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: March 31, 2003

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

                         Commission file number 0-26321


                               GASCO ENERGY, INC.
          (Exact name of registrant 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  is an  accelerated  filer (as
defined in Rule 12 b-2 of the Exchange Act). Yes [ ] No [X]

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 May 15, 2002:       40,288,800



                                       1





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

                                                                                                   March 31,          December 31,
                                                                                                    2003                  2002
ASSETS

CURRENT ASSETS
                                                                                                                   
  Cash and cash equivalents                                                                       $3,003,824             $ 2,089,062
  Restricted cash                                                                                    250,000                 250,000
  Prepaid expenses                                                                                   324,772                 198,491
  Accounts receivable                                                                                201,922                  96,144
                                                                                                   ---------               ---------
          Total                                                                                    3,780,518               2,633,697
                                                                                                   ---------               ---------
PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Well in progress                                                                                       -               1,138,571
    Proved mineral interests                                                                      13,138,815              10,283,488
    Unproved mineral interests                                                                    14,217,249              13,984,536
  Furniture, fixtures and other                                                                      165,379                 162,787
                                                                                                  ----------              ----------
           Total                                                                                  27,521,443              25,569,382
                                                                                                  ----------              ----------
  Less accumulated depreciation, depletion,
     amortization and property impairment                                                          (764,902)               (697,578)
                                                                                                  ----------              ----------
           Total                                                                                  26,756,541              24,871,804
                                                                                                  ----------              ----------
TOTAL ASSETS                                                                                    $ 30,537,059            $ 27,505,501
                                                                                                ============            ============
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable                                                                               $ 1,648,316             $ 1,910,974
  Accrued expenses                                                                                 2,689,811               2,180,262
  Note payable                                                                                             -               1,400,000
                                                                                                  ----------               ---------
           Total                                                                                   4,338,127               5,491,236
                                                                                                  ----------               ---------
NONCURRENT LIABILITES
   Asset retirement obligation                                                                       152,286                       -
                                                                                                   ---------               ---------
STOCKHOLDERS' EQUITY
  Series B Convertible Preferred stock - $.001 par value; 20,000
    Shares authorized; 10,952 shares issued and outstanding in 2003                                       11                       -
  Common stock - $.0001 par value; 100,000,000 shares authorized;
    40,362,500 shares issued and 40,288,800 shares outstanding in
    2003 and 2002                                                                                      4,036                   4,036
  Additional paid in capital                                                                      49,711,991              44,958,593
  Deferred compensation                                                                             (26,396)                (52,833)
  Accumulated deficit                                                                           (23,512,701)            (22,765,236)
  Less cost of treasury stock of 73,700 common shares                                              (130,295)               (130,295)
                                                                                                 -----------             -----------
           Total                                                                                 26,046,646               22,014,265
                                                                                                 -----------             -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $ 30,537,059             $ 27,505,501
                                                                                               ============             ============


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




                                       2







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


                                                                                                     Three Months Ended
                                                                                                          March 31,
                                                                                                     2003                      2002

REVENUES
                                                                                                                     
  Oil and gas                                                                                   $  158,850                 $  28,506
  Interest                                                                                           3,212                    36,663
                                                                                                   -------                    ------
          Total                                                                                    162,062                    65,169
                                                                                                   -------                    ------
OPERATING EXPENSES
  General and administrative                                                                       733,171                 1,085,023
  Lease operating                                                                                   66,448                    25,066
  Depletion, depreciation and amortization                                                          76,748                   115,089
  Impairment                                                                                             -                   472,000
  Interest                                                                                          23,473                         -
                                                                                                   -------                 ---------
           Total                                                                                   899,840                 1,697,178
                                                                                                   -------                 ---------
LOSS BEFORE CUMULATIVE EFFECT OF CHANGE
    IN ACCOUNTING PRINCIPLE                                                                      (737,778)               (1,632,009)

CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING
    PRINCIPLE                                                                                      (9,687)                         -
                                                                                                 ---------                ----------

