SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

                                   (MARK ONE)

          [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended: June 30, 1996

                                       OR

          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
        For the transition period from _______________ to _______________


                         Commission file number: 0-10156


                             CAIRN ENERGY USA, INC.
             (Exact name of registrant as specified in its charter)

         Delaware                                  23-2169839
(State or other jurisdiction of                 (I.R.S. Employer
incorporation or organization)                 Identification No.)


              8235 Douglas Avenue, Suite 1221, Dallas, Texas 75225
               (Address of principal executive offices) (Zip Code)


                                 (214) 369-0316
              (Registrant's telephone number, including area code)



                    (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 for 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   No


The number of shares outstanding of each of the issuer's classes of common stock
as of July 31, 1996:

                17,559,542 shares of common stock, par value $.01




                                        1











                             CAIRN ENERGY USA, INC.


                                      INDEX

                                                                     Page No.
                                                                   ------------
PART I. FINANCIAL INFORMATION

  Item 1. Financial Statements

     Statements of Operations for the three and six
       months ended June 30, 1996 and 1995.................................  3

     Balance Sheets at June 30, 1996 and December 31, 1995.................  4

     Statement of Changes in Stockholders' Equity for the
       six months ended June 30, 1996......................................  6

     Statements of Cash Flows for the six months
       ended June 30, 1996 and 1995........................................  7

     Notes to 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................................................ 14

  Item 2. Changes in Securities............................................ 14

  Item 3. Defaults Upon Senior Securities.................................. 14

  Item 4. Submission of Matters to a Vote of Security Holders.............. 14

  Item 5. Other Information................................................ 15

  Item 6. Exhibits and Reports on Form 8-K................................. 15




                                        2





                          PART I. FINANCIAL INFORMATION

                          Item 1. Financial Statements

                             CAIRN ENERGY USA, INC.


                            STATEMENTS OF OPERATIONS
                Three and six months ended June 30, 1996 and 1995




                                                                        Three months ended                 Six months ended
                                                                              June 30,                           June 30,
                                                                     ---------------------------        ---------------------------
                                                                          1996         1995                  1996         1995
                                                                      ----------   ----------            ----------   ----------
                                                                                    (in thousands except per share amounts)

Revenues:
                                                                                                                 
   Oil and gas.........................................................  $ 7,488      $ 7,807               $14,741      $12,808
   Other revenue.......................................................       28           43                    62           75
                                                                           -----      -------               -------   -----------
Total revenues.........................................................    7,516        7,850                14,803       12,883
                                                                           -----      -------               -------   -----------
Expenses:
   Lease operating expenses and production taxes.......................    1,004        1,034                 1,632        1,563
   Depreciation, depletion and amortization............................    4,653        4,022                 7,897        6,772
   Administrative expenses.............................................      396          493                   778          820
   Interest............................................................      592          737                 1,035        1,357
                                                                           -----      -------               -------   -----------
Total expenses.........................................................    6,645        6,286                11,342       10,512
                                                                           -----      -------               -------   -----------
 
Net income ............................................................  $   871      $ 1,564               $ 3,461      $ 2,371
                                                                           =====      =======               =======       ======

Net income per common and common equivalent  share.....................  $  0.05      $  0.10               $  0.20      $  0.15
                                                                           =====      =======               =======       ======

Weighted average common and common
   equivalent shares outstanding.......................................   17,559       15,976                17,557       15,970
                                                                           =====      =======               =======       ======





See accompanying notes.

                                        3





                             CAIRN ENERGY USA, INC.

