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

                                    Form 10-Q

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

                  For the quarterly period ended: June 30, 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 (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 [ ]


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]




Number of Common shares outstanding as of August 13, 2003:    40,288,800


                                       1






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

                                                                                                   June 30,          December 31,
                                                                                                      2003               2002
ASSETS

CURRENT ASSETS
                                                                                                                   
  Cash and cash equivalents                                                                       $1,442,252             $ 2,089,062
  Restricted cash                                                                                    250,000                 250,000
  Prepaid expenses                                                                                   308,666                 198,491
  Accounts receivable                                                                                235,576                  96,144
                                                                                                   ---------               ---------
          Total                                                                                    2,236,494               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                                                                      13,352,085              10,283,488
    Unproved mineral interests                                                                    14,499,568              13,984,536
  Furniture, fixtures and other                                                                      165,379                 162,787
                                                                                                  ----------              ----------
           Total                                                                                  28,017,032              25,569,382
                                                                                                  ----------              ----------
  Less accumulated depreciation, depletion,
     amortization and property impairment                                                          (958,442)               (697,578)
                                                                                                  ----------              ----------
           Total                                                                                  27,058,590              24,871,804
                                                                                                  ----------              ----------
TOTAL ASSETS                                                                                    $ 29,295,084            $ 27,505,501
                                                                                                ============            ============

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable                                                                               $ 1,142,453             $ 1,910,974
  Accrued expenses                                                                                 2,388,443               2,180,262
  Note payable                                                                                             -               1,400,000
                                                                                                  ----------               ---------
           Total                                                                                  3,530,896                5,491,236
                                                                                                  ----------               ---------

NONCURRENT LIABILITES
   Asset retirement obligation                                                                       155,638                       -
                                                                                                     -------               ---------

STOCKHOLDERS' EQUITY
  Series B Convertible Preferred stock - $.001 par value; 20,000
    Shares authorized; 11,339 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                                                                      49,755,991              44,958,593
  Deferred compensation                                                                                    -                (52,833)
  Accumulated deficit                                                                           (24,021,193)            (22,765,236)
  Less cost of treasury stock of 73,700 common shares                                              (130,295)               (130,295)
                                                                                                 -----------             -----------
           Total                                                                                 25,608,550               22,014,265
                                                                                                 -----------             -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $ 29,295,084             $ 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
                                                                                                          June 30,
                                                                                         -------------------------------------------
                                                                                                     2003                      2002

REVENUES
                                                                                                                     
  Gas                                                                                           $  471,988                 $  23,426
  Oil                                                                                               27,539                         -
  Interest                                                                                           2,514                     6,501
                                                                                                   -------                    ------
          Total                                                                                    502,041                    29,927
                                                                                                   -------                    ------

OPERATING EXPENSES
  General and administrative                                                                       703,205                 1,390,079
  Lease operating                                                                                  110,436                    18,249
  Depletion, depreciation and amortization                                                         196,892                    29,549
  Impairment                                                                                             -                    69,125
                                                                                                 ---------                  --------
           Total                                                                                 1,010,533                 1,507,002
                                                                                                 ---------                 ---------

NET LOSS                                                                                         (508,492)               (1,477,075)

Preferred stock dividends                                                                         (84,682)                        -
                                                                                                  --------               -----------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                                   $ (593,174)             $ (1,477,075)
                                                                                               ===========             =============

NET LOSS PER COMMON SHARE - BASIC AND DILUTED                                                    $  (0.02)                 $  (0.04)
                                                                                                 =========                 =========
WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                               40,288,800                35,087,971
                                                                                                ==========                ==========
























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


                                       3





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


                                                                                                      Six Months Ended
                                                                                                          June 30,
                                                                                         -------------------------------------------
                                                                                                     2003                      2002

REVENUES
                                                                                                                     
  Gas                                                                                           $  630,838                 $  51,932
  Oil                                                                                               27,539                         -
  Interest                                                                                           5,726                    43,164
                                                                                                  --------                    ------
          Total                                                                                    664,103                    95,096
                                                                                                   -------                    ------
OPERATING EXPENSES
  General and administrative                                                                     1,436,376                 2,475,102
  Lease operating                                                                                  176,884                    43,315
  Depletion, depreciation and amortization                                                         273,640                   144,638
  Impairment                                                                                             -                   541,125
  Interest                                                                                          23,473                         -
                                                                                                 ---------                ----------
           Total                                                                                 1,910,373                 3,204,180
                                                                                                 ---------                 ---------

