U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-Q

(Mark One)
   [X]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the quarterly period ended: June 30, 2002

   [  ]  TRANSITION REPORT UNDER SECTION 13 OF 15(d) OF THE EXCHANGE
         ACT

                         Commission file number 0-26321


                               GASCO ENERGY, INC.
        (Exact name of small business issuer as specified in its charter)

     Nevada                                                    98-0204105
(State or other jurisdiction of                               (IRS Employer
incorporation or organization)                               Identification No.)

         14 Inverness Drive East, Suite H-236, Englewood, Colorado 80112
                    (Address of principal executive offices)

                                 (303) 483-0044
                           (Issuer's telephone number)

                                    No Change
              (Former name, former address and former fiscal year,
                         if changed since last report)

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  Registrant
was  require to file such  reports),  and (2) has been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ]


Number of common shares outstanding as of August 2, 2002:     35,188,800 shares






ITEM I - FINANCIAL INFORMATION
PART 1 - FINANCIAL STATEMENTS

                                                         GASCO ENERGY, INC.
                                                    CONSOLIDATED BALANCE SHEETS
                                                            (Unaudited)

                                                                                             June 30,                December 31,
                                                                                               2002                      2001

ASSETS

CURRENT ASSETS
                                                                                                                  
  Cash and cash equivalents                                                                     $2,478,015              $ 12,296,585
  Restricted cash                                                                                  250,000                         -
  Accounts receivable and prepaid expenses                                                         221,989                   157,099
                                                                                                 ---------                -- -------
          Total                                                                                  2,950,004                12,453,684
                                                                                                 ---------                ----------

PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                                                     5,596,322                         -
    Unproved mineral interests                                                                  30,452,083                 9,152,740
  Furniture, fixtures and other                                                                    144,291                    59,445
                                                                                                ----------                 ---------
           Total                                                                                36,192,696                 9,212,185
                                                                                                ----------                 ---------

  Less accumulated depreciation, depletion,
     amortization and property impairment                                                        (693,107)                   (7,344)
                                                                                                 ---------                 ---------
           Total                                                                                35,499,589                 9,204,841
                                                                                                ----------                 ---------

TOTAL ASSETS                                                                                  $ 38,449,593              $ 21,658,525
                                                                                              ============              ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable and accrued expenses                                                        $ 1,881,126                 $ 593,100
                                                                                               -----------                 ---------

  Series A Convertible  Redeemable Preferred stock - $.001 par value;  5,000,000
      shares authorized; 500 shares issued and outstanding in
      2002; and 1,000 shares issued and outstanding in 2001                                              1                         1
  Common stock - $.0001 par value; 100,000,000 shares authorized;
      41,512,500 shares issued and 41,438,800 shares outstanding in
      2002; and 27,252,500 shares issued and 27,178,800 shares
      outstanding in 2001                                                                            4,151                     2,725
  Additional paid in capital                                                                    57,093,498                38,569,923
  Deferred compensation                                                                          (174,250)                 (261,375)
  Accumulated deficit                                                                         (20,224,638)              (17,115,554)
  Less cost of treasury stock of 73,700 common shares                                            (130,295)                 (130,295)
                                                                                                ----------                ----------
           Total                                                                                36,568,467                21,065,425
                                                                                                ----------                ----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                    $ 38,449,593              $ 21,658,525
                                                                                              ============              ============




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




                                       2






                                                         GASCO ENERGY, INC.
                                               CONSOLIDATED STATEMENTS OF OPERATIONS
                                                            (Unaudited)


                                                                                                     Three Months Ended
                                                                                                          June 30,
                                                                                         ------------------------------------------
                                                                                         ------------------ ------ ----------------
                                                                                                     2002                      2001

REVENUES
                                                                                                                       
  Oil and gas                                                                                    $  23,426                   $     -
  Interest                                                                                           6,501                     9,906
                                                                                                    ------                     -----
          Total                                                                                     29,927                     9,906
                                                                                                    ------                     -----

OPERATING EXPENSES
  General and administrative                                                                     1,390,079                   847,939
  Lease operating                                                                                   18,249                         -
  Depletion, depreciation and amortization                                                          29,549                     1,256
  Impairment                                                                                        69,125                         -
  Interest                                                                                                                    36,335
                                                                                                 ---------                    ------

           Total                                                                                 1,507,002                   885,530
                                                                                                 ---------                   -------

NET LOSS                                                                                     $ (1,477,075)                $(875,624)
                                                                                             =============                ==========

NET LOSS PER COMMON SHARE BASIC AND DILUTED                                                     $   (0.04)                 $  (0.04)
                                                                                                ==========                 =========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                               35,087,971                24,857,500
                                                                                                ==========                ==========

























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




                                       3



>




                                                         GASCO ENERGY, INC.
                                               CONSOLIDATED STATEMENTS OF OPERATIONS
                                                            (Unaudited)


                                                                                                      Six Months Ended
                                                                                                          June 30,
                                                                                         ------------------------------------------
                                                                                         ---------------- ------ ------------------
                                                                                                     2002                      2001

REVENUES
                                                                                                                        
  Oil and gas                                                                                    $  51,932                    $    -
  Interest                                                                                          43,164                    25,567
                                                                                                    ------                    ------
          Total                                                                                     95,096                    25,567
                                                                                                    ------                    ------

OPERATING EXPENSES
  General and administrative                                                                     2,475,102                 1,526,468
  Lease operating                                                                                   43,315                         -
  Depletion, depreciation and amortization                                                         144,638                     2,501
  Impairment                                                                                       541,125                         -
  Interest                                                                                                                    57,358
                                                                                                 ---------                 ---------
                                                                                                         -
           Total                                                                                 3,204,180                 1,586,327
                                                                                                 ---------                 ---------

NET LOSS                                                                                     $ (3,109,084)              $(1,560,760)
                                                                                             =============              ============

NET LOSS PER COMMON SHARE BASIC AND DILUTED                                                     $   (0.09)                 $  (0.07)
                                                                                                ==========                 =========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                               33,250,955                22,587,083
                                                                                                ==========                ==========
























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





                                       4

>






                                                         GASCO ENERGY, INC.
                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                            (Unaudited)

                                                                                                      Six Months Ended
                                                                                                          June 30,
                                                                                         -------------------------------------------
                                                                                         ------------------ ------ -----------------
                                                                                                  2002                       2001

CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                                 
  Net loss                                                                                    $(3,109,084)             $ (1,560,760)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                                685,763                     2,501
     Value of stock options issued                                                                       -                   336,342
     Amortization of deferred compensation                                                          87,125                         -
     Changes in assets and liabilities provided (used) cash net
        of noncash activity
         Accounts receivable and prepaid expenses                                                 (64,890)                     6,988
         Accounts payable and accrued expenses                                                   1,288,026                 (242,627)
         Deferred offering costs                                                                                            (32,281)
                                                                                              --------------              ----------

  Net cash used in operating activities                                                        (1,113,060)               (1,489,837)
                                                                                               -----------               -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                                     (84,846)                  (27,440)
  Cash paid for oil and gas properties                                                         (8,370,664)               (4,335,115)
                                                                                               -----------               -----------

  Net cash used in investing activities                                                        (8,455,510)               (4,362,555)
                                                                                               -----------               -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Cash designated as restricted                                                                  (250,000)                         -
  Proceeds from sale of common stock                                                                     -                 6,825,000
  Cash paid for offering costs                                                                           -                 (574,835)
  Repayment of short-term borrowings                                                                     -                 (315,265)
  Cash received upon recapitalization and merger                                                         -                   265,029
  Distribution of Rubicon Oil and Gas, Inc.                                                                                (247,969)
                                                                                                 -----------               ---------

  Net cash (used in) provided by financing activities                                            (250,000)                 5,951,960
                                                                                                 ---------                 ---------

NET (DECREASE) INCREASE IN CASH AND CASH
   EQUIVALENTS                                                                                 (9,818,570)                    99,568

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                                         12,296,585                   874,433
                                                                                                ----------                   -------

    END OF PERIOD                                                                              $ 2,478,015                 $ 974,001
                                                                                               ===========                 =========







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





                                       5






                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     SIX MONTHS ENDED JUNE 30, 2002 AND 2001


NOTE 1 - ORGANIZATION

Gasco Energy,  Inc.  ("Gasco" or the "Company")  (formerly  known as San Joaquin
Resources  Inc.  ("SJRI"))  is an  independent  energy  company  engaged  in the
exploration,  development  and acquisition of crude oil and natural gas reserves
in the western United States.

The  unaudited  financial  statements  included  herein were  prepared  from the
records  of  the  Company  in  accordance  with  Generally  Accepted  Accounting
Principles and reflect all adjustments  which are, in the opinion of management,
necessary to provide a fair statement of the results of operations and financial
position for the interim periods. Such financial statements generally conform to
the presentation  reflected in the Company's Form 10-K filed with the Securities
and Exchange  Commission for the year ended December 31, 2001.  Prior to January
1, 2002, the Company was considered a development stage enterprise as defined by
Statement of Accounting  Standards No. 7. The current  interim  period  reported
herein should be read in  conjunction  with the Company's Form 10-K for the year
ended December 31, 2001.

The  results  of  operations  for the six  months  ended  June 30,  2002 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2002.

On February 1, 2001,  SJRI, a Nevada  corporation,  and Pannonian  Energy,  Inc.
("Pannonian"),  a Delaware  corporation,  entered into an Agreement  and Plan of
Reorganization  (the "Pannonian  Agreement") whereby a subsidiary of SJRI merged
into  Pannonian  and SJRI issued  14,000,000  shares of its common  stock to the
former  shareholders of Pannonian in exchange for all of the outstanding  shares
and  warrants  of  Pannonian.  Certain  shareholders  of  SJRI  surrendered  for
cancellation 2,438,930 common shares of the Company's capital in connection with
the transaction, and as a result the existing shareholders of Pannonian acquired
control of the combined company.  For financial reporting purposes this business
combination  is accounted  for as a reverse  acquisition  with  Pannonian as the
accounting acquirer.

The reverse acquisition was valued at $572,344 and was allocated as follows:

         Oil and gas properties                      $          265,836
         Receivables, prepaid and other, net                     41,479
         Cash                                                   265,029
                                                     ------------------

         Net assets acquired                         $          572,344
                                                     ==================

Under the terms of the Pannonian  Agreement,  Pannonian  was required,  prior to
closing  of the  merger on March 30,  2001,  to divest  itself of all assets not
associated with its "Riverbend" area of interest (the non-Riverbend assets). The
"spin-offs"  were accounted for at the recorded  amounts.  The net book value of
the  non-Riverbend  assets in the United States  transferred,  including cash of
$1,000,000  and  liabilities  of $555,185,  was  approximately  $1,850,000.  The


                                       6


non-Riverbend  assets  located  outside the United States were held by Pannonian
International  Ltd.  ("PIL"),  the  shares  of  which  were  distributed  to the
Pannonian stockholders. The book value of PIL as of the date of distribution was
approximately $174,000.

The following unaudited pro forma information presents the financial information
of the Company as if the consolidation of Gasco and Pannonian had taken place on
January 1 of each period presented. The pro forma results, which are the same as
the  actual  results  for the  quarters  ended  June  30,  2002 and 2001 are not
indicative of future results.

                                       For the Six Months Ended June 30, 2001
                                      --------------------------------------
                                    As Reported                        Pro Forma

  Oil and gas revenue               $    -                               $    -

  Net loss                           (1,560,760)                     (1,760,387)

  Net loss per share basic
   and diluted                        $  (0.07)                        $ (0.08)
                                       =========                        ========

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying  consolidated financial statements include Gasco and its wholly
owned subsidiaries,  Pannonian and San Joaquin Oil and Gas, Ltd. for all periods
subsequent  to February  1, 2001.  Periods  prior to  February  1, 2001  include
Pannonian  and its wholly owned  subsidiary  PIL. All  significant  intercompany
transactions have been eliminated upon consolidation.

All share and per share amounts included in these financial statements have been
restated to show the  retroactive  effect of the conversion of Pannonian  shares
into SJRI/Gasco shares.

Cash and Cash Equivalents

All highly liquid investments purchased with an initial maturity of three months
or less are considered to be cash equivalents.

Restricted Cash

In connection with its drilling projects,  the Company entered into a $2,000,000
letter of credit during February 2002,  which was amended to $250,000 during May
2002. The letter of credit is collateralized with cash and terminates in January
2003.  The  portion of the  Company's  cash that  collateralizes  this letter of
credit  is  classified  as  restricted  cash  in  the   accompanying   financial
statements.