                                 BALANCE SHEETS

                       June 30, 1996 and December 31, 1995


                                     ASSETS
                                  ------------





                                                                                                  June 30,          December 31,
                                                                                                    1996               1995
                                                                                             ---------------------------------------
                                                                                                          (in thousands)
Current assets:
                                                                                                                      
  Cash and cash equivalents..................................................................    $  1,577              $  3,553
  Accounts receivable........................................................................       4,908                 4,340
  Prepaid expenses...........................................................................         760                   447
                                                                                                 --------              --------
Total current assets.........................................................................       7,245                 8,340


Property and equipment at cost:
  Oil and gas properties, based on full cost accounting .....................................     186,058               157,100
  Other equipment............................................................................         862                   712
                                                                                                 --------              --------
                                                                                                  186,920               157,812
  Less accumulated depreciation, depletion and amortization..................................     (67,802)              (59,905)
                                                                                                 ---------             --------
           Net property and equipment........................................................     119,118                97,907

Deferred charges, net of amortization........................................................         385                   564
                                                                                                 --------              --------
Total assets ................................................................................    $126,748              $106,811
                                                                                                 ========              ========








See accompanying notes.



                                        4





                             CAIRN ENERGY USA, INC.

                                 BALANCE SHEETS

                       June 30, 1996 and December 31, 1995


                      LIABILITIES AND STOCKHOLDERS' EQUITY
            -----------------------------------------------------------





                                                                                                    June 30,            December 31,
                                                                                                     1996                 1995
                                                                                           -------------------   -------------------
                                                                                                           (in thousands)

Current liabilities:
                                                                                                                          
  Accounts payable ..............................................................................   $   1,018              $    499
  Accrued lease operating expenses...............................................................         466                   578
  Accrued well costs.............................................................................       3,754                 6,194
  Other accrued liabilities......................................................................         200                   254
  Current maturities of long-term debt...........................................................       4,281                   -
                                                                                                    ---------              --------
Total current liabilities........................................................................       9,719                 7,525

Long-term debt...................................................................................      29,719                15,500


Stockholders' equity:
  Common stock, $.01 par value;
    30,000,000 shares authorized;
    Shares issued and outstanding:
      June 30, 1996 - 17,559,173
      December 31, 1995 - 17,550,480.............................................................         176                   176
  Additional paid-in capital.....................................................................      94,783                94,720
  Accumulated deficit............................................................................      (7,649)              (11,110)
                                                                                                    ----------             ---------
Total stockholders' equity.......................................................................      87,310                 83,786
                                                                                                    ----------             ---------
Total liabilities and stockholders' equity.......................................................    $126,748               $106,811
                                                                                                    ==========             =========





See accompanying notes.



                                        5





                             CAIRN ENERGY USA, INC.

                  Statement of Changes in Stockholders' Equity
                         Six months ended June 30, 1996
                                 (in thousands)




                                                             Additional                            Total
                                Common Stock                  Paid-In          Accumulated       Stockholders'
                         Shares              Amount           Capital         Deficit               Equity

Balance at
 December 31,
                                                                                            
 1995                    17,550                $176             $94,720          $(11,110)             $83,786

Exercise of
 stock options                7                  -                   42                 -                   42

Other                         2                  -                   21                 -                   21

Net income                   -                   -                   -              3,461                3,461
                         --------------------------------------------------------------------------------------

Balance at
 June 30, 1996           17,559                $176             $94,783          $( 7,649)             $87,310
                         ======================================================================================




























See accompanying notes.

                                        6





                             CAIRN ENERGY USA, INC.

                            STATEMENTS OF CASH FLOWS
                     Six months ended June 30, 1996 and 1995




                                                                                  June 30,            June 30,
                                                                                   1996                 1995
                                                                               -------------       -------------
                                                                                          (in thousands)
Increase  (decrease)  in cash and cash  equivalents  Cash flows  from  operating
 activities:
                                                                                                  
  Net income....................................................................$ 3,461             $ 2,371
   Adjustments to reconcile net income to net
     cash provided by operating activities:
     Depreciation, depletion and amortization...................................  7,897               6,772
     Amortization of loan costs.................................................    191                 177
     Change in operating assets and liabilities:
       Accounts receivable......................................................   (568)             (3,420)
       Prepaid expenses.........................................................   (313)               (489)
       Accounts payable.........................................................    520                (841)
       Accrued liabilities......................................................   (139)                177
       Deferred revenue.........................................................     -                  (85)
       Advances (repayments) from (to) Cairn Energy PLC.........................     (6)                 48
                                                                                --------            --------
Net cash provided by operating activities....................................... 11,043               4,710


