1


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


                                  FORM 10-Q

[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

                           Commission File No 0-26484

                              DLB OIL & GAS, INC.
             (Exact name of registrant as specified in its charter)


               OKLAHOMA                                 73-1358299
      (State or other jurisdiction of          (IRS Employer Identification No.)
      incorporation of organization)

      1601 NORTHWEST EXPRESSWAY, SUITE 700
      OKLAHOMA CITY, OKLAHOMA                          73118-1401
      (Address of principal executive offices)         (Zip Code)


      Registrant's telephone number, including area code (405) 848-8808

      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 report), and (2) has been subject to such filing requirements
      for the past 90 days.
      Yes      X       No
              ---          ---

      The number of shares outstanding of Registrant's common stock,
      $.001 par value, as of July 31, 1996 was 12,975,000.


   2



                              DLB OIL & GAS, INC.

                               TABLE OF CONTENTS
                           FORM 10-Q QUARTERLY REPORT


PART I.  FINANCIAL INFORMATION



                                                                   
 Item 1.  Consolidated Financial Statements:
          
             Consolidated Balance Sheets
             June 30, 1996 (Unaudited) and December 31, 1995             3
          
             Consolidated Statements of Operations (Unaudited)
             For the Three Months Ended June 30, 1996 and 1995 and
             Six Months Ended June 30, 1996 and 1995                     4
          
             Statements of Consolidated Shareholders' Equity
             As of June 30, 1996 (Unaudited) and
             December 31, 1995 and 1994                                  5
          
             Consolidated Statements of Cash Flows (Unaudited)
             For the Six Months Ended
             June 30, 1996 and June 30, 1995                             6
          
             Notes to Consolidated Financial Statements                  7
          
 Item 2.  Management's Discussion and Analysis of
          Results of Operations and Financial Condition                 12


PART II.  OTHER INFORMATION

 Item 1.  Legal Proceedings                                              18
          
 Item 4.  Submission of Matters to a Vote of Security Holders            18
          
 Item 6.  Exhibits and Reports on Form 8-K                               18
          
          Signatures                                                     21




                                       2


   3

PART I.  FINANCIAL INFORMATION
Item 1.


                              DLB OIL & GAS, INC.
                          CONSOLIDATED BALANCE SHEETS


                                                                                    JUNE 30,      DECEMBER 31,
                                                                                     1996             1995
                                                                                -------------    -------------
                                                                                 (UNAUDITED)
                                                                                                     
                                     ASSETS
Current assets:
      Cash and cash equivalents                                                 $   3,962,000    $  14,313,000
      Marketable securities - cost which
          approximates market value (Note 4)                                        3,680,000             --
      Accounts receivable                                                           6,741,000        4,850,000
      Prepaid expenses                                                                399,000          324,000
                                                                                -------------    -------------
                     Total current assets                                          14,782,000       19,487,000
                                                                                -------------    -------------
Property and equipment - at cost, based on the full cost method of accounting
      for oil and natural gas properties (Note 5):
          Oil and natural gas properties subject to amortization                   98,352,000       62,275,000
          Oil and natural gas properties not subject to amortization               13,972,000       10,037,000
          Natural gas processing plants and gathering systems                       1,173,000        3,094,000
          Saltwater disposal system                                                 1,119,000        1,119,000
          Other property and equipment                                              1,101,000          948,000
                                                                                -------------    -------------
                                                                                  115,717,000       77,473,000
          Accumulated depreciation, depletion and amortization                    (21,930,000)     (18,812,000)
                                                                                -------------    -------------
                                                                                   93,787,000       58,661,000
                                                                                -------------    -------------
Other assets                                                                           50,000           59,000
                                                                                -------------    -------------
                              Total assets                                      $ 108,619,000    $  78,207,000
                                                                                =============    =============

                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
      Trade accounts payable                                                    $   3,561,000    $   3,853,000
      Revenue and royalty distributions payable                                       460,000        1,527,000
      Drilling advances and other liabilities                                          39,000          190,000
      Accrued liabilities                                                             168,000          193,000
                                                                                -------------    -------------
                     Total current liabilities                                      4,228,000        5,763,000
                                                                                -------------    -------------

Long-term debt                                                                     30,000,000             --

Deferred income tax liability (Note 6)                                             13,703,000       12,900,000

Shareholders' equity (Note 7):
      Preferred stock, 5,000,000 shares authorized; no shares
          issued and outstanding                                                         --               --
      Common stock, 130,000,000 shares authorized; 13,000,000
          shares issued; 12,975,000 and 13,000,000 outstanding
          at June 30, 1996 and December 31, 1995, respectively                         13,000           13,000
      Additional paid in capital                                                   57,910,000       57,910,000
      Retained earnings                                                             2,946,000        1,621,000
      Treasury stock (25,000 shares at June 30, 1996, at cost)                       (181,000)            --
                                                                                -------------    -------------
                     Total shareholders' equity                                    60,688,000       59,544,000
                                                                                -------------    -------------
                              Total liabilities and shareholders' equity        $ 108,619,000    $  78,207,000
                                                                                =============    =============


See accompanying notes to consolidated financial statements


                                       3


   4

                              DLB OIL & GAS, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)



                                               THREE MONTHS ENDED              SIX MONTHS ENDED
                                                     JUNE 30,                      JUNE 30,
                                           ---------------------------   ---------------------------
                                               1996           1995           1996           1995
                                           ------------   ------------   ------------   ------------
                                                                                     
Revenues:
     Oil and natural gas sales             $  5,515,000   $  4,859,000   $  9,996,000   $  9,100,000
     Natural gas gathering, processing
                 and transportation, net        313,000      1,124,000        390,000      1,787,000
     Interest                                    79,000         24,000        263,000         50,000
     Other                                       17,000          4,000         29,000        343,000
                                           ------------   ------------   ------------   ------------
                                              5,924,000      6,011,000     10,678,000     11,280,000

