        (58)       (393)       (115)
    Interest expense .......................      6,288         593      12,372       1,444
    Amortization of deferred financing fees         296          64         593         128
    Other ..................................         94        --           126        --
                                               --------    --------    --------    --------
                                                  6,381         599      12,698       1,457
                                               --------    --------    --------    --------

Income (loss) from operations before taxes .     (2,291)       (234)       (817)        393
Income tax expense .........................         95        --           115        --
Deferred tax benefit .......................       (503)       --          (503)       --
Minority interest in income
    of consolidated foreign subsidiary .....        127           6         127          35
                                               --------    --------    --------    --------
Net income (loss) ..........................     (2,010)       (240)       (556)        358
Less dividend requirement on
      cumulative preferred stock ...........         92          91         183         182
                                               --------    --------    --------    --------
Net income (loss) applicable to common stock   $ (2,102)   $   (331)   $   (739)   $    176
                                               ========    ========    ========    ========


Net income per share:

    Net income per common and dilutive
      common equivalent share ..............   $   (.37)   $   (.06)   $   (.13)   $    .03
                                               ========    ========    ========    ========





           See accompanying notes to consolidated financial statements

                                        5








                 Abraxas Petroleum Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                   (Unaudited)

                                                                   Six Months Ended
                                                                        June 30
                                                                    1997       1996
                                                               ---------------------
                                                                    (In Thousands)
                                                                       
Operating Activities
Net income (loss) ...........................................   $   (556)   $    358
Adjustments  to reconcile  net income  (loss)
 to net cash  provided by operatingactivities:
       Minority interest in income of foreign subsidiary ....        127          36
       Depreciation, depletion, and amortization ............     13,395       2,871
       Amortization of deferred financing fees ..............        593         128
       Issuance of common stock for compensation ............        225        --
       Decrease in deferred tax .............................       (503)       --

       Changes in operating assets and liabilities:
              Accounts receivable ...........................      1,501       1,327
              Equipment inventory ...........................       (268)        (14)
              Other assets ..................................        (20)       (120)
              Accounts payable and accrued expenses .........      1,038         175
              Oil and gas production payable ................       (645)       (658)
                                                                --------    --------
       Net cash provided by operating activities ............     14,887       4,103

Investing Activities
Capital expenditures, including purchases and development
     of properties ..........................................    (24,986)     (9,482)
Increase in minority interest in equity of foreign subsidiary       --         2,092
Proceeds from sale of oil and gas producing properties ......      9,655      16,598
Assets of acquired companies, net of cash ...................       --          (645)
Purchase of investment in partnership .......................       --        (4,937)
Increase in other assets ....................................       --           (59)
                                                                --------    --------
Net cash provided (used) in investing activities ............    (15,331)      3,567





           See accompanying notes to consolidated financial statements








                                        6










                 Abraxas Petroleum Corporation and Subsidiaries

                Consolidated Statements of Cash Flows (continued)
                                   (Unaudited)




                                                                   Six Months Ended
                                                                        June 30
                                                                    1997       1996
                                                               ---------------------
                                                                    (In Thousands)
                                                                       
Financing Activities
Issuance of common stock ....................................   $   --      $     25
Purchase of treasury stock ..................................       --          (273)
Dividends paid on preferred stock ...........................       (183)       (183)
Expenses paid related to private placement offering .........       --           (36)
Proceeds from long term borrowings ..........................         72       2,900
Payments on long-term borrowings ............................       --       (12,000)
Increase in other long term liabilities .....................        100          18
Deferred financing fees .....................................        (26)       --
Loan origination fees .......................................       --          (173)
                                                                 --------    --------
Net cash  used for financing activities .....................        (37)     (9,722)
                                                                 --------    --------
Decrease in cash ............................................       (481)     (2,052)

Cash at beginning of period .................................      8,380       4,384
                                                                 --------    --------

Cash at end of period, including restricted cash ............   $  7,899    $  2,332
                                                                 ========    ========

Supplemental disclosures of cash flow information:
Interest paid ...............................................   $ 11,586    $  1,669
                                                                 ========    ========















           See accompanying notes to consolidated financial statements








                                        7






                 Abraxas Petroleum Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                                   (Unaudited)
                                  June 30, 1997

Note 1. Basis of Presentation

    The accounting  policies followed by Abraxas  Petroleum  Corporation and its
subsidiaries (the "Company") are set forth in the notes to the Company's audited
financial  statements  in the  Annual  Report  on Form  10-K for the year  ended
December 31, 1996 which is incorporated herein by reference.  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 consolidated interim 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.  Operating  results for the  three-month and
six-month  period  ended June 30,  1997 are not  necessarily  indicative  of the
results that may be expected for the year ended  December 31, 1997.  Any and all
adjustments are of a normal and recurring nature.

