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: September 30, 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 November 3, 2005: 71,954,692 ITEM I - FINANCIAL INFORMATION PART 1 - FINANCIAL STATEMENTS GASCO ENERGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) September 30, December 31, 2005 2004 ASSETS CURRENT ASSETS Cash and cash equivalents $12,651,002 $ 25,717,081 Restricted investment 3,575,000 3,535,055 Short-term investments 10,000,000 27,000,000 Accounts receivable Joint interest billings 204,788 429,779 Revenue 2,254,314 615,265 Inventory 1,836,054 1,009,914 Prepaid expenses 251,419 458,555 ----------- ---------- Total 30,772,577 58,765,649 ----------- ---------- PROPERTY, PLANT AND EQUIPMENT, at cost Oil and gas properties (full cost method) Proved mineral interests 67,973,865 29,811,483 Unproved mineral interests 13,003,729 18,449,330 Gathering assets 4,302,260 2,469,580 Equipment 118,144 89,900 Furniture, fixtures and other 185,326 158,590 ---------- ---------- Total 85,583,324 50,978,883 ---------- ---------- Less accumulated depreciation, depletion and amortization (4,530,199) (2,247,032) ----------- ----------- Total 81,053,125 48,731,851 ----------- ---------- OTHER ASSETS Restricted investment 5,307,884 6,778,040 Deferred financing costs 2,749,002 3,092,628 --------- --------- Total 8,056,886 9,870,668 --------- --------- TOTAL ASSETS $ 119,882,588 $ 117,368,168 ============= ============= The accompanying notes are an integral part of the consolidated financial statements. 2 GASCO ENERGY, INC. CONSOLIDATED BALANCE SHEETS (continued) (Unaudited) September 30, December 31, 2005 2004 LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $ 598,616 $ 1,447,149 Revenue payable 1,340,885 334,765 Advances from joint interest owners 1,235,305 891,999 Accrued interest 1,737,849 695,139 Accrued expenses 4,223,089 2,677,352 ---------- --------- Total 9,135,744 6,046,404 ---------- --------- NONCURRENT LIABILITES 5.5% Convertible Senior Notes 65,000,000 65,000,000 Asset retirement obligation 167,745 108,566 Deferred rent expense 69,897 - ---------- ---------- Total 65,237,642 65,108,566 ---------- ---------- STOCKHOLDERS' EQUITY Series B Convertible Preferred stock - $.001 par value; 20,000 shares authorized; 763 shares issued and outstanding with a liquidation preference of $335,720 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; 300,000,000 shares authorized; 71,978,392 shares issued and 71,904,692 outstanding in 2005; 70,590,909 shares issued and 70,517,209 shares outstanding in 2004 7,198 7,059 Additional paid in capital 77,517,563 76,346,463 Deferred compensation (337,982) (512,440) Accumulated deficit (31,547,283) (29,497,591) Less cost of treasury stock of 73,700 common shares (130,295) (130,295) ----------- ---------- Total 45,509,202 46,213,198 ----------- ----------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 119,882,588 $ 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 September 30, --------------------------------------- 2005 2004 REVENUES Gas $ 3,793,771 $ 757,073 Oil 166,727 60,252 Gathering 471,478 - Interest income 264,751 43,065 --------- ------- Total 4,696,727 860,390 --------- ------- OPERATING EXPENSES Lease operating 236,413 179,241 Gathering operations 267,792 - Depletion, depreciation and amortization 1,211,550 283,522 General and administrative 1,323,376 869,982 Interest expense 1,008,293 68,056 --------- --------- Total 4,047,424 1,400,801 --------- --------- NET INCOME (LOSS) 649,303 (540,411) Preferred stock dividends (6,212) (23,754) --------- ----------- NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 643,091 $ (564,165) ========= =========== NET INCOME (LOSS) PER COMMON SHARE BASIC $ 0.01 $ (0.01) ======= ========= DILUTED $ 0.01 $ (0.01) ======= ========= WEIGHTED AVERAGE COMMON SHARES OUTSTANDING BASIC 70,991,812 65,835,129 ========== ========== DILUTED 75,838,798 65,835,129 ========== ========== The accompanying notes are an integral part of the consolidated financial statements. 4 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Nine Months Ended September 30, ---------------------------------------- 2005 2004 REVENUES Gas $ 6,268,928 $ 2,189,860 Oil 354,963 156,138 Gathering 927,375 - Interest income 979,708 91,470 --------- --------- Total 8,530,974 2,437,468 --------- --------- OPERATING EXPENSES Lease operating 598,115 596,053 Gathering operations 684,320 - Depletion, depreciation and amortization 2,351,256 784,861 General and administrative 3,922,097 2,633,216 Interest expense 3,024,878 228,816 --------- --------- Total 10,580,666 4,242,946 ---------- --------- NET LOSS (2,049,692) (1,805,478) Preferred stock dividends (27,433) (136,640) ------------ ----------- NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (2,077,125) $ (1,942,118) ============= ============= NET LOSS PER COMMON SHARE - BASIC AND DILUTED $ (0.03) $ (0.03) ========= ========= WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED 70,661,070 61,289,142 ========== ========== The accompanying notes are an integral part of the consolidated financial statements. 