Expenses:
     Lease operating                          1,590,000      1,291,000      2,801,000      2,529,000
     Depreciation, depletion,
                 and amortization             2,031,000      1,789,000      3,825,000      3,420,000
     General and administrative                 738,000        317,000      1,465,000        646,000
     Interest                                   251,000        222,000        251,000        401,000
     Loss on sale of assets (Note 8)               --             --          208,000           --
                                           ------------   ------------   ------------   ------------
                                              4,610,000      3,619,000      8,550,000      6,996,000
                                           ------------   ------------   ------------   ------------

Income before income taxes                    1,314,000      2,392,000      2,128,000      4,284,000

Deferred income taxes (Note 6)                  494,000           --          803,000           --
Pro forma income taxes (Note 6)                    --          957,000           --        1,714,000
                                           ============   ============   ============   ============
Net income                                 $    820,000   $  1,435,000   $  1,325,000   $  2,570,000
                                           ============   ============   ============   ============
Net income per common share                $       0.06   $       0.14   $       0.10   $       0.26
                                           ============   ============   ============   ============

Weighted average common
     shares outstanding                      12,975,000     10,000,000     12,981,000     10,000,000
                                           ============   ============   ============   ============


See accompanying notes to consolidated financial statements




                                       4

   5

                              DLB OIL & GAS, INC.
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



                                                                                              YEAR ENDED DECEMBER 31,
                                                                         SIX MONTHS ENDED  ----------------------------
                                                                           JUNE 30, 1996       1995            1994
                                                                           ------------    ------------    ------------
                                                                            (UNAUDITED)
                                                                                                         
Common stock - shares outstanding:
      Balance, beginning of period                                           13,000,000            --              --
      Issuance of stock in connection with the Merger                              --        10,000,000            --
      Sale of stock in connection with the public offering, net of costs           --         3,000,000            --
                                                                           ------------    ------------    ------------
      Balance, end of period                                                 13,000,000      13,000,000            --
                                                                           ============    ============    ============

Common stock - amount:
      Balance, beginning of period                                         $     13,000    $       --      $       --
      Issuance of stock in connection with the Merger                              --            10,000            --
      Sale of stock in connection with the public offering, net of costs           --             3,000            --
                                                                           ------------    ------------    ------------
      Balance, end of period                                               $     13,000    $     13,000    $       --
                                                                           ============    ============    ============

Additional paid in capital:
      Balance, beginning of period                                         $ 57,910,000    $       --      $       --
      Issuance of stock in connection with the Merger                              --        31,017,000            --
      Sale of stock in connection with the public offering, net of costs           --        26,893,000            --
                                                                           ------------    ------------    ------------
      Balance, end of period                                               $ 57,910,000    $ 57,910,000    $       --
                                                                           ============    ============    ============

Retained earnings:
      Balance, beginning of period                                         $  1,621,000    $       --      $       --
      Post-public offering net income                                              --         1,621,000            --
      Net income                                                              1,325,000            --              --
                                                                           ------------    ------------    ------------
      Balance, end of period                                               $  2,946,000    $  1,621,000    $       --
                                                                           ============    ============    ============

Treasury stock:
      Balance, beginning of period                                         $       --      $       --      $       --
      Repurchase of stock (Note 5)                                             (181,000)           --              --
                                                                           ------------    ------------    ------------
      Balance, end of period                                               $   (181,000)   $       --      $       --
                                                                           ============    ============    ============

Total:
      Balance, beginning of period                                         $ 59,544,000    $       --      $       --
      Issuance of stock in connection with the Merger                              --        31,027,000            --
      Sale of stock in connection with the public offering, net of costs           --        26,896,000            --
      Post-public offering net income                                              --         1,621,000            --
      Repurchase of stock (Note 5)                                             (181,000)           --              --
      Net income                                                              1,325,000            --              --
                                                                           ------------    ------------    ------------
      Balance, end of period                                               $ 60,688,000    $ 59,544,000    $       --
                                                                           ============    ============    ============

Combined shareholders' equity:
      Balance, beginning of period                                         $       --      $ 39,012,000    $ 30,164,000
      Contributed capital                                                          --             4,000       2,138,000
      Distributions to stockholders                                                --        (1,192,000)     (3,196,000)
      Pre-public offering net income (loss)                                        --        (6,797,000)      9,906,000
      Issuance of stock in connection with the Merger                              --       (31,027,000)           --
                                                                           ------------    ------------    ------------
      Balance, end of period                                               $       --      $       --      $ 39,012,000
                                                                           ============    ============    ============


See accompanying notes to consolidated financial statements.






                                       5

   6

                               DLB OIL & GAS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                               SIX MONTHS ENDED JUNE 30,
                                                                             ----------------------------
                                                                                 1996            1995
                                                                             ------------    ------------
                                                                                                
Cash flows from operating activities:
    Net income                                                               $  1,325,000    $  2,570,000
    Adjustments to reconcile net income
         to net cash provided by operating activities:
            Depreciation, depletion, and
                amortization                                                    3,825,000       3,420,000
            Pro forma income taxes                                                   --         1,714,000
            Deferred income taxes                                                 803,000            --
            Loss on sale of assets                                                208,000            --
            Increase in accounts receivable                                    (1,891,000)       (225,000)
            Increase in prepaid expenses                                          (75,000)       (381,000)
            Decrease in accounts payable, distributions payable
                and accrued liabilities                                        (1,384,000)     (2,097,000)
            Increase (decrease) in drilling advances and other liabilities       (151,000)       (226,000)
                                                                             ------------    ------------
                Net cash provided by operating activities                       2,660,000       4,775,000
                                                                             ------------    ------------