Cash flows from investing activities:
 Exploration and development expenditures.......................................(31,902)            (17,066)
 Proceeds from sale of natural gas and crude oil properties.....................    502               1,833
 Increase in other equipment....................................................   (150)               (153)
                                                                                --------            --------
Net cash used in investing activities...........................................(31,550)            (15,386)

Cash flows from financing activities:
 Proceeds from long-term debt................................................... 18,500              10,000
 Exercise of stock options......................................................     42                 102
 Other   .......................................................................    (11)                (55)
                                                                                --------            --------
Net cash provided by financing activities....................................... 18,531              10,047
                                                                                --------            --------
Net change in cash and cash equivalents......................................... (1,976)               (629)
Cash and cash equivalents at beginning of period................................  3,553               2,182
                                                                                --------            --------
Cash and cash equivalents at end of period......................................$ 1,577             $ 1,553
                                                                                ========            ========
Supplemental cash flow information -
 Interest paid in cash..........................................................$   838             $ 1,185
                                                                                ========            ========





See accompanying notes.

                                        7




                                                         




                             CAIRN ENERGY USA, INC.

                          Notes to Financial Statements


1. Basis of Presentation

In the opinion of management,  the accompanying  unaudited financial  statements
reflect all adjustments  (consisting only of normal recurring adjustments) which
are necessary for a fair  presentation of the financial  position of the Company
at June 30,  1996,  the results of its  operations  for the three and six months
ended  June 30,  1996 and 1995 and the  results  of its cash  flows  for the six
months ended June 30, 1996 and 1995. These financial  statements  should be read
in  conjunction  with the notes to the Company's  annual  financial  statements,
which were  included in the  Company's  Annual  Report on Form 10-K for the year
ended December 31, 1995, filed with the Securities and Exchange  Commission (the
"Commission") on March 5, 1996.

The consolidated  financial  statements  include the accounts of the Company and
its wholly-owned  subsidiary.  All intercompany  accounts and transactions  have
been eliminated in consolidation.


2.  Long-term debt.

Long-term  debt at June  30,  1996  and  December  31,  1995,  consisted  of the
following:



                                                                 June 30,                      December 31,
                                                                   1996                           1995
                                                                ------------                  --------------
                                                                                                
         Revolving credit agreement ............................$34,000,000                   $15,500,000
         Less: Current maturities of long-term debt.............  4,281,000                           -
                                                                ------------                  --------------
         Long-term debt less current maturities.................$29,719,000                   $15,500,000
                                                                ============                  ==============


The Company has a $50 million  credit  facility (the "INCC"  Credit  Agreement")
with   Internationale   Nederlanden   (U.S.)  Capital   Corporation  (INCC)  and
MeesPierson,  N.V. The INCC Credit Agreement is secured by substantially  all of
the Company's assets. It contains financial  covenants which require the Company
to  maintain a ratio of current  assets to current  liabilities  (excluding  the
current  portion of related  debt) of no less than 1.0 to 1.0 and a tangible net
worth of not less than $40 million.  The Company is currently in compliance with
such  financial  covenants.  At June  30,  1996,  the  Company  had  outstanding
borrowings  of $34.0  million  under  this  facility.  Prior  to June 28,  1996,
outstanding  borrowings  accrued interest at either INCC's fluctuating base rate
or INCC's reserve adjusted  Eurodollar rate plus 1.5%, at the Company's  option.
On June 28, 1996,  the INCC Credit  Agreement  was amended,  (the  "Amended INCC
Credit  Agreement")  to  decrease  the  addition  to the INCC  reserve  adjusted
Eurodollar  rate from 1.5% to 1.25% as long as  outstanding  borrowings are less
than 75% of the borrowing  base.  The borrowing base was also increased from $45
million to $50 million. On March 31, 1997, the borrowings outstanding under this
facility  will be  converted  to a term loan  that  requires  various  quarterly
principal  payments  from June 30, 1997 through  December 31, 1999.  Interest is
payable  quarterly  on any base rate  borrowings  and payable on maturity of any
Eurodollar borrowings.

