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 EXCHANGE ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2002

                           Commission File No. 0-25386

                                 FX ENERGY, INC.
              ----------------------------------------------------
             (Exact name of registrant as specified in its charter)

              NEVADA                                           87-0504461
- ---------------------------------                         -------------------
 (State or other jurisdiction of                             (IRS Employer
  incorporation or organization)                          Identification No.)


                         3006 Highland Drive, Suite 206
                           Salt Lake City, Utah 84106
               ---------------------------------------------------
              (Address of principal executive offices and zip code)

                                 (801) 486-5555
               --------------------------------------------------
              (Registrant's telephone number, including area code)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 of 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                 Yes [X] No [ ]

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date. The number of shares
of $0.001 par value common stock outstanding as of May 10, 2002, was 17,628,235.



                        FX ENERGY, INC. AND SUBSIDIARIES
               Form 10-Q for the three months ended March 31, 2002



                                TABLE OF CONTENTS


  Item                                                                     Page
- ----------                                                               -------
                               Part I. Financial Information

    1     Financial Statements
              Consolidated Balance Sheets.................................   3
              Consolidated Statements of Operations.......................   5
              Consolidated Statements of Cash Flows.......................   6
              Notes to the Consolidated Financial Statements..............   7

    2     Management's Discussion and Analysis of Financial
            Condition and Results of Operations...........................   9

    3     Quantitative and Qualitative Disclosures about Market Risk......  14

                                Part II. Other Information

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

   --     Signatures......................................................  15


                                       2


                          PART I--FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS


                                FX ENERGY, INC. AND SUBSIDIARIES
                                   Consolidated Balance Sheets
                                           (Unaudited)



                                                                             March 31,        December 31,
                                                                               2002               2001
                                                                        ----------------- ------------------
                                                                                     
ASSETS

Current assets:
  Cash and cash equivalents...........................................  $     1,962,200    $     3,157,427
  Accounts receivable:
    Accrued oil sales.................................................          627,603            478,857
    Joint interest and other receivables..............................           47,891             49,075
  Inventory...........................................................           87,225             87,260
  Other current assets................................................           45,901             95,004
                                                                        ---------------    ---------------
    Total current assets..............................................        2,770,820          3,867,623
                                                                        ---------------    ---------------

Property and equipment, at cost:
  Oil and gas properties (successful efforts method):
    Proved............................................................        4,801,999          4,789,252
    Unproved..........................................................          655,523            655,523
    Other property and equipment......................................        3,614,015          3,587,433
                                                                        ---------------    ---------------

      Gross property and equipment....................................        9,071,537          9,032,208
    Less accumulated depreciation, depletion and amortization.........       (4,255,278)        (4,090,293)
                                                                        ---------------    ---------------

        Net property and equipment....................................        4,816,259          4,941,915
                                                                        ---------------    ---------------

Other assets:
  Certificates of deposit.............................................          356,500            356,500
  Other...............................................................            2,789              2,789
                                                                        ---------------    ---------------

    Total other assets................................................          359,289            359,289
                                                                        ---------------    ---------------

Total assets..........................................................  $     7,946,368    $     9,168,827
                                                                        ===============    ===============

                                              -- Continued --

            The accompanying notes are an integral part of the consolidated financial statements.

                                                      3


                                FX ENERGY, INC. AND SUBSIDIARIES
                                   Consolidated Balance Sheets
                                           (Unaudited)

                                         -- Continued --


                                                                             March 31,        December 31,
                                                                               2002               2001
                                                                        ----------------- ------------------
                                                                                     
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable....................................................  $       248,180    $       492,306
  Current portion of note payable.....................................        5,000,000                  -
  Accrued liabilities.................................................        2,708,409          2,816,561
                                                                        ---------------    ---------------

    Total current liabilities.........................................        7,956,589          3,308,867
                                                                        ---------------    ---------------

Long-term debt:
  Note payable (Note 2)...............................................                -          4,906,916
                                                                        ---------------    ---------------

    Total liabilities.................................................        7,956,589          8,215,783
                                                                        ---------------    ---------------

Stockholders' equity (deficit):
  Common stock, $.001 par value, 100,000,000 shares
    authorized, 17,913,575 issued as of
    March 31, 2002 and December 31, 2001..............................           17,914             17,914
  Treasury stock, at cost, 285,340 shares.............................         (909,815)          (909,815)
  Deferred compensation from stock option modifications...............               --            (54,688)
  Additional paid-in capital..........................................       49,910,078         49,910,078
  Accumulated deficit.................................................      (49,028,398)       (48,010,445)
                                                                        ---------------    ---------------

    Total stockholders' equity (deficit)..............................          (10,221)           953,044
                                                                        ---------------    ---------------

Total liabilities and stockholders' equity (deficit)..................  $     7,946,368    $     9,168,827
                                                                        ===============    ===============


          The accompanying notes are an integral part of the consolidated financial statements.