LOSS BEFORE CUMULATIVE EFFECT OF CHANGE
    IN ACCOUNTING PRINCIPLE                                                                    (1,246,270)               (3,109,084)

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

NET LOSS                                                                                       (1,255,957)               (3,109,084)

Preferred stock dividends                                                                        (128,118)                         -
                                                                                               -----------               -----------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                                                 $ (1,384,075)             $ (3,109,084)
                                                                                             =============             =============
PER COMMON SHARE DATA - BASIC AND DILUTED:
    Loss before cumulative effect of change in accounting principle                              $  (0.03)                 $  (0.09)
    Cumulative effect of change in accounting principle                                                 -                         -
                                                                                                 ---------                  --------

NET LOSS PER COMMON SHARE - BASIC AND DILUTED                                                    $  (0.03)                 $  (0.09)
                                                                                                 =========                 =========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                                               40,288,800                33,250,955
                                                                                                ==========                ==========












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


                                       4




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

                                                                                                        Six Months Ended
                                                                                                            June 30,
                                                                                             ---------------------------------------
                                                                                                      2003                   2002

CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                                 
  Net loss                                                                                        $(1,255,957)         $ (3,109,084)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                                    266,936               685,763
     Accretion of asset retirement obligation                                                            6,704                     -
     Amortization of deferred compensation                                                              52,833                87,125
     Cumulative effect of change in accounting principle                                                 9,687
     Changes in operating assets and liabilities:
         Prepaid expenses                                                                            (110,175)                54,041
       Accounts receivable                                                                           (139,432)             (118,931)
         Accounts payable                                                                            (768,521)               322,081
         Accrued expenses                                                                             208,181                965,945
                                                                                                   -----------           -----------
  Net cash used in operating activities                                                            (1,729,744)           (1,113,060)
                                                                                                   -----------           -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                                          (2,592)              (84,846)
  Cash paid for development and exploration                                                        (2,311,883)           (8,370,664)
                                                                                                   -----------           -----------
  Net cash used in investing activities                                                            (2,314,475)           (8,455,510)
                                                                                                   -----------           -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Cash designated as restricted                                                                              -             (250,000)
  Proceeds from sale of preferred stock                                                              4,862,840                     -
  Cash paid for offering costs                                                                        (65,431)                     -
  Repayment of note payable                                                                        (1,400,000)                     -
                                                                                                   -----------            ----------

  Net cash provided by (used) in financing activities                                                3,397,409             (250,000)
                                                                                                   -----------            ----------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                                            (646,810)           (9,818,570)

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                                              2,089,062            12,296,585
                                                                                                     ---------            ----------

    END OF PERIOD                                                                                  $ 1,442,252           $ 2,478,015
                                                                                                   ===========           ===========










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



                                       5





                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     SIX MONTHS ENDED JUNE 30, 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 six  months  ended  June 30,  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.

The accompanying consolidated financial statements have been prepared on a going
concern basis,  which contemplates the realization of assets and satisfaction of
liabilities in the normal course of business.  For the six months ended June 30,
2003 the  Company  incurred  operating  losses  of  $1,246,270  and used cash in
operating  activities of  $1,729,744.  During the six months ended June 30, 2003
the Company's  working capital  deficit  decreased to $1,294,402 from $2,857,539
while its cash  balance  decreased  to  $1,442,252  from the  December  31, 2002
balance of  $2,089,062.  Also, as discussed in Note 9, in the quarter ended June
30, 2003 a trade  creditor has filed suit against the Company for the collection
of $1,007,894 in trade payables. These matters raise substantial doubt about the
Company's  ability to continue as a going concern.  The financial  statements do
not  include  any  adjustments  that  might  result  from  the  outcome  of this
uncertainty.  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 or that any asset sale  transaction  will
close.  Any  financing  obtained  through  the sale of Gasco  equity will likely
result in substantial dilution to the Company's stockholders.  If the Company is
forced to sell an asset to meet its current  liquidity needs, it may not realize
the full  market  value of the asset and the sales  price could be less than the
Company's carrying value of the asset.

