UNITED STATES
                       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, 2005

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

                         Commission file number 0-26321

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

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

          8 Inverness Drive East, Suite 100, Englewood, Colorado 80112
                    (Address of principal executive offices)

                                 (303) 483-0044
              (Registrant's telephone number, including area code)

                                    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 12b-2 of the Exchange Act). Yes [X] No [ ]


Number of Common shares outstanding as of May 10, 2005:   71,341,894


                                       1






ITEM I - FINANCIAL INFORMATION
PART 1 - FINANCIAL STATEMENTS

                               GASCO ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


                                                                       March 31,            December 31,
                                                                         2005                  2004
ASSETS

CURRENT ASSETS
                                                                                     
  Cash and cash equivalents                                           $24,229,089          $ 25,717,081
  Restricted investment                                                 3,277,084             3,535,055
  Short-term investments                                               22,000,000            27,000,000
  Accounts receivable                                                   1,580,003             1,045,044
  Inventory                                                             1,508,196             1,009,914
  Prepaid expenses                                                        332,152               458,555
                                                                      -----------            ----------
          Total                                                       52,926,524             58,765,649
                                                                      -----------            ----------

PROPERTY, PLANT AND EQUIPMENT, at cost
  Oil and gas properties (full cost method)
    Proved mineral interests                                           35,667,806            29,811,483
    Unproved mineral interests                                         17,666,872            18,449,330
    Gathering assets                                                    3,216,447             2,269,580
    Equipment                                                              90,316                89,900
  Furniture, fixtures and other                                           147,041               158,590
                                                                       ----------            ----------
           Total                                                       56,788,482            50,978,883
                                                                       ----------            ----------
  Less accumulated depreciation, depletion and amortization           (2,560,557)           (2,247,032)
                                                                      -----------           -----------
           Total                                                      54,227,925             48,731,851
                                                                      -----------            ----------

OTHER ASSETS
  Restricted investment                                                 7,141,628             6,778,040
  Deferred financing costs                                              2,978,086             3,092,628
                                                                        ---------             ---------
           Total                                                       10,119,714             9,870,668
                                                                       ----------             ---------

TOTAL ASSETS                                                        $ 117,274,163         $ 117,368,168
                                                                    =============         =============














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




                                       2








                               GASCO ENERGY, INC.
                     CONSOLIDATED BALANCE SHEETS (continued)
                                   (Unaudited)

                                                                                          March 31,            December 31,
                                                                                            2005                   2004

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
                                                                                                         
  Accounts payable                                                                    $     310,916            $ 1,447,149
  Revenue payable                                                                           409,978                334,765
  Advances from joint interest owners                                                     1,225,534                891,999
  Accrued interest                                                                        1,588,889                695,139
  Accrued expenses                                                                        3,972,088              2,677,352
                                                                                         ----------              ---------
           Total                                                                         7,507,405               6,046,404
                                                                                         ----------              ---------

NONCURRENT LIABILITES
   5.5% Convertible Senior Notes                                                         65,000,000             65,000,000
   Asset retirement obligation                                                              121,362                108,566
   Deferred rent expense                                                                     13,735                      -
                                                                                         ----------             ----------
       Total                                                                             65,135,097             65,108,566
                                                                                         ----------             ----------

STOCKHOLDERS' EQUITY
  Series B  Convertible  Preferred  stock  -  $.001  par  value;  20,000  shares
    authorized;  943 shares issued and outstanding with a liquidation preference
    of $414,920 in 2005 and 2,255 shares issued and
    outstanding with  a liquidation preference of $992,200 in 2004                                1                      2
  Common stock - $.0001 par value; 100,000,000 shares authorized;
     71,415,594 shares issued and 71,341,894 outstanding in 2005;
     70,590,909 shares issued and 70,517,209 shares outstanding in 2004                       7,142                  7,059
  Additional paid in capital                                                             76,339,572             76,346,463
  Deferred compensation                                                                   (387,040)              (512,440)
  Accumulated deficit                                                                  (31,197,719)           (29,497,591)
  Less cost of treasury stock of 73,700 common shares                                     (130,295)              (130,295)
                                                                                        -----------             ----------
           Total                                                                        44,631,661              46,213,198
                                                                                        -----------             ----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                           $ 117,274,661           $ 117,368,168
                                                                                     =============-          =============













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



                                       3








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


                                                                           Three Months Ended
                                                                                March 31,
                                                                   ----------------------------------------
                                                                          2005                      2004

REVENUES
                                                                                          
  Gas                                                                 $  714,732                $  701,624
  Oil                                                                     76,795                    49,894
  Gathering                                                              133,767                         -
  Interest income                                                        360,053                    15,257
                                                                       ---------                   -------
          Total                                                        1,285,347                   766,775
                                                                       ---------                   -------

OPERATING EXPENSES
  General and administrative                                           1,223,798                   845,151
  Lease operating                                                        156,432                   161,068
  Gathering operations                                                   224,747                         -
  Depletion, depreciation and amortization                               372,236                   237,135
  Interest expense                                                     1,008,262                    67,507
                                                                       ---------                 ---------
           Total                                                       2,985,475                 1,310,861
                                                                       ---------                 ---------

NET LOSS                                                             (1,700,128)                 (544,086)

Preferred stock dividends                                                (7,162)                  (33,993)
                                                                   -------------               -----------
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS                       $ (1,707,290)               $ (578,079)
                                                                   =============               ===========


NET LOSS PER COMMON SHARE - BASIC AND DILUTED                          $  (0.02)                 $  (0.01)
                                                                       =========                 =========

WEIGHTED AVERAGE COMMON SHARES
  OUTSTANDING - BASIC AND DILUTED                                     70,042,691                55,570,587
                                                                      ==========                ==========















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






                                       4








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

                                                                                      Three Months Ended
                                                                                           March 31,
                                                                               -----------------------------------
                                                                                  2005                    2004
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                
  Net loss                                                                      $(1,700,128)          $ (544,086)
  Adjustment to reconcile net loss to net cash used in operating activities
     Depreciation, depletion and impairment expense                                  369,596              232,303
     Accretion of asset retirement obligation                                          2,640                4,832
     Amortization of deferred compensation                                           125,400               27,656
    Amortization of beneficial conversion feature                                          -                8,334
    Non-cash rent expense                                                             13,735                    -
    Amortization of deferred financing costs                                         114,542                9,310
     Changes in operating assets and liabilities:
        Accounts receivable                                                        (534,959)            (370,713)
      Inventory                                                                    (498,282)            (614,825)
      Prepaid expenses                                                               126,403              390,477
        Accounts payable                                                         (1,136,233)            (385,996)
      Revenue payable                                                                 75,213              245,085
      Advances from joint interest owners                                            333,535                    -
        Accrued interest                                                             893,750                    -
        Accrued expenses                                                          1,294,736             (844,220)
                                                                                 -----------          -----------
                Net cash used in operating activities                              (520,052)          (1,841,143)
                                                                                 -----------          -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Cash paid for furniture, fixtures and other                                       (44,522)             (10,966)
  Cash paid for acquisitions, development and exploration                        (6,639,094)          (4,341,561)
  Proceeds from property sales                                                       828,102                    -
  Proceeds from sale of short-term investments                                     5,000,000                    -
                                                                                   ---------          -----------
               Net cash used in investing activities                               (855,514)          (4,352,527)
                                                                                   ---------          -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Preferred dividends                                                                (6,809)             (20,555)
  Cash designated as restricted                                                    (105,617)                    -
  Exercise of options to purchase common stock                                             -               33,336
  Proceeds from sale of common stock                                                       -           21,500,001
  Cash paid for offering costs                                                             -          (1,429,659)
                                                                                   ----------         -----------
  Net cash provided by (used in) financing activities                              (112,426)           20,083,123
                                                                                   ---------          -----------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                                                    (1,487,992)           13,888,753

