UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-K [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the fiscal Year Ended December 31, 2005 [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 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 (I.R.S. Employer incorporation or organization) Identification No.) 8 Inverness Drive East, Suite 100, Englewood, CO 80112 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (303) 483-0044 Securities registered under Section 12(b) of the Exchange Act: Title of each class Name of each exchange on which registered COMMON STOCK, $0.0001 PAR VALUE AMERICAN STOCK EXCHANGE Securities registered under Section 12(g) of the Exchange Act: None. Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes __No X Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes __ No X Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required 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 if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein and will not be contained, to the best of the registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [ ] Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check one): Large accelerated filer __ Accelerated filer X Non-accelerated filer __ Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes __ No X - As of June 30, 2005, approximately 64,587,470 shares of Common Stock, par value $0.0001 per share were outstanding, and the aggregate market value of the outstanding shares of Common Stock of the Company held by non-affiliates was approximately $238,973,639. As of February 27, 2006, 84,967,792 shares of Common Stock, par value $0.0001 per share were outstanding. Documents incorporated by reference: Certain information required by Items 10, 11, 12, 13 and 14 of Part III is incorporated by reference from portions of the registrant's definitive proxy statement relating to its 2006 annual meeting of stockholders to be filed within 120 days after December 31, 2005. Table of Contents Part I Item 1. Description of Business..............................................2 Business of Gasco...............................................2 History.........................................................2 Acquisition, Exploration and Development Expenses...............3 Principal Products or Services and Markets......................3 Competitive Business Conditions, Competitive Position in the Industry and Methods of Competition..........................4 Governmental Regulations and Environmental Laws.................4 Number of Total Employees and Number of Full-Time Employees.....6 Available Information...........................................6 Cautionary Statement Regarding Forward-Looking Statements.......6 Item 1 A. Risk Factors.........................................................8 Item 1 B. Unresolved Staff Comments...........................................19 Item 2. Description of Property.............................................20 Petroleum and Natural Gas Properties...........................20 Company Reserve Estimates......................................23 Volumes, Prices and Operating Expenses.........................23 Development, Exploration and Acquisition Capital Expenditures..23 Productive Gas Wells...........................................24 Oil and Gas Acreage............................................24 Drilling Activity..............................................26 Office Space...................................................26 Item 3. Legal Proceedings...................................................26 Item 4. Submission of Matters to a Vote of Security Holders.................26 Part II Item 5. Market for Registrant's Common Equity, Related Stockholder Matters and Issuer........................................................27 Purchases of Equity Securities...................................27 Equity Compensation Plans......................................27 Securities Transactions........................................29 Item 6. Selected Financial Data.............................................29 Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations.............................................29 Forward Looking Statements.....................................29 Overview.......................................................30 Recent Developments............................................30 Liquidity and Capital Resources................................32 Capital Budget.................................................34 Schedule of Contractual Obligations............................34 Critical Accounting Policies and Estimates.....................35 Results of Operations..........................................37 Recent Accounting Pronouncements...............................39 Item 7A. Quantitative and Qualitative Disclosures about Market Risk..........41 Item 8. Financial Statements and Supplementary Data.........................42 Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure..............................................82 Item 9A. Controls and Procedures.............................................82 Item 9 B. Other Information...................................................85 Part III Item 10. Directors and Executive Officers of the Registrant..................85 Item 11. Executive Compensation..............................................85 Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.......................................86 Item 13. Certain Relationships and Related Transactions......................86 Item 14. Principal Accountant Fees and Services..............................86 Item 15. Exhibits and Financial Statement Schedules..........................86 PART I ITEM 1 - DESCRIPTION OF BUSINESS Business of Gasco Gasco Energy, Inc. ("Gasco" or "the Company") is a natural gas and petroleum exploitation, development and production company engaged in locating and developing hydrocarbon resources, primarily in the Rocky Mountain region. Our principal business strategy is to enhance stockholder value by using technologies new to a specific area to generate and develop high-potential exploitation resources in this area. Our 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. We are currently focusing our drilling efforts in the Riverbend Project located in the Uinta Basin of northeastern Utah, targeting the Wasatch, Mesaverde and Blackhawk formations. As of December 31, 2005, we held interests in 264,329 gross acres (165,577 net acres) located in Utah, Wyoming, California and Nevada. As of December 31, 2005, we held an interest in 42 gross producing wells (27.2 wells, net to our interest) located on these properties. During 2005 we spudded 21 gross wells (14.9 net) and reached total depth on 20 gross wells (13.7 net) in the Riverbend Project. Initial completion operations were conducted on 21 wells and 12 well bores were re-entered to complete behind-pipe pay. As of December 31, 2005, in the Riverbend Project we had 42 gross wells on production. Currently, we are operating three drilling rigs in the Riverbend Project. Our initial capital budget for 2005 of $38 million was increased to $50 million to allow for increased activity during the fourth quarter. Our increased budget included the incremental expenditures for spudding two additional wells, initial completion operations on two wells, and increased costs associated with the Company's drilling program. Our capital budget for 2006 is approximately $80 million for the drilling and completion of wells, pipeline infrastructure, distribution facilities