         The  consolidated  financial  statements  include  the  accounts of the
Company and its wholly-owned  foreign subsidiary Canadian Abraxas Petroleum Ltd.
("Canadian   Abraxas"),   and  its  78%  owned  foreign   subsidiary  Grey  Wolf
Exploration,  Ltd.,  ("Grey  Wolf").  Grey Wolf has  consolidated  its 67% owned
interest in Cascade Oil and Gas, Ltd. ("Cascade").  Minority interest represents
the minority shareholders'  proportionate share of the equity and income of both
Grey Wolf and Cascade.

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

Note 2. Net Income  Per  Share

    Net income per common share is computed by dividing net income (adjusted for
dividends on preferred stock) by the weighted average number of shares of common
stock  outstanding  during the period,  options and warrants  that are dilutive.
Income per common  and  common  equivalent  share  assuming  full  dilution  was
determined on the assumption  that the preferred stock was converted into common
stock at the beginning of the period if dilutive.  Common stock  equivalents are
not  considered  in the  computation  of net income per common share for periods
with a loss, as their effect is anti-dilutive.

    During 1997, the Contingent Value Rights terminated,  accordingly,  earnings
per share for the prior period have been retroactively  restated.  Subsequent to
June 30, 1997, the Company  converted its preferred stock into 508,183 shares of
common stock.  If the conversion had occurred as of the beginning of the periods
presented,  earnings  per share  would have been $(.32) and $(.04) for the three
months  ended June 30,  1997,  and 1996,  and $(.09) and $.06 for the six months
ended June 30, 1997 and 1996.

    In February 1997, the Financial  Accounting Standards Board issued Statement
No. 128  "Earnings  per Share",  which is required to be adopted on December 31,
1997.  Under the  statement,  primary  earnings per share will be replaced  with
basic  earnings per share and fully diluted  earnings per share will be replaced
with diluted  earnings per share.  The new  requirements  for calculating  basic
earnings per share exclude the dilutive  effect of stock  options,  warrants and
Contingent Value Rights.  The  implementation of the new requirements  would not
have had any impact on basic or fully diluted earnings per share for the periods
ended June 30, 1997.


                                                         8









Note 3.  Summary Financial Information of Canadian Abraxas Petroleum Ltd.

    The  following  is summary  financial  information  of Canadian  Abraxas,  a
wholly-owned  subsidiary of the Company at June 30, 1997,  and for the three and
six months ended June 30, 1997. Canadian Abraxas is jointly and severally liable
with the Company for the entire  balance of the Company's and Canadian  Abraxas'
11.5%  Senior  Notes (the  "Notes")  ($215,000,000),  of which  $84,612,000  was
utilized by Canadian  Abraxas in connection with the acquisition of Canadian Gas
Gathering  Systems,  Inc.  The  Company  has not  presented  separate  financial
statements and other disclosures  concerning Canadian Abraxas because management
has determined that such information is not material to the holders of the Notes
and the Company's Common Stock.

- --------------------------------------------------------------------------------

          Assets                        Liabilities and Shareholders Equity
                            (In Thousands)

Total current assets    $   8,436    Total current liabilities       $   4,076
Oil and gas properties    102,692    11.5% Senior Notes due 2004        84,612
Other assets               10,534    Other liabilities                  34,380
                        ---------    Shareholder's equity               (1,406)
                        $ 121,662                                    ---------
                        =========                                   $  121,662  
                                                                     =========  

                                Three Months           Six Months
                                June 30, 1997         June 30, 1997
                                -------------         -------------

Revenues                         $   3,876              $   9,827
Operating costs & expenses          (3,726)                (7,655)
Interest expense                    (2,324)                (4,892)
Other income (expense)                (259)                  (194)
Income tax - benefit                   410                    393
                                 ---------              ---------
    Net loss                     $  (2,023)             $  (2,521)
                                 =========              =========


Note 4.  Subsequent event

    Effective July 1, 1997,  the holder of the Company's  Series B 8% cumulative
convertible  preferred  stock converted such shares into shares of the Company's
common stock.  The preferred shares were converted into 508,183 shares of common
stock.