CASH AND CASH EQUIVALENTS:

    BEGINNING OF PERIOD                                                           25,717,081            3,081,109
                                                                                ------------         ------------

    END OF PERIOD                                                               $ 24,229,089         $ 16,969,862
                                                                                ============         ============


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



                                       5








                               GASCO ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   THREE MONTHS ENDED MARCH 31, 2005 AND 2004

NOTE 1 - ORGANIZATION

Gasco Energy,  Inc. ("Gasco" or the "Company") is an independent  energy company
engaged in the exploration, development, acquisition and production of crude oil
and natural gas reserves in the western United States.  "Our", "we", and "us" as
used herein also refer to Gasco Energy, Inc.

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 applicable to interim  financial  statements 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  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, 2004.  The current  interim  period
reported  herein should be read in conjunction  with the Company's Form 10-K for
the year ended December 31, 2004.

The  results of  operations  for the three  months  ended March 31, 2005 are not
necessarily  indicative  of the results that may be expected for the year ending
December  31,  2005.  All  significant   intercompany   transactions  have  been
eliminated.

NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying  consolidated financial statements include Gasco and its wholly
owned subsidiaries.

Restricted Investment

The restricted  investment balance represents funds invested in U.S.  government
securities  in an amount  sufficient to provide for the payment of the first six
semi-annual  scheduled  interest  payments  on the  Company's  outstanding  5.5%
Convertible  Notes ("Notes").  The current portion of restricted cash represents
the interest  payments that are due within the current year and the  non-current
portion  represents  the  interest  payments  that are due after one year.  This
investment  will  be  held  until  maturity  and  the  cost  of  the  investment
approximates its market value.

Short-term Investments

The Company's short-term investments consist primarily of preferred auction rate
securities,  which are classified as available-for-sale.  Preferred auction rate
securities  represent  preferred  shares  issued  by  closed  end  funds and are
typically traded at auctions that are held periodically  where the dividend rate
for the next  period is set.  The  Company  invests in AAA/Aaa  rated  preferred
auctions that have a dividend rate period of 28 days or less.  These  securities


                                       6


are stated at fair value based on quoted  market  prices.  The income  earned on
these  investments is included in interest income in the accompanying  financial
statements.

Property, Plant and Equipment

The Company follows the full cost method of accounting whereby all costs related
to the  acquisition  and  development of oil and gas properties are  capitalized
into a  single  cost  center  ("full  cost  pool").  Such  costs  include  lease
acquisition  costs,  geological  and  geophysical  expenses,  overhead  directly
related to  exploration  and  development  activities and costs of drilling both
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 it is determined  whether or not proved reserves can be
assigned  to  the  properties.   The  properties  are  reviewed   quarterly  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.

Asset Retirement Obligation

The Company follows 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 increase
in  carrying  value  is  included  in  proved  oil  and  gas  properties  on the
consolidated balance sheets. The Company depletes the amount added to proved oil
and gas property  costs.  The future cash outflows  associated with settling the
asset retirement  obligations that have been accrued in the accompanying balance
sheets are  excluded  from the  ceiling  test  calculations.  The  Company  also
depletes the  estimated  dismantlement  and  abandonment  costs,  net of salvage
values,  associated  with future  development  activities that have not yet been
capitalized as asset  retirement  obligations.  These costs are also included in
the ceiling test calculation.  The asset retirement  liability will be allocated


                                       7


to operating expense by using a systematic and rational method.  The information
below  reconciles the value of the asset  retirement  obligation for the periods
presented.

                                                    Three Months Ended March 31,
                                                     2005               2004

        Balance beginning of period                 $108,566         $ 142,806
          Liabilities incurred                        10,156            54,212
          Liabilities settled                              -                 -
          Revisions in estimated cash flows                -                 -
          Accretion expense                            2,640             4,832
                                                  ----------        ----------
        Balance end of period                      $ 121,362         $ 201,850
                                                  ==========         =========


Revenue Recognition
Oil and gas revenue is  recognized as income when the oil or gas is produced and
sold. The Company  records  revenues from the sales of natural gas and crude oil
when  delivery to the  customer has  occurred  and title has  transferred.  This
occurs when oil or gas has been  delivered  to a pipeline or a tank  lifting has
occurred.
The  Company  uses the sales  method to account for gas  imbalances.  Under this
method,  revenue is recorded on the basis of gas  actually  sold by the Company.
The Company also reduces  revenue for other owners' gas sold by the Company that
cannot be  volumetrically  balanced in the future due to insufficient  remaining
reserves.  The  Company's  remaining  over-  and  under-produced  gas  balancing
positions  are  considered in the  Company's  proved oil and gas  reserves.  Gas
imbalances during the periods presented in the accompanying financial statements
were not significant.

Computation of Net Loss Per Share

Basic net loss per share is computed by dividing  net loss  attributable  to the
common  stockholders by the weighted average number of common shares outstanding
during the reporting  period.  The shares of restricted  common stock granted to
certain  officers,  directors  and  employees of the Company are included in the
computation  only after the shares become fully  vested.  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") and the outstanding
common stock  options have not been included in the  computation  of diluted net
loss per share  during  all  periods  because  their  inclusion  would have been
anti-dilutive.

As of March 31, 2005, we had 71,341,894 shares of common stock  outstanding.  As
of such date, there were 7,735,992 shares of common stock issuable upon exercise
of  outstanding  options and  conversion of our Series B  Convertible  Preferred
Stock.  Additional options may be granted to purchase 3,825,721 shares of common
stock under our stock  option plan and an  additional  179,150  shares of common


                                       8


stock are issuable under our restricted stock plan. As of December 31, 2004, and
as of December 31 of each succeeding  year, the number of shares of common stock
issuable under our stock option plan  automatically  increases so that the total
number of shares of common stock issuable under such plan is equal to 10% of the
total number of shares of common stock outstanding on such date.

Assuming all of the notes are converted at the applicable conversion prices, the
number of shares of our common stock outstanding would increase by approximately
16,250,000  shares to 87,591,894  shares (this number assumes no exercise of the
options or rights  described  above or  conversion  of the Series B  Convertible
Preferred Stock).

In March 2004, the FASB issued consensus on EITF 03-6, "Participating Securities
and the  Two-Class  Method Under FASB  Statement  No. 128,  Earnings Per Share,"
related to  calculating  earnings per share with respect to using the  two-class
method for participating  securities.  This  pronouncement was effective for all
periods after March 31, 2004, and required prior periods to be restated.  As the
Company has  incurred  net losses in the current and prior  periods,  and as the
Company's preferred stock does not have a contractual obligation to share in the
losses of the Company,  the adoption of EITF 03-6 had no impact on the Company's
financial condition, or its results of operations.