                                       6



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.

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 of


                                       7


change in  accounting  principle  on prior  years of $9,687.  For the six months
ended June 30, 2003, the company recognized  accretion expense of $6,704 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                                   6,704
                                                         ----------
        Balance 6/30/03                                  $ 155,638
                                                         =========


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 Series B
Convertible  Preferred  Stock  ("Preferred  Stock")  described in Note 3 and the
options  described in Note 7 and 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 and six months  ended June 30, 2003 and 2002 would have been  increased
to the pro forma amounts indicated below:

                                       8





                                               For the Quarters Ended                For the Six Months Ended
                                                       June 30,                              June 30,
                                              2003               2002                2003                2002
                                              ----               ----                ----                ----

Net loss attributable
to common
shareholders:
                                                                                          
                        As reported           $(593,174)        $ (1,477,075)      $ (1,348,075)       $ (3,109,084)
                        Pro forma              (669,359)          (1,904,381)        (1,536,445)         (3,963,697)

Net loss per share:
                        As reported             $ (0.02)             $ (0.04)           $ (0.03)            $ (0.09)
                        Pro forma                 (0.02)               (0.05)           $ (0.04)              (0.12)


The fair value of the common stock options  granted during 2003,  2002 and 2001,
for disclosure purposes was estimated on the grant dates using the Black Scholes
Pricing Model and the following assumptions.


                                           For the Year Ended December 31,
                                           -------------------------------
                                      2003              2002             2001
                                      ----              ----             ----

      Expected dividend yield           --                --               --
      Expected price volatility        82%               90%              89%
      Risk-free interest rate         2.9%       3.5% - 4.1%  3.8% - 4.9%
      Expected life of options     5 years           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

Statement of Financial  Accounting  Standards No. 141,  "Business  Combinations"
(FAS 141) and Statement of Financial Accounting Standards No. 142, "Goodwill and
Intangible Assets" (FAS 142), were issued by the Financial  Accounting Standards
Board (FASB) in June 2001 and became  effective  for the Company on July 1, 2001
and  January  1, 2002,  respectively.  The FASB,  the  Securities  and  Exchange
Commission (SEC) and others are engaged in deliberations on the issue of whether
FAS 141 and 142 require  interests  held under oil,  gas and  mineral  leases or
other  contractual  arrangements to be classified as intangible  assets. If such
interests were deemed to be intangible  assets,  mineral interest use rights for
both undeveloped and developed  leaseholds would be classified separate from oil
and gas  properties as intangible  assets on the Company's  balance sheets only,
but these costs would continue to be aggregated  with other costs of oil and gas
properties in the notes to the financial statements in accordance with Statement
of  Financial  Accounting  Standards  No.  69,  "Disclosures  about  Oil and Gas
Producing  Activities" (FAS 69). Additional  disclosures required by FAS 141 and


                                       9


142 would also be included in the notes to financial  statements.  Historically,
and to the  Company's  knowledge,  we and all other oil and gas  companies  have
continued to include  these oil and gas  leasehold  interests as part of oil and
gas properties after FAS 141 and 142 became effective. The Company believes that
few oil and natural gas companies  have adopted this  interpretation  or changed
their  balance  sheet   presentation  for  oil  and  gas  leaseholds  since  the
implementation of FAS 141 and 142.

As applied to companies  like Gasco that have adopted full cost  accounting  for
oil and gas activities,  the Company understands that this interpretation of FAS
141 and 142 would only affect its balance sheet classification of proved oil and
gas  leaseholds  acquired  after  June  30,  2001 and its  unproved  oil and gas
leaseholds.  The Company's  results of operations  would not be affected,  since
these  leasehold  costs would  continue to be amortized in accordance  with full
cost  accounting  rules. At December 31, 2002 and June 30, 2003, the Company had
undeveloped   leaseholds   of   approximately   $10,283,488   and   $13,352,085,
respectively,  that would be  classified  on the  balance  sheet as  "intangible
undeveloped leasehold" if the Company applied the interpretation currently being
deliberated.   This  classification  would  require  the  Company  to  make  the
disclosures  set forth under FAS 142 related to these  interests.  The Company's
current  disclosures  are those required by FAS 69. The Company will continue to
classify its oil and gas  leaseholds  as tangible oil and gas  properties  until
further  guidance  is  provided.  Although  most  of the  Company's  oil and gas
property  interests  are held under oil and gas leases,  it is not expected that
this interpretation,  if adopted,  would have a material impact on the Company's
financial condition or results of operations.