Note 5.  Reclassifications

    Certain balances for 1996 have been reclassified for comparative purposes.













                                                         9








                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART I

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


    The following is a discussion of the Company's financial condition,  results
of operations,  liquidity and capital resources.  This discussion should be read
in conjunction with the consolidated  financial  statements of the Company,  and
the notes thereto included in the Company's annual report on Form 10-K filed for
the year ended December 31, 1996 which is incorporated herein by reference.

Results of Operations

    The  factors  which  most  significantly  affect  the  Company's  results of
operations  are (1) the sales prices of crude oil and natural gas, (2) the level
of total  sales  volumes  of crude  oil and  natural  gas,  (3) the level of and
interest rates on borrowings  and (4) the level and success of  exploration  and
development activity.

    Selected  operating data. The following  table sets forth certain  operating
data of the Company for the periods presented.
                                       Three Months Ended     Six Months Ended
                                            June 30                June 30
                                        1997        1996       1997      1996
                                       -------------------    ------------------
Operating Revenue (in thousands):
 Crude Oil Sales ...................    $ 4,602    $ 1,499    $ 9,101    $ 3,723
 Natural Gas Sales .................      7,516      1,391     17,848      3,108
 Natural Gas Liquids Sales .........      2,516        373      5,595        871
 Processing revenue ................        841       --        1,837       --
Rig Operations .....................         53         40        106         77
Other ..............................        244          2        501          3
                                        -------    -------    -------    -------
Total Operating Revenue ............    $15,772    $ 3,305    $34,988    $ 7,782
                                        =======    =======    =======    =======

Operating Income (in thousands): .....  $ 4,090    $   365    $11,881    $ 1,850
Crude Oil Production (MBBLS) .........      252         73        470        192
Natural Gas Production (MMCFS) .......    5,088        804     10,026      1,758
Natural Gas Liquids Production (MBBLS)      268         31        506         70
Average Crude Oil Sales Price ($/Bbl)   $ 18.26    $ 20.50    $ 19.36    $ 19.44
Average Natural Gas Sales Price ($/MCF  $  1.48    $  1.73    $  1.78    $  1.77
Average Liquids Sale Price ($/Bbl) ...  $  9.40    $ 11.92    $ 11.06    $ 12.38


Comparison  of Three  Months  Ended June 30, 1997 to Three Months Ended June 30,
1996

   Operating  Revenue.  During the three  months  ended June 30, 1997  operating
revenue from crude oil,  natural gas and natural gas liquid  sales  increased to
$14.6 million  compared to $3.5 million in the three months ended June 30, 1996.
The $11.1 million  increase in revenue was primarily  attributable  to increased
volumes which was  partially  offset by a decline in the average sales price per
BOE.  Volume  increases from 238,376 BOE to 1,368 MBOE (thousand  barrels of oil
equivalent "MBOE") contributed $16.7 million, which was offset by $(5.6) million
from lower commodity  prices.  Volume  increases were due primarily to increased
production from acquisitions of producing  properties acquired during the fourth
quarter of 1996, as well as increased  production  attributable to the Company's
ongoing development program on existing and acquired properties. Oil and natural
gas liquids  volumes  increased  by 398% to 519.6 Mbbls from 104.4 Mbbls for the
same period of 1996.

                                       10





Acquisitions and subsequent development of acquired properties contributed 311.8
Mbbls while ongoing development of existing  properties  contributed 103.4 Mbbls
of the increase. Natural gas volumes increased from 803.4 MMcf to 5,088 MMcf for
the three months ended June 30, 1997. Acquisitions and subsequent development of
acquired   properties   contributed   3,739.4  MMcf  while  existing  properties
contributed  545.2 MMcf.  Average sales prices were $18.26 per Bbl of crude oil,
$1.48 per Mcf of  natural  gas and $9.40 per Bbl of natural  gas  liquids in the
three  months  ended June 30,  1997  compared  with $20.50 per Bbl of crude oil,
$1.73 per Mcf of natural  gas and $11.92 per Bbl of natural  gas  liquids in the
same period of 1996.