5 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) Nine Months Ended September 30, ---------------------------------- 2005 2004 CASH FLOWS FROM OPERATING ACTIVITIES Net loss $(2,049,692) $ (1,805,478) Adjustment to reconcile net loss to net cash used in operating activities Depreciation, depletion and impairment expense 2,341,819 770,411 Accretion of asset retirement obligation 9,437 14,450 Stock compensation 539,378 241,002 Amortization of beneficial conversion feature - 25,002 Non-cash rent expense 39,897 - Landlord incentive payment 30,000 - Amortization of deferred financing costs 343,626 27,930 Changes in operating assets and liabilities: Accounts receivable (1,414,058) 74,489 Inventory (826,140) - Prepaid expenses 207,136 155,865 Accounts payable (988,953) (1,296,167) Revenue payable 1,006,120 8,427 Advances from joint interest owners 343,306 971,272 Accrued interest 1,042,710 - Accrued expenses 1,545,737 (908,416) --------- ----------- Net cash provided by (used in) operating activities 2,170,323 (1,721,213) --------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (85,388) (50,575) Cash paid for acquisitions, development and exploration (35,356,065) (12,187,200) Proceeds from property sales 828,102 4,314,984 Proceeds from sale of short-term investments 17,000,000 - Cash designated as restricted (208,331) - Cash undesignated as restricted 1,638,542 250,000 ------------ ----------- Net cash used in investing activities (16,183,140) (7,672,791) ------------ ----------- CASH FLOWS FROM FINANCING ACTIVITIES Preferred dividends (21,501) (26,962) Exercise of options to purchase common stock 968,239 33,336 Proceeds from sale of common stock - 21,500,001 Cash paid for offering costs - (1,429,659) ------------- ----------- Net cash provided by financing activities 946,738 20,076,716 ------------ ----------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (13,066,079) 10,682,712 CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 25,717,081 3,081,109 ---------- ---------- END OF PERIOD $ 12,651,002 $ 13,763,821 ============ ============ The accompanying notes are an integral part of the consolidated financial statements. 6 7 GASCO ENERGY, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS THREE AND NINE MONTHS ENDED SEPTEMBER 30, 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 nine months ended September 30, 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 investment 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 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. 7 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. During the nine months ended September 30, 2005 approximately $5,300,000 of unproved lease costs related primarily to expiring acreage in Wyoming was reclassified to proved property. 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 of a property associated with the capitalization of an asset retirement cost is included in proved oil and gas properties in the consolidated balance sheets. The Company depletes the amount added to proved oil and gas 8 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 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. Nine Months Ended September 30, 2005 2004 Balance beginning of period $108,566 $ 142,806 Liabilities incurred 71,587 67,654 Liabilities settled (21,845) (13,442) Revisions in estimated cash flows - - Accretion expense 9,437 14,450 -------- --------- Balance end of period $ 167,745 $ 211,468 ========== ========= 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. In addition, the Company records revenue for its share of gas sold by other owners that cannot be volumetrically balanced in the future due to insufficient remaining reserves. 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 Income (Loss) Per Share Basic net income (loss) per share is computed by dividing net income (loss) attributable to the common stockholders by the weighted average number of common shares outstanding during the reporting period. 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 9 made at the average market price of the common shares during the reporting period). The Series B Convertible Preferred Stock ("Preferred Stock") and the 5.50% Convertible Senior Notes due 2011 (the "Notes") have been excluded from the computation of diluted net income (loss) per share for all periods presented because their inclusion would have been anti-dilutive. The outstanding common stock options have been excluded from the computation of diluted net loss per share during nine months ended September 30, 2005 and during the quarter and nine months ended September 30, 2004 because their inclusion would have been anti-dilutive. The table below reconciles the basic weighted average common shares outstanding to the diluted weighted average common shares outstanding for the quarter ended September 30, 2005. The basic and diluted weighted average common shares outstanding are the same for all other periods presented. Basic weighted average common shares outstanding 70,991,812 Options to purchase common stock 4,846,986 ---------- Diluted weighted average common shares outstanding 75,838,798 ========== As of September 30, 2005, we had 71,904,692 shares of common stock outstanding. As of such date, there were 9,394,767 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 1,790,054 shares of common stock under our stock option plan and an additional 179,150 shares of common 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 88,154,692 shares (this number assumes no exercise of the options or rights described above or conversion of the Series B Convertible Preferred Stock). 