The Amended INCC Credit  Agreement does not permit the Company to pay or declare
any cash or property  dividends or otherwise make any  distribution  of capital.
The  Company is  obligated  to pay a  quarterly  fee equal to one-half of 1% per
annum of the unused  portion of the  borrowing  base  under the  facility  and a
Letter of Credit fee for each Letter of Credit in the amount of one and one-half
percent (1.5%) per annum of the face amount of such Letter of Credit.


                                        8





The  Company's  ability to borrow  under the Amended  INCC Credit  Agreement  is
dependent upon the reserve value of its oil and gas  properties.  If the reserve
value of the Company's  borrowing  base  declines,  the amount  available to the
Company  under the Amended  INCC Credit  Agreement  will be reduced  and, to the
extent that the borrowing  base is less than the amount then  outstanding  under
the Amended INCC Credit  Agreement,  the Company will be obligated to repay such
excess amount on 30-days notice from INCC or to provide  additional  collateral.
INCC and  MeesPierson,  N.V.  have  substantial  discretion in  determining  the
reserve value of the borrowing base.  Under the terms of the Amended INCC Credit
Agreement,  the borrowing  base is determined  based on the reserve value of the
Company's oil and gas properties as of each January 1 and June 30.

The carrying value of the Company's long-term debt approximates fair value.



3.  Property and Equipment.

The Company  capitalized  approximately  $758,000 and $670,000 of internal costs
during  the six  months  ended  June  30,  1996  and  1995,  respectively.  Such
capitalized costs include salaries and related benefits of individuals  directly
involved in the Company's acquisition,  exploration, and development activities,
based on a percentage of their time devoted to such activities.

                                        9





                             CAIRN ENERGY USA, INC.

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



Item 2 of this document includes "forward looking" statements within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended.  Although the Company believes that
the  expectations  reflected in such forward  looking  statements are based upon
reasonable  assumptions,  it can give no assurance that its expectations will be
achieved.  Important  factors  ("Cautionary  Disclosures")  that could cause the
actual  results to differ  materially  from the Company's  expectations  are set
forth  under the  caption  "Risk  Factors" in the  Company's  Prospectus,  dated
September 14, 1995 and under the caption "Oil and Gas Revenues" in the Company's
Annual  Report  on Form  10-K for the year  ended  December  31,  1995,  and are
disclosed in conjunction  with the forward looking  statements  included herein.
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  Disclosures,  including  without  limitation  the
President's Letter contained in the Second Quarter Report to Stockholders.


Results of Operations

The following  table sets forth  certain  information  regarding the  production
volumes  of,  average  sales  prices  received  for,  average  production  costs
associated with, and average  depletion rate associated with the Company's sales
of oil and gas for the periods indicated.



                                                             Three months                         Six Months
                                                            ended June 30,                      ended June 30,
                                                      -------------------------------   -------------------------------
                                                       1996              1995              1996             1995
                                                     ----------        ----------       ----------        ----------

    Net Production:
                                                                                                  
      Gas (MMcf) ....................................  2,820             3,000            5,188             5,257
      Oil (MBbl).....................................     72               146              142               220
    Average Sales Price:
      Gas (per Mcf) (1) .............................$  2.12           $  1.68          $  2.28           $  1.65
      Oil (per Bbl)..................................$ 20.30           $ 18.58          $ 20.08           $ 18.28
    Average Production Costs:
      (per Mcfe) (2).................................$  0.31           $  0.27          $  0.27           $  0.24
    Depletion rate: (per Mcfe) ......................$  1.42           $  1.03          $  1.29           $  1.02


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

(1) Includes natural gas liquids.
(2)   Includes direct lifting costs (labor,  repairs and maintenance,  materials
      and  supplies)  and  the  administrative   costs  of  production  offices,
      insurance and property and severance taxes.

