1

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



                                   FORM 10-Q



- ---       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
 X         EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1997
- ---
                                       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 April 30, 1997 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
                      March 31, 1997 (Unaudited) and December 31, 1996                   4

                      Consolidated Statements of Operations (Unaudited)
                      For the Three Months Ended
                      March 31, 1997 and 1996                                            5

                      Consolidated Statements of Cash Flows (Unaudited)
                      For the Three Months Ended
                      March 31, 1997 and 1996                                            6

                      Notes to Consolidated Financial Statements                         7

   Item 2.        Management's Discussion and Analysis of
                  Results of Operations and Financial Condition                          13


PART II.  OTHER INFORMATION

   Item 6.        Exhibits and Reports on Form 8-K                                       21

                  Signatures                                                             23


        




                                       2
   3





                               DLB OIL & GAS, INC









                         PART I. FINANCIAL INFORMATION
                   ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
                            MARCH 31, 1997 AND 1996














              FORMING A PART OF FORM 10-Q QUARTERLY REPORT TO THE
                       SECURITIES AND EXCHANGE COMMISSION




                                       3
   4
                              DLB OIL & GAS, INC.
                          CONSOLIDATED BALANCE SHEETS

                                     ASSETS



                                                                                  MARCH 31,         DECEMBER  31,
                                                                              ----------------    ----------------
                                                                                    1997                1996
                                                                              ----------------    ----------------
                                                                                (UNAUDITED)           (AUDITED)
                                                                                                         
Current assets:
        Cash and cash equivalents                                             $      2,585,000    $      4,060,000
        Accounts receivable                                                         13,424,000           8,998,000
        Prepaid expenses                                                             1,531,000             337,000
                                                                              ----------------    ----------------
                       Total current assets                                         17,540,000          13,395,000
                                                                              ----------------    ----------------
Property and equipment - at cost, based on the full cost method of
        accounting for oil and natural gas properties:
            Oil and natural gas properties subject to amortization                 124,436,000         109,325,000
            Oil and natural gas properties not subject to amortization              25,255,000          18,570,000
            Natural  gas  processing  plants  and  gathering  systems                2,105,000           1,728,000
            Saltwater disposal system                                                1,119,000           1,119,000
            Drilling equipment                                                      16,713,000                --
            Other property and equipment                                             1,991,000           1,223,000
                                                                              ----------------    ----------------
                                                                                   171,619,000         131,965,000
            Accumulated depreciation, depletion and amortization                   (30,391,000)        (27,007,000)
                                                                              ----------------    ----------------
                                                                                   141,228,000         104,958,000
                                                                              ----------------    ----------------
Investments in Waggoner (Barbados) Ltd.                                              3,230,000           3,186,000
Other assets                                                                        16,305,000           7,902,000
                                                                              ----------------    ----------------
                       Total assets                                           $    178,303,000    $    129,441,000
                                                                              ================    ================


                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
        Trade accounts payable                                                $      6,418,000    $      8,119,000
        Revenue and royalty distributions payable                                    3,322,000           3,125,000
        Accrued liabilities                                                          1,973,000             872,000
        Notes payable                                                                  975,000                --
        Drilling advances and other liabilities                                        292,000              42,000
                                                                              ----------------    ----------------
                       Total current liabilities                                    12,980,000          12,158,000
                                                                              ----------------    ----------------
Long term debt                                                                      78,579,000          37,200,000
Deferred income taxes                                                               19,278,000          15,851,000

Shareholders' equity:
        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 outstanding
            at March 31, 1997 and December 31, 1996                                     13,000              13,000
        Treasury stock (25,000 shares at March 31, 1997
            and December 31, 1996, at cost)                                           (181,000)           (181,000)
        Additional paid in capital                                                  57,910,000          57,910,000
        Retained earnings                                                            9,724,000           6,490,000
                                                                              ----------------    ----------------
                       Total shareholders' equity                                   67,466,000          64,232,000
                                 Commitments and contingencies
                                 Total liabilities and shareholders' equity   $    178,303,000    $    129,441,000
                                                                              ================    ================



See accompanying notes to consolidated financial statements.