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 income (loss) and net income (loss) per share for the three and nine months 10 ended September 30, 2005 and 2004 would have been increased to the pro forma amounts indicated below: For the Three Months Ended For the Nine Months Ended September 30, September 30, 2005 2004 2005 2004 ---- ---- ---- ---- Net income (loss) attributable to common shareholders: As reported $643,091 $(564,165) $ (2,077,125) $ (1,942,118) Add: Stock-based employee compensation included in net income (loss)(a) 69,940 122,838 277,698 194,936 Less: Stock based employee compensation determined under the fair value based method 944,474 191,947 1,952,021 575,842 Pro forma $ (231,443) $ (633,274) $ (3,751,448) $ (2,323,024) Basic net income (loss) per common share: As reported $ 0.01 $ (0.01) $ (0.03) $ (0.03) Pro forma (0.01) (0.01) (0.05) (0.04) Diluted net income (loss) per common share: As reported $ 0.01 $ (0.01) $ (0.03) $ (0.03) Pro forma (0.01) (0.01) (0.05) (0.04) (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 75%-79% 79%-87% Risk-free interest rate 3.7%-3.9% 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. 11 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. 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. In December 2004, the FASB issued SFAS 153, Exchanges of Nonmonetary Assets, which changes the guidance in APB 29, Accounting for Nonmonetary Transactions. This Statement amends APB 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. SFAS 153 is effective during fiscal years beginning after June 15, 2005. We do not believe the adoption of SFAS 153 will have a material impact on our financial statements. 12 In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections ("SFAS 154"). This statement, which replaces APB Opinion No. 20, Accounting Changes, and FASB Statement No. 3, Reporting Accounting Changes in Interim Financial Statements, requires that a voluntary change in accounting principle be applied retrospectively to all prior period financial statements presented, unless it is impracticable to do so. SFAS 154 also provides that a change in method of depreciating or amortizing a long-lived non-financial asset be accounted for as a change in estimate effected by a change in accounting principle, and also provides that correction of errors in previously issued financial statements should be termed a "restatement." SFAS 154 is effective for fiscal years beginning after December 15, 2005. We do not believe the adoption of SFAS 154 will have a material impact on our financial statements. NOTE 3 - CONSOLIDATING FINANCIAL STATEMENTS On September 23, 2005, Gasco filed a Form S-3 shelf registration statement with the Securities Exchange Commission which was subsequently amended in a Form S-3/A that was filed on October 27, 2005. Under this registration statement, which was declared effective on November 1, 2005, we may from time to time offer and sell common stock, preferred stock, depositary shares and debt securities that may be fully, irrevocably and unconditionally guaranteed by all of our subsidiaries: Gasco Production Company, San Joaquin Oil & Gas, Ltd., Riverbend Gas Gathering, LLC and Myton Oilfield Rentals, LLC ("Guarantor Subsidiaries"). Set forth below are the condensed consolidating financial statements of Gasco, the parent, and the Guarantor Subsidiaries. 13 Condensed Consolidating Balance Sheet As of September 30, 2005 (Unaudited) Guarantor Parent Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 11,961,069 $689,933 $ - $ 12,651,002 Restricted investment 3,575,000 - - 3,575,000 Short-term investments 10,000,000 - - 10,000,000 Accounts receivable - 2,459,102 - 2,459,102 Inventory - 1,836,054 - 1,836,054 Prepaid expenses 251,419 - - 251,419 ---------- --------- --------- ---------- Total 25,787,488 4,985,089 30,772,577 ---------- --------- --------- ---------- PROPERTY, PLANT AND EQUIPMENT, at cost Oil and gas properties (full cost method) Proved mineral interests - 67,973,865 - 67,973,865 Unproved mineral interests 274,540 12,729,189 - 13,003,729 Gathering assets - 4,302,260 - 4,302,260 Equipment - 118,144 - 118,144 Furniture, fixtures and other 185,326 - 185,326 ---------- ---------- ---------- ---------- Total 459,866 85,123,458 - 85,583,324 ---------- ---------- ---------- ---------- Less accumulated depreciation, depletion and amortization (66,242) (4,463,957) - (4,530,199) ---------- ----------- ---------- ----------- Total 393,624 80,659,501 - 81,053,125 ---------- ----------- ---------- ---------- OTHER ASSETS Restricted investment 5,307,884 - - 5,307,884 Deferred financing costs 2,749,002 - - 2,749,002 --------- ----------- ---------- --------- Total 8,056,886 8,056,886 --------- ----------- ----------- --------- TOTAL ASSETS $ 34,237,998 $ 85,644,590 - $119,882,588 ============ ============ =========== ============ LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $ 34,966 $ 563,650 $ - $ 598,616 Revenue payable - 1,340,885 - 1,340,885 Advances from joint interest owners - 1,235,305 - 1,235,305 Accrued interest 1,737,849 - - 1,737,849 Accrued expenses 190,000 4,033,089 - 4,223,089 --------- --------- -------- --------- Total 1,962,815 7,172,929 - 9,135,744 --------- --------- -------- --------- NONCURRENT LIABILITES 5.5% Convertible Senior Notes 65,000,000 - - 65,000,000 Asset retirement obligation 167,745 - 167,745 Deferred rent expense 69,897 - - 69,897 ---------- ------- ------- ---------- Total 65,069,897 167,745 - 65,237,642 ---------- ------- ------- ---------- STOCKHOLDERS' EQUITY Series B Convertible Preferred stock 1 - - 1 Common stock 7,198 - - 7,198 Other (32,801,913) 78,303,916 - 45,502,003 ------------ ---------- ------- ---------- Total (32,794,714) 78,303,916 - 45,509,202 ------------ ---------- ------- ---------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $34,237,998 $ 85,644,590 $ - $ 119,882,588 =========== ============ ========= ============= 14 Condensed Consolidating Balance Sheet As of December 31, 2004 (Unaudited) Guarantor Parent Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 23,357,073 $2,360,008 $ - $ 25,717,081 Restricted investment 3,535,055 - 3,535,055 Short-term investments 27,000,000 - - 27,000,000 Accounts receivable - 1,045,044 - 1,045,044 Inventory - 1,009,914 - 1,009,914 Prepaid expenses - 458,555 - 458,555 ---------- ---------- -------- ----------- Total 53,892,128 4,873,521 - 58,765,649 ---------- ---------- -------- ---------- PROPERTY, PLANT AND EQUIPMENT, at cost Oil and gas properties (full cost method) Proved mineral interests - 29,811,483 - 29,811,483 Unproved mineral interests 274,540 18,174,790 - 18,449,330 Gathering assets - 2,469,580 - 2,469,580 Equipment - 89,900 - 89,900 Furniture, fixtures and other 158,590 - - 158,590 --------- ---------- ------- ---------- Total 433,130 50,545,753 - 50,978,883 --------- ---------- ------- ---------- Less accumulated depreciation, depletion and amortization (90,189) (2,156,843) - (2,247,032) ---------- ------------ ------- ----------- Total 342,941 48,388,910 - 48,731,851 ---------- ----------- ------- ---------- OTHER ASSETS Restricted investment 6,778,040 - - 6,778,040 Deferred financing costs 3,092,628 - - 3,092,628 --------- ----------- ------- --------- Total 9,870,668 - - 9,870,668 --------- ----------- ------- --------- TOTAL ASSETS $64,105,737 $ 53,262,431 $ - $ 117,368,168 =========== ============ ======= ============= LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $274,269 $ 1,172,880 $ - $ 1,447,149 Revenue payable - 334,765 - 334,765 Advances from joint interest owners - 891,999 - 891,999 Accrued interest 695,139 - - 695,139 Accrued expenses 755,139 1,922,213 2,677,352 --------- --------- ---------- --------- Total 1,724,547 4,321,857 - 6,046,404 --------- --------- ---------- --------- NONCURRENT LIABILITES 5.5% Convertible Senior Notes 65,000,000 - - 65,000,000 Asset retirement obligation - 108,566 108,566 ----------- --------- ---------- ---------- Total 65,000,000 108,566 - 65,108,566 ---------- --------- ---------- ---------- STOCKHOLDERS' EQUITY Series B Convertible Preferred stock 2 - - 2 Common stock 7,059 - - 7,059 Other (2,625,871) 48,832,008 - 46,206,137 ----------- ---------- ---------- ---------- Total (2,618,810) 48,832,008 - 46,213,198 ----------- ---------- ---------- ---------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 64,105,737 $53,262,431 $ - $ 117,368,168 ============ =========== ========== ============= 15 Consolidating Statements of Operations (Unaudited) For the Three Months Ended September 30, 2005 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 3,960,498 $ - $ 3,960,498 Gathering - 780,872 (309,394) 471,478 Interest income 264,721 30 264,751 ------- --------- -------- --------- Total 264,721 4,741,400 (309,394) 4,696,727 ------- --------- --------- ---------- OPERATING EXPENSES Lease operating - 545,807 (309,394) 236,413 Gathering operations - 267,792 - 267,792 Depletion, depreciation and amortization 11,566 1,199,984 - 1,211,550 General and administrative 1,323,376 - - 1,323,376 Interest expense 1,008,293 - - 1,008,293 --------- --------- ---------- --------- Total 2,343,235 2,013,583 (309,394) 4,047,424 --------- --------- --------- --------- NET INCOME (LOSS) (2,078,514) 2,727,817 - 649,303 Preferred stock dividends (6,212) - - (6,212) ---------- --------- --------- --------- NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (2,084,726) $2,727,817 $ - $ 643,091 ============ ========== ========= ========= For the Three Months Ended September 30, 2004 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 817,325 $ - $ 817,325 Interest income 43,042 23 43,065 ------ ------- -------- ------- Total 43,042 817,348 - 860,390 ------ ------- --------- ------- OPERATING EXPENSES Lease operating - 179,241 - 179,241 Depletion, depreciation and amortization 15,735 267,787 - 283,522 General and administrative 644,996 224,986 - 869,982 Interest expense 68,056 - - 68,056 ------- ------- --------- --------- Total 728,787 672,014 - 1,400,801 ------- ------- --------- --------- NET INCOME (LOSS) (685,745) 145,334 - (540,411) Preferred stock dividends (23,754) - - (23,754) -------- ------- --------- -------- NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $(709,499) $ 145,334 $ - $(564,165) ========== ============= ======= ========== 16 Consolidating Statements of Operations (Unaudited) For the Nine Months Ended September 30, 2005 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 6,623,891 $ - $ 6,623,891 Gathering - 1,354,182 (426,807) 927,375 Interest income 979,617 91 979,708 ------- --------- -------- --------- Total 979,617 7,978,164 (426,807) 8,530,974 ------- --------- --------- --------- OPERATING EXPENSES Lease operating - 1,024,922 (426,807) 598,115 Gathering operations - 684,320 - 684,320 Depletion, depreciation and amortization 37,705 2,313,551 - 2,351,256 General and administrative 3,895,366 26,731 - 3,922,097 Interest expense 3,024,878 - - 3,024,878 --------- --------- -------- --------- Total 6,957,949 4,049,524 (426,807) 10,580,666 --------- --------- --------- ---------- NET INCOME (LOSS) (5,978,332) 3,928,640 - (2,049,692) Preferred stock dividends (27,433) - - (27,433) ---------- --------- -------- ---------- NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (6,005,765) $3,928,640 $ - $ (2,077,125) ============= ========== ======== ============= For the Nine Months Ended September 30, 2004 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 2,407,960 $(61,962) $ 2,345,998 Interest income 91,389 81 91,470 ------- --------- -------- --------- Total 91,389 2,408,041 (61,962) 2,437,468 ------- --------- -------- --------- OPERATING EXPENSES Lease operating - 596,053 - 596,053 Depletion, depreciation and amortization 44,311 740,550 - 784,861 