Cash flows from investing activities:
    Expenditures for property and equipment                                   (40,520,000)     (7,035,000)
    Purchase of investments and other assets                                   (3,690,000)       (307,000)
    Proceeds from sales of assets                                               1,380,000            --
                                                                             ------------    ------------
                Net cash used in investing activities                         (42,830,000)     (7,342,000)
                                                                             ------------    ------------

Cash flows from financing activities:
    Proceeds of long-term debt                                                 30,000,000       3,000,000
    Contributed capital                                                              --             4,000
    Distributions to shareholders                                                    --        (1,192,000)
    Purchase of treasury stock                                                   (181,000)           --
                                                                             ------------    ------------
                Net cash provided by financing activities                      29,819,000       1,812,000
                                                                             ------------    ------------

Net increase (decrease) in cash and cash equivalents:                         (10,351,000)       (755,000)

Cash and cash equivalents beginning of year                                    14,313,000       3,059,000
                                                                             ------------    ------------
Cash and cash equivalents end of year                                        $  3,962,000    $  2,304,000
                                                                             ============    ============

Supplemental cash flow information:
    Cash payments for interest                                               $    251,000    $    434,000
                                                                             ============    ============


See accompanying notes to consolidated financial statements




                                       6

   7




                              DLB OIL & GAS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 30, 1996



(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

      DLB Oil & Gas, Inc. (DLB or the Company) engages primarily in the
      exploration for and development of crude oil and natural gas fields.  The
      Company focuses its efforts and is an active explorer in Oklahoma and
      Kansas.  The Company also engages to a lesser extent, in the gathering,
      processing, transportation and marketing of hydrocarbons and conducts
      secondary oil recovery activities.

      The accompanying consolidated financial statements covering periods prior
      to July 20, 1995, the date of the merger of Davidson Oil and Gas, Inc.
      (Davidson) into DLB, include each of their accounts and their
      proportionate share of a venture involved in the production of oil and
      natural gas and in the gathering, processing and transporting of natural
      gas.  Due to the nature of a joint venture agreement between the Company
      and Davidson, the Company and Davidson were considered to be under common
      control prior to the merger.

      The accompanying consolidated financial statements covering periods on or
      after July 20, 1995, include the consolidated accounts of the Company and
      its wholly owned subsidiaries, and its proportionate share of a venture
      involved in the production of oil and natural gas and in the gathering,
      processing and transporting of natural gas.  (See Note 8 to Consolidated
      Financial Statements.)  All intercompany transactions and balances have
      been eliminated in consolidation.


(2)   INITIAL PUBLIC OFFERING

      On July 25, 1995, the Company issued 3,000,000 shares of common stock
      through a public offering at $10 per share.  Net proceeds to the Company
      from the offering, after selling and offering costs, were $26,896,000.
      The Company used $11,231,000 of these proceeds to retire then existing
      indebtedness under its revolving line of credit facilities.

                                       7



   8

                              DLB OIL & GAS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)


(3)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Basis of Presentation

      The accompanying consolidated financial statements and notes thereto have
      been prepared pursuant to the rules and regulations of the Securities and
      Exchange Commission.  Accordingly, certain footnote disclosures normally
      included in financial statements prepared in accordance with generally
      accepted accounting principles have been omitted pursuant to such rules
      and regulations.  The accompanying consolidated financial statements and
      notes thereto should be read in conjunction with the consolidated
      financial statements and notes included in DLB's 1995 annual report on
      Form 10-K.

      In the opinion of DLB's management, all adjustments (all of which are
      normal  and recurring) have been made which are necessary to fairly state
      the consolidated financial position of the Company and its subsidiaries
      as of June 30, 1996, and the results of their operations and their cash
      flows for the three month periods ended June 30, 1996 and 1995.


(4)   MARKETABLE SECURITIES

      During the first six months of 1996, the Company acquired senior
      unsecured notes with a face value of $11,644,000 in open market
      transactions for $3,680,000.  The notes were issued by an oil and gas
      company that had previously filed for Chapter 11 reorganization.


(5)   PROPERTY AND EQUIPMENT

      PROPERTIES ACQUIRED

      On May 31, 1996, the Company closed the purchase of certain Oklahoma oil
      and natural gas properties of Amerada Hess Corporation ("Amerada Hess")
      for approximately $33,300,000.  The purchase price is subject to
      post-closing price adjustments for assets-related revenues and costs and
      is being accounted for under the purchase method of accounting.  The
      Company funded the purchase through existing cash funds and borrowings of
      $30,000,000 from its existing credit facilities.

      The acquired properties are located in Oklahoma (Mid-continent area),
      which has been DLB's core area of focus for exploration and development
      activities.  The Company intends to use these properties to increase
      exploration and development operations in this 

                                       8


   9

                              DLB OIL & GAS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)



      core area.  Management expects to rework and recomplete existing wells,
      and pursue new infill and exploratory drilling locations.  The
      acquisition also included 15,100 miles of proprietary seismic data,
      geologic and well data.

      The acquired properties consist of 44 oil and natural gas fields, nine of
      which the Company will operate, and 1,196 gross (111.8 net) wells.  Total
      estimated proved reserves as of January 1, 1996, net to the Company, are
      7.2 Mmboe, which increases the company's total estimated proved reserves
      as of that date to 16.6 Mmboe.  Proved reserves attributable to the
      acquired properties are divided approximately 43% oil and 57% natural
      gas.



