EXHIBIT 99.1 Gasco - ------ Energy For Immediate Release on Thursday, November 3, 2005 GASCO ENERGY ANNOUNCES THIRD QUARTER 2005 FINANCIAL AND OPERATIONAL RESULTS DENVER - November 3, 2005 - (PRNewswire) - Gasco Energy (AMEX: GSX) today reported its financial and operating results for the quarter and nine months ended September 30, 2005. Financial Results For the first time in company history, Gasco reported net income for a reporting period. Net income for the third quarter 2005 was $643,000, or $0.01 per share, as compared to a net loss for the third quarter of 2004 of $564,000 or $0.01 per share. All per share figures are basic and diluted. Total revenues grew by 446% to a company-record $4.7 million, as compared to $860,000 in the same period in 2004. The growth in total revenue is attributed to higher commodity prices received, increased production and growing gathering system revenues. Oil and gas sales for the third quarter 2005 were a company record $4.0 million as compared to $817,000 for the same period in 2004. The company attributes the 390% increase in oil and gas sales to higher sales volumes and an increase in average commodity prices received. 9-month Period Gasco reported a net loss for the nine months ended September 30, 2005 of approximately $2.1 million, or $0.03 per share, as compared to a net loss for the same period in 2004 of $1.9 million or $0.03 per share. Total revenues grew by 250% to another company record $8.5 million, as compared to $2.4 million in the same period in 2004. The growth in total revenue is attributed to higher commodity prices received, increased production and growing gathering system revenues. Oil and gas sales for the nine-month period of 2005 were $6.6 million as compared to $2.3 million for the same period in 2004. The company attributes the 186% increase in oil and gas sales to higher average commodity prices received in the second and third quarters of 2005 and to higher sales volumes in the nine-month period of 2005. Net cash provided by operating activities for the nine months ended September 30, 2005 was $2.2 million. This compares to net cash used in operating activities of $1.7 million in the same period in 2004. It is the first time Gasco has posted operating cash flow. Operations Gasco posted record quarterly production of 489 million cubic feet of natural gas equivalent (MMcfe) versus 138 MMcfe for the third quarter 2004, an increase of 254%. The average price received for sales of Gasco's natural gas and liquids was $8.02 per thousand cubic feet of gas (Mcf) and $62.40 per barrel of liquid hydrocarbons for the third quarter 2005. This compares to $5.84 per Mcf and $42.22 per barrel for the same period in 2004. Gasco posted record nine-month production of 937 MMcfe versus 404 MMcfe for the same period in 2004, a 132% increase. For the nine months of 2005, the average price received for sales of Gasco's natural gas and liquids was $6.98 per Mcf and $55.93 per barrel of liquid hydrocarbons. This compares to $5.78 per Mcf and $37.07 per barrel for the same period in 2004. During the first nine months of 2005, the company spudded 16 wells (11.1 net) and reached total depth on 14 gross wells (9.1 net wells) in the Riverbend area. Other activity included initial completion operations on 16 wells and the re-entry of nine wells to complete behind-pipe pay zones. Exiting the third 1 quarter 2005, Gasco had 35 gross wells on production and one additional gross well in completion. Currently, three drilling rigs are operating in the Riverbend project area, two for Gasco Energy and one drilling inside of the JVEA. 2005 CAPEX Increased to $50 Million The Company's 2005 initial capital expenditure budget of $38 million has been increased to $50 million to allow for increased activity in the fourth quarter. Upon completion of its 2005 drilling program, Gasco anticipates that it will have spudded 22 wells, drilled and completed 20 wells (13 net) and conducted completion operations on two additional wells. The increased budget includes spudding two additional wells, initial completion operations on two wells, and increased costs associated with the company's drilling program. Teleconference Call A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EST on Friday, November 4, 2005 to discuss 2005 third quarter financial and operating results. You are invited to listen to the call which will be broadcast live over the Internet at www.gascoenergy.com. Included in the conference call will be a slide show highlighting financial and operating results. Gasco will also cover in detail the recently identified Blackhawk Formation Spring Canyon marine trend and its impact on exploitation opportunities in the Riverbend Project. The slides that accompany the conference call will be available at 9:00 a.m. EST at www.gascoenergy.com and will also be presented in conjunction with the webcast. Date: Friday, November 4, 2005 Time: 11:00 a.m. EST 10:00 a.m. CST 9:00 a.m. MST 8:00 a.m. PST Call: (866) 392-4171 (US/Canada) and (706) 634-6345 (International), pass code 1843031 Internet: Live and rebroadcast over the Internet: log on to www.gascoenergy.com ------------------- Replay: Available through Monday, November 7 at (800) 642-1687 (US/Canada) and (706) 645-9291 (International) using pass code 1843031and for 30 days at www.gascoenergy.com ------------------- [Financial and Operational Tables Accompany this News Release in a Separate File] The notes accompanying the financial statements are an integral part of the consolidated financial statements and can be found in Gasco's filing on Form 10-Q dated November 3, 2005. About Gasco Energy Gasco Energy, Inc. is a Denver-based natural gas and oil exploitation and development company that focuses on natural-gas-rich prospects in the Rocky Mountain area of the United States. The Company currently is active in the Uinta Basin in Utah and controls acreage in the Greater Green River Basin of Wyoming. To learn more, visit www.gascoenergy.com. Forward-looking statements Certain statements set forth in this press release relate to management's future plans, objectives and expectations. Such statements are forward-looking 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 press release, including, without limitation, statements regarding the Company's future financial position, potential resources, business strategy, budgets, projected costs and plans and objectives of management for future operations, are forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "intend," "project," "estimate," "anticipate," "believe," or "continue" or the negative thereof or similar terminology. Although any forward-looking statements contained in this press release are to the knowledge or 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 that may cause the Company's actual performance and financial results in future 2 periods to differ materially from any projection, estimate or forecasted result. Some of the key factors that may cause actual results to vary from those the Company expects include inherent uncertainties in interpreting engineering and reserve or production data; operating hazards; delays or cancellations of drilling operations because of weather and other natural and economic forces; fluctuations in oil and natural gas prices in response to changes in supply; competition from other companies with greater resources; environmental and other government regulations; defects in title to properties; increases in the Company's cost of borrowing or inability or unavailability of capital resources to fund capital expenditures; and other risks described under "Risk Factors" in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 16, 2005. Contact for Gasco Energy, Inc.: Investor Relations: 303-483-0044 --30-- 3 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 ============= ============= Accompanying notes are an integral part of the consolidated financial statements and are in Gasco's 10-Q filed on 11/3/05. 4 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 ============== ============= Accompanying notes are an integral part of the consolidated financial statements and are in Gasco's 10-Q filed on 11/3/05. 5 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 ========== ========== Accompanying notes are an integral part of the consolidated financial statements and are in Gasco's 10-Q filed on 11/3/05. 6 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 ========== ========== Accompanying notes are an integral part of the consolidated financial statements and are in Gasco's 10-Q filed on 11/3/05. 7 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 ============ ============ Accompanying notes are an integral part of the consolidated financial statements and are in Gasco's 10-Q filed on 11/3/05. 9