and geophysical operations. In connection with our exploitation efforts, we have entered into agreements with third party service providers and investors who contribute approximately 70% of the cost of developing designated wells. History Gasco (formerly known as San Joaquin Resources Inc. ("SJRI")) was incorporated on April 21, 1997 under the laws of the State of Nevada, as "LEK International, Inc." The Company operated as a "shell" company until December 31, 1999, when the Company combined with San Joaquin Oil & Gas Ltd., a Nevada corporation ("Oil & Gas"). As a result of that transaction, Oil & Gas became a wholly owned subsidiary of Gasco. In February 2001, a subsidiary of the Company merged with Gasco Production Company (formerly known as Pannonian Energy, Inc.) ("GPC"), a private corporation incorporated under the laws of the State of Delaware. GPC was an independent energy company engaged in the exploration, development and 2 acquisition of crude oil and natural gas reserves in the western United States. Prior to closing of the merger GPC divested itself of all assets not associated with its "Riverbend" area of interest (the "non-Riverbend assets"). The "spin-offs" were accounted for at the recorded amounts. The net book value of the non-Riverbend assets in the United States transferred, including cash of $1,000,000 and liabilities of $555,185, was approximately $1,850,000. The non-Riverbend assets located outside of the United States were held by Pannonian International Ltd. ("PIL"), the shares of which were distributed to the GPC stockholders. The net book value of PIL as of the date of distribution was approximately $174,000. Certain shareholders of SJRI surrendered for cancellation 2,438,930 common shares of the Company's capital stock on completion of the transaction contemplated by the GPC Agreement. Upon completion of the transaction, GPC became a wholly owned subsidiary of the Company. However, since this transaction resulted in the existing shareholders of GPC acquiring control of the Company, for financial reporting purposes the business combination is accounted for as a reverse acquisition with GPC as the accounting acquirer. All information presented for periods prior to March 30, 2001 represents the historical information of GPC. Acquisition, Exploration and Development Expenses During the years ended December 31, 2005 and 2004 the Company spent $50,069,968 and $23,462,908, respectively for development and exploration activities. During 2004, the Company completed a property acquisition of additional working interests in six producing wells and certain acreage and gathering system assets in the Riverbend area of Utah for a net purchase price of approximately $2,400,000 and acquired approximately 16,000 net acres in Uinta and Duchesne Counties, Utah for approximately $3,432,000. During 2004, the Company also completed the expansion of a gathering system located in Uinta County, Utah that currently gathers approximately 97% of the Company's gas production in this area. As of December 31, 2005, the Company held working interests in 264,329 gross acres (165,577 net acres) located in Utah, Wyoming, California and Nevada. As of December 31, 2005, the Company held an interest in 42 gross (27.2 net to the Company's interest) producing gas wells and 3 gross (1.3 net) shut-in gas wells located on these properties. As of February 27, 2006 the Company operates 46 wells, all of which are currently producing. See "Item 2 - Description of Properties". Principal Products or Services and Markets Gasco focuses its exploitation activities on locating natural gas and crude petroleum. The principal markets for these commodities are natural gas transmission pipeline companies, utilities, refining companies and private industry end-users. Historically, nearly all of the Company's sales have been to a few customers. However, Gasco is not confined to, nor dependent upon, any one purchaser or small group of purchasers. Accordingly, the loss of a single purchaser would not materially affect the Company's business because there are numerous other purchasers in the areas in which Gasco sells its production. For the years ended December 31, 2005, 2004 and 2003, purchases by the following company exceeded 10% of the total oil and gas revenues of the Company. 3 Percent of Production Purchased For the Years Ended December 31, ------------------------------------------------ 2005 2004 2003 ---- ---- ---- ConocoPhillips Company 96% 93% 93% Competitive Business Conditions, Competitive Position in the Industry and Methods of Competition The Company's natural gas and petroleum exploration activities take place in a highly competitive and speculative business atmosphere. In seeking suitable natural gas and petroleum properties for acquisition, Gasco competes with a number of other companies operating in its areas of interest, including large oil and gas companies and other independent operators with greater financial resources. Management does not believe that Gasco's competitive position in the petroleum and natural gas industry will be significant. Management anticipates a competitive market for hiring field and technical personnel and obtaining drilling rigs and services. The current high level of drilling activity in Gasco's areas of exploration may have a significant adverse impact on the timing and profitability of Gasco's operations. In addition, as discussed under Risk Factors, Gasco will be required to obtain drilling and right of way permits for its wells, and there is no assurance that such permits will be available timely or at all. The prices of the Company's products are controlled by domestic and world markets. However, competition in the petroleum and natural gas exploration industry also exists in the form of competition to acquire the most promising acreage blocks and obtaining the most favorable prices for transporting the product. Gasco, and ventures in which it participates, are relatively small compared to other petroleum and natural gas exploration companies. As a result, it may have difficulty acquiring additional acreage and/or projects, and may have difficulty arranging for the transportation of the oil or natural gas it produces. Governmental Regulations and Environmental Laws We are subject to stringent federal, state, and local laws and regulations governing the discharge of materials into the environment or otherwise relating to environmental protection. These laws and regulations may require the acquisition of permits before drilling commences, limit or prohibit operations on environmentally sensitive lands such as wetlands or wilderness areas, result in capital expenditures to limit or prevent emissions or discharges, and place restrictions on the management of wastes. Failure to comply with these laws and regulations may result in the assessment of administrative, civil and criminal penalties, the imposition of remedial obligations, and the issuance of injunctive relief. Any changes in environmental laws and regulations that result in more stringent and costly waste handling, disposal or cleanup requirements could have a material adverse effect on our operations. While we believe that we 4 are in substantial compliance with current environmental laws and regulations and that continued compliance with existing requirements would not materially affect us, there is no assurance that this trend will continue in the future. The Comprehensive Environmental Response, Compensation and Liability Act, as amended, also known as "CERCLA" or "Superfund," and