                                                  SIX MONTHS ENDED
                                                    JUNE 30, 1996
                                                     (PRO FORMA)
                                                  ----------------
                                                          
Revenues:
       Oil and natural gas sales                     $14,823,000
       Natural gas gathering, processing
           and transportation, net                       390,000
       Interest                                          263,000
       Other                                              29,000
                                                     -----------
                                                      15,505,000

Expenses:
       Lease operating                                 4,519,000
       Depreciation, depletion,
           and amortization                            4,983,000
       General and administrative                      1,465,000
       Interest                                          940,000
       Loss on sale of assets                            208,000
                                                     -----------
                                                      12,115,000
                                                     -----------

Income before income taxes                             3,390,000

Deferred income taxes (Note 6)                         1,279,000
                                                     ===========
Net income                                           $ 2,111,000
                                                     ===========
Net income per common share                          $      0.16
                                                     ===========

Weighted average common
       shares outstanding                             12,981,000
                                                     ===========


See accompanying notes to consolidated financial statements



                                       9



   10

                              DLB OIL & GAS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)




(6)   INCOME TAXES

      Prior to the merger and initial public offering, the Company and Davidson
      filed separate income tax returns as Subchapter S corporations under the
      provisions of the Internal Revenue Code.  The Company's S election
      terminated upon the merger and initial public offering.  As a result of
      the Company's termination of the S election, the Company recognized a
      charge against operations in the amount of $11,500,000 for deferred
      income taxes during 1995.  The charge represented the tax effect of the
      difference between the financial statement carrying values and the income
      tax basis of the Company's assets and liabilities on the date the S
      election  was terminated.

      Tax strategies implemented by the shareholders prior to the merger are
      not reflective of the results that the Company would have achieved if the
      Company had been directly subject to income taxes.  Therefore, results of
      the operations for the periods prior to the offering, reflect a pro forma
      provision for income tax expense at a rate of  approximately 40% (based
      upon blended Federal and state rates) of income before taxes.  Subsequent
      to the offering the results of operation reflect a deferred provision for
      income tax expense at a blended rate of approximately 37.7%.


(7)   SHAREHOLDERS' EQUITY

      Effective with the merger of the Company and Davidson, the capital
      structure of the Company consisted of 130,000,000 authorized common
      shares ($.001 par value) with 10,000,000 shares outstanding along with
      5,000,000 authorized preferred shares with no preferred shares
      outstanding.  The former shareholders of DLB and Davidson hold 10,000,000
      shares of the Company's common stock.  For financial reporting purposes,
      combined shareholder's equity at the date of the merger was converted
      into the Company's common stock and additional paid-in-capital.

      As detailed in Note 2, the Company issued 3,000,000 shares of common
      stock through a public offering at $10 per share.

      On February 8, 1996, the Company announced a common stock repurchase
      plan.  Under terms of the plan, up to $5,000,000 of common stock can be
      repurchased from time to time.  On February 7, 1996, approximately 25,000
      shares were repurchased for $181,000.  Repurchased stock is held as
      treasury stock by the Company.

      In connection with the public offering, the Company issued stock options
      covering 1,625,000 shares of common stock to its employees.  Options for
      1,300,000 shares vest 

                                       10



   11

                              DLB OIL & GAS, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(CONTINUED)


      and are exercisable at $10 per share in 20 equal quarterly installments
      which commenced with the quarter ended October  31, 1995.  The remaining
      325,000 options vest in five equal annual installments commencing January
      1, 1996 and are exercisable at $10 per share.  As of June 30, 1996,
      260,000 options have vested and are exercisable.

(8)   SETTLEMENT OF CONTINGENCY

      In February 1996, the Company settled claims that it had submitted to
      arbitration against a joint venture partner alleging breach of contract
      and tortuous conduct.  The claims arose under the terms of the Carmen
      Field Joint Venture Agreement dated May 26, 1993, between the Company and
      Magic Circle Acquisition Corporation ("Magic Circle").  The Company
      settled its claims by the agreement dated February 9, 1996.  The
      settlement agreement provided for mutual releases of all claims arising
      out of the Carmen Field Joint Venture ("CFJV"), dissolution of the CFJV,
      assignment to the Company of its interest in the CFJV oil and natural gas
      properties, the payment of $3,349,000 to the Company, the transfer to the
      Company of its share of a small gathering system in Stephens County,
      Oklahoma, and the transfer to Magic Circle of gathering, processing and
      compression facilities in Alfalfa and Woodward Counties, Oklahoma.  The
      Company recognized a net loss of $208,000, which included $212,000 of
      legal and accounting expenses, related to the transfer of the gathering,
      processing and compression facilities.

(9)   SUBSEQUENT EVENTS

      An interest owner in the Amerada Hess properties filed a lawsuit against
      Amerada Hess and the Company for denying the interest owner's election of
      preferential purchase rights on certain leases included in the Amerada
      Hess properties.  The interest owner is seeking performance of its
      election of the preferential purchase rights from the Company.  Amerada
      Hess and the Company have asserted that the interest owner's election to
      exercise its preferential rights was not made on a timely basis and is,
      therefore, not valid.

      If DLB is unsuccessful in defending its position on the claim asserted by
      the interest owner, DLB would receive an additional $2.4 million from the
      interest owner for the leases.  The Company would also be required to
      reimburse the interest owner for revenues received on the respective
      leases, net of production costs.  The Company does not anticipate that
      this legal action would significantly impact its financial position,
      liquidity, or results of operations.

      At the present time, as the Company deems these claims invalid, the
      Company has recognized the values of the oil and natural gas properties
      for financial reporting purposes.

                                       11


   12

Item 2.


                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


     The following discussion is intended to assist in an understanding of the
Company's financial position as of June 30, 1996, and its results of operations
for the three month and the six month periods ended June 30, 1996 and June 30,
1995.  The Consolidated Financial Statements and Notes included in this report
contain additional information and should be referred to in conjunction with
this discussion.  It is presumed that the readers have read or have access to
DLB's 1995 annual report on Form 10-K.