General and administrative 1,258,045 1,375,171 - 2,633,216 Interest expense 228,816 - - 228,816 --------- --------- -------- ---------- Total 1,531,172 2,711,774 - 4,242,946 --------- --------- -------- --------- NET LOSS (1,439,783) (303,733) (61,962) (1,805,478) Preferred stock dividends (136,640) - - (136,640) ---------- --------- --------- ----------- NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $(1,576,423) $ (303,733) $(61,962) $ (1,942,118) ============ ============ ========= ============= 17 Consolidating Statements of Cash Flows (Unaudited) For the Nine Months Ended September 30, 2005 Guarantor Parent Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES $ (30,687,565) $32,857,888 $ - $2,170,323 CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (85,388) - - (85,388) Cash paid for acquisitions, development and exploration - (35,356,065) - (35,356,065) Proceeds from property sales - 828,102 - 828,102 Proceeds from sale of short-term investments 17,000,000 - - 17,000,000 Cash designated as restricted (208,331) - - (208,331) Cash undesignated as restricted 1,638,542 - - 1,638,542 ---------- -------------- ---------- ------------ Net cash provided by (used) in investing activities 18,344,823 (34,527,963) - (16,183,140) ---------- ------------ ---------- ------------ CASH FLOWS FROM FINANCING ACTIVITIES Preferred dividends (21,501) - - (21,501) Exercise of options to purchase common stock 968,239 - - 968,239 --------- -------------- --------- ----------- Net cash provided by financing activities 946,738 - - 946,738 --------- ------------- ---------- ----------- NET DECREASE IN CASH AND CASH EQUIVALENTS (11,396,004) (1,670,075) - (13,066,079) CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 23,357,073 2,360,008 - 25,717,081 ------------ ------------ ------------- ---------- END OF PERIOD $ 11,961,069 $ 689,933 $ - $12,651,002 ============ =========== ============= =========== For the Nine Months Ended September 30, 2004 Guarantor Parent Subsidiaries Eliminations Consolidated CASH FLOWS USED IN OPERATING ACTIVITIES $(10,802,738) $9,081,525 $ - $ (1,721,213) CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (50,575) - - (50,575) Cash paid for acquisitions, development and exploration - (12,187,200) - (12,187,200) Proceeds from property sales - 4,314,984 - 4,314,984 Cash undesignated as restricted 250,000 - - 250,000 ---------- ------------ ---------- ----------- Net cash provided by (used in) investing activities 199,425 (7,872,216) - (7,672,791) ---------- ------------ ---------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Preferred dividends (26,962) - - (26,962) Exercise of options to purchase common stock 33,336 - - 33,336 Proceeds from sale of common stock 21,500,001 - - 21,500,001 Cash paid for offering costs (1,429,659) - - (1,429,659) ----------- ------------- ---------- ----------- Net cash provided by financing activities 20,076,716 - - 20,076,716 ----------- ------------- ---------- ----------- NET INCREASE IN CASH AND CASH EQUIVALENTS 9,473,403 1,209,309 - 10,682,712 CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 2,700,129 380,980 3,081,109 --------- --------- ---------- ----------- END OF PERIOD $12,173,532 $ 1,590,289 $ - $ 13,763,821 =========== =========== ========== ============ 18 NOTE 4 - STOCK TRANSACTIONS During the first nine months of 2005, certain holders of the Company's Series B Convertible Preferred Stock ("Preferred Stock") converted 1,492 shares of Preferred Stock into 937,827 shares of common stock. During the first nine months of 2005, the Company granted 2,415,000 options to purchase shares of common stock to its employees, directors and outside consultants at exercise prices ranging from $3.39 to $5.18 per share. The options issued to the Company's directors vest 25% at the end of each calendar quarter beginning September 30, 2005 and the remaining options vest 16 2/3% at the end of each four-month period after the issuance date. All of the options issued expire within ten years from the grant date. During the first nine months of 2005 the Company issued 533,240 shares of common stock in connection with the exercise of options to purchase shares of common stock at strike prices ranging from $1.00 per common share to $3.91 per common share for total proceeds of $968,239. NOTE 5 - 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 and nine months ended September 30, 2005 and for the three months ended September 30, 2004. 19 For the Nine Months Ended September 30, 2004 Revenue $ 1,985,220 Net Loss (2,288,139) Net Loss Attributable to Common Stockholders (2,424,779) Net Loss per Common Share - Basic and Diluted $(0.04) NOTE 6 - STATEMENT OF CASH FLOWS During the nine months ended September 30, 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 $71,587. Reduction in the asset retirement obligation of $21,845 representing the plugging and abandonment activity during the first nine months of 2005. - Conversion of 1,492 shares of Preferred Stock into 937,827 shares of common stock. - Write-off of fully depreciated furniture and fixtures of $58,652. During the nine months ended September 30, 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 $67,654. Reduction in the asset retirement obligation of $13,442 representing the sale of 25% of the Company's interest in six producing wells - Conversion of 9,479 shares of Preferred Stock into 5,958,226 shares of common stock. - Issuance of 41,959 shares of common stock in payment of the June 30, 2004 Preferred Stock dividend. - Issuance of 395,850 shares of restricted common stock to certain of the Company's employees. Cash paid for interest during the nine months ended September 30, 2005 and 2004 was $1,638,542 and $175,884, respectively. There was no cash paid for income taxes during the nine months ended September 30, 2005 and 2004. 