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: September 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 November 13, 2002:  41,688,800 shares


                                       1






ITEM I - FINANCIAL INFORMATION
PART 1 - FINANCIAL STATEMENTS
                               GASCO ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                                                                          September 30,              December 31,
                                                                                               2002                      2001
ASSETS

CURRENT ASSETS
                                                                                                                  
  Cash and cash equivalents                                                                      $5,449,764             $ 12,296,585
  Restricted cash                                                                                   250,000                        -
  Accounts receivable and prepaid expenses                                                           75,493                  157,099
                                                                                                     ------               ----------
          Total                                                                                   5,775,257               12,453,684
                                                                                                  ---------               ----------

PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                                                      7,668,086                        -
    Unproved mineral interests                                                                   13,901,906                9,152,740
  Furniture, fixtures and other                                                                     144,291                   59,445
                                                                                                    -------                ---------
           Total                                                                                 21,714,283                9,212,185
                                                                                                 ----------                ---------

  Less accumulated depreciation, depletion,
     amortization and property impairment                                                         (744,264)                  (7,344)
                                                                                                  ---------                ---------
           Total                                                                                 20,970,019                9,204,841
                                                                                                 ----------                ---------

TOTAL ASSETS                                                                                   $ 26,745,276             $ 21,658,525
                                                                                               ============             ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable and accrued expenses                                                         $ 2,367,859                $ 593,100
                                                                                                -----------                ---------

REDEEMABLE COMMON STOCK                                                                           1,400,000
                                                                                                  ---------                --------

STOCKHOLDERS' EQUITY
  Series A Convertible Redeemable Preferred stock - $.001 par value; 5,000,000
      shares authorized; 1,000 shares issued and outstanding
      in 2001                                                                                             -                        1
  Common stock - $.0001 par value; 100,000,000 shares authorized;
      41,762,500 shares issued and 41,688,800 shares outstanding in
      2002; and 27,252,500 shares issued and 27,178,800 shares
      outstanding in 2001                                                                             4,176                    2,725
  Additional paid in capital                                                                     44,958,453               38,569,923
  Deferred compensation                                                                           (147,812)                (261,375)
  Accumulated deficit                                                                          (21,707,105)             (17,115,554)
  Less cost of treasury stock of 73,700 common shares                                             (130,295)                (130,295)
                                                                                                  ---------               ----------
           Total                                                                                 22,977,417               21,065,425
                                                                                                 ----------               ----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $ 26,745,276             $ 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
                                                                                                        September 30,
                                                                                         -------------------------------------------
                                                                                                     2002                      2001

REVENUES
                                                                                                                       
  Oil and gas                                                                                    $  43,611                   $     -
  Interest                                                                                          19,198                   111,639
                                                                                                    ------                   -------
          Total                                                                                     62,809                   111,639
                                                                                                    ------                   -------

OPERATING EXPENSES
  General and administrative                                                                     1,461,377                   845,802
  Lease operating                                                                                   32,742                         -
  Depletion, depreciation and amortization                                                          51,157                       348
  Interest                                                                                                                    10,005
                                                                                                  --------                    ------
           Total                                                                                 1,545,276                   856,155
                                                                                                 ---------                   -------


NET LOSS                                                                                       (1,482,467)                 (744,516)
                                                                                               -----------                 ---------

Preferred Stock deemed distribution                                                                                     (11,400,000)
                                                                                               -----------              ------------

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                                 $ (1,482,467)            $ (12,144,516)
                                                                                             =============            ==============

NET LOSS PER COMMON SHARE BASIC AND DILUTED                                                     $   (0.04)               $    (0.45)
                                                                                                ==========               ===========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                               40,502,336                26,860,708
                                                                                                ==========                ==========





















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


                                       3







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


                                                                                                      Nine Months Ended
                                                                                                        September 30,
                                                                                         ------------------------------------------
                                                                                                     2002                      2001
REVENUES
                                                                                                                        
  Oil and gas                                                                                    $  95,543                    $    -
  Interest                                                                                          62,362                   137,206
                                                                                                    ------                   -------
          Total                                                                                    157,905                   137,206
                                                                                                   -------                   -------