     
     The information in this document includes forward-looking statements that
are based on assumptions that in the future may prove to be inaccurate.
Those statements, and the Company's business and prospects, are subject to a
number of risks including the volatility of oil and gas prices, environmental
risks, operating hazards and risks, risks related to exploration and development
drilling, uncertainties about estimates of reserves, competition, government
regulation, and the ability of the Company to implement its business strategy.


                                       12


   13




RESULTS OF OPERATIONS

The following table sets forth certain financial and production information of
the Company.



FINANCIAL DATA (in thousands)                  THREE MONTHS ENDED      SIX MONTHS ENDED
                                                     JUNE 30,              JUNE 30,
                                               -------------------   -------------------
                                                 1996       1995       1996       1995
                                               --------   --------   --------   --------
                                                                         
Revenues
   Oil                                         $  3,178   $  3,652   $  5,849   $  6,570
   Natural gas                                    2,337      1,207      4,147      2,530
                                               --------   --------   --------   --------
                                                  5,515      4,859      9,996      9,100
   Natural gas gathering,
       processing & trans                           313      1,124        390      1,787
   Interest & other income                           96         28        292        393
                                               --------   --------   --------   --------
                                                  5,924      6,011     10,678     11,280
                                               --------   --------   --------   --------
Expenses
   Lease operating (1)                            1,590      1,291      2,801      2,529
   General & administrative                         738        317      1,465        646
   Loss on sale of assets                          --         --          208       --
                                               --------   --------   --------   --------
                                                  2,328      1,608      4,474      3,175
EBITDA (2)                                        3,596      4,403      6,204      8,105
Depreciation, depletion & amortization            2,031      1,789      3,825      3,420
Earnings before interest and taxes                1,565      2,614      2,379      4,685
Interest expense                                    251        222        251        401
Earnings before taxes                             1,314      2,392      2,128      4,284
Income taxes
   Pro forma                                       --          957       --        1,714
   Deferred                                         494       --          803       --
                                               --------   --------   --------   --------
Net income                                     $    820   $  1,435   $  1,325   $  2,570
                                               ========   ========   ========   ========

PER SHARE DATA
Net income                                     $   0.06   $   0.14   $   0.10   $   0.26
                                               ========   ========   ========   ========
Average shares outstanding (in thousands)        12,975     10,000     12,981     10,000

PRODUCTION DATA (in thousands except prices)
Oil (Mbbl)                                          153        193        296        372
Natural gas (Mmcf)                                1,059        644      1,942      1,400
Barrel oil equivalent (MBOE)                        330        300        620        605
Oil ($/Bbl)                                    $  20.82   $  19.08   $  19.77   $  17.74
Gas ($/Mcf)                                        2.21       1.83       2.14       1.79
$/BOE                                             16.76      16.20      16.13      15.04
EXPENSE DATA ($/BOE)
Lease operating                                $   4.83   $   4.30   $   4.52   $   4.18
Depreciation, depletion and amortization (3)       5.68       5.43       5.72       5.19
General and administrative                         2.24       1.06       2.36       1.07


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

   (1)  The components of lease operating expense may vary substantially
        among wells depending on the methods of recovery employed and other
        factors, but generally include production taxes, administrative
        overhead, maintenance and repairs, labor and utilities.
   (2)  EBITDA is defined as earnings before interest, taxes, depreciation,
        depletion and amortization.
   (3)  The depreciation, depletion and amortization ("DD&A") reflected on a
        BOE basis excludes DD&A associated with gas plant, salt water disposal 
        system, and other non-oil and gas property and equipment.


                                       13

   14



THREE MONTHS ENDED JUNE 30, 1996 COMPARED WITH THE THREE MONTHS ENDED JUNE 30,
1995

Revenues.  Total revenues for the three months ended June 30, 1996 were $5.9
million, a reduction of $0.1 million from the comparable period in 1995.  The
$0.7 million increase in oil and gas sales revenue was slightly exceeded by the
$0.8 million decrease in revenue related to the dissolution of the CFJV.  (See
Note 8 to the Consolidated Financial Statements).  The dissolution resulted in
the sale of certain gas gathering and compression assets, which reduced gas
gathering, processing and transportation revenues to $0.3 million for the three
months ended June 30, 1996 from $1.1 million for the three months ended June
30, 1995.  Production of oil and gas was 153 Mbbl and 1059 Mmcf, respectively,
in the three months ended June 30, 1996, as compared to 193 Mbbl and 644 Mmcf,
respectively, in the same period of 1995.  The increase in oil and gas sales
revenues for the three months ended June 30, 1996, of $0.7 million was due to
an increase in production from the same period in 1995.  The average price
received for oil increased to $20.82 per barrel in the second three months of
1996 from $19.08 in the three months ended June 30, 1995.  The average price
received for natural gas increased to $2.21 per Mcf in the three months ended
June 30, 1996 from $1.83 per Mcf for the same period in 1995.  Increases in gas
production exceeded decreases in oil production on a BOE basis, as production
on a BOE basis increased 10%.

Lease operating expense.  Lease operating expenses increased to $1.6 million
for the three months ended June 30, 1996 from $1.3 million for the comparable
period in 1995.  On a BOE basis, lease operating expense was $4.83 per BOE for
the three months ended June 30, 1996 as compared to $4.30 per BOE in the same
period in 1995 due to decreased production from existing wells without a
corresponding decrease in operating expenses.  Management believes that lease
operating expenses will be at higher levels in the future as a result of the
Amerada Hess Acquisition.  In the longer term, however, management anticipates
lower lease operating expense per BOE through the implementation of more
efficient operations and additional exploitation of the properties.