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 January 2003, the FASB issued FASB  Interpretation No. 46,  "Consolidation of
Variable  Interest  Entities"  (FIN 46). FIN 46  clarifies  the  application  of
Accounting  Research  Bulletin No. 51,  "Consolidated  Financial  Statements" to
certain entities in which equity investors do not have the  characteristics of a
controlling  financial interest or do not have sufficient equity at risk for the
entity to finance its activities  without additional  subordinated  support from
other  parties.  FIN  46  requires  existing  unconsolidated  variable  interest
entities to be  consolidated by their primary  beneficiaries  if the entities do
not  effectively  disperse  risks among parties  involved.  All  companies  with
variable interests in variable interest entities created after January 31, 2003,
shall apply the  provisions of FIN 46 to those entities  immediately.  FIN 46 is
effective for the first fiscal year or interim period  beginning  after June 15,
2003,  for variable  interest  entities  created  before  February 1, 2003.  The
Company will  prospectively  apply the  provisions of FIN 46 that were effective
January 31, 2003.

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


                                       10


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.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments and Hedging  Activities" to amend and clarify  financial
accounting  and  reporting  for  derivative   instruments,   including   certain
derivative  instruments  embedded in other contracts and for hedging activities.
The  changes  in  this  statement   require  that   contracts  with   comparable
characteristics be accounted for similarly to achieve more consistent  reporting
of  contracts  as either  derivative  or  hybrid  instruments.  SFAS No.  149 is
effective for contracts entered into or modified after June 30, 2003 and will be
applied  prospectively.  The  Company  does not  believe  that  adoption of this
Statement will have a material impact on the financial statements.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments  with  Characteristics  of both  Liabilities and Equity" to classify
certain  financial   instruments  as  liabilities  in  statements  of  financial
position. The financial instruments are mandatorily redeemable shares, which the
issuing  company is obligated to buy back in exchange for cash or other  assets,
put options and forward purchase  contracts,  instruments that do or may require
the issuer to buy back some of its shares in exchange for cash or other  assets,
and obligations that can be settled with shares,  the monetary value of which is
fixed,  tied solely or  predominantly  to a variable such as a market index,  or
varies inversely with the value of the issuers' shares.  Most of the guidance in
Statement  150 is  effective  for  all  financial  instruments  entered  into or
modified  after May 31, 2003, and otherwise is effective at the beginning of the
first interim period beginning after June 15, 2003. The Company does not believe
that  adoption of this  Statement  will have a material  impact on the financial
statements.

Reclassifications

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

NOTE 3 - STOCK OFFERING

The Company sold through a private  placement,  11,052 shares of 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 Board of Directors of the
Company  authorized the payment of the June 30, 2003 Preferred Stock dividend in
shares of Preferred Stock. The dividend was payable to shareholders of record of
June 15, 2003 and was paid by the issuance of 287 shares of Preferred  Stock and


                                       11


a cash payment of $1,370.  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
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


                                       12


remaining  suspended  leases is recorded as unproved  mineral  interests  in the
accompanying financial statements.

NOTE 6 - PROPERTY IMPAIRMENT

During the six months  ended June 30,  2002,  the Company  drilled a well in the
Southwest  Jonah  field  located in the  Greater  Green  River Basin in Sublette
County,  Wyoming. The well was drilled to a total depth of 11,000 feet. The well
encountered  natural  gas,  however not of  sufficient  quantities  to be deemed
economic.  The well was plugged and abandoned  during March of 2002. The Company
recognized  impairment expense of $541,125  associated with this well during the
first six months 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 six months  ended June 30, 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.