Three months ended June 30, 1996 and 1995

Revenues.  Total revenues  decreased $333,000 (4%) to $7.5 million for the three
months ended June 30, 1996 from $7.8 million for the three months ended June 30,
1995. Revenues decreased as a result of natural declining oil and gas production
coupled with  production  being  shut-in on Vermilion  203 and Main Pass 262 for
several  days due to  pipeline  repairs  partially  offset by higher oil and gas
prices.  Hedging  transactions  also had an impact on revenues.  Without hedging
transactions  the average  sales price for gas would have been $2.38 per Mcf for
the  quarter  ended June 30,  1996,  resulting  in an  increase  in  revenues of
$732,000. In the second quarter of 1995, hedging transactions

                                       10





resulted  in an  increase in revenue of $77,000.  Also,  expected  increases  in
production  from  East  Cameron  331/332  were not  realized  due to  delays  in
completing drilling and remedial work.

Expenses.  Total expenses  increased $360,000 (6%) to $6.6 million for the three
months ended June 30, 1996 from $6.3 million for the three months ended June 30,
1995. An increase in depreciation,  depletion and  amortization  ("DD&A") is the
reason for the  increase in  expenses.  DD&A  increased  $631,000  (16%) to $4.6
million for the three  months ended June 30, 1996 from $4.0 million for the same
period in 1995 due to an increase in the depletion  rate. A significant  part of
the depletion rate increase is due to drilling and acquisition  costs associated
with  exploration  wells  which were  drilled  during the first half of the year
which were  determined  to be dry being added to the full cost pool  without the
addition of new reserves.  Also, at the end of the second quarter,  based on the
advice of the Company's independent petroleum engineers, the Company reduced the
reserves  which it had booked in the proven  category at March 31, 1996,  on the
Company's  discovery on East Cameron  Blocks  349/350.  These reserves have been
reclassified as probable and possible.  Administrative  costs decreased  $97,000
(20%) to $396,000  for the quarter  ended June 30, 1996,  from  $493,000 for the
same  period  in  1995.  Decreased  legal  fees  coupled  with  an  increase  in
capitalized  salaries  and  benefits  of  individuals  directly  involved in the
Company's acquisition,  exploration and development activities accounted for the
majority of the reduction.  Interest  expense  decreased  $145,000 (20%) for the
three months ended June 30, 1996, to $592,000 from $737,000 for the same quarter
in 1995 due to lower interest rates. The changes in lease operating expenses and
production taxes were insignificant.

Net  Income.  Net income  decreased  $693,000  (44%),  or  $(0.05)  per share to
$871,000,  or $0.05 per  share for the  quarter  ended  June 30,  1996 from $1.6
million,  or $0.10 per share for the same period in 1995. The primary reason for
the  decrease  was  decreased  oil  and gas  production  coupled  with a  higher
depletion charge partially offset by increased oil and gas prices.  Earnings per
share  were  also  less due to an  increase  in the  average  number  of  shares
outstanding.

Six months ended June 30, 1996 and 1995

Revenues.  Total revenues  increased $1.9 million (15%) to $14.8 million for the
six months ended June 30, 1996, from $12.9 million for the six months ended June
30,  1995.  The primary  reason for the  increase  was higher oil and gas prices
partially  offset by  decreased  production.  Hedging  transactions  also had an
impact on revenues. Without hedging transactions the average sales price for gas
would have been $2.58 per Mcf for the six months ended June 30, 1996,  resulting
in an  increase in  revenues  of $1.6  million.  In the first six months of 1995
hedging transactions increased revenue by $102,000.