OPERATING EXPENSES
  General and administrative                                                                     3,936,479                 2,412,271
  Lease operating                                                                                   76,057                         -
  Depletion, depreciation and amortization                                                         195,795                     2,848
  Impairment                                                                                       541,125                         -
  Interest                                                                                                                    67,363
                                                                                                 ---------                    ------
                                                                                                         -
           Total                                                                                 4,749,456                 2,482,482
                                                                                                 ---------                 ---------

NET LOSS                                                                                       (4,591,551)               (2,345,276)
                                                                                               -----------               -----------

Preferred Stock deemed distribution                                                                                     (11,400,000)
                                                                                             -------------              ------------

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                                 $ (4,591,551)            $ (13,745,276)
                                                                                             =============            ==============

NET LOSS PER COMMON SHARE BASIC AND DILUTED                                                     $   (0.13)               $    (0.57)
                                                                                                ==========               ===========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                             35,389,349                  24,011,625
                                                                                              ==========                  ==========

















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



                                       4








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

                                                                                                      Nine Months Ended
                                                                                                        September 30,
                                                                                         -------------------------------------------
                                                                                                  2002                       2001

CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                                 
  Net loss                                                                                    $(4,591,551)             $ (1,560,760)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                                736,920                     2,501
     Value of stock options issued                                                                       -                   336,342
     Amortization of deferred compensation                                                         113,563                         -
     Changes in assets and liabilities provided (used) cash
         Accounts receivable and prepaid expenses                                                   81,606                     6,988
         Accounts payable and accrued expenses                                                   1,774,759                 (242,627)
         Deferred offering costs                                                                                            (32,281)
                                                                                               -------------                --------

  Net cash used in operating activities                                                        (1,884,703)               (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                                                        (10,601,252)               (4,335,115)
                                                                                              ------------               -----------

  Net cash used in investing activities                                                       (10,686,098)               (4,362,555)
                                                                                              ------------               -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Cash designated as restricted                                                                  (250,000)                         -
  Proceeds from sale of common stock                                                             6,500,000                 6,825,000
  Cash paid for offering costs                                                                   (526,020)                 (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 provided by financing activities                                                      5,723,980                 5,951,960
                                                                                                 ---------                 ---------

NET (DECREASE) INCREASE IN CASH AND CASH
   EQUIVALENTS                                                                                 (6,846,821)                    99,568

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                                         12,296,585                   874,433
                                                                                                ----------                   -------
    END OF PERIOD                                                                              $ 5,449,764                 $ 974,001
                                                                                               ===========                 =========






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



                                       5






                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  NINE MONTHS ENDED SEPTEMBER 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  in the United States 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 Financial  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 nine months ended  September 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  stockholders of Pannonian in exchange for all of the outstanding  shares
and  warrants  of  Pannonian.  Certain  stockholders  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 stockholders 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
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.

                                       6


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, 2001. The pro forma results, which are the same as the actual results
for the  quarter and nine months  ended  September  30, 2002 and for the quarter
ended September 30, 2001 are not indicative of future results.

                                For the Nine Months Ended September 30, 2001
                            As Reported                            Pro Forma

  Oil and gas revenue           $    -                             $    -

  Net loss                     (2,345,276)                        (2,544,903)

  Net loss per common
    share basic and diluted    $  (0.57)                           $ (0.58)

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
acquisition  costs,  geological  and  geophysical  expenses,  overhead  directly
related to  exploration  and  development  activities and costs of drilling both


                                       7


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 stockholders 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 10 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 - SALE OF COMMON STOCK

On August 14, 2002, the Company issued  6,500,000 shares of common stock for net
proceeds of approximately $6.0 million in a private offering.  These shares were
subsequently registered for resale on a Form S-1 Registration Statement filed on
August 27, 2002. The Company  intends to use the net proceeds from this offering
to fund its remaining 2002 capital budget.