Stock Based Compensation

The  Company  accounts  for  its  stock-based   compensation   using  Accounting
Principles  Board  Opinion No. 25 ("APB No.  25") and  related  interpretations.
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") for the stock  options  granted to the
employees and directors of the Company.  Accordingly,  no compensation  cost has
been recognized for these options.  Compensation  expense has been recognized in
the accompanying  financial statements for stock options that were issued to our
outside  consultants.  Had  compensation  expense for the options granted to our
employees and  directors  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 three  months  ended  March 31, 2005 and
2004 would have been increased to the pro forma amounts indicated below:



                                                            For the Three Months Ended March 31,
                                                                  2005                       2004
                                                                  ----                       ----
Net loss attributable to common shareholders:
                                                                                  
    As reported                                               $(1,707,290)              $(578,079)
    Add: Stock-based employee compensation
      included in net loss (a)                                     106,713                  27,656
    Less: Stock based employee compensation
      determined under the fair value based method               (376,872)               (145,193)
                                                                 ---------               ---------
   Pro forma                                                  $(1,977,449)              $(695,616)
                                                               ===========              ==========
Net loss per common share:
   As reported                                                    $ (0.02)                $ (0.01)
                                                                    ======                  ======
   Pro forma                                                        (0.03)                  (0.01)
                                                                    ======                  ======


                                       9


(a) Represents the compensation expense associated with the Company's restricted
stock awards.

The fair value of the common stock  options  granted  during 2005 and 2004,  for
disclosure  purposes was  estimated  on the grant dates using the Black  Scholes
Pricing Model and the following assumptions.

                                                  2005              2004
       Expected dividend yield                     --                --
       Expected price volatility                  79 %            79 %-87%
       Risk-free interest rate                    3.7%            3.2%-3.7%
       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 December 2004, the FASB issued SFAS No. 123(R),  "Share-Based Payment," which
is a revision of SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No.
123(R) is effective  for public  companies  for the first fiscal year  beginning
after June 15, 2005,  supersedes APB Opinion No. 25, Accounting for Stock Issued
to Employees, and amends SFAS No. 95, Statement of Cash Flows.

SFAS No. 123(R) requires all share-based payments to employees, including grants
of employee stock  options,  to be recognized in the income  statement  based on
their fair values.  Pro-forma  disclosure is no longer an  alternative.  The new
standard will be effective for the Company,  beginning January 1, 2006. SFAS No.
123R  permits  companies  to adopt its  requirements  using  either a  "modified
prospective" method, or a "modified  retrospective"  method. Under the "modified
prospective" method, compensation cost is recognized in the financial statements
beginning with the effective  date,  based on the  requirements of SFAS No. 123R
for  all  share-based  payments  granted  after  that  date,  and  based  on the
requirements  of SFAS  No.  123 for all  unvested  awards  granted  prior to the
effective date of SFAS No. 123R. Under the "modified  retrospective" method, the
requirements are the same as under the "modified  prospective"  method, but also
permits entities to restate financial statements of previous periods, either for
all prior periods  presented or to the beginning of the fiscal year in which the
statement is adopted, based on previous pro forma disclosures made in accordance
with SFAS No. 123.  The Company has not yet  determined  which of the methods it
will use upon adoption.

                                       10


The Company has not yet completed its  evaluation  but expects the adoption SFAS
No.  123(R)  to  have an  effect  on the  financial  statements  similar  to the
pro-forma effects reported in the Stock Based Compensation disclosure above. The
Securities and Exchange  Commission  issued Staff Accounting  Bulletin (SAB) No.
106 in September 2004 regarding the application of SFAS No. 143, "Accounting for
Asset Retirement  Obligations,"  for oil and gas producing  entities that follow
the full cost accounting method. SAB No. 106, states that after adoption of SFAS
No. 143, the future cash  outflows  associated  with settling  asset  retirement
obligations  that have been accrued on the balance sheet should be excluded from
the  present  value of  estimated  future  net cash flows used for the full cost
ceiling  test   calculation.   The  Company  has  calculated  its  ceiling  test
computation  in this manner since the  adoption of SFAS No. 143 and,  therefore,
SAB No. 106 had no effect on the Company's  financial  statements,  effective in
the fourth quarter of 2004.

NOTE 3 - STOCK TRANSCTIONS

During the first three months of 2005, certain holders of the Company's Series B
Convertible  Preferred  Stock  ("Preferred  Stock")  converted  1,312  shares of
Preferred Stock into 824,685 shares of common stock.

During  January  2005,  the Company  granted an  additional  100,000  options to
purchase  shares of common stock to one of its  employees  at an exercise  price
$3.91 per share.  The options vest 16 2/3% at the end of each four-month  period
after the issuance date and expire within ten years from the grant date.

NOTE 4 - PROPERTY DISPOSITION

During  2004,  the Company  completed  a  disposition  of net profits  interests
between  18.75% and 25% in the 8 wells that have been  drilled in the  Riverbend
area in Utah  during 2004 for total cash  consideration  of  $4,314,984,  net of
adjustments and commissions.  The purpose of this transaction was to allow third
party  investors  to become a party to our service  provider  arrangements.  The
consideration  paid to the Company in this transaction  represented the share of
such  investor's  development  costs of the 8 wells.  These  investors  have the
opportunity  to continue to  participate  in the  development  program under the
service provider arrangement by funding 25% of future development costs.

The cash received by the Company consisted of $4,314,984,  which represented the
purchase price for the  transaction of $4,790,387  less  adjustments of $327,227
for net revenue minus lease operating  expense for the properties from June 2004
and $148,176,  representing a commission to the purchasers'  financial  advisor,
which the Company agreed to pay.

The  following  unaudited  pro forma  consolidated  results  of  operations  are
presented as if the disposition  occurred on January 1, 2004. The actual results
of  operations  are the same as the pro forma results for the three months ended
March 31, 2005.

                                       11


                                                           For the Three Months
                                                             Ended March 31,
                                                                   2004

     Revenue                                                     $ 614,425
     Net Loss                                                    (681,900)
     Net Loss Attributable to Common
       Stockholders                                              (715,893)

     Net Loss per Common Share - Basic  and Diluted                $(0.01)

NOTE 5 - STATEMENT OF CASH FLOWS

During the three months ended March 31, 2005, the Company's  non-cash  investing
and financing activities consisted of the following transactions:

     -    Recognition  of an asset  retirement  obligation  for the plugging and
          abandonment  costs  related to the  Company's  oil and gas  properties
          valued at $10,156.

     -    Conversion of 1,312 shares of Preferred  Stock into 824,685  shares of
          common stock.

During the three months ended March 31, 2004, the Company's  non-cash  investing
and financing activities consisted of the following transactions:

     -    Recognition  of an asset  retirement  obligation  for the plugging and
          abandonment  costs  related to the  Company's  oil and gas  properties
          valued at $54,212.

     -    Conversion of 6,597 shares of Preferred Stock into 4,146,684 shares of
          common stock.

Cash paid for interest during the three months ended March 31, 2004 was $49,863.
There was no cash paid for interest during the three months ended March 31, 2005
and there was no cash paid for income  taxes during the three months ended March
31, 2004 and 2005.

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS

Forward Looking Statements

Please refer to the section entitled  "Cautionary  Statement  Regarding  Forward
Looking Statements" at the end of this section for a discussion of factors which
could affect the outcome of forward looking statements used by the Company.