                                       4

   5


                              DLB OIL & GAS, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS




                                                                       THREE MONTHS ENDED MARCH 31,
                                                                       ----------------------------
                                                                           1997           1996
                                                                       ------------   ------------
                                                                               (UNAUDITED)
                                                                                         
Revenues:
     Oil and natural gas sales                                         $ 12,136,000   $  4,481,000
     Contract drilling                                                    2,413,000           --
     Natural gas gathering, processing and transportation, net              399,000         77,000
     Interest and other                                                      55,000        196,000
                                                                       ------------   ------------
                                                                         15,003,000      4,754,000

Expenses:
     Lease operating                                                      2,062,000        877,000
     Gross production taxes                                                 735,000        334,000
     Contract drilling                                                    1,619,000           --
     Depreciation, depletion, and amortization                            3,390,000      1,794,000
     General and administrative                                             893,000        727,000
     Interest                                                             1,110,000           --
     Loss on sale of assets                                                    --          208,000
                                                                       ------------   ------------
                                                                          9,809,000      3,940,000
                                                                       ------------   ------------

Income before income taxes                                                5,194,000        814,000

Income taxes                                                              1,960,000        309,000
                                                                       ------------   ------------
Net income                                                             $  3,234,000   $    505,000
                                                                       ============   ============
Net income per common share                                            $       0.24   $       0.04
                                                                       ============   ============

Weighted average common and common equivalent shares                     13,463,000     12,987,500
                                                                       ============   ============



See accompanying notes to consolidated financial statements.



                                       5

   6


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



                                                                           THREE MONTHS ENDED MARCH 31,
                                                                         --------------------------------
                                                                               1997             1996
                                                                         --------------    --------------
                                                                                                
Cash flows from operating activities:
   Net income                                                            $    3,234,000    $      505,000
   Adjustments to reconcile net income
        to net cash provided by operating activities:
            Depreciation, depletion, and
                amortization                                                  3,390,000         1,794,000
            Deferred income taxes                                             1,960,000           309,000
            Loss on sale of assets                                                 --             208,000
            (Increase) decrease in accounts receivable                       (1,625,000)        1,638,000
            (Increase) decrease in prepaid expenses                            (997,000)          125,000
            Decrease in accounts payable, distributions payable
                and accrued  liabilities                                     (2,997,000)       (2,082,000)
            Increase in drilling advances and other liabilities                 250,000           321,000
                                                                         --------------    --------------
                Net cash provided by operating activities                     3,215,000         2,818,000
                                                                         --------------    --------------

Cash flows from investing activities:
   Expenditures for property and equipment                                  (24,953,000)       (5,303,000)
   Purchase of investments and other assets                                  (7,332,000)       (3,683,000)
   Proceeds from sales of assets                                                   --           1,380,000
   Purchase of Bonray Drilling Corporation net of cash acquired             (12,824,000)             --
                                                                         --------------    --------------
                Net cash used in investing activities                       (45,109,000)       (7,606,000)
                                                                         --------------    --------------

Cash  flows  from  financing  activities
   Proceeds of long-term debt                                                96,465,000              --
   Payments of long-term debt                                               (54,900,000)             --   
   Payments of debt issuance costs                                           (1,146,000)             --
   Purchase of treasury stock                                                      --            (181,000)
                                                                         --------------    --------------
                Net cash provided by (used in) financing activities          40,419,000          (181,000)
                                                                         --------------    --------------

Net decrease in cash and cash equivalents:                                   (1,475,000)       (4,969,000)
Cash and cash equivalents beginning of period                                 4,060,000        14,313,000
                                                                         --------------    --------------
Cash and cash equivalents end of period                                  $    2,585,000    $    9,344,000
                                                                         ==============    ==============

Supplemental cash flow information:
   Cash payments for interest                                            $      776,000    $         --
                                                                         ==============    ==============

Supplemental schedule of noncash investing activities:
   Property and equipment received from settlement of contingency        $         --      $      231,000
                                                                         ==============    ==============



See accompanying notes to consolidated financial statements.



                                       6


   7



                              DLB OIL & GAS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                            MARCH 31, 1997 AND 1996


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         ORGANIZATION, DESCRIPTION OF BUSINESS AND PRINCIPALS OF CONSOLIDATION

         DLB Oil & Gas, Inc., ("DLB" or the "Company") is an independent energy
         company engaged primarily in the exploration, development, production
         and acquisition of oil and gas properties in the Mid-Continent region
         and the coastal and shallow onshore regions of south Louisiana, two of
         the most prolific oil and gas producing regions in the United States.
         The Company's principal producing fields are presently concentrated in
         Oklahoma. In addition, through its wholly owned subsidiaries, Bonray
         Drilling Corporation ("Bonray"), which was acquired in February 1997,
         and Gathering Energy Marketing Company, LLC ("GEMCO"), the Company is
         engaged in the land contract drilling of oil and gas wells and in the
         gathering, processing, transportation and marketing of hydrocarbons,
         respectively.

         The accompanying consolidated financial statements include the
         consolidated accounts of the Company and its wholly owned
         subsidiaries. The Company accounts for its investment in Waggoner
         (Barbados) Ltd. using the equity method of accounting. All significant
         intercompany transactions and balances have been eliminated in
         consolidation.

         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 1996 annual report on Form 10-K.

         USE OF ESTIMATES

         Management of the Company has made a number of estimates and
         assumptions relating to the reporting of assets and liabilities, the
         disclosure of contingent assets and liabilities, and the reported
         amounts of revenues and expenses during the reporting periods, to
         prepare these consolidated financial statements in conformity with
         generally accepted accounting principles. Actual results could differ
         from those estimates.