Property, Plant and Equipment

The Company follows the full cost method of accounting whereby all costs related
to the  acquisition  and  development of oil and gas properties are  capitalized
into a  single  cost  center  ("full  cost  pool").  Such  costs  include  lease


                                       7


acquisition  costs,  geological  and  geophysical  expenses,  overhead  directly
related to  exploration  and  development  activities and costs of drilling both
productive and non-productive  wells. Proceeds from property sales are generally
credited to the full cost pool  without gain or loss  recognition  unless such a
sale would  significantly  alter the relationship  between capitalized costs and
the proved reserves attributable to these costs. A significant  alteration would
typically  involve a sale of 25% or more of the  proved  reserves  related  to a
single full cost pool.

Depletion of exploration  and development  costs and  depreciation of production
equipment is computed using the units of production  method based upon estimated
proved oil and gas reserves.  The costs of unproved properties are withheld from
the  depletion  base until such time as they are either  developed or abandoned.
The properties are reviewed  periodically  for impairment.  Total well costs are
transferred  to the depletable  pool even when multiple  targeted zones have not
been fully evaluated. For depletion and depreciation purposes,  relative volumes
of oil and gas  production  and reserves are converted at the energy  equivalent
rate of six thousand cubic feet of natural gas to one barrel of crude oil.

Under the full cost method of accounting, capitalized oil and gas property costs
less  accumulated  depletion and net of deferred  income taxes may not exceed an
amount equal to the present  value,  discounted at 10%, of estimated  future net
revenues  from proved oil and gas  reserves  plus the cost,  or  estimated  fair
value, if lower of unproved  properties.  Should  capitalized  costs exceed this
ceiling, an impairment is recognized.  The present value of estimated future net
revenues  is computed by  applying  current  prices of oil and gas to  estimated
future  production  of  proved  oil  and gas  reserves  as of  period-end,  less
estimated  future  expenditures  to be incurred in developing  and producing the
proved reserves assuming the continuation of existing economic conditions.

Computation of Net Income (Loss) Per Share

Basic net income  (loss) per share is  computed by  dividing  net income  (loss)
attributable to the common shareholders by the weighted average number of common
shares  outstanding  during the reporting period.  Diluted net income per common
share  includes the  potential  dilution  that could occur upon  exercise of the
options to acquire  common stock  computed using the treasury stock method which
assumes  that the  increase  in the number of shares is reduced by the number of
shares which could have been  repurchased  by the Company with the proceeds from
the exercise of the options (which were assumed to have been made at the average
market price of the common  shares  during the  reporting  period).  The options
described  in Note 6 have not been  included in the  computation  of diluted net
income (loss) per share during all periods  because their  inclusion  would have
been anti-dilutive.

Use of Estimates

The  preparation of the financial  statements for the Company in conformity with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from these estimates.



                                       8




Recent Accounting Pronouncements

In June 2001, SFAS No. 141, "Business Combinations" was issued by the FASB. SFAS
No. 141 requires that the purchase method of accounting be used for all business
combinations  initiated after June 30, 2001. The Company's  adoption of SFAS No.
141 on July 1,  2001 had no impact  on its  financial  position  or  results  of
operations.

In June 2001, SFAS No. 142, "Goodwill and Other Intangible Assets" was issued by
the FASB.  SFAS No. 142 changes the accounting for goodwill from an amortization
method to an  impairment-only  approach.  Amortization  of  goodwill,  including
goodwill  recorded in past business  combinations,  ceased upon adoption of this
statement.  Goodwill  and certain  intangible  assets will remain on the balance
sheet and not be  amortized.  On an annual  basis,  and when  there is reason to
suspect that their values have been diminished or impaired, these assets must be
tested  for  impairment,   and  write-downs  may  be  necessary.  The  Company's
implementation of SFAS No. 142 on January 1, 2002 had no impact on its financial
position or results of operations.

In June 2001 the FASB  issued  SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations,  " which  requires  that the fair value of a liability for an asset
retirement  obligation  be recognized in the period in which it is incurred if a
reasonable  estimate of fair value can be made. The associated  asset retirement
costs are  capitalized as part of the carrying  amount of the long-lived  asset.
The asset retirement liability will be allocated to operating expense by using a
systematic  and rational  method.  The  statement is effective  for fiscal years
beginning  June 15, 2002.  The Company has not yet  determined the impact of the
adoption of this statement.

In August 2001,  the FASB issued SFAS No. 144,  "Accounting  for  Impairment  or
Disposal of Long-Lived  Assets." SFAS No. 144 requires that long-lived assets be
measured  at the lower of  carrying  amount or fair  value  less  costs to sell,
whether  reported  in  continuing  operations  or  in  discontinued  operations.
Therefore,  discontinued operations will no longer be measured at net realizable
value or include  amounts for operating  losses that have not yet occurred.  The
Company's  adoption  of SFAS No.  144 on  January  1,  2002 had no impact on its
financial position or results of operations.

In April 2002 the FASB issued SFAS No. 145,  "Rescission of FASB  Statements No.
4, 44, and 64,  Amendment of FASB Statement No. 13, and Technical  Corrections."
FASB No. 4  required  all  gains or  losses  from  extinguishment  of debt to be
classified as  extraordinary  items net of income  taxes.  SFAS No. 145 requires
that  gains  and  losses  from  extinguishment  of debt be  evaluated  under the
provisions of Accounting  Principles  Board Opinion No. 30, and be classified as
ordinary  items  unless  they are  unusual or  infrequent  or meet the  specific
criteria for treatment as an  extraordinary  item.  This  statement is effective
January 1, 2003.  The  Company  does not  anticipate  that the  adoption of this
statement  will have a material  effect on its financial  position or results of
operations.

In July 2002,  the FASB issued SFAS No. 146,  "Accounting  for Costs  Associated
with Exit or Disposal  Activities" This Statement addresses financial accounting
and  reporting  for  costs  associated  with  exit or  disposal  activities  and
nullifies  EITF Issue No.  94-3,  "Liability  Recognition  for Certain  Employee
Termination  Benefits  and Other  Costs to Exit an Activity  (including  Certain
Costs Incurred in a Restructuring)".  This Statement  requires  recognition of a
liability  for a cost  associated  with an exit or  disposal  activity  when the
liability  is  incurred,  as opposed to when the entity  commits to an exit plan
under EITF No.  94-3.  SFAS No. 146 is to be  applied  prospectively  to exit or
disposal  activities  initiated after December 31, 2002. The Company has not yet
determined the impact of the adoption of this statement.