comparable state laws impose liability without regard to fault or the legality of the original conduct, on certain classes of persons who are considered to be responsible for the release of a hazardous substance into the environment. Under CERCLA, these "responsible persons" may be subject to joint and several liability for the costs of cleaning up the hazardous substances that have been released into the environment, for damages to natural resources, and for the costs of certain health studies, and it is not uncommon for neighboring landowners and other third parties to file claims for personal injury and property damage allegedly caused by the release of hazardous substances into the environment. We also may incur liability under the Resource Conservation and Recovery Act, also known as "RCRA", which imposes requirements relating to the management and disposal of solid and hazardous wastes. While there exists an exclusion from the definition of hazardous wastes for "drilling fluids, produced waters, and other wastes associated with the exploration, development, or production of crude oil, natural gas or geothermal energy," in the course of our operations, we may generate ordinary industrial wastes, including paint wastes, waste solvents, and waste compressor oils that may be regulated as hazardous waste. We currently own or lease, and have in the past owned or leased, properties that for a number of years have been used for the exploration and production of oil and gas. Although we have utilized operating and disposal practices that were standard in the industry at the time, hydrocarbons or other wastes may have been disposed of or released on or under the properties owned or leased by us or on or under other locations where such wastes have been taken for disposal. In addition, some of these properties may have been operated by third parties whose disposal or release of hydrocarbons or other wastes was not under our control. These properties and the wastes disposed thereon may be subject to CERCLA, RCRA, and analogous state laws. Under such laws, we could be required to remove or remediate previously disposed wastes or property contamination or to perform remedial operations to prevent future contamination. The Federal Water Pollution Control Act of 1972, as amended, also known as the "Clean Water Act" and analogous state laws impose restrictions and strict controls regarding the discharge of pollutants, including produced waters and other oil and gas wastes, into state or federal waters. The discharge of pollutants into regulated waters is prohibited, except in accord with the terms of a permit issued by EPA or the state. The Clean Water Act provides civil and criminal penalties for any discharge of oil in harmful quantities and imposes liabilities for the costs of removing an oil spill. The Clean Air Act, as amended ("CAA"), restricts the emission of air pollutants from many sources, including oil and gas operations. New facilities may be required to obtain permits before work can begin, and existing facilities may be required to incur capital costs in order to remain in compliance. In addition, the EPA has promulgated more stringent regulations governing emissions of toxic air pollutants from sources in the oil and gas industry, and these regulations may increase the costs of compliance for some facilities. 5 Under the National Environmental Policy Act ("NEPA"), a federal agency, in conjunction with a permit holder, may be required to prepare an environmental assessment or a detailed environmental impact statement, also known as an "EIS," before issuing a permit that may significantly affect the quality of the environment. We are currently in negotiations with the U.S. Bureau of Land Management or "BLM" regarding the preparation of an EIS in connection with certain proposed exploration and production operations in the Uinta Basin of Utah. We expect that the EIS will take approximately 18 to 24 months to complete, at an estimated cost to us of about $500,000. Until the EIS is completed and issued by the BLM, we will be limited in the number of oil and gas wells that we can drill in the areas undergoing EIS review. To add further assurance that we will not experience a significant curtailment, we signed a Memorandum of Understanding with the Bureau of Land Management during the first half of 2005 that allows us to continue drilling while the EIS is being completed. While we do not expect that the EIS process will result in a significant curtailment in future oil and gas production from this particular area, we can provide no assurance regarding the outcome of the EIS process. Number of Total Employees and Number of Full-Time Employees As of February 27, 2006, Gasco had 17 full-time employees. Available Information Our Internet website is http://www.gascoenergy.com and you may access, free of charge, through the Investor Relations portion of our website, our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to such reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. Information contained on our website is not part of this report. CAUTIONARY STATEMENT ABOUT FORWARD-LOOKING STATEMENTS Some of the information in this annual report, contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933. These statements express, or are based on, our expectations about future events. Forward-looking statements give our current expectations or forecasts of future events. 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. They include statements regarding our: o financial position; o business strategy; o budgets; o amount, nature and timing of capital expenditures; o estimated reserves of natural gas and oil; 6 o drilling of wells; o acquisition and development of oil and gas properties; o timing and amount of future production of natural gas and oil; o operating costs and other expenses; and o cash flow and anticipated liquidity. Although we believe the expectations and forecasts reflected in these and other forward-looking statements are reasonable, we can give no assurance they will prove to have been correct. They can be affected by inaccurate assumptions or by known or unknown risks and uncertainties. Factors that could cause actual results to differ materially from expected results are described under "Risk Factors" and include: o delays in obtaining drilling permits o uncertainties in the availability of distribution facilities for our natural gas; o general economic conditions; o natural gas and oil price volatility; o the fluctuation in the demand for natural gas and oil; o uncertainties in the projection of future rates of production and timing of development expenditures; o operating hazards attendant to the natural gas and oil business; o climatic conditions; o the risks associated with exploration; o our ability to generate sufficient cash flow to operate; o availability of capital; o the strength and financial resources of our competitors; o downhole drilling and completion risks that are generally not recoverable from third parties or insurance; o actions or inactions of third-party operators of our properties; o environmental risks; 7 o regulatory developments; o potential mechanical failure or under-performance of significant wells; o availability and cost of material and equipment; o our ability to find and retain skilled personnel; o the lack of liquidity of our common stock; and o our ability to eliminate material weaknesses in our internal controls over financial reporting. Any of the factors listed above and other factors contained