Depreciation, depletion and amortization expense.  Depreciation, depletion and
amortization (DD&A) expense was $2.0 and $1.8 million for the three months
ended June 30, 1996 and 1995, respectively.  The DD&A rate related to oil and
gas properties was $5.68 and $5.43 per BOE for the three months ended June 30,
1996 and 1995, respectively.  The increase in DD&A per BOE resulted primarily
from increased level of capital expenditures for exploration, development,
waterfloods, property acquisitions, gas plant and gathering facilities and
other property and equipment in the three months ended June 30, 1996 and as
compared to 1995.

General and administrative expense.  General and administrative expense
increased to $0.7 million for the three months ended June 30, 1996, from $0.3
million in the comparable period in 1995.  This increase was primarily
attributable to staffing increases and additional corporate expenses to handle
higher levels of activity following the July 1995 initial public offering and
$33.3 million Amerada Hess Acquisition on May 31, 1996.  The Company believes
its staffing level is sufficient to handle expected levels of activity through
1996 and further increases are not anticipated.

Net income.  Net income decreased to $0.8 million for the three months ended
June 30, 1996 from $1.4 million for the three months ended June 30, 1995, as a
result of the items discussed above.



                                       14



   15



SIX MONTHS ENDED JUNE 30, 1996 COMPARED WITH THE SIX MONTHS ENDED JUNE 30, 1995

Revenues.  Total revenues for the six months ended June 30, 1996 were $10.0
million, an increase of $0.9 million from the comparable period in 1995.
Production of oil and gas was 296 MBbl and 1,942 MMcf, respectively, in the
first half of 1996, as compared to 372 MBbl and 1,400 MMcf, respectively, in
the same period of 1995.  The increase in oil and gas revenues was due
primarily to an increase in gas prices as production on a BOE basis increased
slightly to 620 MBOE from 605 MBOE.  Gas volumes increased 39% to 1,942 MMcf
for the first six months of 1996 from 1,400 Mmcf for the comparable period in
1995.  Increases in gas production offset decreases in oil production on BOE
basis.  The average price received for oil increased to $19.77 per barrel in
the first half of 1996 from $17.74 per barrel in the comparable half in 1995.
The average price received for natural gas was $2.14 per Mcf for the six months
ended June 30, 1996 as compared to $1.79 per Mcf for the same period during
1995.  A $1.4 million decrease in revenues from gathering, dehydration and
compression fees, was due to the dissolution of the CFJV (See Note 8 to the
Consolidated Financial Statements).

Lease operating expense.  Lease operating expenses increased to $2.8 million
for the six months ended June 30, 1996, from $2.5 million in the comparable
period of 1995.  On a BOE basis, lease operating expense was $4.52 per BOE for
the six months ended June 30, 1996 compared to $4.18 per BOE in the comparable
period of 1995.  The increase per BOE was due to decreased production from
existing wells without a corresponding decrease in operating expenses. 
Management believes that lease operating expenses will be at higher levels in
the future as a result of the Amerada Hess Acquisition.  In the longer term,
however, management anticipates lower lease operating expense per BOE through
the implementation of more efficient operations and additional exploitation of
the properties.

Depreciation, depletion and amortization expense.  DD&A expense for the first
six months of 1996 totaled $3.8 million compared with $3.4 million for the same
period in 1995.  The DD&A rate increased $5.72 per BOE for the six months ended
June 30, 1996, from $5.19 per BOE for the comparable period of 1995.  Included
in DD&A for the first six months of 1996 and 1995 was $0.2 million and $0.1
million, respectively, associated with salt water disposal and gas gathering
systems.  The increase in DD&A per BOE resulted primarily from increased level
of capital expenditures for exploration, development, waterfloods, property
acquisitions, gas gathering facilities and other property and equipment in the
six months ended June 30, 1996 as compared to 1995.

General and administrative expense.  General and administrative expense
increased to $1.5 million for the six months ended June 30, 1996, from $0.6
million for the comparable period in 1995.  This increase was primarily
attributable to staffing increases and additional corporate expenses to handle
higher levels of acitity following the July 1995 initial public offering and
$33.3 million Amerada Hess Acquisition on May 31, 1996.  The Company believes
its staffing level is sufficient to handle expected levels of activity through
1996 and further increases are not anticipated.

Interest expense.  Interest expense decreased to $0.3 million for the six
months ended June 30, 1996 as compared to $0.4 million in the same period of
1995.  As a result of the initial pubic offering all debt was retired until
April, 1996 the date of the first borrowings for the Amerada Hess properties
acquisition.  This, along with lower interest rates in 1996, resulted in a
decrease in interest expense.

Net income.  Due to the factors described above, net income decreased to $1.3
million for the six month period ended June 30, 1996 from $2.6 million in the
comparable period of 1995.

                                       15


   16



CAPITAL EXPENDITURES, CAPITAL RESOURCES AND LIQUIDITY

The following table presents comparative cash flows of the Company for the six
months ended June 30, 1996 and June 30, 1995.




                                                    SIX MONTHS ENDED JUNE 30,
                                                   --------------------------
                                                      1996             1995  
                                                   ----------      ----------
                                                         (IN THOUSANDS)      
                                                             
     Net cash provided by operating activities     $    2,660      $    4,775
     Net cash used in investing activities            (42,830)         (7,342)
     Net cash provided by financing activities         29,819           1,812




Net cash provided from operating activities decreased to $2.7 million for the
six months ended June 30, 1996 from $4.8 million from the same period of 1995.
This decrease of $2.1 million relates primarily to use of cash to decrease
current liabilities at June 30, 1996 as compared to December 31, 1995.

Net cash used in investing activities was $42.8 million for the first six
months of 1996, as compared to $7.3 million in the first six months of 1995.
The increase of $35.5 million is primarily attributable to the $33.3 million
Amerada Hess properties acquisition.  (See Notes 4 and 5 to the Consolidated
Financial Statements.)