Expenses.  Total expenses  increased  $830,000 (8%) to $11.3 million for the six
months ended June 30, 1996, from $10.5 million for the six months ended June 30,
1995. An increase in depreciation,  depletion and  amortization  ("DD&A") is the
primary  reason for the increase in expenses.  DD&A increased $1.1 million (17%)
to $7.9 million for the six months  ended June 30,  1996,  from $6.8 million for
the same period in 1995 due to an increase in the depletion  rate. A significant
part of the  depletion  rate increase is due to drilling and  acquisition  costs
associated with exploration  wells that were determined to be dry being added to
the full cost pool  without  the  addition  of new  reserves.  Interest  expense
decreased  $321,000  (24%) to $1.0 million for the quarter  ended June 30, 1996,
from $1.3 million for the same period in 1995 due to lower interest  rates.  The
changes  in  lease   operating   expenses  and   administrative   expenses  were
insignificant.

Net Income.  Net income increased $1.1 million (46%), or $0.05 per share to $3.5
million or $0.20 per share for the six months  ended  June 30,  1996,  from $2.4
million,  or $0.15 per share for the same period in 1995. The primary reason for
the  increase  was  higher  oil and gas  prices  partially  offset by  decreased
production and increased depletion costs.

Capital Resources and Liquidity

At June 30, 1996,  the Company had existing  cash and cash  investments  of $1.6
million. Net cash provided by operating activities was $11.0 million for the six
months  ended June 30, 1996  compared  with $4.7  million for the same period in
1995.  The  primary  reason for this  increase  in cash  provided  by  operating
activities was higher results of operations  (or earnings  before  depreciation,
depletion and amortization) coupled with decreased working capital

                                       11





requirements.  Net cash used in  investing  activities  for the six months ended
June 30, 1996 was $31.6 million  compared with $15.4 million for the same period
in 1995. This increase was  principally due to expenditures  for exploration and
development projects.


Net cash provided by financing  activities  for the first six months of 1996 was
$18.5 million  compared with $10.0 million for the same period in 1995. The cash
provided by financing  activities for the period  consisted mainly of borrowings
under the Company's  revolving credit facility which were used to fund a portion
of the Company's capital spending program.

In the second quarter,  the Company  participated in a total of five exploration
wells, three of which were successful.  Two exploration  wells,  Vermilion Block
203 #A-5  (Cairn WI 50%) and Main Pass 301 #A-5 (Cairn WI 15.3%),  were  drilled
from existing platforms and are already on production. Another exploration well,
West Cameron 263 #1 (Cairn WI 50%), was suspended in July after encountering the
targeted  sands.  The rig which drilled that well has moved to a second location
and has commenced  drilling West Cameron 263 #2, an exploration well targeting a
separate  structure on the same block.  Although an exploration  well drilled on
Brazos  Block  397  encountered  pay,  the  Company  did  not  believe  it to be
commercial and elected not to participate in a completion.  An exploration well,
East Cameron 332 #A-11 (Cairn WI 13%),  targeting an objective in Block 337, was
unsuccessful.  The well was suspended and will be  sidetracked to the main field
pay in Block 332 as a development well.

In  general,  because  the  Company's  oil  and gas  reserves  are  depleted  by
production,  the success of its  business  strategy is dependent on a continuous
exploration  and  development   program.   Therefore,   the  Company's   capital
requirements  relate  primarily  to the  acquisition  of  undeveloped  leasehold
acreage and exploration and  development  activities.  In addition to pursuing a
number of existing exploration prospects,  the Company was the high bidder on 26
blocks in the Gulf of Mexico Central Area Lease Sale held on April 24, 1996. The
Company's  interest  in these  blocks  ranges  from 25 to 60  percent.  To date,
twenty-  four of the blocks have been  awarded and related  lease  bonuses  paid
through June 30, 1996 totaled $4.7  million.  If all 26 blocks are awarded,  the
Company's  additional  obligation for lease bonuses will be  approximately  $2.5
million which is expected to be funded from cash flow from operations.

                                       12





Effective  May 1, 1996 the Company  sold its  interest in the 8" pipeline  which
connects  the  Vermilion  203 platform to Tenneco's  12"  pipeline.  Proceeds of
$550,000 were credited to the full-cost  pool,  resulting in no  recognition  of
gain or loss for accounting purposes.