   Lease  Operating  expenses.  Lease  operating  expenses and production  taxes
("LOE") and natural gas  processing  expenses were $3.7 milling for three months
ended June 30, 1997  compared to $1.0  million for the same period of 1996.  The
increase  of $2.7  million  was due to an  increase  in the  number of wells the
Company owned as of June 30, 1997 compared to the same period of the prior year.
LOE on a per barrel basis  decreased to $2.51 per BOE for the three months ended
June 30, 1997 from $4.26 for the same period of 1996.

   G&A Expenses.  General and  administrative  ("G&A")  expenses  increased from
$470,000  for the three  months ended June 30, 1996 to $1.1 million for the same
period  of 1997.  The  increase  is  primarily  attributable  to the  hiring  of
additional  staff,  including  an increase  in the  personnel  at the  Company's
Canadian  administrative office to manage and develop properties acquired in the
fourth quarter of 1996. G&A expense on a per BOE basis decreased to $.84 per BOE
from $1.97 for same period of 1996.

   Depreciation,  Depletion  and  Amortization.  Due to the  increase  in  sales
volumes of crude oil and natural gas,  depreciation,  depletion and amortization
("DD&A")  expenses  increased  $5.3 million to $6.7 million for the three months
ended June 30, 1997 from $1.4 million for the same period pf 1996. DD&A expenses
on a per BOE basis was $4.91 per BOE for the three  months  ended June 30,  1997
compared to $5.96 per BOE for the three months ended June 30, 1996.

   Interest  Expense and  Preferred  Dividends.  Interest  expense and preferred
dividends  ("Interest  and  Dividends")  increased to $6.4 million for the three
months  ended June 30, 1997 from  $684,000  for the three  months ended June 30,
1996.  The increase is due to increased  levels of  borrowings by the Company to
finance the  acquisitions  consummated  in 1996.  Long-term  debt increased from
$32.5 million as of June 30, 1996 to $215.1 million at June 30, 1997.

Comparison of Six Months Ended June 30, 1997 to Six Months Ended June 30, 1996

   Operating  Revenue.  During the six  months  ended  June 30,  1997  operating
revenue from crude oil,  natural gas and natural gas liquid  sales  increased to
$32.5  million  compared to $8.0  million in the six months ended June 30, 1996.
The $24.5 million  increase in revenue was primarily  attributable  to increased
volumes which was  partially  offset by a decline in the average sales price per
BOE. Volume increases from 554,878 BOE to 2,647 MBOE  contributed  $30.2 million
which was offset by $(5.7) million from lower commodity prices. Volume increases
were due  primarily  to  increased  production  from  acquisitions  of producing
properties  acquired  in the  fourth  quarter  of  1996,  as well  as  increased
production attributable to the Company's ongoing development program on existing
and acquired  properties.  Oil and natural gas liquids volumes increased by 273%
to 975.8 Mbbls from 261.8 Mbbls for the same  period of 1996.  Acquisitions  and
subsequent  development  of acquired  properties  contributed  559.4 Mbbls while
ongoing  development  of  existing  properties  contributed  154.6  Mbbls of the
increase.  Natural gas volumes  increased from 1,758 MMcf to 10,026 MMcf for the
six months ended June 30,  1997.  Acquisitions  and  subsequent  development  of
acquired   properties   contributed   7,440.9  MMcf  while  existing  properties
contributed  827.1 MMcf.  Average sales prices were $19.36 per Bbl of crude oil,
$1.78 per Mcf of natural  gas and $11.06 per Bbl of natural  gas liquids for the
six months ended June 30, 1997 compared with $19.44 per Bbl of crude oil,  $1.77
per Mcf of natural  gas and $12.38  per Bbl of natural  gas  liquids in the same
period of 1996.

   Lease Operating  expenses.  LOE and natural gas processing expenses were $7.5
million for six months ended June 30, 1997 compared to $2.1 million for the same
period of 1996.  The  increase  of $5.4  million  was due to an  increase in the
number of wells the Company owned as of June 30, 1997 compared to the same

                                       11





period of the prior year.  LOE on a per barrel basis  decreased to $2.56 per BOE
for the six months ended June 30, 1997 from $3.93 for the same period of 1996.

   G&A Expenses.  G&A expenses  increased from $810,000 for the six months ended
June 30,  1996 to $2.1  million  for the same  period of 1997.  The  increase is
primarily  attributable to the hiring of additional staff, including an increase
in the personnel at the Company's Canadian  administrative  office to manage and
develop properties  acquired in the fourth quarter of 1996. G&A expense on a per
BOE basis decreased to $.79 per BOE from $1.46 for same period of 1996.