NOTE 4 - REPURCHASE OF COMMON AND PREFERRED STOCK

On July 16,  2002,  Gasco  executed  and closed a purchase  agreement  with Brek
Energy  Corporation  ("Brek"),  and certain other Gasco stockholders (the "Other
Stockholders"), pursuant to which Brek and the Other Stockholders 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  Stockholders.  The
Other  Stockholders  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 was previously estimated to be valued at $22,000,000 based on an
average  price of $2.00 per common  share when the letter of intent was  signed.
The transaction was valued at $16,709,000  based on the average trading price of
the Company's common stock when the transaction was executed. In accordance with
Securities and Exchange Commission Regulation S-X rule 4.10, the transaction was
recorded as a reduction to the Company's unproved  properties and a reduction to
the Company's additional paid in capital, preferred stock and common stock.

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.

NOTE 5 - PROPERTY ACQUISITION

On May 1, 2002, the Company issued  9,500,000  shares of its common stock to the
Shama Zoe Limited Partnership ("Shama Zoe"), a private oil and gas company,  for
the  acquisition  of 53,095 gross  (47,786 net) acres in the Greater Green River
Basin in  Sublette  County  Wyoming  plus other  assets and  consideration.  The
acquisition  was valued at $18,525,000  using a price of $1.95 per common share,
which  represented the closing price of the Company's  common stock on April 23,
2002,  the date the  agreement  was  executed.  This  transaction  replaced  the
previously described cash option structure and eliminated the $300,000 per month
option  payment as  referred  to in the  Company's  Form 10-K for the year ended
December 31, 2001.

                                       10


In  connection  with this  transaction,  the Board of  Directors  of the Company
authorized  the payment to an employee  of the Company who was  instrumental  in
securing  the  Company's  agreement  with Shama Zoe, of $300,000 in cash and the
issuance  of options to  purchase  250,000  shares of Gasco  common  stock at an
exercise  price of $1.95  per  share,  which is equal to the fair  market of the
common stock on April 23, 2002. The cash payment was accrued in the accompanying
financial statements as of September 30, 2002.

NOTE 6 - REDEEMABLE COMMON STOCK

The original  Property  Purchase  Agreement  governing the Shama Zoe transaction
described in Note 5 prevented the Company from issuing  additional shares of its
common  stock at prices  below  $1.80 per share and from  granting  registration
rights  in  connection  with the  issuance  of shares of its  common  stock.  In
connection  with the August 14,  2002  issuance  of  6,500,000  shares of common
stock,  as described in Note 3, the original  Property  Purchase  Agreement  was
amended to allow for the  issuance of these shares at a price of $1.00 per share
and Shama Zoe was granted an option to sell to the Company  1,400,000  shares of
the Gasco common stock that it acquired in the transaction at $1.00 per share at
any time prior to December  31,  2002.  This  option is  recorded as  redeemable
common stock as of September 30, 2002 in the accompanying  financial statements.
Additionally,  the  value of this  option,  using the Black  Scholes  model,  of
$250,000 has been recorded as additional  noncash offering costs associated with
the Company's sale of common stock as described in Note 3.

NOTE 7 - 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. Effective
July 16,  2002,  the Company  assigned  25% of its  interest in these  suspended
leases to Brek resulting in the Company's total net acres being reduced to 7,295
net acres.  As of September 30, 2002,  the BLM has released from  suspension and
issued leases  covering  5,700 gross acres  representing  1,924 net acres to the
Company.  The value of the  remaining  suspended  leases is recorded as unproved
mineral interests in the accompanying financial statements.

NOTE 8 - PROPERTY IMPAIRMENT

During the nine months ended  September 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 nine months ended  September 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.

                                       11


NOTE 9 - 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

The oil and gas  properties,  cash and liabilities  were  transferred to a newly
formed entity Rubicon Oil and Gas, Inc. ("Rubicon").  The Pannonian stockholders
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 stockholders 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 10 - 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 11 - RELATED PARTY TRANSACTION

During the first nine months of 2002,  Gasco paid $110,266 in consulting fees to
an  unrelated  third  party.  The  obligation  to pay these fees was a joint and
several  liability of Gasco and a company of which two of Gasco's directors have
a combined 66.67% ownership.

NOTE 12 - STATEMENT OF CASH FLOWS

During  the nine  months  ended  September  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.