                                       7
   8
                              DLB OIL & GAS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(2)      ACQUISITIONS

         AMERADA HESS PROPERTIES

         On May 31, 1996, the Company acquired certain Oklahoma oil and natural
         gas properties from Amerada Hess Corporation ("Amerada Hess") for
         approximately $32,100,000, with $25,500,000 allocated to producing
         properties and $6,600,000 allocated to undeveloped leasehold and to
         nonproducing minerals. The Company funded the purchase through use of
         cash funds and borrowings of $30,000,000 from its credit facilities.


         Total estimated proved reserves attributable to the acquired Amerada
         Hess properties as of May 31, 1996, net to the Company, were 6.8
         Mmboe. Proved reserves attributable to such acquired properties were
         divided approximately 43% oil and 57% natural gas. (The quantities of
         proved reserves in this paragraph were prepared by the Company's
         internal engineers and based on an independent reserve study prepared
         as of January 1, 1996 by DeGolyer and MacNaughton and are unaudited.)
         Results prior to May 31, 1996 are not included in DLB's consolidated
         financial statements.

         BONRAY DRILLING CORPORATION

         On February 10, 1997, the Company purchased approximately 98% of the
         outstanding common stock of Bonray Drilling Corporation ("Bonray")
         through a tender offer. DLB paid $30.00 per share, or approximately
         $12,700,000. As a result of the completed tender offer and subsequent
         merger, Bonray Drilling Corporation became a subsidiary of DLB.

         Bonray owns a total of 15 rigs, including six rigs capable of drilling
         wells over 20,000 feet and nine rigs capable of drilling wells from
         7,500 to 15,000 feet. Two of the six deep drilling rigs are presently
         being remobilized. These rigs are expected to be in operation by the
         second quarter of 1997. Ten rigs were in service or available for
         service at the time of acquisition with three in stacked status.

         This acquisition was accounted for under the rules of purchase
         accounting. As a result, DLB's consolidated financial statements only
         include the results of operations from February 10, 1997.

         WEST COTE BLANCHE BAY FIELD

         On March 11, 1997, the Company purchased Texaco Exploration and
         Production, Inc.'s 50% interest in the shallow rights in the West Cote
         Blanche Bay Field ("WCBB") located in Saint Mary's Parish, Louisiana.

         The purchase includes the right to operate existing and future wells
         completed above the Robb "C" (a geologic marker located at
         approximately 10,500 feet) and the right to operate the related
         production facilities which include oil and gas pipelines, salt water
         disposal wells, compression facilities and related equipment. The
         purchase price was $12,300,000. Proved reserves 




                                      8
   9
                              DLB OIL & GAS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         attributable to the acquisition were estimated at approximately 12.2
         Mmboe (million barrels of oil equivalent) as of January 1, 1997, and
         are essentially 100% oil. (The quantities of proved reserves in this
         paragraph were prepared by the Company's internal engineers and based
         on an independent reserve study prepared as of January 1, 1997 by
         Netherland, Sewell and Associates, Inc. and are unaudited.)

         The remaining 50% working interest in the shallow rights to the WCBB
         property is owned by WRT Energy. As part of the WRT Energy
         reorganization plan, DLB expects to contribute the acquired interest
         in WCBB (described above) to WRT Energy in exchange for 5.0 million
         common shares in the reorganized WRT Energy. (See Note 3.)

         Additionally, the Company purchased approximately $6,000,000 of
         obligations of WRT Energy that relate to the West Cote Blanche Bay
         Field properties. Such obligations are expected to be converted into
         common shares of the new WRT Energy and are included in the equity
         percentages disclosed in Note 3.

(3)      INVESTMENT IN OTHER ASSETS

         During 1996 and 1997, the Company acquired senior unsecured notes and
         other credit obligations of WRT Energy Corporation ("WRT Energy"), an
         oil and gas company operating under the provisions of Chapter 11 of
         the United States Bankruptcy Code since February of 1996. These notes
         and other credit obligations are being accounted for using the cost
         method. At March 31, 1997, the Company's cost of these notes and other
         credit obligations was approximately $15,159,000.