The Company's  operating needs and capital spending programs have been funded by
borrowings under its bank credit  facilities,  proceeds from public offerings of
its Common Stock and cash flows from operations. The Company expects to continue
with an active exploration program and to participate in a further seven to nine
exploration wells in the remainder of 1996 including the West Cameron 263 #2 and
the East Cameron 331 #A-12 which are  currently  drilling.  The Company  expects
capital expenditures during 1996 to total approximately $56 million. At June 30,
1996, the Company's capital resources consisted primarily of available borrowing
capacity under the Amended INCC Credit  Agreement  ($16.0 million) and cash flow
from operations.  Management  believes that cash flow from operations along with
the amount  available under the Amended INCC Credit Agreement will be sufficient
to finance the currently planned exploration and development expenditures.

If the Company is successful  in  substantially  all of its currently  scheduled
exploration prospects,  additional funds may be required in order to conduct the
necessary development  activities.  If necessary,  the Company may seek to raise
additional capital in public or private equity or debt markets. No assurance can
be given that the  Company  will be able to raise  such  capital if needed or on
terms that are  favorable  to the  Company.  Any  resulting  lack of  sufficient
capital may require the Company to reduce its interest in such  properties or to
forego  developing  such  reserves.  In  addition,  the Company  does not act as
operator with respect to most of its properties.  The Company may not be able to
control the  development  activities  or the  associated  costs with  respect to
properties operated by other parties.

The Company's revenues and the value of its oil and gas properties have been and
will  continue to be affected  by changes in oil and gas prices.  The  Company's
ability to maintain current borrowing  capacity and to obtain additional capital
on attractive terms is also substantially  dependent on oil and gas prices (Note
2).  Oil  and  gas  prices  are  subject  to  significant   seasonal  and  other
fluctuations  that are beyond  the  Company's  ability  to  control or  predict.
Although  certain of the Company's  costs and expenses are affected by the level
of  inflation,  inflation  has not had a  significant  effect  on the  Company's
results of operations during 1995 or the first six months of 1996.

In an effort to reduce the effects of the volatility of the price of oil and gas
on the Company's operations,  management has adopted a policy of hedging oil and
gas  prices,  usually  when  such  prices  are at or in  excess  of  the  prices
anticipated  in the  Company's  operating  budget,  through the use of commodity
futures,  options,  forward contracts and swap agreements.  Hedging transactions
are limited by the Board of Directors  such that no  transaction  may fix an oil
and gas price for a term of more than 12 months,  and the  aggregate oil and gas
production  covered by all  transactions  may not  exceed  50% of the  Company's
budgeted  production for any 12-month period from the date of the transaction or
75% of the Company's  budgeted  production for any single month from the date of
the  transaction.  By hedging  its oil and gas prices,  the  Company  intends to
mitigate  the risk of  future  declines  in oil and gas  prices.  Under  certain
contracts should oil or gas prices increase above the contract rate, the Company
will not participate in the higher prices for the production.

The Company has entered into a number of gas price swap transactions under which
the Company  receives a fixed price per MMBtu and pays a floating price based on
the  settlement  prices  for the NYMEX  Natural  Gas  futures  contract  for the
delivery  month.  In total under these contracts the Company has fixed the price
of 3,345,000  MMBtu of gas for the period January to December 1996 at an average
price of $1.957 per MMBtu.  During the first six months of 1996 and 1995 oil and
gas revenues were decreased $1.6 million and increased  $102,000,  respectively,
as a result of hedging transactions.

The Company may enter into certain interest rate hedging  contracts.  By hedging
its  interest  rate under its  credit  facility,  the  Company  would  intend to
mitigate the risk of future  increases in interest rates.  Should interest rates
decrease below the contract rate, the Company will not  participate in the lower
interest rate for the portion of the credit facility under the hedging contract.
The Company currently has no interest rate hedging contracts in place.