     Issuance of 287 shares of  Preferred  Stock in payment of the June 30, 2003
     Preferred Stock dividend.

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

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

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

Cash paid for  interest  during the six months  ended June 30, 2003 was $23,473.
There was no cash paid for interest during the six months ended June 30, 2002.



                                       13


NOTE 9 - LITIGATION

On June 9, 2003,  Pannonian  was named as a defendant in a lawsuit  filed in the
United  States  District  Court  of  Midland  County,   Texas.  The  plaintiffs,
Burlington  Resources  Oil & Gas  Company  LP by BROG GP Inc.  its sole  General
Partner ("Burlington Resources") claim that Pannonian owes them $1,007,894.14 in
unpaid  invoices.  The  Company  has  accrued  these  amounts  owed  within  the
accompanying financial statements and fully intends to pay these amounts owed to
Burlington  Resources.  The Company is currently in negotiations with Burlington
Resources to settle this lawsuit.

NOTE 10 - SUBSEQUENT EVENT

On August 12, 2003,  the Company's  Board of Directors  approved the issuance of
425,000  shares of common stock,  under the Gasco Energy,  Inc. 2003  Restricted
Stock Plan, to certain of the Company's  officers and directors.  The restricted
shares vest 20% on the first anniversary,  20% on the second anniversary and 60%
on the third  anniversary  of the  awards.  The shares  fully vest upon  certain
events,  such  as a  change  in  control  of  the  Company,  expiration  of  the
individual's  employment  agreement  and  termination  by  the  Company  of  the
individual's  employment  without cause.  Any unvested shares are forfeited upon
termination of employment for any other reason.

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS

The  following  discussion of the results of operations of Gasco for the periods
ended June 30, 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


                                       14


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

Statement of Financial  Accounting  Standards No. 141,  "Business  Combinations"
(FAS 141) and Statement of Financial Accounting Standards No. 142, "Goodwill and
Intangible Assets" (FAS 142), were issued by the Financial  Accounting Standards
Board (FASB) in June 2001 and became  effective  for the Company on July 1, 2001
and  January  1, 2002,  respectively.  The FASB,  the  Securities  and  Exchange
Commission (SEC) and others are engaged in deliberations on the issue of whether
FAS 141 and 142 require  interests  held under oil,  gas and  mineral  leases or
other  contractual  arrangements to be classified as intangible  assets. If such
interests were deemed to be intangible  assets,  mineral interest use rights for
both undeveloped and developed  leaseholds would be classified separate from oil
and gas  properties as intangible  assets on the Company's  balance sheets only,
but these costs would continue to be aggregated  with other costs of oil and gas
properties in the notes to the financial statements in accordance with Statement
of  Financial  Accounting  Standards  No.  69,  "Disclosures  about  Oil and Gas
Producing  Activities" (FAS 69). Additional  disclosures required by FAS 141 and
142 would also be included in the notes to financial  statements.  Historically,
and to the  Company's  knowledge,  we and all other oil and gas  companies  have
continued to include  these oil and gas  leasehold  interests as part of oil and
gas properties after FAS 141 and 142 became effective. The Company believes that
few oil and natural gas companies  have adopted this  interpretation  or changed
their  balance  sheet   presentation  for  oil  and  gas  leaseholds  since  the
implementation of FAS 141 and 142.

As applied to companies  like Gasco that have adopted full cost  accounting  for
oil and gas activities,  the Company understands that this interpretation of FAS
141 and 142 would only affect its balance sheet classification of proved oil and
gas  leaseholds  acquired  after  June  30,  2001 and its  unproved  oil and gas
leaseholds.  The Company's  results of operations  would not be affected,  since
these  leasehold  costs would  continue to be amortized in accordance  with full
cost  accounting  rules. At December 31, 2002 and June 30, 2003, the Company had
undeveloped   leaseholds   of   approximately   $10,283,488   and   $13,352,085,
respectively,  that would be  classified  on the  balance  sheet as  "intangible
undeveloped leasehold" if the Company applied the interpretation currently being
deliberated.   This  classification  would  require  the  Company  to  make  the
disclosures  set forth under FAS 142 related to these  interests.  The Company's
current  disclosures  are those required by FAS 69.