NET LOSS                                                                                         (747,465)               (1,632,009)

Preferred stock dividends                                                                         (43,436)                         -
                                                                                                 ---------               -----------

NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                                   $ (790,901)             $ (1,632,009)
                                                                                               ===========             =============
PER COMMON SHARE DATA - BASIC AND DILUTED:
    Loss before cumulative effect of change in accounting principle                              $  (0.02)                 $  (0.06)
    Cumulative effect of change in accounting principle                                                 -                         -
                                                                                                 --------                  ---------
NET LOSS PER COMMON SHARE - BASIC AND DILUTED                                                    $  (0.02)                 $  (0.06)
                                                                                                 =========                 =========
WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                               40,288,800                28,308,056
                                                                                                ==========                ==========











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



                                       3




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

                                                                                                   Three Months Ended
                                                                                                        March 31,
                                                                                                2003                         2002

CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                                 
  Net loss                                                                                       $(747,465)            $ (1,632,009)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                                  73,396                  587,089
     Accretion of asset retirement obligation                                                         3,352                        -
     Amortization of deferred compensation                                                           26,437                   43,562
     Cumulative effect of change in accounting principle                                              9,687
     Changes in operating assets and liabilities:
         Prepaid expenses                                                                         (126,281)                   39,526
       Accounts receivable                                                                        (105,778)                 (18,391)
         Accounts payable                                                                         (262,658)                (243,635)
         Accrued expenses                                                                          509,549                   276,529
                                                                                                   --------                ---------
  Net cash used in operating activities                                                           (619,761)                (947,329)
                                                                                                  ---------                ---------
CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                                       (2,592)                 (28,787)
  Cash paid for development and exploration                                                     (1,816,294)              (5,140,054)
                                                                                                -----------              -----------

  Net cash used in investing activities                                                         (1,818,886)              (5,168,841)
                                                                                                -----------              -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Cash designated as restricted                                                                           -              (2,000,000)
  Proceeds from sale of preferred stock                                                           4,818,880                        -
  Cash paid for offering costs                                                                     (65,471)                        -
  Repayment of note payable                                                                     (1,400,000)                        -
                                                                                                -----------              -----------
  Net cash provided by (used) in financing activities                                             3,353,409              (2,000,000)
                                                                                                -----------              -----------
NET INCREASE (DECREASE) IN CASH AND CASH
   EQUIVALENTS                                                                                      914,762              (8,116,170)

CASH AND CASH EQUIVALENTS:
    BEGINNING OF PERIOD                                                                           2,089,062               12,296,585
                                                                                                -----------               ----------
    END OF PERIOD                                                                               $ 3,003,824              $ 4,180,415
                                                                                                ===========              ===========









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




                                       4





                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   THREE MONTHS ENDED MARCH 31, 2003 AND 2002


NOTE 1 - ORGANIZATION

Gasco Energy,  Inc. ("Gasco" or the "Company") 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, 2002. The current  interim period reported herein should be read in
conjunction with the Company's Form 10-K for the year ended December 31, 2002.

The  results of  operations  for the three  months  ended March 31, 2003 are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2003.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying  consolidated financial statements include Gasco and its wholly
owned subsidiaries, Pannonian Energy, Inc. and San Joaquin Oil and Gas, Ltd. All
significant intercompany transactions have been eliminated upon consolidation.

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
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.

                                       5


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.

Well in Progress

Well in progress at December 31, 2002  represented the costs associated with the
drilling of a well in the Riverbend area of Utah. Since the well had not reached
total depth,  it was  classified as a well in progress and was withheld from the
depletion  calculation  until the first  quarter  of 2003 when the well  reached
total depth and was cased.  The costs  associated with this well were classified
as  proved   property  and  became  subject  to  depletion  and  the  impairment
calculation, during the first quarter of 2003, as described above.