Overview

Gasco is a natural gas and petroleum  exploitation,  development  and production
company engaged in locating and developing hydrocarbon  prospects,  primarily in
the Rocky Mountain region. The Company's mission is to enhance shareholder value


                                       12


by using new  technologies to generate and develop  high-potential  exploitation
prospects in this area. The Company's  principal  business is the acquisition of
leasehold  interests in  petroleum  and natural gas rights,  either  directly or
indirectly,  and the exploitation and development of properties subject to these
leases.

The  Company's  corporate  strategy is to grow through  drilling  projects.  The
Company has been focusing its drilling efforts in the Riverbend  Project located
in the Uinta Basin of  northeastern  Utah.  The higher oil and gas prices during
2004 and  through  the first  quarter of 2005 due to factors  such as  inventory
levels  of gas  storage,  different  temperatures  in parts of the  country  and
changing demand in the United States, combined with the continued instability in
the Middle East have  increased  the  profitability  of the  Company's  drilling
projects in this area. The increased drilling activity resulting from the higher
oil and gas prices has also  decreased  the  availability  of drilling  rigs and
experienced personnel in this area and may continue to do so.

Recent Developments

In January 2004, we entered into  agreements,  which were  subsequently  amended
during July 2004, with a group of industry  service  providers to accelerate the
development  of our oil and gas  properties  by  drilling  up to 50 wells in our
Riverbend  Project in Utah's Uinta  Basin.  The  development  of this project is
contemplated  to proceed in increments of 10-well  bundles to be approved by the
parties on an ongoing basis. To secure our obligations under the agreements,  we
have  pledged  our  interests  in each of the wells that we drill.  Under  these
agreements,  the service  providers  have the  exclusive  right to provide their
services in the development of the Riverbend acreage. Under these agreements, we
have agreed to fund  approximately  30% of the development  costs of each of the
wells  drilled,  with the service  providers  providing  drilling and completion
services  equivalent  to 45% of  the  total  development  costs.  The  remaining
development  costs are funded by third party  investors that are also parties to
the agreements.  Our interest in the production  stream from each 10-well bundle
of wells, net of royalties,  taxes and lease operating expenses, is estimated to
equal the proportion of the total well costs that we fund.

During the fourth  quarter of 2004,  the Service  Parties agreed to proceed with
the second bundle of ten wells. The drilling of the second bundle commenced late
in 2004.  The Company's  capital budget for this area during 2005 is anticipated
to be $38,000,000 for the drilling of 20 wells in this area.

During the quarter ended March 31, 2005,  the Company  spudded and reached total
depth on five gross wells  (approximately  2.9 net wells) in the Riverbend area.
We also  conducted  initial  completion  operations on five wells and re-entered
four wells to complete pay zones that were behind pipe. As of March 31, 2005, we
had 24  gross  wells on  production  and two  additional  gross  wells  awaiting
completion.  We currently  have three drilling rigs operating in the Uinta Basin
Riverbend project area.

During  December 2004, the Company  completed the  acquisition of  approximately
16,000 net acres in the  Riverbend  Area for a purchase  price of  approximately
$3,432,000.  Pursuant to an existing contract,  an unrelated third party had the
right to  purchase  25% of the  acquired  acreage at a price equal to 25% of the
purchase price.  This right was exercised by the third party during January 2005


                                       13


which had the effect of reducing the Company's  interest in the acquired acreage
to 12,000  net acres and  reducing  the  purchase  price of the  acquisition  to
approximately $2,575,000.

The  Company  re-entered  one of its wells in the  Muddy  Creek  Project  in the
Greater Green River Basin Area in Wyoming  during 2004 and the well is currently
producing. The Company is also considering several options for its properties in
this area such as the farm-out or sale of some of its acreage and other  similar
type transactions.

The Company is continuing to pay leasehold rentals and other minimum  geological
expenses to preserve its acreage  positions  on its  California  prospects.  The
Company is also actively pursuing a partner to test this acreage for hydrocarbon
potential.

Oil and Gas Production Summary

The following  table  presents the Company's  production  and price  information
during the three  months  ended March 31, 2005 and 2004.  The Mcfe  calculations
assume a conversion of 6 Mcfs for each Bbl of oil.

                                         For the Three Months Ended
                                                 March 31,
                                           2005              2004
                                        -----------    -------------

         Natural gas production (Mcf)      137,838          126,028
         Average sales price per Mcf         $5.19            $5.53

         Oil production (Bbl)                1,549            1,520
         Average sales price per Bbl        $49.58           $32.83

         Production (Mcfe)                 147,132          135,928


During  the  three  months  ended  March 31,  2005,  the  Company's  oil and gas
production increased by approximately 8% primarily due to the Company's drilling
projects,  completions,  and recompletions that took place during 2004 and 2005.
The increased  production was partially offset by decreased production resulting
from the Company's  disposition  of net profits  interests of between 18.75% and
25% in 8 wells in the  Riverbend  area of Utah during the third  quarter of 2004
and by normal production declines in existing wells.

Gasco's  2005  capital  budget is  approximately  $38 million for the  drilling,
completion  and pipeline  connection of 20 wells in the Riverbend  Project.  The
Company is currently drilling with three rigs in the Riverbend area. The Company
anticipates an overall increase in its compensation expense because it will have
to hire  additional  personnel  to  manage  the  workload  associated  with  its
operational plan for 2005.

                                       14


Liquidity and Capital Resources

The following table  summarizes the Company's  sources and uses of cash for each
of the three months ended March 31, 2005 and 2004.

                                                For the Three Months Ended
                                                         March 31,
                                               --------------------------------
                                                   2005                2004
                                                   ----                ----

Net cash used in operations                     $ (520,052)     $ (1,841,143)
Net cash used in investing activities             (855,514)       (4,352,527)
Net cash provided by (used in) financing
 activities                                       (112,426)        20,083,123
Net increase (decrease) in cash                 (1,487,992)        13,888,753

Cash used in  operations  during  2005 and 2004 is  primarily  comprised  of the
Company's general and  administrative  expenses  partially offset by gas revenue
from the  Company's  producing  wells.  The decrease in cash used in  operations
during  2005 is  primarily  the  result  of the  fluctuations  in the  Company's
operating  assets and  liabilities due to the Company's  increased  drilling and
completion activity. See further discussion under Results of Operations.

The Company's investing activities during 2005 and 2004 related primarily to the
Company's development and exploration activities.  These activities consisted of
the Company's  drilling  projects in the Riverbend area and the costs associated
with the Company's acreage in Utah, Wyoming and California. The decrease in cash
used in investing  activities  during 2005 is primarily due to the proceeds from
the Company's sale of $5,000,000 of short term investments.

The financing activity during 2004 consisted primarily of the sale of 14,333,334
shares of common stock for gross proceeds of $21,500,001, cash paid for offering
costs of $1,429,659, preferred dividends of $20,555 and $33,336 of proceeds from
the exercise of options to purchase common stock. The financing  activity during
2005 is comprised of preferred dividends and the designation of restricted cash.