in this annual report could cause our actual results to differ materially from the results implied by these or any other forward-looking statements made by us or on our behalf. We cannot assure you that our future results will meet our expectations. When you consider these forward-looking statements, you should keep in mind these risk factors and the other cautionary statements in this annual report. Our forward-looking statements speak only as of the date made. ITEM 1A. Risk Factors Due to the nature of the Company's business and the present stage of exploration on its oil and gas prospects, the following risk factors apply to Gasco's operations: We have incurred losses since our inception and will continue to incur losses in the future. To date our operations have not generated sufficient operating cash flows to provide working capital for our ongoing overhead, the funding of our lease acquisitions and the exploration and development of our properties. Without adequate financing, we may not be able to successfully develop any prospects that we have or acquire and we may not achieve profitability from operations in the near future or at all. During the years ended December 31, 2005 and 2004, we incurred a net loss of $37,635 and $4,205,830, respectively. As of December 31, 2005, we had an accumulated deficit of $29,535,226. Our failure to achieve profitability in the future could adversely affect the trading price of our common stock, our ability to raise additional capital and our ability to continue as a going concern. The volatility of natural gas and oil prices could have a material adverse effect on our business. A sharp decline in the price of natural gas and oil prices would result in a commensurate reduction in our income from the production of oil and gas. In the event prices fall substantially, we may not be able to realize a profit from our production and would continue to operate at a loss. In recent decades, there 8 have been periods of both worldwide overproduction and underproduction of hydrocarbons and periods of both increased and relaxed energy conservation efforts. Such conditions have resulted in periods of excess supply of, and reduced demand for, crude oil on a worldwide basis and for natural gas on a domestic basis. These periods have been followed by periods of short supply of, and increased demand for, crude oil and natural gas. The excess or short supply of crude oil has resulted in dramatic price fluctuations even during relatively short periods of seasonal market demand. Among the factors that can cause the price volatility are: o worldwide or regional demand for energy, which is affected by economic conditions; o the domestic and foreign supply of natural gas and oil; o weather conditions; o domestic and foreign governmental regulations; o political conditions in natural gas or oil producing regions; o the ability of members of the Organization of Petroleum Exporting Countries to agree upon and maintain oil prices and production levels; o the price and availability of alternative fuels. o acts of war, terrorism or vandalism; and o market manipulation. All of our natural gas production is currently located in, and all of our future natural gas production is anticipated to be located in, the Rocky Mountain Region of the United States. The gas prices that we and other operators in the Rocky Mountain region have received and are currently receiving are at a discount to gas prices in other parts of the country. Factors that can cause price volatility for crude oil and natural gas within this region are: o the availability of gathering systems with sufficient capacity to handle local production; o seasonal fluctuations in local demand for production; o local and national gas storage capacity; o interstate pipeline capacity; and o the availability and cost of gas transportation facilities from the Rocky Mountain region. In addition, because of our size we do not own or lease firm capacity on any interstate pipelines. As a result, our transportation costs are particularly subject to short-term fluctuations in the availability of transportation 9 facilities. Our management believes that the steep discount in the prices it receives may be due to pipeline constraints out of the region, but there is no assurance that increased capacity will improve the prices to levels seen in other parts of the country in the future. Even if we acquire additional pipeline capacity, conditions may not improve due to other factors listed above. It is impossible to predict natural gas and oil price movements with certainty. Lower natural gas and oil prices may not only decrease our revenues on a per unit basis but also may reduce the amount of natural gas and oil that we can produce economically. A substantial or extended decline in natural gas and oil prices may materially and adversely affect our future business, financial condition, results of operations, liquidity and ability to finance planned capital expenditures. Further, oil prices and natural gas prices do not necessarily move together. Our oil and gas reserve information is estimated and may not reflect our actual reserves. 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 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: o the quality and quantity of available data; o the interpretation of that data; o the accuracy of various mandated economic assumptions; and o the judgment of the persons preparing the estimate. The proved reserve information as of December 31, 2005, included herein is based on estimates prepared by Netherland, Sewell & Associates, Inc., independent petroleum engineers. 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 our wells had been producing less than five years as of December 31, 2005, their production history was 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 our estimates of proved reserves. As our 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 our estimates. Any significant variance could materially affect the quantities and present value of our reserves. In addition, we may adjust estimates of proved reserves to reflect production 10 history, results of exploration and development and prevailing gas and oil prices. Our reserves may also be susceptible to drainage by operators on adjacent properties. It should not be assumed that the present value of future net cash flows included herein is the current market value of our estimated proved gas and oil reserves. In accordance with SEC requirements, we generally base the estimated discounted future net cash flows from proved reserves on prices and costs on the date of the estimate. Actual future prices and costs may be materially higher or lower than the prices and costs as of the date of the estimate. Future changes in commodity prices or our estimates and operational developments may result in impairment charges to our reserves. We may be required to write down the carrying value of our gas and oil properties when gas and oil prices are low or if there is substantial downward adjustments to the estimated proved reserves, increases in the estimates of development costs or deterioration in the exploration results. We follow the full cost method of accounting, under which, capitalized gas and oil 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 gas and oil reserves plus the cost, or estimated fair value, if lower of unproved properties. Should capitalized costs exceed this ceiling, an impairment would be recognized. The present value of estimated future net revenues is computed by applying