                                       9


Reclassifications

Certain  reclassifications  have been made to prior years' amounts to conform to
the classifications used in the current year.

NOTE 3 - PROPERTY ACQUISITION

On May 1, 2002, the Company issued  9,500,000 shares of its common stock for the
acquisition  of 62,276 net acres in the  Greater  Green  River Basin in Sublette
County Wyoming plus other assets and consideration. The acquisition is valued at
$18,525,000  using a price of $1.95  per  common  share,  which  represents  the
closing  price of the  Company's  common stock on April 23,  2002,  the date the
agreement was executed.  This transaction replaces the previously described cash
option  structure  and  eliminates  the  $300,000  per month  option  payment as
referred to in the Company's Form 10-K for the year ended December 31, 2001.

NOTE 4 - SUSPENDED LEASES

During  February 2002, the Company was notified by the Bureau of Land Management
("BLM") in Wyoming that several  environmental  agencies filed a protest against
the BLM offering numerous parcels of land for oil and gas leasing. Approximately
9,726 net acres valued at  approximately  $1,428,000 which were purchased by the
Company are being held in suspense  pending the  resolution of this protest.  If
the protest is deemed to have merit,  the lease  purchases  will be rejected and
the money paid for the leases will be returned to the Company. If the protest is
deemed to be without merit, the leases will be released from suspense. The value
of the  suspended  leases is  recorded  as  unproved  mineral  interests  in the
accompanying financial statements.

NOTE 5 - PROPERTY IMPAIRMENT

During the six months  ended June 30,  2002,  the Company  drilled a well in the
Southwest  Jonah  field  located in the  Greater  Green  River Basin in Sublette
County,  Wyoming. The well was drilled to a total depth of 11,000 feet. The well
encountered  natural  gas,  however not of  sufficient  quantities  to be deemed
economic.  The well was plugged and  abandoned  during March of 2002.  The costs
associated with this well of $541,125, were charged to impairment expense during
the six months ended June 30, 2002 because the Company  believes  that the total
costs for this well exceed the present  value,  discounted at 10%, of the future
net revenues from its proved oil and gas reserves.

NOTE 6 - PROPERTY DISPOSITIONS

On March 30, 2001, the Company divested itself of all assets not associated with
its "Riverbend" area of interest (the non-Riverbend  assets), as required by the
Pannonian Agreement described in Note 1. The divestiture is summarized below.

                Oil and gas properties               $       1,405,242
                Cash                                         1,000,000
                Liabilities transferred                      (555,185)
                                                             ---------
                                                     $       1,850,057

                                       10


The oil and gas  properties,  cash and liabilities  were  transferred to a newly
formed entity Rubicon Oil and Gas, Inc. ("Rubicon").  The Pannonian shareholders
were  allocated  shares in Rubicon  on a one for one basis with their  Pannonian
shares.

The Company held,  through PIL,  non-United  States oil and gas  properties.  In
accordance with the Agreement,  the Company distributed,  as a dividend in kind,
all of the outstanding shares of PIL to the shareholders of the Company on a one
to one basis with their Pannonian shares. The book value of the PIL shares as of
the date of distribution was approximately $174,000.

NOTE 7 - STOCK OPTIONS

During the first  quarter of 2002,  the  Company  issued an  additional  250,000
options to purchase  shares of common  stock to  employees  of the  Company,  at
exercise  prices ranging from $1.58 to $1.73 per share.  The exercise  prices of
the stock options equaled the trading price of the Company's common stock on the
grant date. The options vest quarterly over a two-year  period and expire within
ten years from the grant date.

NOTE 8 - STATEMENT OF CASH FLOWS

During the six months  ended June 30, 2002,  the  Company's  non-cash  investing
activity consisted of the following transactions:

     Conversion of 500 shares of Preferred Stock into 4,750,000 shares of common
stock.

     Issuance of 9,500,000  shares of common  stock,  valued at  $18,525,000  in
exchange for oil and gas properties.

Cash paid for  interest  during the six months  ended June 30, 2001 was $57,358.
There was no cash paid for interest during the six months ended June 30, 2002.

NOTE 9 - SUBSEQUENT EVENT

On July 16,  2002,  Gasco  executed  and closed a purchase  agreement  with Brek
Energy  Corporation  ("Brek"),  and certain other Gasco shareholders (the "Other
Shareholders"), pursuant to which Brek and the Other Shareholders purchased from
Gasco an undivided 25% of Gasco's working  interests in all undeveloped  acreage
owned by Gasco in exchange  for  6,250,000  shares of Gasco common stock and 500
shares of Gasco  preferred  stock held by Brek and the Other  Shareholders.  The
Other  Shareholders  assigned their right to receive their share of such working
interests to Brek, so that Brek acquired  title to all of the working  interests
conveyed  by Gasco in the  transaction.  Brek also has the  option to acquire an
additional  5%  undivided  interest in Gasco's  undeveloped  acreage by paying a
total of $10.5 million in two equal  installments  on or before  January 1, 2004
and January 1, 2005, respectively. A 2.5% interest will be conveyed to Brek upon
receipt  of each  installment.  Brek  must  make  timely  payment  of the  first
installment  in order to  maintain  the option to acquire  the  additional  2.5%
interest with the second installment.

                                       11


The  transaction,  previously  announced  as a letter of intent on May 24, 2002,
simplifies the Company's  capital  structure by eliminating  all preferred stock
(which  was  convertible  into  4,750,000  common  shares)  and  the  associated
preferential  voting rights.  Following  consummation  of the  transaction,  the
Company's capitalization consists of 35,188,800 outstanding common shares.



                                       12


ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS

The  following  discussion of the results of operations of Gasco for the periods
ended June 30, 2002 and 2001 should be read in conjunction with the consolidated
financial statements of Gasco and related notes included therein.