Net cash provided by financing activities was $29.8 million for the first six
months of 1996 as compared to $1.8 million in 1995.  The increase of $28.0
million is primarily due to the $30.0 million of long term borrowing related to
the funding of the Amerada Hess properties acquisition.

As of June 30, 1996, the Company had cash balances of $4.0 million and working
capital of $10.6 million.  The decrease in working capital of $3.1 million as
of June 30, 1996 from $13.7 million as of December 31, 1995, is a result of
capital expenditures made during the first six months of 1996.

Capital expenditures.  The following table sets forth the Company's
expenditures for exploration, development, waterfloods and property
acquisition, gas plant and gathering facilities and other property and
equipment for the six months ended June 30, 1996 and 1995.




                                                    SIX MONTHS ENDED JUNE 30,
                                                   --------------------------
                                                      1996             1995  
                                                   ----------      ----------
                                                         (IN THOUSANDS)      
                                                                    
     Exploration costs                             $    4,707      $    2,610
     Development costs                                  2,606           2,582
     Waterflood costs                                     796           1,133
     Property acquisition costs                        31,902              24
     Gas plant and gathering facilities                   356             592
     Other property and equipment                         153              94
                                                   ----------      ----------
                                                   $   40,520      $    7,035
                                                   ==========      ==========



                                       16



   17




The Company intends to finance its capital expenditures with cash flows
provided by operations and borrowings under the credit facility.  The Company
expects to spend a total of $60.0 million on capital expenditures in 1996.  Of
this amount, $40.5 million had been expended as of June 30, 1996, which
includes $1.0 million related to the Osage Tribe of Indians Exploration and
Development Agreement and $31.9 million related to the properties acquired in
the Amerada Hess properties acquisition, which closed during the second quarter
of 1996.  The remaining budget of $19.5 million will be used for 2-D and 3-D
seismic surveys, drilling activity and the acquisition of other mineral
interests and leasehold properties. The aggregate level of capital expenditures
in 1996 and the allocation thereof is highly dependent upon the Company's
success rate on exploration drilling and prevailing conditions in the oil and
gas industry.  Accordingly, the actual level of capital expenditures may vary
materially from the above estimates.

Capital resources.  Since DLB began operations in 1991, the Company's cash
requirements were met primarily through capital contributions from
shareholders, cash generated from operations and borrowings under its credit
facilities.  Such sources were inadequate to fund the Company's desired level
of activities, and the Company undertook an initial public offering of its
common stock, which was closed in July 1995.  Net proceeds from the offering
were approximately $26.9 million.  Since its initial public offering, the
Company has used offering proceeds along with cash flows from operations for
cash requirements.  As a result of the Amerada Hess acquisition, the Company
increased its borrowing base to $30.0 million and used the increase to
partially fund the acquisition.  (See Note 4 to Consolidated Financial
Statements).  In addition, the proved oil and gas reserves added by this
acquisition increased the Company's borrowing base under its credit facility to
provide another $20.0 million of borrowing capacity.  The Company expects that
internal cash sources and borrowing capacity to be sufficient at least through
December 31, 1996 to meet its capital expenditure plans. Capital needs beyond
that period will depend substantially on the Company's success in employing
working capital in exploration and development activities and the level of
future activities as well as factors affecting the oil and gas industry
generally.

Liquidity.  The ability of the Company to satisfy its obligations will depend
upon its future performance, which will be subject to prevailing economic
conditions and to financial and business conditions and other factors, many of
which are beyond its control, supplemented, if necessary, with existing cash
balances and borrowings under the credit facilities.  The Company believes its
capital resources are adequate to fund the capital expenditure program through
at least the end of 1996.



                                       17



   18




PART II.  OTHER INFORMATION

      Item 1.  Legal Proceedings

      Reference is made to the disclosure in Note 9 to the Notes to
      Consolidated Financial Statements regarding the Samson Resources Company,
      et al. V. Amerada Hess Corporation and DLB Oil & Gas, Inc. (Case No.
      CJ-96-38, D.Ct. Ellis Cnty, Okla.)

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

      The annual meeting of share holders of the Company was held on May 23,
      1996.  At the annual meeting, the shareholders voted on the following
      matters:  (i) the election of six directors; and (ii) a proposal to
      ratify the selection of KPMG Peat Marwick, LLP as the Company's
      independent auditors.  The results of the votes were as follows:

                     Proposal No. I - Election of Directors

        Name of Director                   For              Against

      Charles E. Davidson               12,118,858           62,779
      Mike Liddell                      12,118,858           62,779
      Mark Liddell                      12,118,858           62,779
      Joel-Andre'  Ornstein             12,118,858           62,779
      David A. Rogath                   12,118,858           62,779
      Martin L. Solomon                 12,118,858           62,779


      Proposal No. II - Ratification of selection of KPMG Peat Marwick, LLP, as
       the Company's independent auditors for the year ending December 31, 1996:


                           For          Against       Abstain
                           ---          -------       -------
                       12,121,608       56,700         3,329


      Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits required by item 602 of Regulation S-K are as follows:

            2.0   Agreement for Purchase and Sale dated April 16,
                  1996, between Amerada Hess Corporation and DLB Oil & Gas, Inc.
                  (the "Agreement for Purchase and Sale"). (3)
            2.1   Letter agreement amending Agreement for Purchase
                  and Sale dated May 7, 1996.
            2.2   Letter agreement amending Agreement for Purchase
                  and Sale dated May 31, 1996.
            3.1   Amended and Restated Certificate of Incorporation (1)
            3.2   Amended and Restated Bylaws (1)
            10.1  Lease of office space, Oklahoma City, Oklahoma (1)


                