                                                        4




                                FX ENERGY, INC. AND SUBSIDIARIES
                              Consolidated Statements of Operations
                                           (Unaudited)


                                                                       For the Three Months Ended March 31,
                                                                       ------------------------------------
                                                                              2002              2001
                                                                        ----------------   ---------------
                                                                                     
Revenues:
  Oil  and gas sales..................................................  $        445,809   $       597,067
  Oilfield services...................................................             4,353            43,538
                                                                        ----------------   ---------------
    Total revenues....................................................           450,162           640,605
                                                                        ----------------   ---------------

Operating costs and expenses:
  Lease operating costs...............................................           352,542           305,693
  Geological and geophysical costs....................................           126,836         1,201,480
  Exploratory dry hole costs..........................................                 -             1,602
  Oilfield services costs.............................................           112,442           115,830
  Depreciation, depletion and amortization............................           164,985           138,633
  General and administrative costs (G&A)..............................           638,049           681,896
  Amortization of deferred compensation (G&A).........................            54,688           391,494
                                                                        ----------------   ---------------
    Total operating costs and expenses................................         1,449,542         2,836,628
                                                                        ----------------   ---------------

Operating loss........................................................          (999,380)       (2,196,023)
                                                                        ----------------   ---------------
Other income (expense):
  Interest and other income...........................................           104,953            52,384
  Interest expense....................................................          (123,526)          (13,260)
                                                                        ----------------   ---------------
    Total other income................................................           (18,573)           39,124
                                                                        ----------------   ---------------

Net loss..............................................................  $     (1,017,953)  $    (2,156,899)
                                                                        ================   ===============

Basic and diluted net loss per common share...........................  $          (0.06)  $         (0.12)
                                                                        ================   ===============
Basic and diluted weighted average number
     of shares outstanding............................................        17,628,235        17,680,235
                                                                        ================   ===============

        The accompanying notes are an integral part of the consolidated financial statements.

                                                    5




                                FX ENERGY, INC. AND SUBSIDIARIES
                              Consolidated Statements of Cash Flows
                                           (Unaudited)

                                                                         For the Three Months Ended March 31,
                                                                        ------------------------------------
                                                                              2002              2001
                                                                        ----------------- ------------------
                                                                                      
Cash flows from operating activities:
  Net loss...........................................................     $   (1,017,953)   $   (2,156,899)
  Adjustments to reconcile net loss to net cash used in
    operating activities:
      Depreciation, depletion and amortization.......................            164,985           138,633
      Amortization of deferred compensation (G&A)....................             54,688           391,494
      Exploratory dry hole costs.....................................                 --             1,602
                                                                          --------------    --------------
      Net cash used before changes in working capital items..........           (798,280)       (1,625,170)
                                                                          --------------    --------------
  Increase (decrease) from changes in working capital items:
    Accounts receivable..............................................           (147,562)           63,208
    Inventory........................................................                 35             1,106
    Other current assets.............................................             49,103            23,598
    Accounts payable and accrued liabilities.........................           (259,194)          917,622
                                                                          --------------    --------------
      Net cash used in operating activities..........................         (1,155,898)         (619,636)
                                                                          --------------    --------------
Cash flows from investing activities:
  Additions to oil and gas properties................................            (12,747)         (101,950)
  Additions to other property and equipment..........................            (26,582)         (110,837)
  Proceeds from maturing marketable debt securities..................                 --         1,281,993
                                                                          --------------    --------------
    Net cash provided by (used in) investing activities..............            (39,329)        1,069,206
                                                                          --------------    --------------
Cash flows from financing activities:
  Proceeds from notes payable........................................                 --         2,500,000
                                                                          --------------    --------------
    Net cash provided by financing activities........................                 --         2,500,000
                                                                          --------------    --------------
Increase in cash and cash equivalents................................         (1,195,227)        2,949,570
Cash and cash equivalents at beginning of period.....................          3,157,427         1,079,038
                                                                          --------------    --------------
Cash and cash equivalents at end of period...........................     $    1,962,200    $    4,028,608
                                                                          ==============    ==============


        The accompanying notes are an integral part of the consolidated financial statements.