         On November 29, 1996 as amended on January 20, 1997, and March 11,
         1997, the Company and Wexford Management LLC ("Wexford"), an entity
         affiliated with the Chairman of the board of directors of the Company,
         filed a joint plan of reorganization with WRT Energy. No competing
         reorganization plans were filed. This plan was confirmed on April 28,
         1997 and will go into effect on June 28, 1997. Under the plan, a new
         WRT Energy will be created with approximately 21.3 million shares of
         common stock outstanding. The Company will exchange its WRT Energy
         notes, the Company's interest in the West Cote Blanche Bay Field
         acquired in March of 1997 (described in Note 2) and other assets for
         an equity interest in the new WRT Energy. In addition, the Company and
         Wexford have committed to funding a rights offering associated with
         the reorganization plan of WRT Energy. The rights to purchase new
         common stock of WRT Energy are being offered to all unsecured
         creditors of WRT Energy. Pursuant to provisions of the plan, the
         Company and Wexford have committed to purchase the rights not
         exercised by other creditors. Based upon the notes and other credit
         obligations, the Company's pro rata portion of the rights offering, as
         contemplated by the plan, ranges from a minimum of $2,400,000 to a
         maximum of $9,300,000. The Company would own approximately 9.9 million
         to 11.8 million shares or between 46.2 % and 55.4 % of WRT Energy's
         equity.


                                       9
   10
                              DLB OIL & GAS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

(4)      LONG-TERM DEBT

         On March 5, 1997, the Company established a new revolving credit
         facility with a group of financial institutions in the amount of
         $85,000,000, with an underlying borrowing base of $80,000,000. This
         facility was used to refinance indebtedness under the 1995 facility
         with the remainder to be used for funding of acquisitions and general
         corporate purposes. The maturity of the 1997 facility is March 2002.

         Under the terms of the 1997 facility, the Company elects to be charged
         at the bank's prime rate plus 1/2 of 1% plus the applicable margin or
         the rate at which Eurodollar deposits for one, two, three, six or
         twelve months are offered to the bank in the Interbank Eurodollar
         market plus the applicable margin. Loans made under the 1997 facility
         are payable in full on the maturity date.

         The revolving loan agreement contains restrictive covenants requiring,
         among other things, maintenance at specific levels of tangible net
         worth, working capital, and specific financial ratios, as well as
         limiting the payment of dividends.

(5)      SHAREHOLDERS' EQUITY

         On February 7, 1996, the Company adopted a common stock repurchase
         plan. Under the terms of the plan, up to $5,000,000 of common stock
         could have been repurchased from time to time. Pursuant to the plan,
         25,000 shares were repurchased for $181,000. The Company holds
         repurchased stock as treasury stock.
         The repurchase plan expired August 5, 1996.

         In 1995, the Company adopted a stock option plan ("the Plan") pursuant
         to which the Company's Board of Directors may grant stock options to
         officers and key employees. The Plan authorizes grants of options to
         purchase up to 1,625,000 shares of authorized but unissued common
         stock. Stock options are granted with an exercise price equal to the
         stock's fair market value at the date of grant. All stock options have
         ten year terms and vest ratably over a five year term.

         On February 9, 1997, the Company approved 325,000 additional shares
         available for granting to employees under the Plan.


(6)      COMMITMENTS AND CONTINGENCIES

         In 1996, the Company settled claims 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 ("CFJV") dated May 26, 1993, between the Company and
         Magic Circle Acquisition Corporation ("Magic Circle"). The Company
         settled its claims by agreement dated February 7, 1996. The settlement
         agreement provided for mutual release of all claims arising out of the
         CFJV, dissolution of the CFJV, distribution to the Company of its
         interest in the CFJV oil and gas properties, the payment of $3,349,000
         to the Company and transfer to the Company of its share of a gathering
         system in Stephens County, Oklahoma, and 

                                      10
   11
                              DLB OIL & GAS, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

         transfer to Magic Circle gathering, processing and compression
         facilities in Alfalfa and Woodward Counties, Oklahoma. As a result of
         the settlement, the Company recognized a $208,000 loss, including
         $212,000 of related legal fees.


                                      11
   12


                               DLB OIL & GAS, INC









                         PART I. FINANCIAL INFORMATION
                ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITIONS














              FORMING A PART OF FORM 10-Q QUARTERLY REPORT TO THE
                       SECURITIES AND EXCHANGE COMMISSION


                                      12
   13


                    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 March 31, 1997, and its results of
operations for the three month periods ended March 31, 1997 and 1996. 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
1996 annual report on Form 10-K.



                                      13
   14


RESULTS OF OPERATIONS

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


                                              
                                            
FINANCIAL DATA (in thousands)                                THREE MONTHS ENDED
                                                                 MARCH 31,
                                                         ---------------------------
                                                             1997           1996
                                                         ------------   ------------
                                                                 (UNAUDITED)
                                                                           