20 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 by using technologies new to our specific areas 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 realized oil and gas prices during 2004 and through the third 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 in the Company's areas of operations 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 Gasco has increased its 2005 capital budget to $50 million from $38 million for drilling and completion operations and pipeline connections in the Riverbend project area. The increased budget includes spudding two additional wells, initial completion operations on two wells, and increased costs associated with the Company's drilling program. For the full year 2005, the Company expects to spud 22 wells, drill and complete 20 wells (13 net) and conduct initial completions on two additional wells. The Company anticipates an overall increase in its compensation expense because it continues to hire additional personnel to manage the workload associated with its operational plans for 2005 and 2006. The Company also continues to incur higher drilling and operating costs resulting from the increased drilling activity in this area. 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 21 agreements, the service providers have the exclusive right to provide their services, as long as they are able, 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. During the nine months ended September 30, 2005, the Company spudded 16 gross wells (approximately 11.1 net wells) and reached total depth on 14 gross wells (approximately 9.1 net wells) in the Riverbend area. We also conducted initial completion operations on 16 wells and re-entered nine wells to complete pay zones that were behind pipe. As of September 30, 2005, we had 35 gross wells on production and one well flowing back frac fluid from recent completion operations. 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 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 two of its wells in the Muddy Creek Project in the Greater Green River Basin Area in Wyoming during 2004 and the wells are currently producing intermittantly. The Company continues to consider 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. During the nine months ended September 30, 2005, the Company reclassified approximately $5,300,000 of expiring acreage primarily located in Wyoming into proved property. This acreage is located outside of the two prospects that the Company intends to develop. During the first nine months of 2005 the Company entered into a farm-out agreement under which an unrelated entity has committed to drill one well on our acreage in San Luis Obispo and Kern Counties, California prior to November 2005. Under this agreement Gasco will contribute the acreage and the unrelated entity will pay the drilling and completion costs. Gasco will retain a 25% interest if the well is successful. The Company is also continuing to pay leasehold rentals and geological expenses to preserve its acreage positions and develop its remaining California prospects. 22 Oil and Gas Production Summary The following table presents the Company's production and price information during the three and nine months ended September 30, 2005 and 2004. The Mcfe calculations assume a conversion of 6 Mcf for each Bbl of oil. For the Three Months Ended For the Nine Months Ended September 30, September 30, 2005 2004 2005 2004 -------------- ------------ ------------ ----------------- Natural gas production (Mcf) 473,220 129,605 898,478 379,107 Average sales price per Mcf $8.02 $5.84 $6.98 $ 5.78 Oil production (Bbl) 2,672 1,427 6,346 4,212 Average sales price per Bbl $62.40 $42.22 $55.93 $ 37.07 Production (Mcfe) 489,252 138,167 936,554 404,379 During the three and nine months ended September 30, 2005, the Company's oil and gas production increased by approximately 254% and 131% 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. Liquidity and Capital Resources The following table summarizes the Company's sources and uses of cash for each of the nine months ended September 30, 2005 and 2004. For the Nine Months Ended September 30, --------------------------------- 2005 2004 ---- ---- Net cash provided by (used) in operations $ 2,170,323 $ (1,721,213) Net cash used in investing activities (16,183,140) (7,672,791) Net cash provided by financing activities 946,738 20,076,716 Net increase (decrease) in cash (13,066,079) 10,682,712 Cash used in operations during 2004 was primarily comprised of the Company's general and administrative expenses partially offset by gas revenue from the Company's producing wells. The cash provided by operations during 2005 is primarily the result of the fluctuations in the Company's operating assets and liabilities combined with a 250% increase in total revenue resulting primarily from increased oil and gas production and prices. See further discussion under "Results of Operations". 23 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 increase in cash used in investing activities during 2005 is primarily due to an increase of approximately $23,000,000 in exploration and development costs partially offset by the proceeds from the Company's sale of $17,000,000 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 $26,962 and $33,336 of proceeds from the exercise of options to purchase common stock. The financing activity during 2005 is comprised of preferred dividends of $21,501 and proceeds of $968,239 from the exercise of options to purchase common stock. 