Capital Budget

In January 2004 the Company  entered into  agreements,  which were  subsequently
amended  during July 2004,  with a group of industry  providers  (together,  the
"Service  Parties")  to  accelerate  the  development  of  Gasco's  oil  and gas
properties  by  drilling up to 50 wells in Gasco's  Riverbend  Project in Utah's
Uinta Basin.  Gasco has agreed that the Service  Parties will have the exclusive
right to provide their services in the development of the Riverbend acreage. The
agreement  provides  for the group to initially  proceed with the first  10-well
bundle,  which  approximates  one year of drilling  with a single rig,  with the
drilling of  additional  10-well  bundles  being  subject to the approval of the
group.  The Company is currently  using three  drilling  rigs and has  commenced
drilling of the second 10-well  bundle under this project.  If the group agrees,
drilling may be accelerated  using additional rigs. Two of the drilling rigs are
currently drilling the second 10-well bundle. Under this agreement,  the Company
has agreed to fund  approximately  30% of the  development  costs of each of the
wells  drilled,  with the service  providers  providing  drilling and completion
services  equivalent  to 45% of the total  development  costs and an  additional
capital  partner  providing  25% of the total  development  costs.  The  service
providers  are not  required  to expend  more than a total of $13.5  million for


                                       15


development  of a given  bundle.  Furthermore,  the  service  providers  are not
obligated to provide any services  unless each is satisfied that we will be able
to meet  our  cash  expenditure  requirements.  The  Company's  interest  in the
production stream from each 10-well bundle of wells, net of royalties, taxes and
lease operating expenses, is estimated to equal the proportion of the total well
costs that we fund.

To secure its obligations  under the agreement  described above, the Company has
pledged its interests in each of the wells in each bundle.

During the fourth  quarter of 2004,  the Service  Parties agreed to proceed with
the second bundle of ten wells. The drilling of the second bundle commenced upon
completion  of the  first  bundle.  The  Company  and the  Service  Parties  are
currently  reviewing  the  third  10-well  bundle  which is not  anticipated  to
commence before the third quarter of 2005.

The Company's  capital  budget for 2005 is anticipated to be $38 million for the
drilling,  completion and pipeline  connection of 20 gross or 13 to 14 net wells
in Gasco's Riverbend Project in the Uinta Basin of Utah. Pending notification by
industry  partners of their  decision to  participate  in Gasco's  proposed 2005
drilling  program,  the Company  would  expect to spend up to an  additional  $5
million to drill 10 gross and two net wells. The initial capital budget does not
include  surface   infrastructure   costs   associated  with  gathering   system
improvements.  The anticipated  2005 gathering system budget is $2 million to $3
million,  or  approximately  $100,000  per well  for  compression  and  pipeline
hook-up.  The Company plans to add a fourth drilling rig during the last half of
2005.

Management  believes it has sufficient capital for its 2005 operational  budget,
but will need to raise  additional  capital for its capital  budget in 2006. The
Company  will  consider  several  options for raising  additional  funds such as
entering into a revolving line of credit, selling securities,  selling assets or
farm-outs or similar type arrangements.  Any financing obtained through the sale
of Gasco  equity will likely  result in  substantial  dilution to the  Company's
stockholders.

Schedule of Contractual Obligations

The following table summarizes the Company's obligations and commitments to make
future payments under its note payable,  operating leases,  employment contracts
and consulting agreement for the periods specified as of March 31, 2005.



                                                                        Payments due by Period
Contractual Obligations                              Total          1 year       2-3 years        4-5 years     After 5 years
                                                     -----          ------       ---------        ---------     -------------
                                                                                                  
Convertible Notes Principal
    and Interest                               $88,287,153      $3,575,000      $7,150,000      $ 7,150,000      $ 70,412,153
Operating Lease - office space                     437,517         101,023         164,816          164,816             6,862
Employment Contracts                               391,667         391,667               -                -                 -
Consulting Agreement                               100,000         100,000               -                -                 -
                                                   -------       ---------       ----------      ----------       -----------
Total Contractual Cash Obligations            $ 89,216,337      $ 4,167,690      $7,314,816     $ 7,314,816       $70,419,015
                                              ============      ===========      ==========     ===========       ===========


                                       16


The Company's  current office lease expires on August 30, 2005. During the first
quarter of 2005,  the Company  entered into a new lease which  commences May 23,
2005 and terminates on May 31, 2010. The table above includes future obligations
that will exist as a result of the new lease.

The Company has not included asset retirement obligations as discussed in Note 2
of the accompanying  financial statements,  as the Company cannot determine with
accuracy the timing of such payments.

Critical Accounting Policies and Estimates

The preparation of the Company's consolidated financial statements in conformity
with  generally  accepted  accounting  principles in the United States  requires
management to make assumptions and estimates that affect the reported amounts of
assets,  liabilities,  revenues  and  expenses  as  well  as the  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.  The
following  is a summary  of the  significant  accounting  policies  and  related
estimates that affect the Company's financial disclosures.

         Oil and Gas Properties and Reserves

Gasco  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 referred to as a 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.
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.

Estimated reserve quantities and future net cash flows have the most significant
impact on the Company  because these  reserve  estimates are used in providing a
measure of the Company's  overall  value.  These  estimates are also used in the
quarterly  calculations  of  depletion,   depreciation  and  impairment  of  the
Company's proved properties.

Estimating  accumulations  of gas and oil is complex and is not exact because of
the  numerous  uncertainties  inherent in the  process.  The  process  relies on
interpretations of available geological, geophysical, engineering and production
data. The extent,  quality and  reliability of this technical data can vary. The
process also requires certain economic  assumptions,  some of which are mandated
by the Securities and Exchange Commission  ("SEC"),  such as gas and oil prices,
drilling and operating expenses, capital expenditures, taxes and availability of
funds.  The  accuracy  of a reserve  estimate  is a function  of the quality and
quantity of available  data;  the  interpretation  of that data; the accuracy of
various mandated economic assumptions; and the judgment of the persons preparing
the estimate.

The most accurate method of determining proved reserve estimates is based upon a
decline  analysis  method,  which  consists of  extrapolating  future  reservoir
pressure and production from historical  pressure  decline and production  data.
The accuracy of the decline analysis method generally  increases with the length
of the production history. Since most of the Company's wells have been producing
less than two years,  their  production  history is relatively  short,  so other
(generally less accurate) methods such as volumetric analysis and analogy to the


                                       17


production  history of wells of other  operators in the same reservoir were used
in  conjunction  with the decline  analysis  method to determine  the  Company's
estimates of proved reserves.  As the Company's wells are produced over time and
more data is available, the estimated proved reserves will be redetermined on an
annual basis and may be adjusted based on that data.

Actual  future  production,  gas and oil prices,  revenues,  taxes,  development
expenditures,  operating  expenses and  quantities  of  recoverable  gas and oil
reserves most likely will vary from the  Company's  estimates.  Any  significant
variance  could  materially  affect  the  quantities  and  present  value of the
Company's  reserves.  In  addition,  the Company may adjust  estimates of proved
reserves to reflect production  history,  results of exploration and development
and  prevailing  gas  and  oil  prices.  The  Company's  reserves  may  also  be
susceptible to drainage by operators on adjacent properties.

         Revenue Recognition

The Company's  revenue is derived from the sale of oil and gas  production  from
its producing wells. This revenue is recognized as income when the production is
produced and sold.  The Company  typically  receives its payment for  production
sold one to three months  subsequent to the month the  production  is sold.  For
this reason,  the Company must estimate the revenue that has been earned but not
yet received by the Company as of the  reporting  date.  The Company uses actual
production  reports  to  estimate  the  quantities  sold and the  Questar  Rocky
Mountain spot price less  marketing and  transportation  adjustments to estimate
the price of the  production.  Variances  between our  estimates  and the actual
amounts received are recorded in the month the payment is received.