Business Combination

On  February  1,  2001,  the  Company  entered  into an  Agreement  and  Plan of
Reorganization  (the "Pannonian  Agreement") whereby it issued 14,000,000 shares
of its common stock and warrants to the former stockholders of Pannonian Energy,
Inc.  ("Pannonian"),  a private  corporation  incorporated under the laws of the
State of Delaware,  in connection with the merger of Pannonian with a subsidiary
of the Company (the  "Pannonian  Merger").  Pannonian was an independent  energy
company engaged in the exploration, development and acquisition of crude oil and
natural gas reserves in the western United States.

Under the terms of the Pannonian  Agreement,  Pannonian  was required,  prior to
closing of the merger  transaction  on March 30, 2001,  to divest  itself of all
assets not associated with its "Riverbend" area of interest (the  "non-Riverbend
assets").  The "spin-offs" were accounted for at the recorded  amounts.  The net
book  value  of the  non-Riverbend  assets  in the  United  States  transferred,
including cash of $1,000,000  and  liabilities  of $555,185,  was  approximately
$1,850,000.  The net book value of PIL  (which  owned the  non-Riverbend  assets
located  outside  the  United  States)  as  of  the  date  of  distribution  was
approximately $174,000.

Certain  shareholders of SJRI  surrendered  for  cancellation  2,438,930  common
shares  of  the  Company's  capital  stock  on  completion  of  the  transaction
contemplated by the Pannonian Agreement.

Upon completion of the  transaction,  Pannonian became a wholly owned subsidiary
of the  Company.  However,  since  this  transaction  resulted  in the  existing
shareholders  of  Pannonian  acquiring  control of the  Company,  for  financial
reporting  purposes  the  business  combination  is  accounted  for as a reverse
acquisition with Pannonian as the accounting acquirer. All information presented
for periods prior to March 30, 2001  represents  the  historical  information of
Pannonian.

Overview

The Company follows the full cost method of accounting whereby all costs related
to the  acquisition  and  development of oil and gas properties are  capitalized
into a  single  cost  center  ("full  cost  pool").  Such  costs  include  lease
acquisition  costs,  geological  and  geophysical  expenses,  overhead  directly
related to  exploration  and  development  activities and costs of drilling both
productive and non-productive  wells. Proceeds from property sales are generally
credited to the full cost pool  without gain or loss  recognition  unless such a
sale would  significantly  alter the relationship  between capitalized costs and
the proved reserves attributable to these costs. A significant  alteration would
typically  involve a sale of 25% or more of the  proved  reserves  related  to a
single full cost pool.

                                       13


Depletion of exploration  and development  costs and  depreciation of production
equipment is computed using the units of production  method based upon estimated
proved oil and gas reserves.  The costs of unproved properties are withheld from
the  depletion  base until such time as they are either  developed or abandoned.
The properties are reviewed  periodically  for impairment.  Total well costs are
transferred  to the depletable  pool even when multiple  targeted zones have not
been fully evaluated. For depletion and depreciation purposes,  relative volumes
of oil and gas  production  and reserves are converted at the energy  equivalent
rate of six thousand cubic feet of natural gas to one barrel of crude oil.

Under the full cost method of accounting, capitalized oil and gas property costs
less  accumulated  depletion and net of deferred  income taxes may not exceed an
amount equal to the present  value,  discounted at 10%, of estimated  future net
revenues  from proved oil and gas  reserves  plus the cost,  or  estimated  fair
value, if lower of unproved  properties.  Should  capitalized  costs exceed this
ceiling, an impairment is recognized.  The present value of estimated future net
revenues  is computed by  applying  current  prices of oil and gas to  estimated
future  production  of  proved  oil  and gas  reserves  as of  period-end,  less
estimated  future  expenditures  to be incurred in developing  and producing the
proved reserves assuming the continuation of existing economic conditions.

Petroleum and Natural Gas Properties

The following is a description of the current status of the Company's projects.

Riverbend Project

The Riverbend  project comprises  approximately  97,098 gross acres in the Uinta
Basin  of  northeastern  Utah,  of  which  the  Company  holds  an  interest  in
approximately  39,724 net acres as of June 30, 2002.  Additionally,  the Company
has an opportunity to earn approximately 23,458 acres in this area under farmout
and other agreements.  Gasco's geologic and engineering focus is concentrated on
three  tight-sand  formations  in the basin:  the Wasatch,  Mesaverde and Mancos
formations.

During  January 2002,  Gasco entered into an agreement with  Halliburton  Energy
Services  ("Halliburton")  under  which  Halliburton  has the  option  to earn a
participation   interest  proportionate  to  their  investment  by  funding  the
completions of Wasatch/Mesa  Verde wells.  The Company and Halliburton will also
share technical information through the formation of a joint technical team.

Gasco  began  drilling  the  first  well  in this  area  during  February  2002.
Approximately  $1,000,000 was spent on this well, which has been drilled,  cased
and facilities have been built.  This well began selling gas in the beginning of
July 2002. In April 2002, the Company began drilling its second operated well in
this immediate area. The total cost of this well, which has been drilled,  cased
and the facilities are currently in place, is approximately $1,030,000. Sales of
production  from this well are  anticipated  to begin  during  the first week of
August 2002. Gasco also has a 20% working interest in a well that was drilled by
another  operator in this area during  April 2002.  This well began  selling gas
during the first week of July 2002.

Greater Green River Basin Project

In Wyoming, Gasco established an Area of Mutual Interest ("AMI") with Burlington
Resources  ("Burlington")  covering  approximately  330,000  acres  in  Sublette
County,  Wyoming within the Greater Green River Basin.  As of June 30, 2002, the
Company  leased  approximately  109,412 gross acres and 99,002 net acres in this
area.The  exploration  agreement  governing the AMI requires Burlington to drill
two wells and to shoot 180 miles of high-resolution 2-D seismic.  Burlington has


                                       14


drilled two wells and has shot 80 miles of seismic. Currently, both of the wells
drilled are  completed;  one is selling gas and the other is waiting on pipeline
connection. During July 2002, the Company elected to participate in the drilling
of a well in Sublette  County  Wyoming.  Gasco will have a 35%  interest in this
well which will be operated by Burlington. If the well is not completed, Gasco's
share of the  drilling  costs  will be  approximately  $400,000.  If the well is
completed,   Gasco's  share  of  the  drilling  and  completion  costs  will  be
approximately $900,000.