     Repurchase of 500 shares of preferred stock and 6,250,000 shares of common
     stock in exchange for an undivided 25% working interest in the Company's
     undeveloped acreage valued at $16,709,000.

                                       12


     Reclassification of $1,400,000 from additional paid in capital to
     redeemable common stock to reflect the option described in Note 6.

     Noncash  stock  offering  costs of  $250,000  incurred in  connection  with
     redeemable common stock as described in Note 6.

Cash paid for  interest  during the nine  months  ended  September  30, 2001 was
$67,363.  There was no cash  paid for  interest  during  the nine  months  ended
September 30, 2002.




                                       13



ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS

The  following  discussion of the results of operations of Gasco for the periods
ended  September  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  stockholders 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
stockholders  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.

Critical Accounting Policies

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.

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


                                       14


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

In the Uinta Basin of Northeastern  Utah, the Riverbend  project targets natural
gas production from  basin-centered  tight sand reservoirs.  As of September 30,
2002 the Company  held an interest in 96,678  gross acres  (30,406 net acres) in
the project area. The Company has earned or acquired an additional  30,449 gross
(17,721  net)  acres in this  area for which it has not yet  received  leasehold
assignments.  Additionally, the Company has an opportunity to earn approximately
18,566 gross acres (5,672 net acres) by drilling in this project.

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  its  investment  by  funding  the
completions  of wells in the  Wasatch,  Mesaverde  and  Mancos  formations.  The
Company and Halliburton also share technical  information  through the formation
of a joint technical team.

Gasco drilled its first operated well in this area during  February 2002.  Gasco
spent  approximately  $1,000,000 on this well,  which began selling gas in early
July 2002. In April 2002, the Company  drilled its second  operated well in this
immediate area for a total cost of approximately $1,300,000. Sales of production
from this well  began  during  the middle of August  2002.  Compressor  capacity
limitations  on a third party  gathering  system in this area have caused one of
these wells to be shut-in and have significantly  restricted the production rate
of the other well.  The Company is  considering  several  options for increasing
compressor capabilities, the most likely of which is to install a new and larger
compressor  to the  system.  As Gasco's  production  will take up all of the new
compressor's  capacity, it is anticipated that Gasco will be responsible for the
full installation cost and most of the operating expenses of the new compressor.
The  installation and operation of the new compressor for the next six months is
anticipated  to range between  $80,000 and $100,000.  Gasco began  drilling it's
third  operated  well in this area  during  September  2002.  The well  recently
reached  total depth and  preliminary  results  indicate  that this well will be
completed  during the fourth quarter of 2002.  The Company's  share of the costs
for this well is expected to be approximately $950,000.  Gasco also has a 14% to


                                       15


20%  working  interest  in five  additional  wells  that  have been  drilled  by
ConocoPhillips  in this area during  late 2001 and through the third  quarter of
2002. Four of these wells have been completed and are currently  selling gas and
one is awaiting completion.

Greater Green River Basin Project

In Wyoming, the Greater Green River Basin project targets natural gas production
from basin-centered  tight sand reservoirs.  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 September 30, 2002, the Company has leasehold  interests in approximately,
115,121 gross acres and 76,555 net acres in this area. The exploration agreement
governing the AMI required  Burlington to drill two wells and to shoot 180 miles
of  high-resolution  2-D seismic.  As of  September  30,  2002,  Burlington  had
completed  shooting  the 180 miles of 2-D seismic and had drilled and  completed
both  of the  wells,  one  of  which  is  currently  selling  gas.  The  Company
participated  in the drilling of a well in Sublette  County  Wyoming,  which was
spudded during September 2002. Gasco has a 31.5% interest in this well, which is
operated by Burlington.  The well is currently being completed and the Company's
share of the total cost for this well is expected to be approximately  $700,000.
The Company elected to participate in the drilling of another well in this area,
which was spudded  during the  beginning of October  2002.  Preliminary  results
indicate that this well will be completed,  therefore the Company's share of the
drilling and completion costs are expected to be approximately $900,000.