Revenues                                             
    Oil                                                  $      4,721   $      2,671
    Natural gas                                                 7,415          1,810
                                                         ------------   ------------
                                                               12,136          4,481
    Contract drilling                                           2,413           --
    Natural gas gathering, processing & trans.                    399             77
    Interest & other income                                        55            196
                                                         ------------   ------------
                                                               15,003          4,754
                                                         ------------   ------------
Expenses                                             
    Lease operating (1)                                         2,062            877
    Gross production taxes                                        735            334
    Contract drilling                                           1,619           --
    General & administrative (2)                                  893            727
    Loss on sale of assets                                       --              208
                                                         ------------   ------------
                                                                5,309          2,146
EBITDA (3)                                                      9,694          2,608
Depreciation, depletion & amortization (4)                      3,390          1,794
Earnings before interest and taxes                              6,304            814
Interest expense                                                1,110           --
Earnings before income taxes                                    5,194            814
Income taxes - deferred                                         1,960            309
                                                         ------------   ------------
Net income                                               $      3,234   $        505
                                                         ============   ============
                                                     
PER SHARE DATA                                       
Net income                                               $       0.24   $       0.04
                                                         ============   ============
Weighted average common and common equivalent shares           13,463         12,988
                                                     
PRODUCTION DATA (in thousands except prices)         
Oil (Mbbl)                                                        207            143
Natural gas (Mmcf)                                              2,166            883
Barrel oil equivalent (MBOE)                                      568            290
Oil ($/Bbl)                                              $      22.81   $      18.68
Gas ($/Mcf)                                                      3.42           2.05
$/BOE                                                           21.37          15.45
EXPENSE DATA ($/BOE)                                 
Lease operating                                          $       3.63   $       3.02
Gross production taxes                                           1.29           1.15
Depreciation, depletion and amortization (4)                     5.16           5.76
General and administrative (2)                                   1.31           2.50
                                             

_________________________



                                      14
   15

(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 administrative overhead, maintenance and repairs
         and labor and utilities.

(2)      General and administrative expense relating to oil and gas operations 
         was $0.7 million and general and administrative expenses associated
         with contract drilling operations was $0.2 million. (Only general and
         administrative expenses relating to oil and gas operations was used in
         the general and administrative expense per Boe calculation.)

(3)      EBITDA is defined as earnings before interest, taxes, depreciation,
         depletion and amortization. EBITDA is an analytical measure frequently
         used by securities analysts and is presented to provide additional
         information about the Company's ability to meet its future debt
         service, capital expenditure and working capital requirements. EBITDA
         should not be considered as a better measure of the Company's
         operating performance than net income or as a better measure of
         liquidity than cash flow from operations.

(4)      DD&A related to oil and gas operations was $2.9 million and $1.7
         million for the three months ended March 31, 1997 and 1996
         respectively. DD&A related to contract drilling operations was $0.3
         million with the remaining $0.1 million and $0.1 million for the three
         months ended March 31, 1997 and 1996 respectively of DD&A related to
         gas processing, gathering and disposal assets and other non-oil and
         gas property equipment. (Only DD&A related to oil and gas operations
         was used in the DD&A per Boe calculations.)
         


                                      15
   16


THREE MONTHS ENDED MARCH 31, 1997 COMPARED WITH THE THREE MONTHS ENDED 
MARCH 31, 1996


REVENUES - Total revenues for the three months ended March 31, 1997 were $15.0
million, an increase of $10.2 million from the comparable period in 1996. The
increase in revenues was primarily related to the inclusion of revenues from
the production of the Amerada Hess properties and operations of Bonray Drilling
Corporation in the first quarter of 1997, which were not included in the first
quarter of 1996. In addition, a 38% increase in product prices contributed to
increased revenues during the three months ended March 31, 1997 compared to the
same period in 1996. Revenues attributable to Bonray Drilling Corporation for
the period ended March 31, 1997 and subsequent to the acquisition on February
10, 1997 were $2.4 million.

Production of oil and gas was 207 Mbbl and 2,166 Mmcf, respectively, in the
three months ended March 31, 1997 as compared to 143 Mbbl and 883 Mmcf,
respectively in the same period of 1996. The increase in production and
increased product prices caused oil and gas sales revenues to increase $7.6
million to $12.1 million for the three months ended March 31, 1997 as compared
to $4.5 million during the same period in 1996. The average price received for
oil increased 22% to $22.81 per barrel in the three months ended March 31, 1997
from $18.68 for the three months ended March 31, 1996. The average price
received for natural gas increased 67% to $3.42 per Mcf in the three months
ended March 31, 1997 from $2.05 per Mcf for the same period of 1996.


LEASE OPERATING EXPENSE - Lease operating expense increased to $2.1 million for
the three months ended March 31, 1997 from $0.9 million for the same period of
1996. On a Boe basis, lease operating expenses were $3.63 per Boe for the three
months ended March 31, 1997 as compared to $3.02 per Boe in the comparable
period of 1996. This increase per Boe was primarily due to an increase in
workovers on DLB properties in the three months ended March 31, 1997 as
compared to the same period in 1996.


GROSS PRODUCTION TAXES - Gross production taxes increased 120% to $0.7 million
during the three months ended March 31, 1997 from $0.3 million in the same
period of 1996. This increase was due to increased oil and gas sales revenues.