                                                   6



                        FX ENERGY, INC. AND SUBSIDIARIES
                 Notes to the Consolidated Financial Statements
                                   (Unaudited)


Note 1:  Basis of Presentation

         The interim  financial data are unaudited;  however,  in the opinion of
the  management  of FX  Energy,  Inc.  and  subsidiaries  ("FX  Energy"  or  the
"Company"), the interim data includes all adjustments, consisting only of normal
recurring adjustments,  necessary for a fair presentation of the results for the
interim periods.  The interim financial statements should be read in conjunction
with FX  Energy's  annual  report on Form 10-K for the year ended  December  31,
2001, including the financial statements and notes thereto.

         The consolidated financial statements include the accounts of FX Energy
and its wholly-owned subsidiaries and FX Energy's undivided interests in Poland.
All significant  intercompany  accounts and transactions have been eliminated in
consolidation.  At March 31,  2002,  FX Energy owned 100% of the voting stock of
all of its subsidiaries.

Note 2:  Financing with Rolls Royce Power Ventures

         On  March  9,  2001,  the  Company  signed a $5.0  million,  9.5%  loan
agreement  and gas purchase  option  agreement  with Rolls Royce Power  Ventures
("RRPV"). As collateral for the loan, the Company granted RRPV a lien on most of
the  Company's  Polish  property  interests.  The loan was interest free for the
first year. In consideration for the loan, the Company granted RRPV an option to
purchase gas from the Company's  properties in Poland,  subject to availability,
exercisable on or before March 9, 2002. RRPV did not exercise the gas option and
it has expired.  In accordance  with the loan  agreement,  the entire  principal
amount plus accrued  interest is due on March 9, 2003,  unless on or before such
date,  RRPV elects to convert the loan to  restricted  common stock at $5.00 per
share, the market value of the Company's common stock at the time the terms with
RRPV were finalized.  Accordingly,  the entire balance of the RRPV note is shown
as a current liability in the March 31, 2002, balance sheet.

         For financial reporting purposes,  the Company imputed interest expense
on the loan for the first year at 9.5%, or $433,790,  amortized ratably over the
one-year  interest free period,  and recorded an option  premium of $433,790 for
the grant of the gas purchase option to RRPV,  amortized ratably to other income
over the one-year option period.  Beginning on March 10, 2002, the Company began
recording interest expense at 9.5% per annum.

Note 3:  Net Loss Per Share

         Basic  earnings  per share is computed by dividing  the net loss by the
weighted average number of common shares outstanding. Diluted earnings per share
is computed by dividing the net loss by the sum of the weighted  average  number
of common  shares and the  effect of  dilutive  unexercised  stock  options  and
warrants  and  convertible  preferred  stock.  Options and  warrants to purchase
5,885,585 and 5,662,417  shares of common stock at prices  ranging from $1.50 to
$10.25  per share  with a  weighted  average of $4.87 per share and at $5.16 per
share were outstanding at March 31, 2002 and 2001,  respectively.  No options or
warrants were included in the  computation of diluted net loss per share for the
periods  ended  March 31,  2002 and 2001,  because  the  effect  would have been
antidilutive.

                                       7


Note 4:  Reclassifications

         Certain balances in the March 31, 2001,  financial statements have been
reclassified to conform to the current year  presentation.  These changes had no
effect on the previously reported net income (loss),  total assets,  liabilities
or stockholders' equity.

Note 5:  Income Taxes

         FX Energy recognized no income tax benefit from the losses generated in
the first quarter of 2002 and the first quarter of 2001.