current prices of gas and oil to estimated future production of proved gas and oil 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. Once an impairment of gas and oil properties is recognized, it is not reversible at a later date even if oil or gas prices increase. The development of oil and gas properties involves substantial risks that may result in a total loss of investment. The business of exploring for and producing oil and gas involves a substantial risk of investment loss that even a combination of experience, knowledge and careful evaluation may not be able to overcome. Drilling oil and gas wells involves the risk that the wells will be unproductive or that, although productive, the wells do not produce oil and/or gas in economic quantities. Other hazards, such as unusual or unexpected geological formations, pressures, fires, blowouts, loss of circulation of drilling fluids or other conditions may substantially delay or prevent completion of any well. Adverse weather conditions can also hinder drilling operations. A productive well may become uneconomic in the event water or other deleterious substances are encountered, which impair or prevent the production of oil and/or gas from the well. In addition, production from any well may be unmarketable if it is contaminated with water or other deleterious substances. 11 We may not be able to obtain adequate financing to continue our operations. We have relied in the past primarily on the sale of equity capital and farm-out and other similar types of transactions to fund working capital and the acquisition of our prospects and related leases. Failure to generate operating cash flow or to obtain additional financing could result in substantial dilution of our property interests, or delay or cause indefinite postponement of further exploration and development of our prospects with the possible loss of our properties. We will require significant additional capital to fund our future activities and to service current and any future indebtedness. In particular, we face uncertainties relating to our ability to generate sufficient cash flows from operations to fund the level of capital expenditures required for our oil and gas exploration and production activities and our obligations under various agreements with third parties relating to exploration and development of certain prospects. Our failure to find the financial resources necessary to fund our planned activities and service our debt and other obligations could adversely affect our business. Delays in obtaining drilling permits could have a materially adverse effect on our ability to develop our properties in a timely manner. The average processing time at the Bureau of Land Management in Vernal, Utah for an application to drill on federal leases has been increasing and currently is approximately 270 days. Approximately 77% of our gross acreage in Utah is located on federal leases. If we are delayed in procuring sufficient drilling permits for our federal properties, we will shift more of our drilling in Utah to our state leases, the permits for which require an average processing time of approximately 30 days. While such a shift in resources would not necessarily affect the rate of growth of our cash flow, it would result in a slower growth rate of our total proved reserves, because a higher percentage of the wells drilled on the state leases will be drilled on leases to which proved undeveloped reserves my already have been attributed. We may have difficulty managing growth in our business. Because of our small size, growth in accordance with our business plans, if achieved, will place a significant strain on our financial, technical, operational and management resources. As we expand our activities and increase the number of projects we are evaluating or in which we participate, there will be additional demands on our financial, technical and management resources. The failure to continue to upgrade our technical, administrative, operating and financial control systems or the occurrence of unexpected expansion difficulties, including the recruitment and retention of experienced managers, geoscientists and engineers, could have a material adverse effect on our business, financial condition and results of operations and our ability to timely execute our business plan. We compete with larger companies in acquiring properties and operating and drilling services. Our natural gas and petroleum exploration activities take place in a highly competitive and speculative business atmosphere. In seeking suitable natural gas and petroleum properties for acquisition, we compete with a number of other companies operating in our areas of interest, including large oil and gas companies and other independent operators with greater financial resources. We 12 do not believe that our competitive position in the petroleum and natural gas industry will be significant. We anticipate a competitive market for obtaining drilling rigs and services, and the manpower to operate them. The current high level of drilling activity in our areas of exploration may have a significant adverse impact on the timing and profitability of our operations. In addition, we are required to obtain drilling and right of way permits for our wells, and there is no assurance that such permits will be available on a timely basis or at all. We may suffer losses or incur liability for events that we or the operator of a property have chosen not to insure against. Although management believes the operator of any property in which we may acquire interests will acquire and maintain appropriate insurance coverage in accordance with standard industry practice, we may suffer losses from uninsurable hazards or from hazards, which we or the operator have chosen not to insure against because of high premium costs or other reasons. We may become subject to liability for pollution, fire, explosion, blowouts, cratering and oil spills against which we cannot insure or against which we may elect not to insure. Such events could result in substantial damage to oil and gas wells, producing facilities and other property and personal injury. The payment of any such liabilities may have a material adverse effect on our financial position. We may incur losses as a result of title deficiencies in the properties in which we invest. If an examination of the title history of a property that we have purchased reveals a petroleum and natural gas lease that has been purchased in error from a person who is not the owner of the mineral interest desired, our interest would be worthless. In such an instance, the amount paid for such petroleum and natural gas lease or leases would be lost. It is our practice, in acquiring petroleum and natural gas leases, or undivided interests in petroleum and natural gas leases, not to undergo the expense of retaining lawyers to examine the title to the mineral interest to be placed under lease or already placed under lease. Rather, we will rely upon the judgment of petroleum and natural gas lease brokers or landmen who perform the fieldwork in examining records in the appropriate governmental office before attempting to acquire a lease in a specific mineral interest. Prior to the drilling of a petroleum and natural gas well, however, it is the normal practice in the petroleum and natural gas industry for the person or company acting as the operator of the well to obtain a preliminary title review of the spacing unit within which the proposed petroleum and natural gas well is to be drilled