During  February 2002, the Company  purchased a 50% interest in 21,613 acres for
approximately  $1,428,000  and a 20%  interest in 4,098 acres for  approximately
$107,000 in Sublette  County,  Wyoming.  The Company also  purchased  additional
leasehold interests in Sublette County,  Wyoming covering  approximately  16,606
acres for a total purchase price of $1,500,000 on February 19, 2002.

During  February 2002, the Company was notified by the Bureau of Land Management
("BLM") in Wyoming that several  environmental  agencies filed a protest against
the BLM offering numerous parcels of land for oil and gas leasing. Approximately
9,726 net acres valued at  approximately  $1,428,000 which were purchased by the
Company are being held in suspense  pending the  resolution of this protest.  If
the protest is deemed to have merit,  the lease  purchases  will be rejected and
the money paid for the leases will be returned to the Company. If the protest is
deemed to be without merit, the leases will be released from suspense. The value
of the  suspended  leases is  recorded  as  unproved  mineral  interests  in the
accompanying financial statements.

On May 1, 2002, the Company issued  9,500,000 shares of its common stock for the
acquisition  of 53,095  gross acres plus other assets and  consideration  in the
Greater Green River Basin in Sublette County Wyoming.  The acquisition is valued
at $18,525,000  using a stock price of $1.95 per common share,  which represents
the closing price of the Company's  common stock on April 23, 2002; the date the
agreement was executed.  This transaction replaces the previously described cash
option  structure  and  eliminates  the  $300,000  per month  option  payment as
referred to in the Company's Form 10-K for the year ended December 31, 2001.

During February 2002,  Gasco drilled a well in the Southwest Jonah field located
in the Greater Green River Basin in Sublette County, Wyoming. This was the first
well drilled  within a newly  created AMI with Cabot Oil and Gas,  consisting of
nine sections  (5,760 gross acres,  1,440 net acres).  The well was drilled to a
total depth of 11,000 feet.  The well  encountered  natural gas,  however not of
sufficient quantities to be deemed economic.  The well was plugged and abandoned
during  March  2002.  The net dry hole  cost of the well  was  $541,125  and was
recorded as impairment expense during the six months ended June 30, 2002.

During May 2002, the Company elected to participate in 3D seismic shoot covering
100 square miles in Sublette County,  Wyoming.  The Company's share of the costs
for the seismic data was $850,000.


                                       15


Southern California Project

The Company currently leases  approximately  4,043 net acres in the Kern and San
Luis  Obispo  Counties of  southern  California.  The Company has no drilling or
development  plans for this acreage  during 2002,  but plans to continue  paying
leasehold  rentals  and  other  minimum  geological  expenses  to  preserve  the
Company's  acreage  positions  on these  three oil  prospects.  The  Company may
consider selling these positions in the future.

Subsequent Event

On July 16,  2002,  Gasco  executed  and closed a purchase  agreement  with Brek
Energy  Corporation  ("Brek"),  and certain other Gasco shareholders (the "Other
Shareholders"), pursuant to which Brek and the Other Shareholders purchased from
Gasco an undivided 25% of Gasco's working  interests in all undeveloped  acreage
owned by Gasco in exchange  for  6,250,000  shares of Gasco common stock and 500
shares of Gasco  preferred  stock held by Brek and the Other  Shareholders.  The
Other  Shareholders  assigned their right to receive their share of such working
interests to Brek, so that Brek acquired  title to all of the working  interests
conveyed  by Gasco in the  transaction.  Brek also has the  option to acquire an
additional  5%  undivided  interest in Gasco's  undeveloped  acreage by paying a
total of $10.5 million in two equal  installments  on or before  January 1, 2004
and January 1, 2005, respectively. A 2.5% interest will be conveyed to Brek upon
receipt  of each  installment.  Brek  must  make  timely  payment  of the  first
installment  in order to  maintain  the option to acquire  the  additional  2.5%
interest with the second installment.

The  transaction,  previously  announced  as a letter of intent on May 24, 2002,
simplifies the Company's  capital  structure by eliminating  all preferred stock
(which  was  convertible  into  4,750,000  common  shares)  and  the  associated
preferential  voting rights.  Following  consummation  of the  transaction,  the
Company's capitalization consists of 35,188,800 outstanding common shares.

Oil and Gas Acreage

The following table sets forth the undeveloped  leasehold acreage, by area, held
by the  Company as of June 30, 2002 and July 31,  2002.  The gross acres are the
same as of June 30 and July 31, 2002, however, the net acres have decreased from
June 30,  to July 31,  2002 as a result  of the  July  16,  2002  property  sale
describe above. Undeveloped acres are acres on which wells have not been drilled
or  completed  to a  point  that  would  permit  the  production  of  commercial
quantities of oil and gas,  regardless  of whether or not such acreage  contains
proved reserves.  Gross acres are the total number of acres in which Gasco has a
working interest. Net acres are the sum of Gasco's fractional interests owned in
the gross  acres.  The table does not  include  acreage  that the  Company has a
contractual  right to acquire or to earn  through  drilling  projects,  which is
summarized  more completely  below the table.  In certain leases,  the Company's
ownership  is not the same for all  depths;  therefore,  the net  acres in these
leases  are  calculated  using the  greatest  ownership  interest  at any depth.
Generally this greater interest represents  Pannonian's ownership in the primary
objective formation.


                                                       Net
                           June 30, 2002              Acres        July 31, 2002
                    ----------------------------       Sold        -------------
                    ----------- --- ------------                   -------------
                        Gross             Net                             Net

  Utah                  97,098           39,724          (9,558)       30,166
  Wyoming              109,412           99,002         (24,370)       74,632
  California             4,068            4,043          (1,011)        3,032
                    -----------     ------------    -------------   -----------

      Total acres      210,588          142,769         (34,939)       107,830
                    ===========     ============    =============   ===========

                                       16


Subsequent to December 31, 2001, the Company acquired approximately 40,065 gross
(26,147 net) undeveloped acres in Sublette County, Wyoming. Approximately 21,614
gross acres and 9,726 net acres that were  acquired in February  2002 in a lease
sale held by the Wyoming  Bureau of Land  Management are subject to a protest by
several environmental  agencies and therefore these leases will not be issued to
the Company until the protest is resolved in our favor. The Company also has the
contractual right to acquire approximately 22,429 acres in the Uinta basin. This
acquisition is subject to the Company's  approval of title, which may effect the
number of actual acres acquired.