Note 6:  Business Segment Information

         FX Energy operates within two segments of the oil and gas industry: the
exploration and production  segment ("E&P") and the oilfield  services  segment.
Identifiable  net property and  equipment  are reported by business  segment for
management  reporting  and  reportable  business  segment  disclosure  purposes.
Current  assets,  other assets,  current  liabilities and long-term debt are not
allocated to business  segments  for  management  reporting or business  segment
disclosure  purposes.  Reportable  business segment  information as of March 31,
2002, and for the three months ended March 31, 2002, follows:


                                                                                  Non-
                                                                Oilfield       Segmented
                                                  E&P           Services        Items(1)         Total
                                             --------------- --------------- --------------- ---------------
                                                                                  
Business segment information:
  Revenues................................      $   445,809    $     4,353   $           --   $    450,162
  Net loss................................         (117,281)      (183,806)        (716,866)    (1,017,953)
  Identifiable net property and
    equipment.............................        3,785,652        934,489           96,118      4,816,259
- --------------------

(1)  Net loss  reconciling  items include $5,558 of corporate DD&A,  $638,047 of
     general and  administrative  expenses,  $54,688 of amortization of deferred
     compensation  (G&A) and $18,573 of other income and  expense.  Identifiable
     net property and equipment  includes $96,118 of corporate office equipment,
     hardware and software.

         Reportable  business  segment information as of March 31, 2001, and for
the three months ended March 31, 2001, follows:


                                                                                  Non-
                                                                Oilfield       Segmented
                                                  E&P           Services       Items (1)         Total
                                             --------------- --------------- --------------- ---------------
                                                                                  
Business segment information:
  Revenues................................      $   584,681    $    43,538   $           --   $    628,219
  Net loss................................         (970,102)      (142,324)      (1,044,473)    (2,156,899)
  Identifiable net property and
    equipment.............................        6,619,046      1,107,277          119,477      7,845,800
- --------------------

(1)  Net loss reconciling  items include $10,208 of corporate DD&A,  $681,896 of
     general and administrative  expenses,  $391,493 of amortization of deferred
     compensation  (G&A) and $39,124 of other income and  expense.  Identifiable
     net property and equipment includes $119,477 of corporate office equipment,
     hardware and software.

                                       8


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

Results of Operations by Business Segment

         We  operate  within  two  segments  of the oil and  gas  industry:  the
exploration and production  segment,  or E&P, and the oilfield services segment.
Depreciation,  depletion  and  amortization  costs,  or DD&A,  and  general  and
administrative costs, or G&A, directly associated with their respective segments
are  detailed  within  the  following   discussion.   Amortization  of  deferred
compensation (G&A),  interest income, other income, and other costs that are not
allocated to individual  operating  segments for management or segment reporting
purposes,  are discussed in their entirety following the segment  discussion.  A
comparison of the results of operations by business  segment and the information
regarding  nonsegmented  items for three  months  ended March 31, 2002 and 2001,
follows.

Quarter Ended March 31, 2002, Compared to the Same Period of 2001

         Exploration and Production Segment

         FX Energy's oil and gas revenues are comprised of oil production in the
United States and gas production in Poland.  A summary of the percentage  change
in oil and gas revenues, average prices and production for first quarter of 2002
and 2001 from year to year is set forth on the following table:


                                                                          Quarter Ended March 31,
                                                        ------------------------------------------------------------
                                                                    Oil                            Gas
                                                        -----------------------------  -----------------------------
                                                            2002           2001            2002           2001
                                                        -------------- --------------  -------------- --------------
                                                                                            
Revenues..............................................    $ 354,000     $ 535,000        $ 92,000       $ 62,000
  Percent change versus prior year's quarter..........         -34%                           48%

Average price per (Bbl or Mcf(1)) ....................      $ 16.96       $ 22.85          $ 1.58         $ 1.58
  Percent change versus prior year's quarter..........         -26%                           --%

Production volumes (Bbls or Mcf)......................       22,662        23,395          58,250         39,570
  Percent change versus prior year's quarter..........          -3%                           47%
- --------------------

(1) The contract price prior to adjusting for Btu content was $2.02 per Mcf.

         Oil Revenues.  Oil revenues  were $354,000  during the first quarter of
2002,  a decrease  of $181,000  compared  to $535,000  during the same period of
2001.  During  the first  quarter  of 2002,  our oil  revenues  were  negatively
affected  by 26%  lower  average  oil  prices  and  3%  lower  production  rates
attributable to the natural production declines of our producing properties.