         Stock Based Compensation

The Company accounts for its stock-based  compensation using the intrinsic value
recognition and measurement principles detailed in Accounting Principles Board's
Opinion No. 25 ("APB No.  25").  No  stock-based  compensation  expense has been
reflected in the Company's  financial  statements for the options granted to its
employees  as these  options  had  exercise  prices  equal to or higher than the
market value of the  underlying  common stock on the date of grant.  The Company
uses  the  Black-Scholes  option  valuation  model  to  calculate  the  required
disclosures  under SFAS 123. This model  requires the Company to estimate a risk
free interest rate and the volatility of the Company's  common stock price.  The
use of a  different  estimate  for  any one of  these  components  could  have a
material impact on the amount of calculated compensation expense.




                                       18




Results of Operations

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.  The Mcfe calculations
assume a conversion of 6 Mcf for each Bbl of oil.

                                                For the Three Months
                                                  Ended March 31,
                                             2005                2004

    Natural gas production (Mcf)            137,838             126,808
    Average sales price per Mcf              $ 5.19              $ 5.53
    Oil production (Bbl)                      1,549               1,520
    Average sales price per Bbl             $ 49.58             $ 32.83
    Production (Mcfe)                       147,132             135,928
    Expenses per Mcfe:
       Lease operating                       $ 1.06              $ 1.18
       Depletion and impairment              $ 2.53              $ 1.60


The First Quarter of 2005 compared to the First Quarter of 2004

Oil and gas revenue  increased $40,009 during the first quarter of 2005 compared
with the first  quarter of 2004 due to an increase in gas  production  of 11,030
Mcf and an increase  in oil  production  of 29 bbls during the first  quarter of
2004  combined  with an  increase  in the  average  oil prices of $16.75 per bbl
partially  offset by a decrease in the average gas price of $0.34 per Mcf during
the first  quarter of 2005.  The increase in  production is primarily due to the
Company's drilling,  completion and recompletion  activity during 2004 and 2005.
The increase is  partially  offset by decreased  production  resulting  from the
Company's  disposition of approximately 50% of its revenue interest in two wells
in accordance  with its service  party  arrangements  as discussed  above and by
normal production declines on the existing wells.

The  gathering  income of  $133,767  during the  quarter  ended  March 31,  2005
represents  the  income  earned  from  the  Riverbend  area  pipeline  that  was
constructed by the Company during 2004.

Interest  income  increased  $344,796  during the first quarter of 2005 compared
with the first  quarter of 2004  primarily  due to higher  average cash and cash
equivalent and short-term  investment balances during 2005 relating primarily to
proceeds from the Company's $65,000,000 Convertible Note issuance during October
2004.

General and administrative expense increased by $378,647 during 2005 as compared
with 2004, primarily due to the Company's increased  operational  activity.  The
increase in these expenses is comprised of  approximately  $125,000 in legal and
consulting   fees   associated   with  the  Company's   property  and  financing
transactions, approximately $100,000 in audit fees associated with the Company's
audit of internal  controls as required  under the  Sarbanes  Oxley Act of 2002,
$98,000  in  stock  based  compensation   primarily  related  to  the  Company's


                                       19


restricted stock issuance and the issuance of stock options to consultants,  and
approximately $55,000 in costs related to increased  shareholder  communications
relating to the Company's expanded operational activity.  The remaining increase
in general and  administrative  expenses is due to the  fluctuation  in numerous
other expenses, none of which are individually significant.

Gathering  operation  expense  during  2005  relates  to the  operations  of the
Company's  pipeline in the Riverbend  area that was  constructed  by the Company
during 2004.

Depletion,  depreciation  and  amortization  expense during 2005 is comprised of
$356,000  of  depletion  expense  related  to the  Company's  proved oil and gas
properties,  $13,596 of depreciation expense related to the Company's equipment,
furniture, fixtures and other assets and $2,640 of accretion expense related the
Company's asset retirement  obligation.  The  corresponding  expense during 2004
consists of $218,000 of depletion expense,  $14,303 of depreciation  expense and
$4,832 of accretion  expense.  The increase in depletion  expense during 2005 as
compared with 2004 is due primarily to the increase in production resulting from
the Company's increased drilling and completion activity discussed above.

Interest  expense  during  2005  consists  of  interest  expense  related to the
Company's  outstanding  Convertible Notes which were issued on October 20, 2004.
Interest  expense  during  2004  consists  of  the  interest  on  the  Company's
outstanding  Convertible Debentures that were converted into common stock during
October 2004.

Recent Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123(R),  "Share-Based Payment," which
is a revision of SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No.
123(R) is effective  for public  companies for the fiscal year  beginning  after
June 15, 2005,  supersedes  APB Opinion No. 25,  Accounting  for Stock Issued to
Employees, and amends SFAS No. 95, Statement of Cash Flows.

SFAS No. 123(R) requires all share-based payments to employees, including grants
of employee stock  options,  to be recognized in the income  statement  based on
their fair values.  Pro-forma  disclosure is no longer an  alternative.  The new
standard will be effective for the Company,  beginning January 1, 2006. SFAS No.
123R  permits  companies  to adopt its  requirements  using  either a  "modified
prospective" method, or a "modified  retrospective"  method. Under the "modified
prospective" method, compensation cost is recognized in the financial statements
beginning with the effective  date,  based on the  requirements of SFAS No. 123R
for  all  share-based  payments  granted  after  that  date,  and  based  on the
requirements  of SFAS  No.  123 for all  unvested  awards  granted  prior to the
effective date of SFAS No. 123R. Under the "modified  retrospective" method, the
requirements are the same as under the "modified  prospective"  method, but also
permits entities to restate financial statements of previous periods, either for
all prior periods  presented or to the beginning of the fiscal year in which the
statement is adopted, based on previous pro forma disclosures made in accordance
with SFAS No. 123.  The Company has not yet  determined  which of the methods it
will use upon adoption.

                                       20


The Company has not yet completed its  evaluation  but expects the adoption SFAS
No.  123(R)  to  have an  effect  on the  financial  statements  similar  to the
pro-forma effects reported in the Stock Based Compensation disclosure above. The
Securities and Exchange  Commission  issued Staff Accounting  Bulletin (SAB) No.
106 in September 2004 regarding the application of SFAS No. 143, "Accounting for
Asset Retirement  Obligations,"  for oil and gas producing  entities that follow
the full cost accounting method. SAB No. 106, states that after adoption of SFAS
No. 143, the future cash  outflows  associated  with settling  asset  retirement
obligations  that have been accrued on the balance sheet should be excluded from
the  present  value of  estimated  future  net cash flows used for the full cost
ceiling  test   calculation.   The  Company  has  calculated  its  ceiling  test
computation  in this manner since the  adoption of SFAS No. 143 and,  therefore,
SAB No. 106 had no effect on the Company's  financial  statements,  effective in
the fourth quarter of 2004.

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,  2004.  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.

                      GLOSSARY OF NATURAL GAS AND OIL TERMS

         The following is a  description  of the meanings of some of the natural
gas and oil industry terms used in this annual report.