During  February  2002,  the Company  purchased  at a Bureau of Land  Management
("BLM")  sale a 45%  interest  in 21,614  gross  acres  (9,726  net  acres)  for
approximately $1,428,000. After the sale, the Company was notified by the BLM in
Wyoming  that  several  environmental  groups  filed a protest  against  the BLM
offering  numerous  parcels of land for oil and gas leasing.  All of the parcels
(leases) purchased by the Company were placed 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 and issued to the Company.  Effective  July 16, 2002, the
Company  assigned  25% of  this  suspended  interest  to Brek  resulting  in the
Company's net acres being reduced from 9,726 to 7,295 net acres. As of September
30, 2002, the BLM has released from  suspension and issued leases covering 5,700
gross acres representing 1,924 net acres to the Company. These issued leases are
reflected in the Company's total acreage position stated above. To date,  15,914
gross acres (5,371 net acres) remain in suspense and this leasehold  interest is
not included in the totals above. The value of the remaining suspended leases is
recorded as unproved mineral interests in the accompanying financial statements.

The Company also purchased  additional  leasehold  interests in Sublette County,
Wyoming covering approximately 18,451 gross acres (16,421 net acres) for a total
purchase  price of $1,500,000 on February 19, 2002.  Effective July 16, 2002 the
Company  assigned 25% of its interest to Brek  resulting  in the  Company's  net
acres being reduced from 16,421 to 12,316.

During February 2002,  Gasco drilled a well in the Southwest Jonah field located
in the  Greater  Green  River  Basin  in  Sublette  County,  Wyoming.  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
nine months ended September 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.

                                       16


On May 1, 2002, the Company issued  9,500,000  shares of its common stock to the
Shama Zoe Limited Partnership ("Shama Zoe"), a private oil and gas company,  for
the  acquisition  of 53,095  gross  (47,786  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 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.  The original  Property  Purchase
Agreement  governing  this  transaction   prevented  the  Company  from  issuing
additional  shares of its common  stock at prices below $1.80 per share and from
granting  registration  rights in connection  with the issuance of shares of its
common  stock.  In  connection  with the August 14, 2002  issuance of  6,500,000
shares of common  stock,  as described  below,  the original  Property  Purchase
Agreement  was amended to allow for the  issuance of these  shares at a price of
$1.00  per share and  Shama  Zoe was  granted  an option to sell to the  Company
1,400,000  shares of the Gasco common stock that it acquired in the  transaction
at $1.00 per  share at any time  prior to  December  31,  2002.This  transaction
replaced the  previously  described  cash option  structure and  eliminated  the
$300,000 per month option  payment as referred to in the Company's Form 10-K for
the year ended December 31, 2001.

In  connection  with this  transaction,  the Board of  Directors  of the Company
authorized  the payment to an employee  of the Company who was  instrumental  in
securing  the  Company's  agreement  with Shama Zoe, of $300,000 in cash and the
issuance  of options to  purchase  250,000  shares of Gasco  common  stock at an
exercise  price of $1.95  per  share,  which is equal to the fair  market of the
common stock on April 23, 2002. The cash payment was accrued in the accompanying
financial statements as of September 30, 2002.

During May 2002,  the  Company  elected  to  participate  in a 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.

Southern California Project

The Company currently leases  approximately  3,032 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.

Repurchase of Stock for Acreage

On July 16,  2002,  Gasco  executed  and closed a purchase  agreement  with Brek
Energy  Corporation  ("Brek"),  and certain other Gasco stockholders (the "Other
Stockholders"), pursuant to which Brek and the Other Stockholders 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  Stockholders.  The
Other  Stockholders  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


                                       17


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 was previously estimated to be valued at $22,000,000 based on an
average  price of $2.00 per common  share when the letter of intent was  signed.
The transaction was valued at $16,609,000  based on the average trading price of
the Company's common stock when the transaction was executed. In accordance with
Securities and Exchange Commission Regulation S-X rule 4.10, the transaction was
recorded as a reduction to the Company's unproved  properties and a reduction to
the Company's additional paid in capital, preferred and common stock.

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.

Oil and Gas Acreage

The following table sets forth the undeveloped and developed  leasehold acreage,
by area,  held by the Company as of September  30, 2002.  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. Developed acres are acres,
which are spaced or assignable to  productive  wells.  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,  or any other acreage for which the Company has not
yet received leasehold  assignments.  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   Gasco's  ownership  in  the  primary  objective
formation.