         Gas  Revenues.  Gas revenues  were $92,000  during the first quarter of
2002,  compared to $62,000 in gas revenues  during the same period of 2001.  Gas
volumes in the first  quarter of 2002 were 47%  higher  than the same  period of
2001, as we recorded a full quarter of production during 2002 from the Kleka 11,
our first producing well in Poland, which began producing in late February 2001.
We are  currently  selling  gas  produced  by the Kleka 11 to Polish Oil and Gas
Company,  or POGC, under a five-year  contract based on U.S. dollar pricing that
may be terminated by us with a 90-day written notice.

                                       9


         Lease Operating  Costs.  Lease operating costs were $353,000 during the
first  quarter of 2002,  an increase  of $47,000  compared to the same period of
2001.  Lease operating costs incurred during the first quarter of 2002 include a
full quarter of costs  associated with the Kleka 11 well that began producing in
Poland during February 2001.  Lease operating costs at the Kleka 11 well average
approximately  $0.16 per Mcf.  During  the first  quarter  of 2002 in the United
States,  lifting costs were $14.95 per barrel,  an increase of $2.39 compared to
$12.56  during  the same  period of 2001.  The  increase  was due  primarily  to
one-time workover expenses and higher  third-party  maintenance  activities.  We
expect that operating costs will trend lower during the balance of the year.

         DD&A Expense - Exploration and  Production.  DD&A expense for producing
properties  was  $84,000  for the first  quarter  of 2002,  an  increase  of 42%
compared  to $59,000  during  the same  period of 2001.  Essentially  all of the
increase in DD&A is  associated  with the Kleka 11 well that began  producing in
Poland during February 2001. In 2002, we recorded a full quarter of DD&A expense
in Poland.

         Exploration  Costs.  Our  exploration  costs consist of geological  and
geophysical costs and the costs of exploratory dry holes. Exploration costs were
$127,000  during the first quarter of 2002,  compared to  $1,203,000  during the
same period of 2001,  a decrease of 90%.  During the first  quarter of 2001,  we
incurred $1,031,000 of 3-D seismic costs on the Fences project area and $170,000
on other  geological  and  geophysical  activities  in Poland.  During the first
quarter of 2002, we incurred only seismic  reprocessing and other related costs.
Limited  available  capital  in  2002  has  caused  us to  sharply  curtail  our
exploration  activities  in Poland.  Subject to our ability to raise  additional
equity or obtain further  financing from industry  partners,  we expect that our
exploration activities in Poland will continue to be minimal in the near term.

         Oilfield Services Segment

         Oilfield  Services  Revenues.  Oilfield  services  revenues were $4,000
during the first quarter of 2002, a decrease of $40,000  compared to $44,000 for
the first quarter of 2001.  During most of the first  quarters of 2002 and 2001,
our drilling rig was idle due to winter  weather.  Oilfield  servicing  revenues
were generated  primarily by our well-servicing  equipment during these periods.
Oilfield  services  revenues  will  continue to fluctuate  from period to period
based on market  demand,  weather,  the number of wells  drilled,  downtime  for
equipment  repairs,  the degree of emphasis on utilizing our oilfield  servicing
equipment on our company-owned properties and other factors.

         Oilfield  Services Costs.  Oilfield services costs were $112,000 during
the first quarter of 2002, down slightly from the $116,000  incurred in the same
period  of 2001.  The bulk of the  costs in both  periods  related  to  downtime
maintenance costs associated  primarily with our drilling rig. Oilfield services
costs will also continue to fluctuate year to year based on revenues  generated,
market  demand,  weather,  the number of wells  drilled,  downtime for equipment
repairs, the degree of emphasis on utilizing our oilfield servicing equipment on
our company-owned properties and other factors.

         DD&A Expense - Oilfield  Services.  DD&A expense for oilfield  services
was $75,000 during the first quarter of 2002, an increase of $5,000  compared to
$70,000 during the same period of 2001. The year-to-year  increase was primarily
due to 2001 capital  additions  being  depreciated  during the first  quarter of
2002.

         Nonsegmented Information

         DD&A - Corporate.  DD&A for corporate  activities was $6,000 during the
first quarter of 2002, a decrease of $4,000 compared to the same period of 2000.
DD&A was lower  primarily  due to capital items being  depreciated  in the first
quarter  of 2001  subsequently  becoming  fully  depreciated  prior to the first
quarter of 2002.