The Company will continue to classify its oil and gas leaseholds as tangible oil
and gas  properties  until  further  guidance is provided.  Although most of the
Company's oil and gas property  interests are held under oil and gas leases,  it
is not  expected  that this  interpretation,  if adopted,  would have a material
impact on the  Company's  financial  condition  or  results  of  operations.

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


                                       15


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 January 2003, the FASB issued FASB  Interpretation No. 46,  "Consolidation of
Variable  Interest  Entities"  (FIN 46). FIN 46  clarifies  the  application  of
Accounting  Research  Bulletin No. 51,  "Consolidated  Financial  Statements" to
certain entities in which equity investors do not have the  characteristics of a
controlling  financial interest or do not have sufficient equity at risk for the
entity to finance its activities  without additional  subordinated  support from
other  parties.  FIN  46  requires  existing  unconsolidated  variable  interest
entities to be  consolidated by their primary  beneficiaries  if the entities do
not  effectively  disperse  risks among parties  involved.  All  companies  with
variable interests in variable interest entities created after January 31, 2003,
shall apply the  provisions of FIN 46 to those entities  immediately.  FIN 46 is
effective for the first fiscal year or interim period  beginning  after June 15,
2003,  for variable  interest  entities  created  before  February 1, 2003.  The
Company will  prospectively  apply the  provisions of FIN 46 that were effective
January 31, 2003.

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.

In April 2003,  the FASB issued SFAS No. 149,  "Amendment  of  Statement  133 on
Derivative  Instruments and Hedging  Activities" to amend and clarify  financial
accounting  and  reporting  for  derivative   instruments,   including   certain
derivative  instruments  embedded in other contracts and for hedging activities.
The  changes  in  this  statement   require  that   contracts  with   comparable
characteristics be accounted for similarly to achieve more consistent  reporting
of  contracts  as either  derivative  or  hybrid  instruments.  SFAS No.  149 is
effective for contracts entered into or modified after June 30, 2003 and will be
applied  prospectively.  The  Company  does not  believe  that  adoption of this
Statement will have a material impact on the financial statements.

In May 2003,  the FASB issued SFAS No. 150,  "Accounting  for Certain  Financial
Instruments  with  Characteristics  of both  Liabilities and Equity" to classify
certain  financial   instruments  as  liabilities  in  statements  of  financial
position. The financial instruments are mandatorily redeemable shares, which the
issuing  company is obligated to buy back in exchange for cash or other  assets,
put options and forward purchase  contracts,  instruments that do or may require
the issuer to buy back some of its shares in exchange for cash or other  assets,
and obligations that can be settled with shares,  the monetary value of which is
fixed,  tied solely or  predominantly  to a variable such as a market index,  or
varies inversely with the value of the issuers' shares.  Most of the guidance in
Statement  150 is  effective  for  all  financial  instruments  entered  into or
modified  after May 31, 2003, and otherwise is effective at the beginning of the
first interim period beginning after June 15, 2003. The Company does not believe
that  adoption of this  Statement  will have a material  impact on the financial
statements.

                                       16


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 of June 30, 2003.  Additionally,  Gasco has an
opportunity to earn or acquire an interest in  approximately  35,211 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 the first two wells  were  approximately
$1,050,000 and $1,312,000 and the costs for the third well, in which the Company
has a 100% working  interest,  were  approximately  $2,340,000.  Gasco's  fourth
operated  well in this area  reached  total depth  during  December  2002 and is
currently awaiting completion.  The total drilling and completion costs for this
well are expected to be approximately $2,150,000. 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.  This well is currently  being  analyzed to determine
the best  completion  design.  The total  costs for this well are  estimated  at
approximately $2,150,000. Halliburton exercised its option to participate in the
first two wells but on August 1, 2003 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
this area during late 2001 and through the fourth  quarter of 2002. 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 June 30,  2003,  the Company has a leasehold
interest in approximately 114,081 gross acres and 72,408 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.