                           Undeveloped Acres                   Developed Acres
                       ---------------------------     ------------------------
                         Gross            Net             Gross             Net

   Utah                    96,118          30,145          560              261
   Wyoming                115,041          76,502           80               53
   California               4,068           3,032
                       -----------    ------------     -------------     -------

       Total acres        215,227         109,679          640              314
                       ===========    ============     ==========       =======

Approximately  21,614  gross  acres  (9,726 net  acres)  that were  acquired  in
February 2002 in a lease sale held by the Wyoming Bureau of Land Management were
placed  in  suspense  pending  the  resolution  of a  protest  filed by  several
environmental  groups  and  therefore  these  leases  will not be  issued to the
Company until the protest is resolved in our favor. Effective July 16, 2002, the
Company agreed to assign 25% of this suspended interest to Brek resulting in the
Company's total net acres being reduced from 9,726 net acres to 7,295 net acres.
As of September  30, 2002,  the BLM has released from suspense and issued leases
covering 5,700 gross acres (1,924 net acres) to the Company leaving 15,914 gross
acres  (5,371 net  acres)  remaining  in  suspense.  Only the issued  leases are
reflected in the Company's total acreage position stated in the table above.

                                       18


As of September 30, 2002, the Company has purchased or earned 9,637 gross (1,750
net) acres in the Uinta  basin in Utah and in Sublette  County,  Wyoming but has
not yet received  leasehold  assignments.  The Company also has the  contractual
right to earn 42,594  gross  (21,849 net) acres within the Uinta basin and 3,682
gross (932 net) acres in Sublette County through future  drilling  projects that
must be  completed  at various  dates  through the end of May 2006.  All of this
acreage is excluded from the table above.

Sale of Common Stock

On August 14, 2002, the Company issued  6,500,000 shares of common stock for net
proceeds  of  approximately  $6.0  million in a private  offering.  The  Company
intends to use the net proceeds from this  offering to fund its  remaining  2002
capital budget.

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 Nine Months  Ended  September  30, 2002  Compared to the Three and
Nine Months Ended September 30, 2001

During the quarter and nine months ended  September 30, 2002,  the Company owned
interests in six producing  wells,  two of which began producing in late October
of 2001 and the remainder began  producing  during 2002. The oil and gas revenue
and lease  operating  expense during 2002 relate to these wells and is comprised
of  approximately  27,965 mcf of gas at an average price of $1.56 per mcf during
the third quarter of 2002 and 46,465 mcf of gas at an average price of $2.05 per
mcf during the first nine months of 2002.  The Company  had no  producing  wells
during the third quarter or the first nine 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.
Interest income decreased  $92,441 and $74,844 from the third quarter of 2001 to
the third  quarter of 2002 and from the first  nine  months of 2001 to the first
nine months of 2002,  respectively.  The decrease is  primarily  the result of a
higher  average cash balance  during the third  quarter and first nine months of
2001  primarily  due to the sale of preferred and common stock during the second
half of 2001.

General and administrative  expense increased from $845,802 to $1,461,377 during
the third  quarter  of 2002  compared  to the third  quarter  of 2001,  and from
$2,412,271  to  $3,936,479  during the first nine months of 2001 compared to the
first nine months of 2002.  The increase in both periods is primarily due to the
increase in staff and professional  fees associated with the commencement of its
own operations.  General and administrative expense during the third quarter and
the first nine  months of 2002  includes  $110,266  in  consulting  fees paid on
behalf of a company of which two of  Gasco's  directors  have a combined  66.67%
ownership.

Depletion,  depreciation and  amortization  expense during the third quarter and
first nine  months of 2002 is  comprised  of $39,325 and  $165,255 of  depletion
expense  related to the Company's  proved oil and gas properties and $11,832 and


                                       19


$30,540 of depreciation related to the Company's  furniture,  fixtures and other
assets,  respectively.  The  corresponding  expense during the third quarter and
first nine months of 2001 consists of the  depreciation  expense  related to the
Company's furniture, fixtures and other assets.