                                       10


         G&A Costs.  G&A costs were $638,000 during the first quarter of 2002, a
decrease of 7% compared to the same period of 2001.  During the first quarter of
2001,  we  incurred  legal,  travel  and other  costs  related  to the RRPV loan
agreement that were not repeated during the first quarter of 2002.

         Amortization of Deferred  Compensation (G&A).  Amortization of deferred
compensation was $55,000 during the first quarter of 2002,  compared to $391,000
during  the same  period of 2001.  On April 5,  2001,  we  extended  the term of
options to purchase  125,000  shares of the Company's  common stock that were to
expire during 2001 for a period of two years, with a one-year vesting period. On
August 4, 2000, we extended the term of options and warrants to purchase 678,000
shares of our common  stock that were to expire  during 2000 for a period of two
years, with a one-year vesting period. In accordance with FIN 44 "Accounting for
Certain  Transactions  involving Stock  Compensation," we incurred total noncash
deferred   compensation  costs  of  $1.8  million  associated  with  the  option
extensions,  to be amortized over their respective one-year vesting periods from
the date of extension.  All of the deferred  compensation  associated with these
transactions has now been amortized.

         Interest  and Other  Income.  Interest  and other  income was  $105,000
during the first  quarter of 2002,  an increase  of $53,000  compared to $52,000
during the same period of 2001.  During the first  quarter of 2002,  we recorded
other income of $93,000  pertaining to amortizing  an option  premium  resulting
from granting RRPV an option to purchase gas from our properties in Poland.  The
other  income  related to the  option  premium  during  2001 was  $13,000.  This
increase in other income was offset by a decrease of $27,000 in interest income,
due primarily to lower cash balances throughout the 2002 first quarter.

         Interest  Expense.  Interest  expense  was  $124,000  during  the first
quarter of 2002,  compared to $13,000 during the same period of 2001. All of the
interest  expense  in both  periods is  related  to our  arrangement  with RRPV.
Interest  expense  from  March 9, 2001,  through  March 8,  2002,  consisted  of
interest imputed at 9.5%. Beginning on March 9, 2002, we began accruing interest
payable on the RRPV note at 9.5% per annum.

Liquidity and Capital Resources

         General.  As of March 31, 2002,  we had  approximately  $2.0 million of
cash and cash  equivalents and negative  working capital of  approximately  $5.2
million,  coupled  with a history  of  operating  losses.  These  matters  raise
substantial doubt about our ability to continue as a going concern. In addition,
we have a remaining  commitment  of $6.6  million,  in addition to $2.7 million,
which was accrued at March 31, 2002, that must be spent by us in order to earn a
49.0% interest in our Fences project area.

         To date, we have financed our operations  principally  through the sale
of equity  securities,  issuance of debt securities and agreements with industry
partners  that funded our share of costs in certain  exploratory  activities  in
order to earn an interest in our properties.  As of the date of this report,  we
do not have a commitment  from a third party to provide any  additional  funding
for our ongoing  operations.  The  continuation  of our  exploratory  efforts in
Poland is dependent on raising  additional  capital.  The  availability  of such
capital  will affect the timing,  pace,  scope and amount of our future  capital
expenditures.  There  can be no  assurance  that  we  will  be  able  to  obtain
additional  financing,  reduce expenses or successfully  complete other steps to
continue  as a going  concern.  If we are unable to obtain  sufficient  funds to
satisfy our future cash  requirements,  we may be forced to curtail  operations,
dispose of assets or seek extended  payment terms from our vendors.  Such events
would  materially  and adversely  affect our  financial  position and results of
operations.

                                       11


         Working Capital (current assets less current liabilities).  Our working
capital was  $(5,186,000)  as of March 31, 2002, a decrease of  $5,745,000  from
December 31, 2001, principally as a result of the reclassification in March 2002
of the entire  balance of the RRPV note,  along with  interest  accrued  through
March 31, 2002, as a current  liability on the balance sheet. In accordance with
the terms of our RRPV loan agreement, the entire principal amount of $5,000,000,
plus accrued  interest,  is due on March 9, 2003, unless on or before that date,
RRPV elects to convert the loan to  restricted  common stock at $5.00 per share,
the market value of the  Company's  common stock at the time the terms with RRPV
were finalized.