Asset Retirement Obligation

In June 2001 the FASB  issued  SFAS No. 143,  "Accounting  for Asset  Retirement
Obligations,  " which  required  that the fair value of a liability for an asset
retirement  obligation be recognized in the period in which it was incurred if a
reasonable estimate of fair value could 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 Company adopted this statement as of January
1, 2003 and  recorded a net asset of $139,247,  a related  liability of $148,934
(using a 9% discount  rate and a 2% inflation  rate) and a cumulative  effect on
change in  accounting  principle on prior years of $9,687.  For the three months
ended March 31, 2003, the company recognized accretion expense of $3,352 related
to the asset retirement  obligation,  which was recorded as additional depletion
expense.  The  information  below  reconciles the value of the asset  retirement
obligation from the date the liability was recorded.

                                                             Asset
                                                          Retirement
                                                          Obligation

        Balance 1/1/03                                     $148,934
          Liabilities incurred                                    -
          Liabilities settled                                     -
          Revisions in estimated cash flows                       -
          Accretion expense                                   3,352
                                                          ---------
        Balance 3/31/03                                   $ 152,286
                                                          =========




                                       6




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 7 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.

Stock Based Compensation

The  Company  accounts  for  its  stock-based   compensation   using  Accounting
Principles  Board's  Opinion No. 25 ("APB No. 25").  Under APB 25,  compensation
expense is recognized for stock options with an exercise price that is less than
the  market  price on the  grant  date of the  option.  For stock  options  with
exercise prices at or above the market value of the stock on the grant date, the
Company  adopted  the  disclosure-only  provisions  of  Statement  of  Financial
Accounting  Standards No. 123 "Accounting for Stock-Based  Compensation"  ("SFAS
123").  The Company has adopted the  disclosure-only  provisions of Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation
("SFAS 123") for the stock options granted to the employees and directors of the
Company.  Accordingly,  no  compensation  cost has  been  recognized  for  these
options.  Had compensation expense for the options granted been determined based
on the  fair  value  at the  grant  date for the  options,  consistent  with the
provisions  of SFAS 123, the  Company's  net loss and net loss per share for the
quarters  ended  March 31,  2003 and 2002 would have been  increased  to the pro
forma amounts indicated below:

                                                For the Quarters Ended March 31,
                                                     2003                  2002
                                                     ----                  ----

    Net loss attributable to
    common shareholders:         As reported      $(790,901)       $ (1,632,009)
                                 Pro forma       (1,071,722)         (2,059,316)

    Net loss per share:          As reported        $ (0.02)             $(0.06)
                                 Pro forma            (0.03)              (0.07)

The fair value of the common stock  options  granted  during 2001 and 2002,  for
disclosure  purposes was  estimated  on the grant dates using the Black  Scholes
Pricing Model and the following  assumptions.  The stock options  granted during
2003 were not included in this  calculation for the three months ended March 31,
2003 because none of these options were vested during this period.



                                       7





                                              For the Year Ended December 31,
                                               2002                 2001
                                               ----                 ----

   Expected dividend yield                       --                   --
   Expected price volatility                    90%                  89%
   Risk-free interest rate                 3.5% - 4.1%          3.8% - 4.9%
   Expected life of options                 5 years              5 years

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.