   Depreciation,  Depletion  and  Amortization.  Due to the  increase  in  sales
volumes of crude oil and natural gas, DD&A expenses  increased  $10.5 million to
$13.4  million for the six months  ended June 30, 1997 from $2.9 million for the
same period pf 1996.  DD&A  expense on a per BOE basis was $5.06 per BOE for the
six months  ended  June 30,  1997  compared  to $5.17 per BOE for the six months
ended June 30, 1996.

   Interest  Expense and  Preferred  Dividends.  Interest  expense and preferred
dividends increased to $12.6 million for the six months ended June 30, 1997 from
$1.6  million for the six months  ended June 30,  1996.  The increase was due to
increased   levels  of  borrowings  by  the  Company  to  finance   acquisitions
consummated in 1996.  Long-term debt increased from $32.5 million as of June 30,
1996 to $215.1 million at June 30, 1997.

General

   The  Company  has  incurred  operating  losses and net losses for a number of
years.  The  Company's  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  produced by the
Company.  The  price of  natural  gas and  crude  oil  received  by the  Company
decreased  during  the  first  half of  1997.  There  can be no  assurance  that
operating  income  and net  earnings  will be  achieved  in future  periods.  In
addition,  the Company's  proved reserves will decline as crude oil, natural gas
and  natural  gas  liquids are  produced  unless the  Company is  successful  in
acquiring   properties   containing  proved  reserves  or  conducts   successful
exploration and development  activities.  In the event crude oil and natural gas
prices continue to decrease, or if the Company's production levels decrease, the
Company's  revenues,  cash  flow  from  operations  and  profitability  will  be
materially adversely affected.

Liquidity and Capital Resources

   Capital  expenditures  excluding property  divestitures  during the first six
months of 1997  amounted to $24.9  million  compared to $6.7 million  during the
same period of 1996.  The table below sets forth the components of these capital
expenditures  on a  historical  basis for the six months ended June 30, 1996 and
1997.

                                                       Six Months Ended
                                                            June 30
                                                      1997            1996
                                                   ---------       ----------
Expenditure category (in thousands):
Property acquisitions ...................           $  --          $ 1,591 (1)
     Development ........................            24,617          4,865
Facilities and other ....................               369            299
                                                    -------        -------
Total ...................................           $24,986        $ 6,755
                                                    =======        =======

(1)Includes  approximately $1.1 million of oil and gas properties  acquired from
Cascade.  Does not  include  a $3.8  million  deposit  to  acquire  the  Wyoming
properties.

    At June 30,  1997,  the  Company  had  current  assets of $21.7  million and
current liabilities of $17.2 million resulting in working capital $ 4.5 million.
This  compares to working  capital of $6.4  million at  December  31, 1996 and a
deficiency  of $  100,000  at June 30,  1996.  The  material  components  of the
Company's current liabilities at June 30, 1997 include trade accounts payable of
$10.3 million,  revenues due third parties of $1.7 million and accrued  interest
of $3.9 million.

                                       12





    The  Company's  current  budget for  capital  expenditures  for the last six
months of 1997 is $13.2 million.  Such  expenditures  will be made primarily for
the development of existing  properties.  Additional capital expenditures may be
made for acquisitions of producing  properties as such opportunities  arise. The
Company currently has no agreements,  arrangements of undertaking  regarding any
material acquisitions. The Company has no material long-term capital commitments
and  is  consequently   able  to  adjust  the  level  of  its   expenditures  as
circumstances dictate. Additionally, the level of capital expenditures will vary
during future periods  depending on market conditions and other related economic
factors.

    The Company's  Credit Facility  contains a number of covenants  that,  among
other  things,  restricts  the  ability  of the  Company  to (i)  incur  certain
indebtedness or guarantee obligations,  (ii) prepay other indebtedness including
the Notes, (iii) make investments, loans or advances, (iv) create certain liens,
(v) make certain payments, dividends and distributions,  (vi) merge with or sell
assets to  another  person or  liquidate,  (vii) sell or  discount  receivables,
(viii)  engage  in  certain  intercompany  transactions  and  transactions  with
affiliates,  (ix) change its  business,  (x)  experience a change of control and
(xi) make  amendments  to its charter,  by-laws and other debt  instruments.  In
addition,  under the Credit  Facility,  the  Company is  required to comply with
specified  financial ratios and tests,  including  minimum debt service coverage
ratios, maximum funded debt to EBITDA tests, minimum net worth tests and minimum
working capital tests.