         Our current  liabilities  also include $2.7 million of costs related to
our Fences  project  in Poland.  In 2000,  we agreed to spend  $16.0  million of
exploration  costs on this project  area that is owned and operated by POGC,  in
order to earn a 49.0% interest.  After we complete our $16.0 million commitment,
POGC will begin  bearing its 51.0%  share of further  costs.  Currently,  we are
finalizing  the  formation  of Plotki Gaz SA  (Plotki),  a joint  stock  company
through which we and POGC will conduct our ongoing exploration activities on the
Fences project area under terms of the $16.0 million commitment.

         As of March 31, 2002, we had paid cash  expenditures  of  approximately
$6.7 million pertaining to our $16.0 million, and we had accrued $2.7 million of
costs  incurred  during 2001 on the Fences  project area.  Upon the formation of
Plotki,  we anticipate  assigning to an outside partner a portion of the project
interests we convey to Plotki,  in consideration of the partner's  assumption of
all, or a portion of, our remaining obligation to earn an interest in the Fences
project area,  including  payment of the $2.7 million  accrued costs at December
31, 2001.

         Operating  Activities.  Net cash used in  operating  activities  before
working  capital  changes  was  $798,000  during the first  quarter  of 2002,  a
decrease of $827,000  compared  to  $1,625,000  in net cash used during the same
period  of 2001.  This  reduction  in cash  used is a direct  reflection  of our
curtailed  exploration  activities and lower geological and geophysical costs in
Poland.  During the first quarter of 2002,  $358,000 was used to fund changes in
working capital items, while during the first quarter of 2001, funds provided by
changes in working capital items were $1,005,000.

         Investing  Activities.  We spent $39,000 in investing activities during
the first quarter of 2002, including $27,000 on upgrading our oilfield servicing
equipment and $12,000 on our proved  properties in the United  States.  In 2001,
our  investing  activities  provided  net cash of  $1,069,000  during  the first
quarter.  During  that  quarter,  we incurred  $16,000 of costs  relating to our
Polish  properties,  spent $85,000 on upgrading our producing  properties in the
United States,  $109,000 on our oilfield servicing  equipment,  $3,000 on office
equipment, and received $1,282,000 from maturing marketable debt securities.

         Financing  Activities.  We received no cash from  financing  activities
during the first quarter of 2002. Cash provided by financing activities was $2.5
million  during the first  quarter of 2001.  During March 2001, we signed a $5.0
million loan  agreement  with RRPV.  As of March 31, 2001,  we had received $2.5
million under the arrangement with RRPV.

Risk Factors

         We face a number of risks in our business,  including,  but not limited
to, the risk factors  discussed  in our annual  report on Form 10-K for the year
ended December 31, 2001, and other Securities and Exchange Commission filings.

                                       12


Other Items

         On January  1,  2002,  we adopted  Statement  of  Financial  Accounting
Standards ("SFAS") No. 141 "Business  Combinations,"  SFAS No. 142 "Goodwill and
Other  Intangible  Assets," and SFAS No. 144  "Accounting  for the Impairment or
Disposal of Long-Lived Assets." The adoption of these new standards did not have
a significant impact on our financial statements.

         In August  2001,  the FASB  issued SFAS No. 143  "Accounting  for Asset
Retirement  Obligations."  SFAS No. 143 is effective for us beginning January 1,
2003. The most significant impact of this standard to us will be a change in the
method of accruing  for site  restoration  costs.  Under SFAS No. 143,  the fair
value of asset retirement obligations will be recorded as a liability when it is
incurred,  which  is  typically  at the time the  asset  is  installed.  Amounts
recorded  for the  related  assets  will be  increased  by the  amount  of these
obligations. Over time, the liabilities will be accreted for the change in their
present value and the initial  capitalized  costs will be  depreciated  over the
useful lives of the related  assets.  We are currently  evaluating the impact of
adopting SFAS No. 143.

         We have  reviewed  all  other  recently  issued,  but not yet  adopted,
accounting standards in order to determine their effects, if any, on our results
of operations or financial position.  Based on that review, we believe that none
of these  pronouncements  will have a  significant  effect on  current or future
earnings or operations.