CONTRACT DRILLING EXPENSE - Contract drilling expense was $1.6 million for the
three months ended March 31, 1997. This expense relates to the operation of the
drilling rigs acquired in the acquisition of Bonray Drilling Corporation in
February 1997. (See Note 2 to the consolidated financial statements.)


DEPRECIATION, DEPLETION AND AMORTIZATION EXPENSE - Depreciation, depletion and
amortization (DD&A) expense was $3.4 million and $1.8 million for the three
months ended March 31, 1997 and 1996, respectively. The increase in DD&A is
primarily a result of the increased production due to the Amerada Hess
properties acquisition in May 1996. The DD&A rate per Boe related to oil and
gas properties decreased to $5.16 from $5.76 for the three months ended March
31, 1997 and 1996 respectively, resulting primarily from the increase in
reserves due to the Amerada Hess properties acquisition.


GENERAL AND ADMINISTRATIVE EXPENSE - General and administrative expense
increased 23% to $0.9 million for the three months ended March 31, 1997 from
$0.7 million in the same period of 1996. The 


                                      16
   17

increase was primarily attributable to the $0.2 million of general and
administrative expenses in connection with drilling rig operations.

INTEREST EXPENSE - Interest expense for the three months ended March 31, 1997
was $1.1 million. There was no debt outstanding for three months ended March
31, 1996 compared to $53.6 million average debt outstanding for the three
months ended March 31, 1997. The average amount of debt outstanding increased
due to the acquisitions of the Amerada Hess properties, Bonray Drilling
Corporation, West Cote Blanche Bay and investments in obligations of WRT
Energy. (See Note 2 to the consolidated financial statements.)


NET LOSS ON SALE OF ASSETS - The Company recognized a net loss of $0.2 million
on the sale of assets for the three months ended March 31, 1996 as a result of
the dissolution of the CFJV and the related sale of gathering, processing and
compression facilities. (See Note 6 to the consolidated financial statements.)


INCOME BEFORE INCOME TAXES - Income before income taxes increased to $5.2
million for the three months ended March 31, 1997 from $0.8 million for the
same period of 1996 primarily due to the factors described above, including
increased oil and gas revenues due to the acquisition of the Amerada Hess
properties and increase product prices. This increase in revenues was partially
offset by increased lease operating expenses, depreciation and interest
expense.


Net income - Net income increased to $3.2 million for the three months ended
March 31, 1997 from $0.5 million the same period in 1996 as a result of the
items described above. The effective income tax rate remained constant at 38%.


                                      17
   18


CAPITAL EXPENDITURES, CAPITAL RESOURCES AND LIQUIDITY

The following table presents comparative cash flows of the Company for the
three months ended March 31, 1997 and 1996.



                                                 Three Months Ended March 31,
                                                 ----------------------------
                                                      1997          1996
                                                 --------------  ------------
                                                        (in thousands)
                                                               
Ne cash provided by operating activities             $  3,215    $ 2,818
Net cash used in investing activities                 (45,109)    (7,606)
Net cash provided by (used in) financing activities    40,419       (181)



Net cash provided from operating activities increased $0.4 million to $3.2
million in the three months ended March 31, 1997 from $2.8 million in the same
period of 1996, relating primarily to an increase in net income partially
offset by other working capital components.

Net cash used in investing activities was $45.1 million for the three months
ended March 31, 1997, as compared to $7.6 million in the same period of 1996.
The increase of $37.5 million is primarily attributable to acquisitions of
Bonray Drilling Corporation and West Cote Blanche Bay field, investments in
senior unsecured notes of WRT Energy and expenditures for the exploration,
development and acquisitions of other property and equipment. (See Note 2 to
the consolidated financial statements.)

As of March 31, 1997, the Company had cash balances of $2.6 million and working
capital of $4.6 million. The increase in working capital of $3.4 million as of
March 31, 1997, from $1.2 million as of December 31, 1996, is a result of an
increase in accounts receivable.

Capital expenditures ~ The following table sets forth the Company's
expenditures for exploration, development, property acquisition, drilling
equipment, gas plant and gathering facilities and other property and equipment
for the three months ended March 31, 1997 and 1996.