to ensure there are no obvious deficiencies in title to the well. Frequently, as a result of such examinations, certain curative work must be done to correct deficiencies in the marketability of the title, and such curative work entails expense. The work might include obtaining affidavits of heirship or causing an estate to be administered. Our ability to market the oil and gas that we produce is essential to our business. Several factors beyond our control may adversely affect our ability to market the oil and gas that we discover. These factors include the proximity, capacity 13 and availability of oil and gas pipelines and processing equipment, market fluctuations of prices, taxes, royalties, land tenure, allowable production and environmental protection. The extent of these factors cannot be accurately predicted, but any one or a combination of these factors may result in our inability to sell our oil and gas at prices that would result in an adequate return on our invested capital. For example, we currently distribute the gas that we produce through a single pipeline. If this pipeline were to become unavailable, we would incur additional costs to secure a substitute facility in order to deliver the gas that we produce. In addition, although we currently have access to firm transportation for the majority of our current gas production, there is no assurance that we will be able to procure additional transportation on terms satisfactory to us, or at all, as we increase our production through our drilling program. We could become subject to certain Questar Pipeline Company Gas Requirements. We currently deliver all of our gathered gas into a Questar Pipeline Company ("Questar") main line transportation system. Questar is currently evaluating their gas quality requirements to transport gas on their system. These requirements could and most likely, would be imposed on all companies delivering gas into their main line. If Questar should require companies to meet more strict quality requirements, there is no assurance that we could meet the new requirements in the short term future. It is possible that we would need to make significant capital expenditures to meet the new gas quality requirements and/or to transport our gas. During this process and/or adding new transportation facilities, our production could be severely curtailed or even shut -in completely. Environmental costs and liabilities and changing environmental regulation could materially affect our cash flow Our operations are subject to stringent federal, state and local laws and regulations relating to environmental protection. These laws and regulations may require the acquisition of permits or other governmental approvals, limit or prohibit our operations on environmentally sensitive lands, and place burdensome restrictions on the management and disposal of wastes. Failure to comply with these laws may result in the assessment of administrative, civil and criminal penalties, the imposition of remedial obligations, and the issuance of injunctions that may delay or prevent our operations. Any stringent changes to these environmental laws and regulations may result in increased costs to us with respect to the disposal of wastes, the performance of remedial activities, and the incurrence of capital expenditures. Please read "Governmental Regulations and Environmental Laws," above. We are subject to complex governmental regulations which may adversely affect the cost of our business. Petroleum and natural gas exploration, development and production are subject to various types of regulation by local, state and federal agencies. We may be required to make large expenditures to comply with these regulatory requirements. Legislation affecting the petroleum and natural gas industry is under constant review for amendment and expansion. Also, numerous departments and agencies, both federal and state, are authorized by statute to issue and have issued rules and regulations binding on the petroleum and natural gas industry and its individual members, some of which carry substantial penalties 14 for failure to comply. Any increases in the regulatory burden on the petroleum and natural gas industry created by new legislation would increase our cost of doing business and, consequently, adversely affect our profitability. A major risk inherent in drilling is the need to obtain drilling and right of way permits from local authorities. Delays in obtaining drilling and/or right of way permits, the failure to obtain a drilling and/or right of way permit for a well or a permit with unreasonable conditions or costs could have a materially adverse effect on our ability to effectively develop our properties. Our competitors may have greater resources which could enable them to pay a higher price for properties and to better withstand periods of low market prices for hydrocarbons. The petroleum and natural gas industry is intensely competitive, and we compete with other companies, which have greater resources. Many of these companies not only explore for and produce crude petroleum and natural gas but also carry on refining operations and market petroleum and other products on a regional, national or worldwide basis. Such companies may be able to pay more for productive petroleum and natural gas properties and exploratory prospects or define, evaluate, bid for and purchase a greater number of properties and prospects than our financial or human resources permit. In addition, such companies may have a greater ability to continue exploration activities during periods of low hydrocarbon market prices. Our ability to acquire additional properties and to discover reserves in the future will be dependent upon our ability to evaluate and select suitable properties and to consummate transactions in a highly competitive environment. Because our reserves and production are concentrated in a small number of properties, production problems or significant changes in reserve estimates related to any property could have a material impact on our business. Our current reserves and production primarily come from producing properties in Utah. If mechanical problems, depletion or other events reduced a substantial portion of the production, our cash flows would be adversely affected. If the actual reserves associated with our fields are less than our estimated reserves, our results of operations and financial condition could be adversely affected. Financial difficulties encountered by our partners or third-party operators could adversely affect the exploration and development of our prospects. Liquidity and cash flow problems encountered by our partners or the co-owners of our properties may prevent or delay the drilling of a well or the development of a project. Our partners and working interest co-owners may be unwilling or unable to pay their share of the costs of projects as they become due. In the case of a farm-out partner, we would have to find a new farm-out partner or obtain alternative funding in order to complete the exploration and development of the prospects subject to the farm-out agreement. In the case of a working interest owner, we could be required to pay the working interest owner's share of the project costs. We cannot assure you that we would be able to obtain the capital necessary to fund either of these contingencies or that we would be able to find a new farm-out partner. 