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, as long as they are able, 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. One of the drilling rigs is 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 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 locations of the wells for the third 10-well bundle are currently being determined by Gasco Management for future presentation to the other Service Parties. 24 Gasco has increased its 2005 capital budget to $50 million from $38 million for drilling and completion operations and pipeline connections in the Riverbend project area. The increased budget includes spudding two additional wells, initial completion operations on two wells, and increased costs associated with the Company's drilling program. For the full year 2005, the Company expects to spud 22 wells, drill and complete 20 wells (13 net) and conduct initial completions on two additional wells. The Company plans to contract for a fourth drilling rig during the fourth quarter 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 is considering 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 notes payable, operating leases, employment contracts and consulting agreement for the periods specified as of September 30, 2005. Payments due by Period Contractual Obligations Total 1 year 2-3 years 4-5 years After 5 years ----- ------ --------- --------- ------------- Convertible Notes Principal $65,000,000 $ - $ - $ - $ 65,000,000 Interest 21,499,653 3,575,000 7,150,000 7,150,000 3,624,653 Operating Lease - office space 513,364 110,004 220,008 183,352 - Employment Contracts 156,667 156,667 - - - Consulting Agreement 40,000 40,000 - - - ----------- --------- --------- ---------- ---------- Total Contractual Cash Obligations $ 87,209,684 $ 3,881,671 $7,370,008 $ 7,333,352 $68,624,653 ============ =========== ========== =========== =========== 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. 25 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 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. 26 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. 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 For the Nine Months Ended September 30, Ended September 30, 2005 2004 2005 2004 Natural gas production (Mcf) 473,220 129,605 868,478 379,107 Average sales price per Mcf $ 8.02 $ 5.84 $ 6.98 $5.78 Oil production (Bbl) 2,672 1,427 6,346 4,212 Average sales price per Bbl $ 64.20 $ 42.22 $ 55.93 $ 37.07 Production (Mcfe) 489,252 138,167 936,554 404,379 Expenses per Mcfe: Lease operating $ 0.48 $ 1.30 $ 0.64 $ 1.47 Depletion and impairment $ 2.47 $ 2.05 $ 2.51 $ 1.94 27 The Third Quarter of 2005 compared to the Third Quarter of 2004 Oil and gas revenue increased $3,143,173 during the third quarter of 2005 compared with the third quarter of 2004 due to an increase in gas production of 343,615 Mcf and an increase in oil production of 1,245 bbls during the third quarter of 2005 combined with an increase in the average oil prices of $21.98 per bbl and an increase in the average gas price of $2.18 per Mcf during the third 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 during the first quarter of 2004 in accordance with its service party arrangements as discussed above and by normal production declines on the existing wells. The gathering income of $471,478 and the gathering expense of $267,792 during the quarter ended September 30, 2005 represents the income earned and expenses incurred from the Riverbend area pipeline that was constructed by the Company during 2004. Interest income increased $221,686 during the third quarter of 2005 compared with the third 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. Lease operating expense increased $57,172 during the third quarter of 2005 compared with the third quarter of 2004 primarily due to the increased number of producing wells during 2005 resulting form the Company's drilling activity described above. Depletion, depreciation and amortization expense during the third quarter of 2005 is comprised of $1,194,000 of depletion expense related to the Company's proved oil and gas properties, $14,112 of depreciation expense related to the Company's equipment, furniture, fixtures and other assets and $3,438 of accretion expense related the Company's asset retirement obligation. The corresponding expense during the third quarter of 2004 consists of $263,000 of depletion expense, $15,735 of depreciation expense and $4,787 of accretion expense. The increase in depletion expense during 2005 as compared with 2004 is due primarily to the increase in production and related costs resulting from the Company's increased drilling and completion activity discussed above. General and administrative expense increased by $453,394 during the third quarter of 2005 as compared with the third quarter of 2004, primarily due to the Company's increased operational activity. The increase in these expenses is comprised of approximately $117,000 in audit fees associated with the Company's audit of internal controls as required under the Sarbanes Oxley Act of 2002, $91,000 in stock based compensation primarily related to the Company's restricted stock issuance and the issuance of stock options to consultants, approximately $169,000 in salary expense and consulting fees associated with the Company's increased operational activity, approximately $19,000 in insurance expense related to higher premiums during 2005 and approximately $35,000 in higher office and rent expenses related to the Company's move to larger office space during the second quarter of 2005. The remaining increase in general and administrative expenses is due to the fluctuation in numerous other expenses, none of which are individually significant. 