The  impairment  expense during the first nine 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 nine months ended  September 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.

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

Liquidity and Capital Resources

At September 30, 2002,  the Company had cash and cash  equivalents of $5,449,764
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
$1,884,703,  which was partially  offset by the  $5,973,980 in net proceeds from
the August 14, 2002 sale of common stock.

- -    During February 2002, the Company  acquired  leasehold  interests  covering
     approximately  18,451 gross acres  (16,421 net acres) in the Greater  Green
     River Basin located in west-central Wyoming for $1,500,000.

- -    The  Company  acquired a 45%  interest in 21,614  acres in Sublette  County
     Wyoming for approximately  $1,428,000 during February 2002.  Effective July
     16, 2002, the Company assigned 25% of its interest to Brek.

- -    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 three productive  operated wells in Uintah County, Utah
     for approximately $3,250,000 and one well, which was a dry hole in Sublette
     County, Wyoming for $541,125.

- -    The Company participated in the drilling of five productive wells in Uintah
     County,  Utah and one well in Sublette  County,  Wyoming,  all of which are
     operated by other companies, for approximately $1,950,000.

- -    During the nine months  ended  September  30,  2002,  the Company  incurred
     unproved  property  costs  comprised  of delay  rentals and the purchase of
     numerous acreage positions in Wyoming and Utah of $1,100,000.

- -    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 $3,407,398,
primarily due to the property related expenditures partially offset by the stock
offering proceeds discussed above.

                                       20


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.

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 2003. The Company will
use the net  proceeds  of  approximately  $6,000,000  from the August  14,  2002
private stock offering to fund the remaining 2002 capital budget. The Company is
also considering several options for raising additional capital to fund its 2003
operational  budget such as equity offerings,  asset sales, 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  obtained  through the sale of Gasco  equity will likely
result in substantial dilution to the Company's stockholders.

Cautionary Statement Regarding Forward-Looking Statements

In the interest of providing the stockholders 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 under 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.

                                       21


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.

ITEM 4 - CONTROLS AND PROCEDURE

Within the 90 days prior to the filing date of this report,  the Company carried
out an  evaluation,  under the  supervision  and with the  participation  of the
Company's management,  including the Company's Chief Executive Officer and Chief
Financial  Officer,  of the  effectiveness  of the design and  operation  of the
Company's  disclosure  controls  and  procedures  pursuant to Exchange  Act Rule
13a-15.  Based upon that evaluation,  the Company's Chief Executive  Officer and
Chief Financial  Officer  concluded that the Company's  disclosure  controls and
procedures  are effective.  Disclosure  controls and procedures are controls and
procedures that are designed to ensure that information required to be disclosed
in Company  reports  filed or  submitted  under the  Exchange  Act is  recorded,
processed,  summarized  and reported  within the time  periods  specified in the
Securities and Exchange Commission's rules and forms.

There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect internal controls  subsequent to
the date this evaluation was conducted.



                                       22




PART II       OTHER INFORMATION

Item 1 -      Legal Proceedings

              None.

Item 2 -      Changes in Securities and Use of Proceeds

               On August 14, 2002, the Company issued 6,500,000 shares of common
               stock in a  private  offering  for a price of  $1.00  per  share,
               resulting  in net proceeds of  approximately  $6.0  million.  The
               Company's financial advisors,  Energy Capital Solutions,  LLC and
               EnerCom,  Inc.  received  advisory  fees of $350,000 and $65,000,
               respectively,  from  the  gross  proceeds  of the  offering.  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 sold to a limited number
               of  accredited  investors  as defined in  Regulation  D under the
               Securities Act of 1933, as amended.

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  Purchase  Agreement  dated  as of July  16,  2002,  among  Gasco,
               Pannonian  Energy Inc.,  San Joaquin Oil & Gas Ltd.,  Brek,  Brek
               Petroleum  Inc.,  Brek Petroleum  (California),  Inc. and certain
               stockholders of Gasco.  (incorporated by reference to Exhibit 2.1
               to the Company's Form 8-K dated July 16, 2002,  filed on July 31,
               2002).

          2.2  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 May 7, 2002).