                                           Thee Months Ended March 31,
                                           ---------------------------
                                              1997             1996
                                           ----------        ---------
                                                           
Exploration costs                           $ 3,408           $3,957
Development costs                             4,942              945
Property acquisition costs                   13,446               34
Drilling equipment                           15,359               --
Gas plant and gathering facilities              377              294
Other property and equipment                    245               73
                                            -------           ------
                                            $37,777           $5,303
                                            =======           ====== 


The Company intends to finance its capital expenditures with its cash flows
provided by operations and borrowings under the credit facility. The Company
expects to spend a total of $66.0 million on capital expenditures in 1997. It
is currently anticipated that up to $45.9 million of such amount will be used
as 


                                      18
   19
follows: (i) $19.3 million in connection with the WCBB Acquisition, consisting
of $12.3 million for the acquisition of an interest in the WCBB field and
certain related assets, $6.0 million for the purchase of certain claims held by
Texaco against WRT Energy and $1.0 million for plugging and abandonment
obligations; (ii) $12.7 million for the Bonray Acquisition; (iii) $3.8 million
for the workover and enhancement of certain rigs acquired in the Bonray
Acquisition (iv) from $2.4 million to $9.3 million will be used to purchase
shares of common stock of the new WRT Energy in a rights offering, pursuant to
the Company's commitment in the WRT Plan, if approved, (v) and $0.8 million for
the purchase of additional claims against WRT Energy. As of March 31, 1997, the
Company had expended approximately $35.3 million in connection with the
foregoing activities. Also included in the Company's budget is up to $27.0
million for oil and gas exploration activities of which $13.0 million is for
exploratory wells and $14.0 million is for development wells. The aggregate
level of capital expenditures in 1997 for drilling activities 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 as
well as the amount of common stock of WRT Energy that the Company is required
to purchase in a rights offering. Accordingly, the actual level of capital
expenditures and the allocation of such expenditures may vary materially from
the above estimates.


CAPITAL RESOURCES ~ Prior to the July 1995 equity offering, the Company's cash
requirements had been met primarily through capital contributions from
shareholders, cash generated from operations and borrowings under credit
facilities. Subsequently, the Company has relied on cash flows and primarily
borrowings under its credit facilities for additional capital resources.

On March 5, 1997, the Company established a new revolving credit facility with
a group of financial institutions, which, as amended, provides for aggregate
borrowings of up to $80.0 million (the "1997 Credit Facility"). Borrowings
under the 1997 Credit Facility were used to refinance indebtedness under a
prior credit facility and to fund the Texaco Acquisition.

Under the terms of the 1997 credit facility, the Company elects to be charged
at the bank's prime rate plus 50 basis points plus the applicable margin or the
rate at which Eurodollar deposits for one, two, three, six or twelve months are
offered to the bank in the Interbank Eurodollar market plus the applicable
margin. Loans made under the 1997 Credit Facility are payable in full on March
2002, the maturity date. The 1997 Credit Facility is secured by substantially
all of the Company's assets and contains various restrictive covenants. As of
March 31, 1997, outstanding borrowings under the 1997 credit facility were
$78.5 million.


LIQUIDITY - The Company intends to meet the remainder of its 1997 capital
requirements and its other obligations primarily from existing cash balances,
cash flow from operations and borrowings under the 1997 Credit Facility. The
Company's cash flow from operations will be dependent 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. In addition, as a result of borrowings under the 1997 Credit
Facility to fund the Texaco Acquisition, the Company has $1.5 million of
available borrowing capacity under such facility at March 31, 1997. Management
believes that additional financing will be required to fully implement its
proposed 1997 capital budget and has commenced discussions with the lenders
under the 1997 credit facility to increase the Company's borrowing capacity
thereunder to address it near-term liquidity requirements. The Company may also
seek additional capital through offerings of debt and/or equity securities.
There can be no assurance, however, that the lenders will increase the
borrowing limits under the 1997 credit facility or that such offerings can be
successfully completed. Should sufficient financing not be available from these
or other 


                                      19
   20


sources, implementation of the Company's 1997 capital program would be
delayed and, accordingly, the Company's growth strategy could be adversely
affected.

The Company does not intend to pay dividends on its common stock in the near
future. The Company will redeploy earnings generated as it continues its growth
strategies.

In future periods, the Company expects to recognize deferred income taxes of
approximately 37% to 39% of income before income taxes. The majority of the
Company's income tax expense is expected to be recognized as deferred income
tax expense due to the current tax treatment of oil and gas exploration costs.

The Company may from time to time enter into certain swap or hedge transactions
in an attempt to mitigate price volatility on production that is subject to
market sensitive pricing. To the extent the Company is unable to effect such
transactions, continued fluctuations in oil and gas prices could have an effect
on the Company's operating results. The Company has entered into futures
contracts to fix the sales price of certain of its oil and gas production
during 1997. The Company has entered into oil futures contracts for the months
of April through August, with volumes ranging from 50,000 to 53,000 barrels per
month, and prices ranging from $23.41 per barrel in April to $21.37 per barrel
in August. The Company has also entered into gas futures contracts for the
months of April through September, with volumes ranging from 250,000 to 680,000
MCF of gas per month and prices ranging from $2.42 per Mcf in April to $1.95
per Mcf in August. These futures contracts are designed to mitigate the effect
of anticipated lower product prices in the second quarter of 1997 as compared
to the first quarter of 1997.


IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS NOT YET ADOPTED - In February
1997, the Financial Accounting Standards Board issued Statement of Financial
Accounting Standards ("SFAS") No. 128, "Earnings Per Share." SFAS No. 128 is
effective for financial statements issued for periods ending after December 15,
1997, and restatement of prior-period earnings per share data is required. The
new standard will not apply to DLB's financial statements until the fourth
quarter of 1997. SFAS No. 128 revises the current calculation methods and
presentation of primary and fully diluted earnings per share. The company has
reviewed the requirements of SFAS No. 128, and has concluded that they will
increase DLB's historical primary earnings per share amounts to $0.25 per
share for the first quarter of 1997 and be consistent for the diluted earnings
per share amount ($0.24).


                                      20
   21


PART II.  OTHER INFORMATION

         Item 6.  Exhibits and Reports on Form 8-K

              (a) Exhibits required by item 601 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").
                           (4)

                  2.1      Letter agreement amending Agreement for Purchase and
                           Sale dated May 7, 1996.(3)

                  2.2      Letter agreement amending Agreement for Purchase and
                           Sale dated May 31, 1996.(3)

                  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 (4)

                  10.12    Credit Agreement Dated as March 5, 1997 between
                           Registrant and Chase Manhattan Bank (5)

                  10.13    Second Amended Disclosure Statement Under 11 U.S.C.
                           Section 1125 in Support of Debtor and DLBW's Second
                           Amended Joint Plan of Reorganization Under Chapter
                           22 of the United States Bankruptcy Code (5)

                  10.14    Texaco Agreements (5)

                  10.15    First Amendment to Credit Agreement dated March 12,
                           1997, between the Registrant and Chase Manhattan
                           Bank (7)

                  21.0     Subsidiaries of the Company (1)

                  27.0     Financial Data Schedule (7)

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

                  (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)  Previously filed as an exhibit to Form 8-K on May 12, 
                       1996, and incorporated herein by reference.

                  (4)  Previously filed as an exhibit to Form 10-Q filed on
                       August 14, 1996.


                                      21
   22


                  (5)  Previously filed as an exhibit to Form 10-K for the year
                       ended December 31, 1996 and incorporated herein by
                       reference.

                  (6)  Pursuant to Item 601(b)(2) of Regulation S-K, the
                       exhibits and schedules to Exhibit 2.0 are omitted.
                       Exhibit 2.0 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.

                  (7)  Filed herein.

                  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.



                  (b)   Registrant filed the following reports on Form 8-K's
                        filed the quarter ended March 31, 1997:

                               Form 8-K filed February 7, 1997, disclosing
                               Registrant's acquisition of Bonray Drilling.


                                      22
   23


                                   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  May 15, 1997                               /s/ Mark Liddell
          ---------------                             -------------------------
                                                      Mark Liddell, President



      Date  May 15, 1997                               /s/ Ronald D. Youtsey
          ---------------                             -------------------------
                                                      Ronald D. Youtsey, Chief 
                                                      Financial Officer



                                      23



   24
                              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").
                           (4)
                        
        2.1                Letter agreement amending Agreement for Purchase and
                           Sale dated May 7, 1996.(3)
                        
        2.2                Letter agreement amending Agreement for Purchase and
                           Sale dated May 31, 1996.(3)
                        
        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 (4)
                        
        10.12              Credit Agreement Dated as March 5, 1997 between
                           Registrant and Chase Manhattan Bank (5)
                        
        10.13              Second Amended Disclosure Statement Under 11 U.S.C.
                           Section 1125 in Support of Debtor and DLBW's Second
                           Amended Joint Plan of Reorganization Under Chapter
                           22 of the United States Bankruptcy Code (5)
                        
        10.14              Texaco Agreements (5)

        10.15              First Amendment to Credit Agreement dated March 12,
                           1997, between the Registrant and Chase Manhattan
                           Bank. (7)

        21.0               Subsidiaries of the Company (1)
                        
        27.0               Financial Data Schedule (7)
                        
                  -----------------

                  (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)  Previously filed as an exhibit to Form 8-K on May 12, 
                       1996, and incorporated herein by reference.

                  (4)  Previously filed as an exhibit to Form 10-Q filed on
                       August 14, 1996.


   25



                  (5)  Previously filed as an exhibit to Form 10-K for the year
                       ended December 31, 1996 and incorporated herein by
                       reference.

                  (6)  Pursuant to Item 601(b)(2) of Regulation S-K, the
                       exhibits and schedules to Exhibit 2.0 are omitted.
                       Exhibit 2.0 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.

                  (7)  Filed herein

                  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.



                  (b)   Registrant filed the following reports on Form 8-K's
                        filed the quarter ended March 31, 1997:

                               Form 8-K filed February 7, 1997, disclosing
                               Registrant's acquisition of Bonray Drilling.