                                       13





                             CAIRN ENERGY USA, INC.


                           PART II - OTHER INFORMATION

ITEM 1 - LEGAL PROCEEDINGS

No new material developments.


ITEM 2 - CHANGES IN SECURITIES

None


ITEM 3 - DEFAULTS UPON SENIOR SECURITIES

None


ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)      The Registrant held its annual meeting of stockholders on May 22, 1996
         ("the Annual Meeting").

(b)      Proxies for the Annual  Meeting were  solicited  pursuant to Regulation
         14; there was no solicitation  in opposition to  management's  nominees
         for directors as listed in the Proxy  Statement for the Annual  Meeting
         and all such nominees were elected.

         Directors elected were Messrs. Michael R. Gilbert, J. Munro Sutherland,
         Jack O. Nutter, II, R. Daniel Robins, John C. Halsted, James M.  
         Alexander, Thomas R. Hix and Robert P. Murphy.

(c)      Briefly  described  below are other  matters  voted  upon at the Annual
         Meeting  and the  number of votes  for,  against  and  abstaining  with
         respect to such matters.

         Proposal to amend the Company's 1993 Stock Option Plan, as amended,  to
         increase the number of shares  reserved for issuance  upon  exercise of
         options  granted  pursuant to the 1993 Stock  Option Plan from  650,000
         shares to 1,150,000 shares.
                  For                                 9,361,691
                  Against                             2,080,692
                  Abstain                                35,240

         Proposal to amend the Company's 1993 Stock Option Plan, as amended,  to
         amend certain provisions regarding the excercisability of options.
                  For                                10,424,881
                  Against                             1,016,672
                  Abstain                                36,070

         Proposal to amend the Company's  1993  Directors  Stock Option Plan, as
         amended,  to increase the number of shares  reserved for issuance  upon
         exercise of options granted pursuant to the 1993 Directors Stock Option
         Plan from 150,000 shares to 270,000 shares.
                  For                                11,341,491
                  Against                               102,122
                  Abstain                                34,010

         No other business was brought before the Annual Meeting.

                                       14







ITEM 5 - OTHER INFORMATION

None


ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K

Each of the following exhibits is filed herewith:


         4.1+     Amendment No. 3 to Cairn Energy USA, Inc. 1993 Stock Option 
                  Plan, as amended (Incorporated by reference to Exhibit 4.3 to 
                  the Company's Registration Statement on Form S-8, registration
                  no. 333-5165; filed with the Commission on June 4, 1996).

         4.2+     Form of Incentive Stock Option Agreement under the Cairn 
                  Energy USA, Inc. 1993 Stock Option Plan (Incorporated by 
                  reference to Exhibit 4.4 to the Company's Registration 
                  Statement on Form S-8, registration no. 333-5165; filed with
                  the Commission on June 4, 1996).

         4.3+     Form on Nonstatutory Stock Option Agreement under the Cairn 
                  Energy USA, Inc. 1993 Stock Option Plan (Incorporated by 
                  reference to Exhibit 4.5 to the Company's Registration 
                  Statement on Form S-8, registration no. 333-5165; filed with 
                  the Commission on June 4, 1996).

         4.4+     Cairn Energy USA, Inc. 1993 Directors Stock Option Plan, as 
                  amended (Incorporated by reference to Exhibit 4.6 to the 
                  Company's Registration Statement on Form S-8, registration no.
                  333-5165; filed with the Commission on June 4, 1996).

        27.1      Financial Data Schedule
- ------------------
         +        Stock option plan, management contract or compensatory 
                  arrangement.


                                       15








                                   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.


                             CAIRN ENERGY USA, INC.
                                  (Registrant)




Date: August 1, 1996                         /s/ Michael R. Gilbert
                                             ----------------------

                                             Michael R. Gilbert
                                             President





                                             /s/ J. Munro M. Sutherland

                                             J. Munro M. Sutherland
                                             Senior Vice President and Treasurer
                                             (Principal Financial Officer)

                                       16