                                       23


          2.3  Amendment No. 1 to Property Purchase Agreement dated as of August
               9, 2002  between the  Company  and Shama Zoe Limited  Partnership
               (incorporated by reference to Exhibit 10.22 to the Company's Form
               S-1, filed on August 27, 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).

          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).


              (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 July 16, 2002    Item 2 - Acquisition or Disposition of Assets
  filed July 31, 2002             Item 7 - Exhibit - Purchase Agreement dated
                                  as of July 16, 2002, (see Exhibit 2.3 to the
                                  Form 10-Q Quarterly Report, above)

                                       24




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:  November 13, 2002             By: /s/ W. King Grant
                                        --------------------------------------
                                       W. King Grant, Executive Vice President
                                      Principal Financial and Accounting Officer




                                       25




                    CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, Mark A. Erickson,  Chief  Executive  Officer of Gasco Energy,  Inc.,  certify
that:

     1.   I have  reviewed this  quarterly  report on Form 10-Q of Gasco Energy,
          Inc.;

     2.   Based on my  knowledge,  this  quarterly  report  does not contain any
          untrue  statement of a material  fact or omit to state a material fact
          necessary to make the statements  made, in light of the  circumstances
          under which such  statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge,  the financial statements,  and other financial
          information  included in this quarterly report,  fairly present in all
          material respects the financial  condition,  results of operations and
          cash flows of the registrant as of, and for, the periods  presented in
          this quarterly report;

     4.   The registrant's  other certifying  officers and I are responsible for
          establishing  and maintaining  disclosure  controls and procedures (as
          defined in Exchange  Act Rules  13a-14 and 15d-14) for the  registrant
          and we have:

          (a)  designed such  disclosure  controls and procedures to ensure that
               material  information  relating to the registrant,  including its
               consolidated  subsidiaries,  is made known to us by others within
               those  entities,  particularly  during  the  period in which this
               quarterly report is being prepared;

          (b)  evaluated  the  effectiveness  of  the  registrant's   disclosure
               controls and  procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the Evaluation Date); and

          (c)  presented  in this  quarterly  report our  conclusions  about the
               effectiveness of the disclosure  controls and procedures based on
               our evaluation as of the Evaluation Date;

     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent  evaluation,  to the registrant's  auditors and the
          audit  committee  of  registrant's  board  of  directors  (or  persons
          performing the equivalent function):

          (a)  all  significant  deficiencies  in the  design  or  operation  of
               internal  controls which could adversely  affect the registrant's
               ability to record,  process,  summarize and report financial data
               and have  identified for the  registrant's  auditors any material
               weaknesses in internal controls; and

          (b)  any fraud,  whether or not material,  that involves management or
               other employees who have a significant  role in the  registrant's
               internal controls; and

6.   The  registrants  other  certifying  officers and I have  indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 13, 2002                          /s/  Mark A. Erickson
      -----------------                          ---------------------
                                                 Mark A. Erickson, President and
                                                 Chief Executive Officer




                                       26




                    CERTIFICATION OF CHIEF FINANCIAL OFFICER

I, W. King Grant, Chief Financial Officer of Gasco Energy, Inc., certify that:

1.   I have reviewed this quarterly report on Form 10-Q of Gasco Energy, Inc.;

2.   Based on my knowledge,  this  quarterly  report does not contain any untrue
     statement of a material fact or omit to state a material fact  necessary to
     make the statements  made, in light of the  circumstances  under which such
     statements  were made, not misleading with respect to the period covered by
     this quarterly report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in this  quarterly  report,  fairly  present  in all
     material respects the financial  condition,  results of operations and cash
     flows of the  registrant  as of, and for,  the  periods  presented  in this
     quarterly report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the Evaluation Date); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     (b)  any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     quarterly report whether or not there were significant  changes in internal
     controls  or in other  factors  that could  significantly  affect  internal
     controls  subsequent to the date of our most recent  evaluation,  including
     any corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: November 13, 2002                   /s/  W. King Grant
      -----------------                   ------------------
                                          W. King Grant, ExecutiveVice President
                                          and Chief Financial Officer



                                       27