Recent Accounting Pronouncements
In November 2002, the FASB issued Financial  Interpretation No. 45, "Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  including  Indirect
Guarantee  of  Indebtedness  of  Others"  (FIN 45).  FIN 45  requires  that upon
issuance of a guarantee,  the guarantor  must recognize a liability for the fair
value of the obligation it assumes under that guarantee. FIN 45's provisions for
initial  recognition and measurement should be applied on a prospective basis to
guarantees issued or modified after December 31, 2002. The guarantor's  previous
accounting for  guarantees  that were issued before the date of FIN 45's initial
application  may not be  revised  or  restated  to  reflect  the  effect  of the
recognition and  measurement  provisions of the  Interpretation.  The disclosure
requirements  are effective for financial  statements of both interim and annual
periods that end after  December 15, 2002.  The Company's  adoption of FIN 45 on
January 1, 2003 did not effect its financial position or results of operations.
In December 2002, the FASB approved Statement of Financial  Accounting Standards
No. 148, "Accounting for Stock-Based  Compensation - Transition and Disclosure -
an amendment  of FASB  Statement  No. 123" (SFAS No.  148).  SFAS No. 148 amends
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  (SFAS No. 123) to provide alternative methods of transition for a
voluntary  change to the fair value based method of accounting  for  stock-based
employee  compensation.   In  addition,  SFAS  No.  148  amends  the  disclosure
requirements of SFAS No. 123 to require prominent disclosures in both annual and
interim  financial  statements  about the method of accounting  for  stock-based
employee  compensation  and the effect of the method used on  reported  results.
SFAS No. 148 is effective for financial statements for fiscal years ending after
December  15,  2002.  The  Company  will  continue  to account  for stock  based
compensation  using  the  methods  detailed  in  the  stock-based   compensation
accounting policy.
Reclassifications

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


                                       8



NOTE 3 - STOCK OFFERING

The  Company  sold  through  a  private  placement,  11,052  shares  of Series B
Convertible  Preferred  Stock  ("Preferred  Stock")  to a  group  of  accredited
investors,  including  members of Gasco's  management.  The Company  sold 10,952
shares  during  February 2003 and an  additional  100 shares of Preferred  Stock
during April 2003. The Preferred  Stock was sold for $440 per share resulting in
net proceeds of  approximately  $4,753,000  during the first quarter of 2003 and
net  proceeds  of  approximately  $44,000  during  the  second  quarter of 2003.
Dividends  on the  Preferred  Stock  accrue at the rate of 7% per annum  payable
semi-annually in cash,  additional shares of Preferred Stock or shares of common
stock at the Company's  option.  The conversion  price of the Preferred Stock is
$0.70 per common share,  which was greater than the market price on the issuance
date,  making each share of Preferred Stock  convertible into  approximately 629
shares of Gasco common stock. Shares of the Preferred Stock are convertible into
Gasco  common  shares at any time at the  holder's  election.  Gasco may  redeem
shares of the  Preferred  Stock at a price of 105% of the purchase  price at any
time after  February 10, 2006.  The  Preferred  Stock votes as a class on issues
that  affect the  Preferred  Stockholder's  interests  and votes with  shares of
common stock on all other issues on an  as-converted  basis.  Additionally,  the
holders of the  Preferred  Stock  exercised  their  right to elect one member to
Gasco's board of directors during March 2003.

During  February  2003,  $1,400,000  of the proceeds from this sale were used to
repay the note that was  issued to Shama Zoe in  connection  with the  Company's
repurchase  of  1,400,000  shares of common  stock at $1.00 per share as further
described in Note 4. The remaining  proceeds from this sale will be used for the
development  and  exploitation of the Company's  Riverbend  Project in the Uinta
Basin in Utah and to fund the general corporate purposes of the Company.

NOTE 4 - NOTE PAYABLE

The original  Property  Purchase  Agreement  governing the Shama Zoe 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,  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. 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 .

On December 31, 2002 the Company  repurchased and cancelled  1,400,000 shares of
Gasco  common  stock from Shama Zoe for $1.00 per share.  The  Company  issued a
$1,400,000  promissory  note to Shama Zoe for the purchase of these shares.  The
promissory  note beared  interest at 12%, had a maturity  date of March 14, 2003
and was recorded as a  short-term  note  payable in the  accompanying  financial
statements  as of December 31, 2002.  On February 20, 2003,  the Company  repaid
this note plus accrued interest of $23,473.

NOTE 5 - SUSPENDED LEASES

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) in Wyoming
for  approximately  $1,428,000.  After the sale, the Company was notified by the


                                       9


BLM in Wyoming that several  environmental  agencies 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  sold 25% of its  interest in these  suspended  leases  resulting in the
Company's  total net acres being  reduced  from 9,726 to 7,295 net acres.  As of
March 31, 2003, 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 6 - PROPERTY IMPAIRMENT

During the quarter  ended  March 31,  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 Company
recognized  impairment expense of $472,000  associated with this well during the
first quarter of 2002 because the Company  believed that the costs  incurred for
this well  exceeded  the  present  value,  discounted  at 10%, of the future net
revenues from its proved oil and gas reserves.