15 Shortages of supplies, equipment and personnel may adversely affect our operations. Our ability to conduct operations in a timely and cost effective manner depends on the availability of supplies, equipment and personnel. The oil and gas industry is cyclical and experiences periodic shortages of drilling rigs, supplies and experienced personnel. Shortages can delay operations and materially increase operating and capital costs. Hedging our production may result in losses. We currently have no hedging agreements in place. However, we may in the future enter into arrangements to reduce our exposure to fluctuations in the market prices of oil and natural gas. We may enter into oil and gas hedging contracts in order to increase credit availability. Hedging will expose us to risk of financial loss in some circumstances, including if: o production is less than expected; o the other party to the contract defaults on its obligations; or o there is a change in the expected differential between the underlying price in the hedging agreement and actual prices received. In addition, hedging may limit the benefit we would otherwise receive from increases in the prices of oil and gas. Further, if we do not engage in hedging, we may be more adversely affected by changes in oil and gas prices than our competitors who engage in hedging. Our success depends on our key management personnel, the loss of any of whom could disrupt our business. The success of our operations and activities is dependent to a significant extent on the efforts and abilities of our management. The loss of services of any of our key managers could have a material adverse effect on our business. We have not obtained "key man" insurance for any of our management. Mr. Erickson is the Chief Executive Officer, Mr. Decker is an Executive Vice President and Chief Operating Officer and Mr. Grant is an Executive Vice President and Chief Financial Officer. The loss of their services may adversely affect our business and prospects. Our officers and directors are engaged in other businesses which may result in conflicts of interest Certain of our officers and directors also serve as directors of other companies or have significant shareholdings in other companies. For example, our chairman, Marc A. Bruner, is the largest shareholder of Galaxy Energy Corporation ("Galaxy"). Mr. Bruner is involved in identifying and acquiring large land packages for exploitation and development by Galaxy. Mr. Bruner also serves as the Chairman and Chief Operating Officer of Falcon Oil and Gas, Ltd. ("Falcon"). Falcon's current drilling activities include projects in Romania and Hungary. In addition, another of our directors, C. Tony Lotito, is a Director of Galaxy, and currently serves as the Executive Vice President, Chief Financial Officer, Secretary-Treasurer and a member of the Board of Directors of GSL Energy Corporation, which is majority owned by Mr. Bruner. 16 To the extent that such other companies participate in ventures in which we may participate, or compete for prospects or financial resources with us, these officers and directors will have a conflict of interest in negotiating and concluding terms relating to the extent of such participation. In the event that such a conflict of interest arises at a meeting of the board of directors, a director who has such a conflict must disclose the nature and extent of his interest to the board of directors and abstain from voting for or against the approval of such participation or such terms. In accordance with the laws of the State of Nevada, our directors are required to act honestly and in good faith with a view to the best interests of Gasco. In determining whether or not we will participate in a particular program and the interest therein to be acquired by it, the directors will primarily consider the degree of risk to which we may be exposed and our financial position at that time. It may be difficult to enforce judgments predicated on the federal securities laws on some of our board members who are not U.S. residents. Two of our directors reside outside the United States and maintain a substantial portion of their assets outside the United States. As a result it may be difficult or impossible to effect service of process within the United States upon such persons, to bring suit in the United States or to enforce, in the U.S. courts, any judgment obtained there against such persons predicated upon any civil liability provisions of the U.S. federal securities laws. Foreign courts may not entertain original actions against our directors or officers predicated solely upon U.S. federal securities laws. Furthermore, judgments predicated upon any civil liability provisions of the U.S. federal securities laws may not be directly enforceable in foreign countries. Risks Related to Our Capital Stock Our common stock has experienced, and may continue to experience, price volatility and a low trading volume. The trading price of our common stock has been and may continue to be subject to large fluctuations, which may result in losses to investors. Our stock price may increase or decrease in response to a number of events and factors, including: o the results of our exploratory drilling; o trends in our industry and the markets in which we operate; o changes in the market price of the commodities we sell; o changes in financial estimates and recommendations by securities analysts; o acquisitions and financings; o quarterly variations in operating results; 17 o the operating and stock price performance of other companies that investors may deem comparable; and o purchases or sales of blocks of our common stock. This volatility may adversely affect the price of our common stock regardless of our operating performance. Shares eligible for future sale may cause the market price for our common stock to drop significantly, even if our business is doing well. If our existing shareholders sell our common stock in the market, or if there is a perception that significant sales may occur, the market price of our common stock could drop significantly. In such case, our ability to raise additional capital in the financial markets at a time and price favorable to us might be impaired. In addition, our board of directors has the authority to issue additional shares of our authorized but unissued common stock without the approval of our shareholders. Additional issuance of common stock would dilute the ownership percentage of existing shareholders and may dilute the earnings per share of our common stock. As of December 31, 2005, we had 84,967,792 shares of common stock issued and outstanding. As of such date, there were 9,292,266 shares of common stock issuable upon exercise of outstanding options and conversion of our Series B Convertible Preferred Stock ("Preferred Stock"). Additional options may be granted to purchase 3,237,612 shares of common stock under our stock option plan and an additional 155,450 shares of common stock are issuable under our restricted stock plan. As of December 31 of each 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 approximately 101,217,792 shares (this number assumes no exercise of the options or rights described above or conversion of the Preferred Stock). We have not previously paid dividends on our common stock and we do not anticipate doing so in the foreseeable future. We have not in the past paid, and do not anticipate paying in the foreseeable future, cash dividends on our common stock. Any future decision to pay a dividend and the amount of any dividend paid, if permitted, will be made at the discretion of our board of directors. We have anti-takeover provisions in our certificate of incorporation and by-laws that may discourage a change of control. Our articles of incorporation and bylaws contain several provisions that could delay or make more difficult the acquisition of us through a hostile tender offer, open market purchases, proxy contest, merger or other takeover attempt that a stockholder might consider in his or her best interest, including those attempts that might result in a premium over the market price of our common stock. 