Forward Looking Statements

         This report contains statements about the future, sometimes referred to
as  "forward-looking"  statements.   Forward-looking  statements  are  typically
identified by the use of the words "believe," "may," "will," "should," "expect,"
"anticipate,"  "estimate,"  "project,"  "propose,"  "plan," "intend" and similar
words and  expressions.  We intend that the  forward-looking  statements will be
covered by the safe harbor provisions for forward-looking  statements  contained
in Section 27A of the  Securities  Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. Statements that describe our future strategic plans, goals
or objectives are also forward-looking statements.

         Readers  of  this  report  are  cautioned   that  any   forward-looking
statements,  including those regarding us or our  management's  current beliefs,
expectations,  anticipations,  estimations,  projections,  proposals,  plans  or
intentions,  are not  guarantees of future  performance or results of events and
involve  risks  and  uncertainties,  such  as the  future  results  of  drilling
individual  wells and  other  exploration  and  development  activities;  future
variations in well  performance as compared to initial test data;  future events
that may result in the need for additional  capital;  the prices at which we may
be able to sell oil or gas;  fluctuations in prevailing  prices for oil and gas;
uncertainties  of certain terms to be  determined in the future  relating to our
oil and gas  interests,  including  exploitation  fees,  royalty rates and other
matters;  future  drilling and other  exploration  schedules  and  sequences for
various wells and other  activities;  uncertainties  regarding future political,
economic, regulatory, fiscal, taxation and other policies in Poland; the cost of
additional capital that we may require and possible related  restrictions on our
future  operating  or  financing  flexibility;  our  future  ability  to attract
strategic partners to share the costs of exploration,  exploitation, development
and  acquisition  activities;  and future plans and the  financial and technical
resources of strategic partners.

                                       13


         The forward-looking  information is based on present  circumstances and
on our predictions respecting events that have not occurred,  that may not occur
or that may  occur  with  different  consequences  from  those  now  assumed  or
anticipated. Actual events or results may differ materially from those discussed
in the forward-looking  statements as a result of various factors, including the
risk factors detailed in this report. The forward-looking statements included in
this  report  are  made  only as of the date of this  report.  We  disclaim  any
obligation to update any  forward-looking  statements whether as a result of new
information, future events or otherwise.


       ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Price Risk

         Realized  pricing  for our  oil  production  in the  United  States  is
primarily  driven by the prevailing  worldwide price of oil,  subject to gravity
and other  adjustments  for the actual oil sold.  Historically,  oil prices have
been volatile and unpredictable. Price volatility relating to our oil production
in the United States is expected to continue in the foreseeable future.

         Our gas  production  in Poland is currently  being sold to POGC under a
five-year  contract  based on U.S.  dollar  pricing that may be terminated by us
with a 90-day  written  notice.  The limited volume and single source of our gas
production  means we cannot assure  uninterruptible  production or production in
amounts that would be  meaningful  to  industrial  users,  which may depress the
price we may be able to obtain. There is currently no competitive market for the
sale of gas in Poland. Accordingly, we expect that the prices we receive for the
gas we produce will be lower than would be the case in a competitive setting and
may be lower than prevailing  western  European  prices,  at least until a fully
competitive market develops in Poland.

         We  currently  do not  engage  in any  hedging  activities  or have any
derivative  financial  instruments  to protect  ourselves  against  market risks
associated with oil and gas price  fluctuations,  although we may elect to do so
if we achieve a significant amount of production in Poland.

Foreign Currency Risk

         We have entered into various  agreements  in Poland,  primarily in U.S.
dollars or the U.S.  dollar  equivalent  of the  Polish  zloty.  We conduct  our
day-to-day  business  on this  basis as well.  The  Polish  zloty is  subject to
exchange  rate  fluctuations  that are beyond our control.  We do not  currently
engage in hedging  transactions to protect  ourselves  against foreign  currency
risks, nor do we intend to do so in the foreseeable future.

                                       14


                           PART II--OTHER INFORMATION

                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits

         There are no exhibits included as part of this report.

(b)      Reports on form 8-K

         During the  quarter  ended March 31,  2002,  FX Energy did not file any
reports on Form 8-K.


                                   SIGNATURES

         In accordance with the requirements of the Securities Exchange Act, the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

                                            FX ENERGY, INC.
                                                (Registrant)


Date:  May 15, 2002                         By  /s/ David N. Pierce
                                                --------------------------------
                                                 David N. Pierce,  President,
                                                 Chief Executive Officer and
                                                 Principal Financial Officer

                                       15