         Bbl. One stock tank barrel,  or 42 U.S. gallons liquid volume,  used in
this annual report in reference to crude oil or other liquid hydrocarbons.

                                       21


         Bbl/d. One Bbl per day.

         Bcf. Billion cubic feet of natural gas.

         Bcfe. Billion cubic feet equivalent,  determined using the ratio of six
Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids.

         Btu or British Thermal Unit. The quantity of heat required to raise the
temperature of one pound of water by one degree Fahrenheit.

         Completion.  The installation of permanent equipment for the production
of  natural  gas  or  oil,  or in the  case  of a dry  hole,  the  reporting  of
abandonment to the appropriate agency.

         Condensate.  Liquid  hydrocarbons  associated  with the production of a
primarily natural gas reserve.

         Developed acreage. The number of acres that are allocated or assignable
to productive wells or wells capable of production.

         Development  well. A well  drilled  within the proved area of an oil or
gas reservoir to the depth of a stratigraphic horizon known to be productive.

         Dry hole. A well found to be incapable  of  producing  hydrocarbons  in
sufficient quantities such that proceeds from the sale of such production exceed
production expenses and taxes.

         Exploratory well. A well drilled to find and produce natural gas or oil
reserves not classified as proved, to find a new reservoir in a field previously
found to be productive of natural gas or oil in another reservoir or to extend a
known  reservoir.  Generally,  an  exploratory  well is any  well  that is not a
development well, a service well, or a stratigraphic test well.

         Farm-in or farm-out.  An  agreement  under which the owner of a working
interest  in a natural  gas and oil lease  assigns  the  working  interest  or a
portion of the  working  interest  to another  party who desires to drill on the
leased acreage.  Generally,  the assignee is required to drill one or more wells
in order to earn its interest in the acreage.  The  assignor  usually  retains a
royalty or  reversionary  interest  in the lease.  The  interest  received by an
assignee is a "farm-in"  while the  interest  transferred  by the  assignor is a
"farm-out."

         Field.  An area  consisting  of either a single  reservoir  or multiple
reservoirs,  all  grouped  on or  related  to  the  same  individual  geological
structural feature and/or stratigraphic condition.

         Gross acres or gross wells.  The total acres or wells,  as the case may
be, in which a working interest is owned.

         Lead. A specific geographic area which, based on supporting geological,
geophysical  or other data,  is deemed to have  potential  for the  discovery of
commercial hydrocarbons.

         MBbls. Thousand barrels of crude oil or other liquid hydrocarbons.

                                       22


         Mcf. Thousand cubic feet of natural gas.

         Mcfe. Thousand cubic feet equivalent, determined using the ratio of six
Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids.

         MMBls. Million barrels of crude oil or other liquid hydrocarbons.

         MMBtu. Million British Thermal Units.

         MMcf. Million cubic feet of natural gas.

         MMcf/d. One MMcf per day.

         MMcfe. Million cubic feet equivalent, determined using the ratio of six
Mcf of natural gas to one Bbl of crude oil, condensate or natural gas liquids.

         Net acres or net  wells.  The sum of the  fractional  working  interest
owned in gross acres or wells, as the case may be.

         Net  feet of  pay.  The  true  vertical  thickness  of  reservoir  rock
estimated  to both  contain  hydrocarbons  and be  capable  of  contributing  to
producing rates.

         Present  value of future net  revenues or present  value or PV-10.  The
pretax  present  value of estimated  future  revenues to be  generated  from the
production of proved reserves calculated in accordance with SEC guidelines,  net
of estimated  production and future development costs, using prices and costs as
of the date of estimation  without future  escalation,  without giving effect to
non-property related expenses such as general and administrative  expenses, debt
service and depreciation,  depletion and  amortization,  and discounted using an
annual discount rate of 10%.

         Productive  well.  A well  that is found  to be  capable  of  producing
hydrocarbons  in sufficient  quantities  such that proceeds from the sale of the
production exceed production expenses and taxes.

         Prospect.  A  specific  geographic  area  which,  based  on  supporting
geological,  geophysical or other data and also  preliminary  economic  analysis
using reasonably  anticipated  prices and costs, is deemed to have potential for
the discovery of commercial hydrocarbons.

         Proved area. The part of a property to which proved  reserves have been
specifically attributed.

         Proved developed oil and gas reserves. Reserves that can be expected to
be recovered  through  existing  wells with  existing  equipment  and  operating
methods.  Additional oil and gas expected to be obtained through the application
of fluid injection or other improved  recovery  techniques for supplementing the
natural forces and mechanisms of primary  recovery should be included as "proved
developed reserves" only after testing by a pilot project or after the operation
of  an  installed  program  has  confirmed  through  production  responses  that
increased recovery will be achieved.

         Proved oil and gas  reserves.  The  estimated  quantities of crude oil,
natural gas and  natural  gas liquids  which  geological  and  engineering  data


                                       23


demonstrate  with  reasonable  certainty to be  recoverable in future years from
known reservoirs under existing economic and operating conditions,  i.e., prices
and costs as of the date the estimate is made.  Reservoirs are considered proved
if economic producibility is supported by either actual production or conclusive
formation  test.  The area of a reservoir  considered  proved  includes (a) that
portion delineated by drilling and defined by gas-oil and/or oil-water contacts,
if any, and (b) the immediately  adjoining  portions not yet drilled,  but which
can be reasonably  judged as  economically  productive on the basis of available
geological  and  engineering  data.  In the  absence  of  information  on  fluid
contacts,  the lowest known structural  occurrence of hydrocarbons  controls the
lower proved limit of the reservoir. Reserves which can be produced economically
through  application of improved  recovery  techniques (such as fluid injection)
are included in the "proved"  classification  when successful testing by a pilot
project,  or the operation of an installed  program in the  reservoir,  provides
support for the engineering  analysis on which the project or program was based.
Estimates  of proved  reserves do not include  the  following:  (a) oil that may
become  available  from  known  reservoirs  but  is  classified   separately  as
"indicated  additional  reserves";  (b) crude oil,  natural  gas and natural gas
liquids,  the  recovery  of which is  subject  to  reasonable  doubt  because of
uncertainty as to geology,  reservoir  characteristics or economic factors;  (c)
crude oil,  natural  gas and natural  gas  liquids  that may occur in  undrilled
prospects;  and (d) crude oil,  natural gas and natural gas liquids  that may be
recovered from oil shales, coal, gilsonite and other such sources.

         Proved properties.  Properties with proved reserves.

         Proved undeveloped reserves. Reserves that are expected to be recovered
from new wells on undrilled  acreage or from  existing  wells where a relatively
major  expenditure is required for  recompletion.  Reserves on undrilled acreage
are  limited  to those  drilling  units  offsetting  productive  units  that are
reasonably  certain  of  production  when  drilled.  Proved  reserves  for other
undrilled units can be claimed only where it can be demonstrated  with certainty
that there is continuity of production from the existing  productive  formation.
Proved  undeveloped  reserves  may not  include  estimates  attributable  to any
acreage for which an application of fluid  injection or other improved  recovery
technique is contemplated,  unless such techniques have been proved effective by
actual tests in the area and in the same reservoir.

         Reservoir.  A porous and permeable  underground  formation containing a
natural  accumulation  of producible  natural gas and/or oil that is confined by
impermeable rock or water barriers and is separate from other reservoirs.