NOTE 7 - STOCK OPTIONS

During the first quarter of 2003,  the Company  granted an additional  1,258,000
options to purchase  shares of common  stock to employees  and  directors of the
Company,  at an exercise  price of $1.00 per share.  The options vest 16 2/3% at
the end of each  four-month  period after the issuance date.  Additionally,  the
Company  cancelled  2,260,000  options to purchase shares of common stock during
the first quarter of 2003.  The exercise  price of the cancelled  options ranged
from $1.95 to $3.15 per share.  None of the 1,258,000 options granted during the
first  quarter  of 2003  were  issued  to the  individuals  whose  options  were
cancelled.

NOTE 8 - STATEMENT OF CASH FLOWS

During the three months ended March 31, 2003, the Company's  non-cash  investing
activity consisted of the following transaction:

     Recognition  of  an  asset  retirement  obligation  for  the  plugging  and
     abandonment costs related to the Company's oil and gas properties valued at
     $148,934.

During the three months ended March 31, 2002, the Company's  non-cash  investing
activity consisted of the following transaction:

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

Cash paid for interest during the three months ended March 31, 2003 was $23,473.
There was no cash paid for  interest  during the three  months  ended  March 31,
2002.




                                       10




ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS

The  following  discussion of the results of operations of Gasco for the periods
ended  March  31,  2003  and  2002  should  be  read  in  conjunction  with  the
consolidated financial statements of Gasco and related notes included therein.

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
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.

Recent Accounting Pronouncements

In November 2002, the FASB issued Financial  Interpretation No. 45, "Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  including  Indirect
Guarantee  of  Indebtedness  of  Others"  (FIN 45).  FIN 45  requires  that upon
issuance of a guarantee,  the guarantor  must recognize a liability for the fair
value of the obligation it assumes under that guarantee. FIN 45's provisions for
initial  recognition and measurement should be applied on a prospective basis to
guarantees issued or modified after December 31, 2002. The guarantor's  previous
accounting for  guarantees  that were issued before the date of FIN 45's initial
application  may not be  revised  or  restated  to  reflect  the  effect  of the
recognition and  measurement  provisions of the  Interpretation.  The disclosure
requirements  are effective for financial  statements of both interim and annual
periods that end after  December 15, 2002.  The Company's  adoption of FIN 45 on
January 1, 2003 did not effect its financial position or results of operations.

                                       11


In December 2002, the FASB approved Statement of Financial  Accounting Standards
No. 148, "Accounting for Stock-Based  Compensation - Transition and Disclosure -
an amendment  of FASB  Statement  No. 123" (SFAS No.  148).  SFAS No. 148 amends
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  (SFAS No. 123) to provide alternative methods of transition for a
voluntary  change to the fair value based method of accounting  for  stock-based
employee  compensation.   In  addition,  SFAS  No.  148  amends  the  disclosure
requirements of SFAS No. 123 to require prominent disclosures in both annual and
interim  financial  statements  about the method of accounting  for  stock-based
employee  compensation  and the effect of the method used on  reported  results.
SFAS No. 148 is effective for financial statements for fiscal years ending after
December  15,  2002.  The  Company  will  continue  to account  for stock  based
compensation  using  the  methods  detailed  in  the  stock-based   compensation
accounting policy.
Petroleum and Natural Gas Properties

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

Riverbend Project

The Riverbend  project is comprised of approximately  104,773 gross acres in the
Uinta Basin of  northeastern  Utah,  of which the  Company  holds an interest in
approximately  31,353 net acres as March 31,  2003.  Additionally,  Gasco has an
opportunity to earn or acquire an interest in  approximately  35,831 gross acres
in  this  area  under  farm-out  and  other  agreements.  Gasco's  geologic  and
engineering  focus is concentrated on three tight-sand  formations in the basin:
the Wasatch, Mesaverde and Blackhawk 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  its  investment  by  funding  the
completions  of wells in the Wasatch,  Mesaverde and Blackhawk  formations.  The
Company and Halliburton also share technical  information  through the formation
of a joint technical team.