In April 2002,  the Company  purchased an  additional  53,095 gross acres in the
Greater Green River Basin through the issuance of common stock.  The Company can
also earn a 37.5%  interest in an  additional  21,760 acres in Sublette  County,
Wyoming if it participates in the drilling of one well prior to October 1, 2002.
The Company  also has the right to earn a 20% interest in  approximately  22,000
gross acres  within the Uinta  Basin by  participating  in the  drilling of four
wells prior to February 2004.

Results of Operations

All  information  for periods prior to March 30, 2001  represents the historical
information of Pannonian  because  Pannonian was considered the acquiring entity
for accounting purposes.

The Three and Six  Months  Ended  June 30,  2002  Compared  to the Three and Six
Months Ended June 30, 2001

During  the  quarter  and six months  ended June 30,  2002,  the  Company  owned
interests in three producing wells, two of which began producing in late October
of 2001 and one began  producing in February  2002.  The oil and gas revenue and
lease  operating  expense  during 2002 relate to these wells and is comprised of
approximately  8,712 mcf of gas at an average  price of $2.69 per mcf during the
second  quarter of 2002 and  18,500 mcf of gas at an average  price of $2.81 per
mcf during the first six months of 2002.  The  Company  had no  producing  wells
during the second quarter or the first six months of 2001.

Interest  income  during 2002 and 2001  represents  the  interest  earned on the
Company's  combined cash and cash equivalents and restricted cash balances.  The
decrease  in interest  income of $3,405  from the second  quarter of 2001 to the
second quarter of 2002 is primarily the result of lower interest rates partially
offset by a higher  average cash balance  during the second quarter of 2002. The
increase  in interest  income of $17,597  during the first six months of 2002 as
compared with the first six months of 2001 is primarily due to a higher  average
cash balance  primarily due to the sale of preferred and common stock during the
second half of 2001.

General and administrative  expense increased from $847,939 to $1,390,079 during
the second  quarter of 2002  compared  to the second  quarter of 2001,  and from
$1,526,468  to  $2,475,102  during the first six months of 2001  compared to the
first six months of 2002.  Approximately $350,000 of the increase in general and
administrative  expense  during  the three and six months  ended  June 30,  2002
relates to the increased legal and consulting fees associated with the Company's
property  transactions  described  above.  The remainder of the increase in both
periods  is  primarily  due to the  increase  in  staff  and  professional  fees
associated with the commencement of its own operations.

                                       17


 Depletion,  depreciation and amortization expense during the second quarter and
first six months of 2002 is  comprised  of $17,931  and  $125,931  of  depletion
expense  related to the Company's  proved oil and gas properties and $11,618 and
$18,707 of depreciation related to the Company's  furniture,  fixtures and other
assets,  respectively.  The corresponding  expense during the second quarter and
first six months of 2001  consists of the  depreciation  expense  related to the
Company's furniture, fixtures and other assets.

The  impairment  expense  during the second quarter and first six months of 2002
represents  costs  associated  with a well drilled in the Southwest  Jonah field
located in the Greater Green River Basin in Sublette County,  Wyoming during the
first  quarter of 2002.  The  natural  gas  encountered  in this well was not of
sufficient  quantities to be deemed  economic,  therefore,  the costs associated
with this well were  charged to  impairment  expense  during the quarter and six
months ended June 30, 2002.

The  interest  expense  during  the three and six  months  ended  June 30,  2001
represents  the interest  incurred on the Company's  outstanding  notes payable,
which were repaid during 2001.

Liquidity and Capital Resources

At June 30,  2002,  the  Company  had cash and cash  equivalents  of  $2,478,015
compared to cash and cash of  equivalents  of  $12,296,585 at December 31, 2001.
The  decrease in cash and cash  equivalents  is  primarily  attributable  to the
following  significant  items  combined  with the  cash  used in  operations  of
$1,113,060 and other oil and gas property related expenditures.

- -        During February 2002, the Company acquired leasehold interests covering
         approximately  16,606 acres in the Greater Green River Basin located in
         west-central Wyoming for $1,500,000.
- -        The  Company  acquired a 50%  interest  in 21,613  acres in  Sublette
         County  Wyoming  for  approximately
         $1,428,000 during February 2002.
- -        In connection  with its drilling  projects,  the Company entered into a
         $2,000,000   letter  of  credit  during   February   2002,   which  was
         subsequently  amended  during  May 2002,  to  $250,000.  The  letter is
         collateralized with cash, which is classified as restricted cash in the
         accompanying financial statements, and terminates in January 2003.
- -        The Company  drilled two productive  wells in Uintah  County,  Utah for
         approximately $2,030,000 and one well, which was a dry hole in Sublette
         County, Wyoming for $541,125.
- -        During  the six  months  ended  June 30,  2002,  the  Company  incurred
         unproved  property costs comprised of delay rentals and the purchase of
         numerous acreage positions in Wyoming and Utah of $1,300,000.
- -        During May 2002,  the Company  elected to  participate  in 3D seismic
         shoot covering 100 square miles in Sublette County, Wyoming for
         $850,000.

Working capital  decreased from  $11,860,584 at December 31, 2001 to $1,068,878,
primarily due to expenditures discussed above.

In  management's  view,  given the  nature of the  Company's  operations,  which
consist of the acquisition,  exploration and evaluation of petroleum and natural
gas properties and participation in drilling activities on these properties, the
most  meaningful  information  relates to current  liquidity and  solvency.  The
Company's financial success will be dependent upon the extent to which Gasco can
discover sufficient economic reserves and successfully  develop and produce from
the properties  containing  those reserves.  Such  development may take years to
complete and the amount of resulting  income,  if any, is difficult to determine
with any  certainty.  The sales  value of any  petroleum  or natural gas that is
discovered is largely dependent upon other factors beyond the Company's control.

                                       18


To date,  the Company's  capital needs have been met  primarily  through  equity
financings.  In order to earn  interests  in  additional  acreage  and depths in
Riverbend,  the Company will need to expend  significant  additional  capital to
drill and complete wells.  It will be necessary for Gasco to acquire  additional
financing  in order to  complete  its  operational  plan for 2002 and 2003.  The
Company is considering  several options for raising  additional  capital such as
equity offerings, asset sales, the formation of a drilling fund, the farm-out of
some of the Company's acreage and other similar type  transactions.  There is no
assurance that financing will be available to the Company on favorable  terms or
at all. Any financing by Gasco will likely result in substantial dilution to the
Company's stockholders.