         Service well. A well drilled or completed for the purpose of supporting
production in an existing field.  Specific purposes of service wells include gas
injection, water injection, steam injection, air injection, salt-water disposal,
water supply for injection, observation, or injection for in-situ combustion.

         Stratigraphic test well. A drilling effort,  geologically  directed, to
obtain  information  pertaining  to a specific  geologic  condition.  Such wells
customarily arc drilled without the intention of being completed for hydrocarbon
production. This classification also includes tests identified as core tests and
all types of expendable holes related to hydrocarbon exploration.  Stratigraphic
test wells are classified as (a) "exploratory  type," if not drilled in a proved
area, or (b) "development type," if drilled in a proved area.

                                       24


         Undeveloped acreage. Lease acreage on which wells have not been drilled
or  completed  to a  point  that  would  permit  the  production  of  commercial
quantities of natural gas and oil  regardless  of whether such acreage  contains
proved reserves.

         Unproved properties.  Properties with no proved reserves.

         Working interest. The operating interest that gives the owner the right
to drill, produce and conduct operating activities on the property and receive a
share of production.


ITEM 3 - 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


Our management has evaluated the  effectiveness  of our disclosure  controls and
procedures as of March 31, 2005.  Our  disclosure  controls and  procedures  are
designed to provide us with a reasonable assurance that the information required
to be disclosed in reports filed with the SEC is recorded, processed, summarized
and reported within the time periods specified in the SEC's rules and forms. The
disclosure  controls  and  procedures  are also  designed to provide  reasonable
assurance  that  such   information  is  accumulated  and  communicated  to  our
management  as  appropriate  to allow  such  persons  to make  timely  decisions
regarding  required  disclosures.

Our management does not expect that our disclosure  controls and procedures will
prevent all errors and all fraud.  The design of a control  system must  reflect
the fact that there are resource constraints,  and the benefits of controls must
be considered relative to their costs. Based on the inherent  limitations in all
control systems,  no evaluation of controls can provide absolute  assurance that
all control issues and instances of fraud,  if any, within the Company have been
detected.  These  inherent  limitations  include the realities that judgments in
decision-making  can be faulty and that  breakdowns  can occur because of simple
errors or mistakes. Additionally, controls can be circumvented by the individual
acts of some  persons,  by  collusion of two or more  people,  or by  management
override of the controls.  The design of any system of controls also is based in
part upon certain assumptions about the likelihood of future events.  Therefore,
a control  system,  no matter how well conceived and operated,  can provide only
reasonable,  not absolute,  assurance  that the objectives of the control system
are met. Our  disclosure  controls and  procedures  are designed to provide such
reasonable  assurances of achieving our desired control objectives,  and our CEO
and CFO have concluded,  as of March 31, 2005, that our disclosure  controls and
procedures are effective in achieving that level of reasonable assurance.

                                       25


The Company has not completed its evaluation of the recently implemented changes
it believes are required to remediate the following previously reported material
weaknesses in internal control over financial reporting.

1.       Insufficient  segregation  of duties with  respect to the review of the
         bank  reconciliation of an account used for general and  administrative
         expenses and the review of certain  other general  corporate  accounts,
         such as  prepaid  and other  assets.  The  individual  responsible  for
         generating  checks from our accounting  system was also responsible for
         reconciling this bank account.

2.       Insufficient  documentation  with respect to the review of non-standard
         journal  entries.  The Chief  Financial  Officer  reviewed  each of the
         transactions  that  were  recorded  in  non-standard  journal  entries,
         however, the documentation of the review by our Chief Financial Officer
         of the  non-standard  journal  entries  themselves did not exist in all
         cases.

3.       Insufficient documentation of our quarterly closing procedures.  During
         2004 we did not  maintain  a  written  checklist  of  procedures  to be
         carried  out each  quarter  to close  our  accounting  records  for the
         reporting period. We conducted procedures appropriate to properly close
         our books,  however;  the documentation of the physical inventory count
         at  December  31,  2004  and the  documentation  of the  review  of the
         calculations of the asset retirement obligation and equity compensation
         does not exist.

     4.  Insufficient  documentation  of the controls  with respect to the input
         and  output  of  transactions  recorded  by our  outsourced  accounting
         function  with  respect  to the  revenue  and  joint  interest  billing
         processes.  We  outsourced  our  accounting  function  during the third
         quarter  of  2004.  Due to the  timing  of this  change  of  accounting
         procedures  there were an insufficient  number of  transactions  during
         2004 available for testing.

New or additional  control  procedures were implemented by management during the
first  quarter  of 2005  with  the  intent  to  eliminate  each of the  material
weaknesses  described  above.  These  include  assigning the  responsibility  of
checking  account  reconciliation  to an employee not responsible for generating
checks, documenting the Chief Financial Officer's review of non-standard journal
entries  and  utilizing  a written  checklist  of  procedures  for  closing  our
accounting records for each reporting period.  Because these additional controls
have  been  recently  implemented,  there  has  not  been  sufficient  time or a
sufficient  number  of  transactions  to  evaluate  the  effectiveness  of these
additional controls.

Other than the changes  discussed above,  there have not been any changes in the
Company's  internal  control  over  financial  reporting  (as  defined  in Rules
13a-15(f) and 15d-15(f) promulgated by the SEC under the Securities Exchange Act
of 1934) during the Company's most recently  completed  fiscal quarter that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.



                                       26




PART II       OTHER INFORMATION

Item 1 -      Legal Proceedings

              None.

Item 2 -      Unregistered Sales of Equity 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


         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  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).

     3.4  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).



                                       27


     4.1  Form of Subscription  and Registration  Rights  Agreement  between the
          Company  and  investors   purchasing  Common  Stock  in  October  2003
          (incorporated  by reference to Exhibit 4.10 to the Company's Form 10-Q
          for the quarter ended September 30, 2003, filed on November 10, 2003).

     4.2  Form of Subscription  and Registration  Rights  Agreement  between the
          Company  and  investors  purchasing  Common  Stock in  February,  2004
          (incorporated  by reference to Exhibit 4.7 to the Company's  Form 10-K
          for the year ended December 31, 2003, filed on March 26, 2004.

     4.3  Indenture dated as of October 20, 2004, between Gasco Energy, Inc. and
          Wells Fargo Bank, National  Association,  as Trustee  (incorporated by
          reference to Exhibit 4.1 to the Company's  Current  Report on Form 8-K
          filed on October 20, 2004).

     4.4  Form of Global Note  representing $65 million principal amount of 5.5%
          Convertible  Senior  Notes  due 2011  (incorporated  by  reference  to
          Exhibit A to Exhibit 4.1 to the Company's  Current  Report on Form 8-K
          filed on October 20, 2004).

     4.5  Registration  Rights  Agreement  dated  October 20, 2004,  among Gasco
          Energy,  Inc.,  J.P.  Morgan  Securities Inc. and First Albany Capital
          Inc.

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

     *32  Section 1350 Certifications

     *    Filed herewith.



                                       28




SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                      GASCO ENERGY, INC.



Date:  May 10, 2005                   By:  /s/ W. King Grant
                                       ----------------------------
                                      W. King Grant, Executive Vice President
                                      Principal Financial and Accounting Officer



                                       29