                                       17


During June 2003,  the  Company  announced  its plans to dispose  certain of its
Wyoming  properties  in the Greater  Green River  Basin  covering  approximately
72,000 acres net to Gasco's  interest.  The Company  intends to use the proceeds
from any such sale to accelerate  the drilling in its  Riverbend  Project and to
increase the production in this area.  Preliminary  negotiations for the sale of
this property are currently underway,  although there can be no assurance that a
transaction will close.

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 June 30,
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 (2,860
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 $4,797,409 during the first six months 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 Board of Directors of the Company  authorized the payment
of the June 30, 2003 Preferred Stock dividend in shares of Preferred  Stock. The
dividend was payable to  shareholders of record of June 15, 2003 and was paid by
the issuance of 287 shares of preferred stock and a cash payment of $1,370.  The
conversion  price of the Preferred Stock is $0.70 per common share,  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


                                       18


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 Six
                                    For the Three Months         Months Ended
                                       Ended June 30,               June 30,
                                      2003        2002        2003          2002

    Natural gas production (Mcf)     102,121      8,712     140,343     18,500
    Average sales price per Mcf       $ 4.62      $2.69       $4.49      $2.81
    Oil production (Bbl)                 948          -         948          -
    Average sales price per Bbl        29.05          -       29.05          -
    Expenses per Mcfe:
       Lease operating                  1.02       2.09        1.21       2.34
       Depletion and impairment         1.93      11.33        1.87      37.07

The Second Quarter of 2003 Compared to the Second Quarter of 2002

Gas Revenue

Gas revenue increased from $23,426 during the second quarter of 2002 to $471,988
during the second  quarter of 2003.  The  revenue  increase is  comprised  of an
increase  in the  average  gas price from $2.69 per Mcf during 2002 to $4.62 per
Mcf during 2003  combined with  increased  production of 102,121 Mcf during 2003
versus 8,712 Mcf during 2002,  primarily due to the Company's  drilling activity
during 2002 and 2003.

Oil Revenue

Oil revenue  during the second quarter of 2003 is comprised of 948 bbl of oil at
an average  price of $29.05 per bbl.  The increase in  production  from the same
period during 2002 is due to the increased drilling activity discussed above.

                                       19


Interest Income

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  by $3,987  during  the  second  quarter  of 2003 as
compared  with the second  quarter of 2002  primarily  due to a decrease  in the
average cash balance.

General and Administrative Expense

General and administrative  expense decreased from $1,390,079 to $703,205 during
the quarter  ended June 30, 2003 as compared  with the same period  during 2002,
primarily due to the Company's  efforts to decrease its overhead  expenses.  The
$686,874  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  $380,000  reduction  in legal fees and a $90,000  decrease  in
consulting  fees  that  were  incurred  in  connection  with the  2002  property
transactions  discussed above and a $71,000  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

Depletion,  depreciation and amortization  expense during second quarter of 2003
is comprised of $180,000 of depletion  expense  related to the Company's  proved
oil and gas properties, $13,540 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
second  quarter of 2002 consists of $17,931 of depletion  expense and $11,618 of
depreciation  expense.  The  increase  in  depletion  expense  during the second
quarter of 2003 as compared with the second  quarter of 2002 is primarily due to
the increase in production discussed above. The increase in depreciation expense
during 2003 is the result of the additional equipment purchased during 2002.

Impairment Expense

The  impairment  expense  during the second  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 and $69,125  during the second 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.

Cumulative Effect of Change in Accounting Principle

The cumulative effect of change in accounting principle represents the Company's
recognition of an asset retirement obligation in connection with the adoption of
FAS 143 on January 1, 2003.

                                       20


The Six Months  Ended June 30, 2003  Compared  to the Six Months  Ended June 30,
2002

The  comparisons for the six months ended June 30, 2003 and the six months ended
June 30, 2002 are consistent  with those discussed in the second quarter of 2003
compared to the second quarter of 2002 except as discussed below.

Gas Revenue

Gas  revenue  increased  from  $51,932  during  the first six  months of 2002 to
$630,838 during the first six months of 2003. The revenue  increase is comprised
of an  increase in the average gas price from $2.81 per Mcf during 2002 to $4.49
per Mcf during 2003  combined  with  increased  production of 140,343 Mcf during
2003 versus  18,500 Mcf during 2002,  primarily  due to the  Company's  drilling
activity during 2002 and 2003.