                                      18
   19



           10.2   Credit Agreement dated December 28, 1995, between
                  Registrant and First Union National Bank of North Carolina (2)
           10.3   Stock Option Agreement by and between Registrant
                  and Mike Liddell (1)
           10.4   Stock Option Agreement by and between Registrant
                  and Mark Liddell (1)
           10.5   Employment Agreement by and between Registrant and
                  Mike Liddell (1)
           10.6   Employment Agreement by and between Registrant and
                  Mark Liddell (1)
           10.7   DLB Oil & Gas Stock Option Plan (1)
           10.8   DLB Oil & Gas Omnibus Equity Compensation Plan (1)
           10.9   Shareholder's Agreement by and among Charles E.
                  Davidson, Mike Liddell and Mark Liddell dated May 25, 1995 (1)
           10.10  Agreement for Dissolution of Joint Venture dated
                  February 9, 1996, between DLB Oil & Gas, Inc., Magic Circle
                  Acquisition Corporation and Magic Circle Energy Corporation,
                  Carmen Field Limited Partnership, and Carmen Field Joint
                  Venture (2)
           10.11  First Amendment to the Credit Agreement dated June 30, 1996, 
                  between Registrant and First Union National Bank of 
                  North Carolina
           27     Financial Data Schedule
           _________________

            (1)  Previously filed as an exhibit to Registration
                 No. 33-92786 on Form S-1 and  incorporated herein by
                 reference.
            (2)  Previously filed as an exhibit to Form 10-K for
                 the year ended December 31, 1995, and incorporated herein by
                 reference.
            (3)  Pursuant to Item 601(b)(2) of Regulation S-K, the
                 exhibits and schedules to Exhibit 2 are omitted.  Exhibit 2
                 contains a list identifying the contents of its exhibits and
                 schedules, and registrant agrees to furnish supplemental
                 copies of such exhibits and schedules to the Securities and
                 Exchange Commission upon request. 
                 Copies of the forgoing exhibits filed with this report or
                 incorporated by reference are available from the Company upon
                 written request and payment of a reasonable copying fee.


                                      19
   20




      (b)  Registrant filed the following reports on Form 8-K's filed
           the quarter ended June 30, 1996:

            Form 8-K filed on April 22, 1996, disclosing an agreement to
            acquire oil and gas properties from Amerada Hess Corporation.

            Form 8-K filed on May 31, 1996 disclosing the acquisition of oil
            and gas properties from Amerada Hess Corporation.

            Form 8-K filed on June 3, 1996 for a press release filing related
            to the acquisition of oil and gas properties from Amerada Hess
            Corporation.

            Form 8-K Amendment filed on August 12, 1996 disclosing pro forma
            financial information related to acquisition of oil and gas
            properties from Amerada Hess Corporation.


                                       20



   21



                                   SIGNATURES


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


                                   DLB OIL & GAS, INC.


                                                                           
Date:  August 13, 1996              /s/ MARK LIDDELL
                                   ------------------------------------------
                                   Mark Liddell, President                 


Date:  August 13, 1996              /s/ RONALD D. YOUTSEY
                                   ------------------------------------------
                                   Ronald D. Youtsey, Chief Financial Officer


                                       21


   22
                              INDEX TO EXHIBITS




EXHIBIT
NUMBER                   DESCRIPTION
- -------                  -----------
           

 2.0   Agreement for Purchase and Sale dated April 16,
       1996, between Amerada Hess Corporation and DLB Oil & Gas, Inc.
       (the "Agreement for Purchase and Sale"). (3)
 2.1   Letter agreement amending Agreement for Purchase
       and Sale dated May 7, 1996.
 2.2   Letter agreement amending Agreement for Purchase
       and Sale dated May 31, 1996.
 3.1   Amended and Restated Certificate of Incorporation (1)
 3.2   Amended and Restated Bylaws (1)
10.1   Lease of office space, Oklahoma City, Oklahoma (1)
10.2   Credit Agreement dated December 28, 1995, between
       Registrant and First Union National Bank of North Carolina (2)
10.3   Stock Option Agreement by and between Registrant
       and Mike Liddell (1)
10.4   Stock Option Agreement by and between Registrant
       and Mark Liddell (1)
10.5   Employment Agreement by and between Registrant and
       Mike Liddell (1)
10.6   Employment Agreement by and between Registrant and
       Mark Liddell (1)
10.7   DLB Oil & Gas Stock Option Plan (1)
10.8   DLB Oil & Gas Omnibus Equity Compensation Plan (1)
10.9   Shareholder's Agreement by and among Charles E.
       Davidson, Mike Liddell and Mark Liddell dated May 25, 1995 (1)
10.10  Agreement for Dissolution of Joint Venture dated
       February 9, 1996, between DLB Oil & Gas, Inc., Magic Circle
       Acquisition Corporation and Magic Circle Energy Corporation,
       Carmen Field Limited Partnership, and Carmen Field Joint
       Venture (2)
10.11  First Amendment to the Credit Agreement dated June 30, 1996, 
       between Registrant and First Union National Bank of North Carolina
27     Financial Data Schedule
- ---------------


            (1)  Previously filed as an exhibit to Registration
                 No. 33-92786 on Form S-1 and  incorporated herein by
                 reference.
            (2)  Previously filed as an exhibit to Form 10-K for
                 the year ended December 31, 1995, and incorporated herein by
                 reference.
            (3)  Pursuant to Item 601(b)(2) of Regulation S-K, the
                 exhibits and schedules to Exhibit 2 are omitted.  Exhibit 2
                 contains a list identifying the contents of its exhibits and
                 schedules, and registrant agrees to furnish supplemental
                 copies of such exhibits and schedules to the Securities and
                 Exchange Commission upon request. 
                 Copies of the foregoing exhibits filed with this report or
                 incorporated by reference are available from the Company upon
                 written request and payment of a reasonable copying fee.