Cautionary Statement Regarding Forward-Looking Statements

In the interest of providing the shareholders with certain information regarding
the Company's future plans and operations,  certain statements set forth in this
Form 10-Q relate to management's  future plans and  objectives.  Such statements
are  forward-looking  statements  within  the  meanings  of  Section  27A of the
Securities Act of 1933, as amended,  and Section 21E of the Securities  Exchange
Act of 1934,  as amended.  All  statements  other than  statements of historical
facts  included  in  this  report,  including,  without  limitation,  statements
regarding the Company's future financial position,  business strategy,  budgets,
projected  costs and plans and objectives of management  for future  operations,
are  forward-looking   statements.  In  addition,   forward-looking   statements
generally can be identified by the use of  forward-looking  terminology  such as
"may,"  "will,"  "expect,"  "intend,"   "project,"   "estimate,"   "anticipate,"
"believe,"  or  "continue"  or the  negative  thereof  or  similar  terminology.
Although any forward-looking statements contained in this Form 10-Q or otherwise
expressed  by or on behalf  of the  Company  are,  to the  knowledge  and in the
judgment  of  the  officers  and  directors  of  the  Company,  believed  to  be
reasonable, there can be no assurances that any of these expectations will prove
correct  or  that  any  of  the  actions   that  are  planned   will  be  taken.
Forward-looking  statements  involve known and unknown  risks and  uncertainties
which may cause the Company's actual performance and financial results in future
periods to differ materially from any projection, estimate or forecasted result.
Important  factors that could cause actual results to differ materially from the
Company  expectations  ("Cautionary  Statements")  include  those  discussed the
caption "Risk  Factors",  in the Company's Form 10-K for the year ended December
31,  2001.  All   subsequent   written  and  oral   forward-looking   statements
attributable  to the Company,  or persons  acting on its behalf,  are  expressly
qualified in their entirety by the Cautionary Statements. The Company assumes no
duty to update or revise  its  forward-looking  statements  based on  changes in
internal estimates or expectations or otherwise.

ITEM 3A - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company's  primary market risk relates to changes in the pricing  applicable
to the sales of gas production in the Uinta Basin of  northeastern  Utah and the
Greater  Green River Basin of west central  Wyoming.  This risk will become more
significant  to the  Company as more wells are drilled  and begin  producing  in
these  areas.  Although  the  Company is not using  derivatives  at this time to
mitigate the risk of adverse changes in commodity  prices, it may consider using
them in the future.



                                       19




PART II       OTHER INFORMATION

Item 1 -      Legal Proceedings

              None.

Item 2 -      Changes of Securities

              On May 1, 2002,  the  Company  issued  9,500,000  shares of common
              stock to Shama Zoe Limited  Partnership in exchange for 62,276 net
              acres plus other  assets and  consideration  in the Greater  Green
              River Basin in Sublette County, Wyoming. The acquisition is valued
              at  $18,525,000  using a price of $1.95 per  common  share,  which
              represents  the closing  price of the  Company's  common  stock on
              April 23, 2002, the date the agreement was executed.  The issuance
              of shares of common  stock in this  transaction  was  exempt  from
              registration  under  Section 4(2) of the  Securities  Act of 1933,
              since the shares were offered and issued to a single purchaser who
              is a sophisticated buyer.

Item 3 -      Defaults Upon Senior Securities

              None.

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

              None.

Item 5 -      Other Information

              None.

Item 6 - Exhibits and Reports on Form 8-K

     (a) Exhibits:

 Exhibit Number                                Exhibit

     2.1  Property  Purchase  Agreement dated as of April 23, 2002,  between the
          Company and Shama Zoe Limited  Partnership  (incorporated by reference
          to Exhibit 2.1 to the Company's  Form 8-K dated May 1, 2002,  filed on
          May 9, 2002).

     3.1  Amended  and  Restated  Articles  of  Incorporation  (incorporated  by
          reference to Exhibit 3.1 to the Company's  Form 8-K dated December 31,
          1999, filed on January 21, 2000.

                                       20


     3.2  Certificate of Amendment to Articles of Incorporation (incorporated by
          reference to Exhibit 3.1 to the Company's Form 8-K/A dated January 31,
          2001, filed on February 16, 2001).

     3.3  Certificate of Designation for Series A Preferred Stock  (incorporated
          by reference to Exhibit 3.5 to the Company's Form 10-Q for the quarter
          ended September 30, 2001, filed on November 14, 2001).

     3.4  Amended and Restated Bylaws  (incorporated by reference to Exhibit 3.4
          to the Company's Form 10-Q for the quarter ended March 31, 2002, filed
          on May 15, 2002).

     4.1  1999 Stock  Option Plan  (incorporated  by reference to Exhibit 4.1 to
          the Company's Form 10-KSB for the fiscal year ended December 31, 1999,
          filed on April 14, 2000).

     99.1 Certification  of  Chief  Executive  Officer  of  Gasco  Energy,  Inc.
          Pursuant to 18 U.S.C.ss.1350

     99.2 Certification  of  Chief  Financial  Officer  of  Gasco  Energy,  Inc.
          Pursuant to 18 U.S.C.ss.1350


     (b)  Reports  on Form 8-K:  The  following  reports  on Form 8-K were filed
     during the period covered by this report:


Form 8-K dated April 11, 2002 filed    Item 7 - Exhibit-Employment Contract,
April 12, 2002                         dated June 29, 2001.


Form 8-K dated May 1, 2002 filed       Item 2 - Acquisition of Assets
May 9, 2002                            Item 7 - Exhibit - Property Purchase
                                       Agreement dated as of April 23, 2002,
                                       between the Company and Shama Zoe Limited
                                       Partnership.

Form 8-K dated June 5, 2002 filed      Item 9 - Press Release.
June 5, 2002


                                       21




SIGNATURES

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


                                     GASCO ENERGY, INC.



Date:  August 2, 2002                By: /s/ W. King Grant
                                     -----------------------------------------
                                     W. King Grant, Executive Vice President
                                     Principal Financial and Accounting Officer



                                       22