    On November 14, 1996, the Company and Canadian Abraxas completed the sale of
$215.0 million  aggregate  principal amount of Senior Notes due November 1, 2004
(the  "Notes").  The notes are joint and  several  obligations  of  Abraxas  and
Canadian  Abraxas and were issued under the terms of an Indenture dated November
14, 1996. The Indenture provides,  among other things, that the Company may not,
and may not cause or permit  certain  of its  subsidiaries,  including  Canadian
Abraxas,  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,  guarantee
any  indebtedness of Abraxas or transfer any of its assets to Abraxas except for
such encumbrances or restrictions existing under or by reason of: (i) applicable
law;  (ii)  the   Indenture;   (iii)  the  Credit   Facility;   (iv)   customary
non-assignment  provisions  of any  contract  or any lease  governing  leasehold
interests  of such  subsidiaries;  (v)  any  instrument  governing  indebtedness
assumed by the Company in an  acquisition,  which  encumbrance or restriction is
not  applicable  to  such  subsidiaries  or the  properties  or  assets  of such
subsidiaries  other than the entity or the properties or assets of the entity so
acquired;  (vi)  customary  restrictions  with  respect to  subsidiaries  of the
Company  pursuant to an  agreement  that has been  entered  into for the sale or
disposition of capital stock or assets of such subsidiaries to be consummated in
accordance  with the terms of the  Indenture  solely in respect of the assets or
capital stock to be sold or disposed of; (vii) any instrument  governing certain
liens  permitted  by the  Indenture,  to the extent and only to the extent  such
instrument restricts the transfer or other disposition of assets subject to such
lien; or (viii) an agreement  governing  indebtedness  incurred to refinance the
indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (ii), (iii) or (v) 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 Notes in any material
respect  as  determined  by the  Board  of  Directors  of the  Company  in their
reasonable  and good  faith  judgement  than  the  provisions  relating  to such
encumbrance or restriction  contained in the applicable agreement referred to in
such clause (ii), (iii) or (v).

    In August  1995,  the  Company  entered  into a rate swap  agreement  with a
previous  lender  relating to $25.0 million of principal  amount of  outstanding
indebtedness.  This  agreement  was  assumed by the Banks in  connection  with a
Bridge Facility that was subsequently paid off. Under the agreement, the Company
pays a fixed rate of 6.15% while the Banks will pay a floating rate equal to the
USD-LIBOR-BBA  rate for one month  maturities,  quoted on the  eighteenth day of
each  month,  to  the  Company.  Settlements  are  due  monthly.  The  agreement
terminates  in August 1998.  At June 30, 1997,  the fair value of this swap,  as
determined by BT CO was approximately $58,000.

    Operating  activities  during the six months  ended June 30,  1997  provided
$14.9 million cash to the Company compared to $4.1 million in the same period in
1996.  Net income plus  non-cash  expense  items  during 1997 and net changes in
operating  assets and liabilities  accounted for most of these funds.  Investing
activities  used $15.3 million during the first six months of 1997 primarily for
development of oil and gas properties. This

                                       13





compares to $3.6  million  provided  during the same  period of 1996.  Financing
activities  required  $37,000  for the first  six  months  of 1997  compared  to
requiring $9.7 million for the same period of 1996.

    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 of the Internal  Revenue  Code of 1986,  as amended  (Section  382),
occurred  in December  1991.  Accordingly,  it is  expected  that the use of net
operating  loss carry  forwards  generated  prior to  December  31, 1991 of $4.9
million will be limited to  approximately  $235,000 per year.  During 1992,  the
Company acquired 100% of the common stock of an unrelated  corporation.  The use
of net operating loss carry forwards of $1.1 million 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  net  operating  loss  carry
forwards  generated  through  October  1993 of $8.2  million  will be limited to
approximately  $1.0 million per year subject to the lower limitations  described
above. Of the $8.2 million net operating loss carry forwards existing at October
1993, it is anticipated that the maximum net operating loss that may be utilized
before it expires is $5.7 million. Future changes in ownership may further limit
the use of the Company's carry forwards. In addition to Section 382 limitations,
uncertainties  exist as to the future  utilization  of the operating  loss carry
forwards under the criteria set forth under FASB  Statement No. 109.  Therefore,
the  Company  has  established  a valuation  allowance  of $5.6  million and for
deferred tax assets at December 31, 1996 and 1995, respectively.