During 2002 Gasco drilled three operated wells,  which are currently  producing.
Gasco's  share of the costs for each of these wells  ranged from  $1,000,000  to
$1,300,000  per well.  Gasco's  fourth  operated well in this area reached total
depth during  December  2002 and is  currently  awaiting  completion.  The total
drilling  costs  for this  well are  expected  to be  approximately  $1,200,000.
Gasco's  fifth  operated  well in this area was  spudded in October  2002 with a
small rig that has been  moved off the drill  site.  A larger rig was moved onto
the  site in  March  2003  to  complete  the  drilling  of this  well at a total
estimated cost of approximately  $1,200,000. As of May 15, 2003, Halliburton has
exercised its option to  participate  in the first two wells and has declined to
participate  in the  remaining  three  wells  under  the  current  terms  of the
contract.

During 2002,  compressor capacity  limitations on a third party gathering system
in this area caused the Company's  wells to be shut-in or to have  significantly
restricted  production rates. During January 2003, Gasco entered into a contract
with the system operator to put a new compressor in place.  The compressor began
operating  during the  beginning  of  February  2003 and is expected to meet the
Company's projected compression needs for the next twelve months.

In addition to the Gasco-operated wells described above, the Company also owns a
14 to 20% working interest in five wells that were drilled by  ConocoPhillips in


                                       12


this area during late 2001 and through the fourth quarter of 2002. Gasco did not
particpate  in a sixth well  drilled by  ConocoPhillips.  All of these wells are
currently selling gas.

Greater Green River Basin Project

In Wyoming,  Gasco established an AMI with Burlington  Resources  ("Burlington")
covering  approximately  330,000 acres in Sublette  County,  Wyoming  within the
Greater  Green River Basin.  As of March 31,  2003,  the Company has a leasehold
interest in approximately 114,848 gross acres and 72,428 net acres in this area.
During 2002, the Company  participated  in the drilling of two wells in Sublette
County  Wyoming.  Gasco has a 31.5%  interest in each of these wells,  which are
currently producing and are operated by Burlington.

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 March 31,
2003,  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.

Southern California Project

The Company has a leasehold  interest in approximately  4,068 gross acres (3,032
net acres) on two oil prospects in Kern and San Luis Obispo Counties of Southern
California.  The Company has no drilling or  development  plans for this acreage
during 2003, but plans to continue  paying  leasehold  rentals and other minimum
geological  expenses  to  preserve  the  Company's  acreage  positions  on these
prospects. The Company may consider selling these positions in the future.

Sale of Preferred Stock

The  Company  sold  through  a  private  placement,  11,052  shares  of Series B
Convertible  Preferred  Stock  ("Preferred  Stock")  to a  group  of  accredited
investors,  including  members of Gasco's  management.  The Company  sold 10,952
shares  during  February 2003 and an  additional  100 shares of Preferred  Stock
during April 2003. The Preferred  Stock was sold for $440 per share resulting in
net proceeds of  approximately  $4,753,000  during the first quarter of 2003 and
net  proceeds  of  approximately  $44,000  during  the  second  quarter of 2003.
Dividends  on the  Preferred  Stock  accrue at the rate of 7% per annum  payable
semi-annually in cash,  additional shares of Preferred Stock or shares of common
stock at the Company's  option.  The conversion  price of the Preferred Stock is
$0.70 per common share,  making each share of Preferred Stock  convertible  into


                                       13


approximately  629 shares of Gasco common stock.  Shares of the Preferred  Stock
are convertible  into Gasco common shares at any time at the holder's  election.
Gasco  may  redeem  shares  of the  Preferred  Stock  at a price  of 105% of the
purchase price at any time after February 10, 2006. The Preferred Stock votes as
a class on issues that affect the  Preferred  Stockholder's  interests and votes
with  shares of  common  stock on all other  issues  on an  as-converted  basis.
Additionally,  the holders of the Preferred Stock exercised their right to elect
one member to Gasco's board of directors during March 2003.