Interest Expense

The interest  expense  during the six months ended June 30, 2003  represents the
interest  incurred on the Company's  outstanding note payable,  which was repaid
during February 2003.

Liquidity and Capital Resources

At June 30,  2003,  the  Company  had cash and cash  equivalents  of  $1,442,252
compared to cash and cash  equivalents  of $2,089,062 at December 31, 2002.  The
decrease in cash and cash equivalents is primarily attributable to the repayment
of the $1,400,000  note payable,  the cash paid for  development and exploration
activities of $2,311,883 and the cash used in operations of $1,729,744 partially
offset by the net proceeds from the Preferred Stock offering of $4,797,409.

The Company's  working capital deficit decreased from $2,857,539 at December 31,
2002 to  $1,294,402 as of June 30, 2003  primarily  due to the  Preferred  Stock
offering  proceeds,  the repayment of the note payable and the  development  and
exploration activities discussed above.

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

The accompanying consolidated financial statements have been prepared on a going
concern basis,  which contemplates the realization of assets and satisfaction of
liabilities in the normal course of business.  For the six months ended June 30,
2003 the  Company  incurred  operating  losses  of  $1,246,270  and used cash in
operating  activities of  $1,729,744.  During the six months ended June 30, 2003
our working  capital deficit  decreased to $1,294,402 from $2,857,539  while our
cash  balance  decreased  to  $1,442,252  from the  December 31, 2002 balance of
$2,089,062.  Also,  as  discussed  in  Note  9  of  the  accompanying  financial


                                       21


statements,  in the quarter ended June 30, 2003 a trade  creditor has filed suit
against the Company for the  collection of $1,007,894 in trade  payables.  These
matters raise  substantial  doubt about the  Company's  ability to continue as a
going  concern.  The financial  statements do not include any  adjustments  that
might result from the outcome of this uncertainty.

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. The Company continues to 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
and to continue  operations  past November 30, 2003.  The Company is considering
several  options for  raising  additional  capital to fund its 2003  operational
budget such as equity offerings,  asset sales (including the Wyoming  properties
referred to above under  "Petroleum  and Natural Gas  Properties - Greater Green
River Basin Project"),  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 or that any asset sale
transaction will close. Any financing  obtained through the sale of Gasco equity
will likely result in substantial dilution to the Company's stockholders. If the
Company is forced to sell an asset to meet its current  liquidity  needs, it may
not realize the full market value of the asset and the sales price could be less
than the Company's carrying value of the asset.

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.



                                       22




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

As of the end of the period  covered by this report,  the Company has evaluated,
under the supervision and with the  participation  of the Company's  management,
including the Company's Chief Executive Officer and Chief Financial Officer, the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures  as  defined in  Exchange  Act Rule  13a-15(e).  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  has been no change  in the  Company's  internal  control  over  financial
reporting  identified in the above evaluation that occurred during the Company's
last fiscal quarter that has  materially  affected,  or is reasonably  likely to
materially affect, the Company's internal control over financial reporting.



                                       23




PART II OTHER INFORMATION

     Item 1 - Legal Proceedings

              See Note 9 to the accompanying financial statements.

     Item 2 - Changes in Securities and Use of Proceeds

              None.

     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).

          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).

                                       24


          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).

          4.4  Gasco Energy Inc. 2003  Restricted  Stock Plan  (incorporated  by
               reference to Exhibit 4.1 to the Company's  Form S-8  Registration
               Statement, File No. 333-105974).

          *31  Rule 13a-14(a)/15d-14(a) Certifications.

          *32  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  April 9,  2003,     Item 9,Item 7(c) - Press
                   filed  April 9, 2003                Release


                   Form 8-K dated June 6, 2003,        Item 9, Item 7(c) - Press
                   filed June 6, 2003                  Release




                                       25




SIGNATURES

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


                                     GASCO ENERGY, INC.



Date:  August 13, 2003               By: /s/ W. King Grant
                                     W. King Grant, Executive Vice President
                                     Principal Financial and Accounting Officer



                                       26