28 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. The First Nine Months of 2005 compared to the First Nine Months of 2004 The comparisons for the nine months ended September 30, 2005 and the nine months ended September 30, 2004 are consistent with those discussed in the third quarter of 2005 compared to the third quarter of 2004 except as discussed below. Oil and gas revenue increased $4,277,893 during the first nine months of 2005 compared with the first nine months of 2004 due to an increase in gas production of 489,371 Mcf and an increase in oil production of 2,134 bbls during 2005 combined with an increase in the average oil prices of $18.86 per bbl and an increase in the average gas price of $1.20 per Mcf during 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 during the first quarter of 2004 in accordance with its service party arrangements as discussed above and by normal production declines on the existing wells. 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. 29 The Company has not yet completed its evaluation but expects the adoption of 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. In December 2004, the FASB issued SFAS 153, Exchanges of Nonmonetary Assets, which changes the guidance in APB 29, Accounting for Nonmonetary Transactions. This Statement amends APB 29 to eliminate the exception for nonmonetary exchanges of similar productive assets and replaces it with a general exception for exchanges of nonmonetary assets that do not have commercial substance. A nonmonetary exchange has commercial substance if the future cash flows of the entity are expected to change significantly as a result of the exchange. SFAS 153 is effective during fiscal years beginning after June 15, 2005. We do not believe the adoption of SFAS 153 will have a material impact on our financial statements. In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections ("SFAS 154"). This statement, which replaces APB Opinion No. 20, Accounting Changes, and FASB Statement No. 3, Reporting Accounting Changes in Interim Financial Statements, requires that a voluntary change in accounting principle be applied retrospectively to all prior period financial statements presented, unless it is impracticable to do so. SFAS 154 also provides that a change in method of depreciating or amortizing a long-lived non-financial asset be accounted for as a change in estimate effected by a change in accounting principle, and also provides that correction of errors in previously issued financial statements should be termed a "restatement." SFAS 154 is effective for fiscal years beginning after December 15, 2005. We do not believe the adoption of SFAS 154 will have a material impact on our financial statements. 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," 30 "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. 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. 31 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. 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. 32 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 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. 33 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. 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. 34 ITEM 4 - CONTROLS AND PROCEDURES Our management has evaluated the effectiveness of our disclosure controls and procedures as of September 30, 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 September 30, 2005, that our disclosure controls and procedures are effective in achieving that level of reasonable assurance. The Company is in the process of evaluating 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. 35 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 signing 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 were implemented during 2005, 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. 36 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 Certificate of Amendment to Articles of Incorporation dated June 21, 2005 (incorporated by reference to Exhibit 3.3 to the Company's Form 10-Q/A for the quarter ended June 30, 2005, filed on August 9, 2005). 3.4 Amended and Restated Bylaws (incorporated by reference to Exhibit 3.4 to the Company's Form 10-Q for the quarter ended March 31, 2002, filed on May 15, 2002). 37 3.5 Certificate of Designation for Series B Preferred Stock (incorporated by reference to Exhibit 3.5 to the Company's Form S-1 Registration Statement, File No. 333-104592). 4.1 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. 10.1 Joint Value Enhancement Agreement by and among Pannonian Energy Inc., M-I, LLC, Nabors Drilling USA, LP, Pool Well Services Co., Red Oak Capital Management LLC and Schlumberger Technology Corporation dated January 16, 2004 (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on January 21, 2004). #10.2Termination and Settlement Agreement, dated as of December 23, 2004, among Gasco Energy, Inc., Marc A. Bruner and Mark A. Erickson (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on January 31, 2005). *31 Rule 13a-14(a)/15d-14(a) Certifications. *32 Section 1350 Certifications * Filed herewith. # Identifies management contracts and compensating plans or arrangements. 38 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: November 3, 2005 By: /s/ W. King Grant -------------------- W. King Grant, Executive Vice President Principal Financial and Accounting Officer 39