During  February  2003,  $1,400,000  of the proceeds from this sale were used to
repay the note that was  issued to Shama Zoe in  connection  with the  Company's
repurchase of 1,400,000 shares of common stock at $1.00 per share. The remaining
proceeds from this sale will be used for the development and exploitation of the
Company's  Riverbend  Project in the Uinta Basin in Utah and to fund the general
corporate purposes of the Company.

Results of Operations

Volumes, Prices and Operating Expenses

The following  table  presents  information  regarding the  production  volumes,
average sales prices received and average  production  costs associated with the
Company's sales of natural gas for the periods indicated.

                                            For the Three Months Ended March 31,
                                                2003                  2002

   Natural gas production (Mcf)                38,222                9,788
   Average sales price per Mcf                 $ 4.16                $2.91
   Expenses per Mcf:
      Lease operating                          $ 1.74               $ 2.56
      Depletion and impairment                 $ 1.60                59.26

The Three Months  Ended March 31, 2003  Compared to the Three Months Ended March
31, 2002

The  Company's oil and gas revenue was $158,850  during 2003 and $28,506  during
2002.  The  increase in revenue is  comprised  of an increase in the average gas
price from $2.91 per mcf in 2002 to $4.16 per mcf in 2003 and an increase in gas
production  from  9,788  mcf in  2002  to  38,222  mcf in  2003.  The  increased
production is the result of the Company's  drilling  activity  during 2002.  The
Company  owned  interests  in  thirteen  producing  wells  during 2003 and owned
interests in three  producing  wells during 2002. The $41,382  increase in lease
operating  expense  during 2003 as compared  with 2002 is also the result of the
2002 drilling activity.

Interest  income  during 2003 and 2002  represents  the  interest  earned on the
Company's  combined cash and cash  equivalents  and  restricted  cash  balances.
Interest  income  decreased  $33,451 from the first quarter of 2002 to the first
quarter of 2003  primarily due to a lower average cash balance  during the first
quarter of 2003.

                                       14


General and administrative  expense decreased from $1,085,023 to $733,171 during
the first quarter of 2003  compared to the first quarter of 2002,  primarily due
to the  Company's  efforts to  decrease  its  overhead  expenses.  The  $351,852
decrease in these  expenses is  comprised  of  approximately  $100,000 in salary
reductions  due to the  implementation,  during  January  2003,  of a 36% annual
reduction in the cash component of the Company's senior management compensation,
a $200,000  reduction in consulting  expense primarily due to the termination of
two  consulting  contracts  during the second  quarter of 2002 and  management's
efforts to reduce  these types of  expenses,  and a $24,000  reduction in travel
expenses due to management's  cost cutting  efforts.  The remaining  decrease in
general and administrative  expenses is due to the fluctuation in numerous other
expenses, none of which are individually significant.

Depletion, depreciation and amortization expense during first quarter of 2003 is
comprised of $60,000 of depletion  expense  related to the Company's  proved oil
and gas  properties,  $13,396 of  depreciation  expense related to the Company's
furniture, fixtures and other assets and $3,352 of accretion expense related the
Company's asset  retirement  obligation.  The  corresponding  expense during the
first  quarter of 2002  consists of $108,000 of depletion  expense and $7,089 of
depreciation expense. The decrease in depletion expense during the first quarter
of 2003 as compared  with the first  quarter of 2002  resulted  from the Company
having  better  estimates of its reserve  quantities  during 2003 because of its
increased  production history.  The increase in depreciation expense during 2003
is the result of the additional equipment purchased during 2002.