    Based upon the current level of operations,  the Company  believes that cash
flow from operations and the Company's  credit facility will be adequate to meet
its anticipated  requirements  for working  capital,  capital  expenditures  and
scheduled  interest  payments through 1997. A depressed price for natural gas or
crude oil will have a material  adverse  effect on the Company's  cash flow from
operations  and  anticipated  levels of  working  capital,  and could  force the
Company to revise its planned capital expenditures.

Disclosure regarding forward-looking information

      This report includes  "forward-looking  statements"  within the meaning of
Section  27A of the  Securities  Act and Section 21E of the  Exchange  Act.  All
statements  other than  statements of historical  facts  included in this report
regarding the Company's financial position, business strategy, budgets and plans
and  objectives  of  management  for  future   operations  are   forward-looking
statements.  Although the Company  believes that the  expectations  reflected in
such  forward-looking  statements are reasonable,  it can give no assurance that
such expectations will prove to have been correct.  Important factors that could
cause  actual  results  to differ  materially  from the  Company's  expectations
("Cautionary  Statements")  are disclosed  under "Risk Factors" in the Company's
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 the Company,  or persons  acting on its behalf,  are  expressly  qualified in
their entirety by the Cautionary Statements.


















                                       14



                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                     PART II
                                OTHER INFORMATION

Item 1.    Legal Proceedings
           None

Item 2.    Changes in Securities
           None

Item 3.    Defaults Upon Senior Securities
           None

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

At the  Annual  Meeting  of  Shareholders  held on May 23,  1997  the  following
proposals were adopted by the margins indicated:

1.  Election of three  directors  for terms of three years,  each to hold office
until the  expiration  of his term in 2000 or until a successor  shall have been
elected and qualified.

                                                     Number of Shares
                                                    For            Against
           Richard M. Kleberg, III                4,171,513        453,156
           Paul A. Powell, Jr.                    4,620,415          4,254
           Richard M. Riggs                       4,620,415          4,254

    Directors whose term continued after the meeting:

           James C. Phelps
           Robert L.G. Watson
           Chris E. Williford
           Franklin A. Burke
           Harold D. Carter
           Robert D. Gershen

2. Approval of the appointment of Ernst & Young LLP as the Company's auditors.

                              Number of Shares
                     For          Against        Abstained
                   4,476,486      147,107          1,076

                                      
Item 5.  Other Information
             None

Item 6.    Exhibits and Reports on Form 8-K

    (a) Exhibits:
         11. Statement Re:  Computation of earnings per share 
         27. Financial data schedule
    (b) Reports on Form 8-K
       8-K filed on June 25, 1997 to announce the  termination  of the Company's
       previously  granted   Contingent  Value  Rights,   with  no  issuance  of
       additional shares.

                                       15


                 ABRAXAS PETROLEUM CORPORATION AND SUBSIDIARIES

                                   SIGNATURES



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


                                    ABRAXAS PETROLEUM CORPORATION

                                           (Registrant)



    Date:  August 13,1997             By:/s/Robert L.G. Watson
                                         ----------------------
                                      ROBERT L.G. WATSON,
                                      President and Chief
                                      Executive Officer


    Date: August 13, 1997             By:/s/Chris Williford
                                         ----------------------
                                      CHRIS WILLIFORD,
                                      Executive Vice President and
                                      Principal Accounting Officer











                                       16





                          Exhibit (11) - Statement Re:
                        Computation of Earnings Per Share

                                                 Three Months Ended              Six Months Ended
                                                     June 30                         June 30
                                              1997              1996          1997           1996
                                           ----------------------------   ---------------------------
                                                                              
Primary:
    Average shares outstanding ..........     5,754,584      5,763,222      5,746,899      5,778,981

    Net effect of dilutive stock options-
    based on the Treasury/Stock
    method using average market price ...          --             --             --           17,414
                                            -----------    ------------   ------------   ----------- 

Totals ..................................     5,754,584      5,763,222      5,746,899      5,796,398

Net income (loss) .......................   $(2,101,763)   $  (331,680)   $  (739,430)   $   175,777

Per share amount ........................   $      (.37)   $      (.06)   $      (.13)   $       .03


                                       17