The  impairment  expense  during  the first  quarter  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 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 Company
recognized  impairment expense of $472,000  associated with this well during the
first quarter of 2002 because the Company  believed that the costs  incurred for
this well  exceeded  the  present  value,  discounted  at 10%, of the future net
revenues from its proved oil and gas reserves.

The interest expense during the three months ended March 31, 2003 represents the
interest  incurred on the Company's  outstanding note payable,  which was repaid
during February 2003.

Liquidity and Capital Resources

At March 31,  2003,  the Company  had cash and cash  equivalents  of  $3,003,824
compared to cash and cash  equivalents  of $2,089,062 at December 31, 2002.  The
increase  in cash and cash  equivalents  is  primarily  attributable  to the net
proceeds from the Preferred Stock offering of $4,753,409 offset by the repayment
of the $1,400,000  note payable,  the cash paid for  development and exploration
activities of $1,816,294 and the cash used in operations of $619,761.

The Company's  working capital deficit decreased from $2,857,539 at December 31,
2002 to $557,609  primarily due to the Preferred Stock offering proceeds and the
repayment of the note payable 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


                                       15


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  approximately  $3,400,000 of the proceeds from its February 2003  Preferred
Stock offering to fund a portion of its 2003 capital budget, however, it will be
necessary  for Gasco to acquire  additional  financing  in order to complete its
operational  plan for 2003.  The  Company is  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,  2002.  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.



                                       16




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 PROCEDURES

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.



                                       17




PART II       OTHER INFORMATION

Item 1 -      Legal Proceedings

              None.

Item 2 -      Changes in Securities and Use of Proceeds

              During the first and second  quarters of 2003,  the Company issued
              11,052 shares of Preferred Stock in a private offering for a price
              of $440.00 per share,  resulting in net proceeds of  approximately
              $4.8 million.  The Company's  financial  advisor,  Energy  Capital
              Solutions,  LLC received an advisory fee of $10,000.  The issuance
              of shares of Preferred  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.  The  Preferred  Stock  is
              convertible  into  common  stock at a price of $0.70  per share of
              common  stock,  making each share of Preferred  Stock  convertible
              into approximately 629 shares of common stock.

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

     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).

                                       18


     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).

     3.5  Certificate of Designation for Series B Preferred Stock  (incorporated
          by reference  to Exhibit 3.5 to the  Company's  Form S-1  Registration
          Statement, File No. 333-104592).

     4.1  Stock Purchase Agreement dated July 5, 2001 between Gasco Energy, Inc.
          and First Ecom.com, Inc. (incorporated by reference to Exhibit 10.7 to
          the  Company's  Form 10-QSB for the quarter ended  September  30,2001,
          filed on November 14,2001).

     4.2  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).

     4.3  Form of Subscription  and Registration  Rights  Agreement  between the
          Company and investors  purchasing Series B Preferred Stock in February
          2003  (incorporated  by reference to Exhibit 4.3 to the Company's Form
          S-1 Registration Statement, File No. 333-104592).

     *99.1 Section 1350 Certifications

     *    Filed herewith.

              (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 January 13, 2003,            Item 9, Item 7(c) - Press Release
  filed January14, 2003

Form 8-K dated February 5, 2003,            Item 9, Item 7(c) - Press Release
  filed  February 13,2003

Form 8-K dated February 18, 2003,           Item 9, Item 7(c) - Press Release
  filed  February 18, 2003

Form 8-K  dated  March 4,  2003,            Item 9, Item 7(c) - Press Release
  filed  March 4, 2003



                                       19




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:  May 15, 2003                    By: /s/ W. King Grant
                                       W. King Grant, Executive Vice President
                                      Principal Financial and Accounting Officer




                                       20




                    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: May 15, 2003                               /s/  Mark A. Erickson
      ------------                               ---------------------
                                                 Mark A. Erickson, President and
                                                 Chief Executive Officer




                                       21




                    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: Date: May 15, 2003              /s/  W. King Grant
            ------------              ------------------
                                      W. King Grant, ExecutiveVice President and
                                      Chief Financial Officer



                                       22