18 Under the terms of our articles of incorporation and as permitted under Nevada law, we have elected not to be subject to Nevada's anti-takeover law. This law provides that specified persons who, together with affiliates and associates, own, or within three years did own, 15% or more of the outstanding voting stock of a corporation could not engage in specified business combinations with the corporation for a period of three years after the date on which the person became an interested stockholder. With the approval of our stockholders, we may amend our articles of incorporation in the future to become governed by the anti-takeover law. This provision would then have an anti-takeover effect for transactions not approved in advance by our board of directors, including discouraging takeover attempts that might result in a premium over the market price for the shares of our common stock. ITEM 1 B. UNRESOLVED STAFF COMMENTS None. 19 ITEM 2 - DESCRIPTION OF PROPERTY Petroleum and Natural Gas Properties Gasco is a natural gas and petroleum exploitation, development and production company engaged in locating and developing hydrocarbon resources primarily in the Rocky Mountain Region. Gasco's principal business strategy is to enhance stockholder value by using technologies new to a specific area to generate and develop high-potential exploitation prospects in this area. Our principal business is the acquisition of leasehold interests in petroleum and natural gas rights, either directly or indirectly, and the exploitation and development of the properties subject to these leases. The Company's corporate strategy is to grow through drilling projects. We have been focusing our drilling efforts in the Riverbend Project located in the Uinta Basin of northeastern Utah. The higher realized oil and gas prices during 2004 and 2005 due to factors such as inventory levels of gas in storage, extreme weather 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 our 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. The Company also continues to incur higher drilling and operating costs resulting from the increased fuel and steel costs and from the increased drilling activity in this area. Riverbend Project The Riverbend Project comprises approximately 124,281 gross acres in the Uinta Basin of northeastern Utah, of which we hold interests in approximately 74,471 net acres as of December 31, 2005. Our engineering and geologic focus is concentrated on three tight-sand formations in the Uinta basin: the Wasatch, Mesaverde and Blackhawk formations. A typical well may encounter multiple distinct natural gas sands located between approximately 6,000 and 13,000 feet in depth that are completed using up to ten staged fracs. During 2005 we spudded 21 gross wells (14.9 net) and reached total depth on 20 gross wells (13.7 net). Initial completion operations were conducted on 21 wells and 12 well bores were re-entered to complete behind-pipe pay. As of December 31, 2005, Gasco had 42 gross wells on production. During 2005 the Company had three rigs operating in its Riverbend Project. We converted two of the three rigs currently drilling for us from well-to-well contracts to two-year term contracts. The third rig will continue to operate on a well-to-well basis. During December 2005, Gasco purchased a rig for approximately $5,000,000. Gasco entered into a one-year drilling contract with an unrelated third party who will operate the rig. The operator may buy the rig from Gasco at the fair market value of the rig within three years of when the rig is delivered. This rig is scheduled to be moved on location in our Riverbend Project to begin drilling early in the second quarter of 2006. With the addition of this rig, Gasco will have four rigs drilling in the Riverbend Project during 20 most of 2006. Also, during December 2005, we entered into a three-year contract for a new-build rig to be delivered in December 2006. In connection with this contract we provided the rig owner a letter of credit from our bank for $6,564,000. The cash collateral for this letter of credit is reflected as a restricted investment in the accompanying financial statements. In January 2004 we 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. 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. Under these agreements, the Service Parties have the exclusive right, as long as they are able, to provide their services in the development of the Riverbend acreage. Under these agreements, we have agreed to fund approximately 30% of the development costs of each of the wells drilled, with the service providers providing drilling and completion services equivalent to 45% of the total development costs. The remaining development costs are funded by third party investors that are also parties to the agreements. To secure our obligations under the agreements, we have pledged our interests in each of the wells that we drill. 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 2005, the third 10-well bundle was approved by Gasco and the Service Parties and is incorporated in our 2006 drilling program. Under these arrangements, we drilled 12 wells during 2004 and 10 wells during 2005 (included in the drilling results described above), all of which are currently producing. In connection with the Service Parties agreements, the Company completed a disposition of net profits interests of between 18.75% and 25% in the 8 wells that had 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 the third party investor 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 completed as of such date. This investor has the opportunity to continue to participate in the development program under the service provider arrangement by funding 25% of future development costs. In November 2004, we completed construction on a ten mile pipeline in the Riverbend Project area to create additional pipeline capacity in this area. We currently own gas gathering and distribution facility assets that include approximately 45 miles of pipeline. This pipeline gathers approximately 97% of our natural gas production from the Riverbend Project. We continue to evaluate additional gathering, compression and processing needs in each of the Riverbend, West Desert, Wilkin Ridge and Gate Canyon areas from our Riverbend Project in addition to evaluating alternative proprosals for distribution facilities of natural gas from the region. 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 21 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. On March 9, 2004, the Company completed the acquisition of additional working interests in six producing wells, 13,062 net acres and gathering system assets located in the Uinta Basin in Utah for approximately $3,175,000. During May 2004 an unrelated third party exercised its right to purchase 25% of the acquired properties at the acquisition price, which had the effect of reducing the purchase price to approximately $2,400,000 and reducing the Company's interest in the acquisition to 75%. The effective date of the acquisition was January 1, 2004; however, the net revenue from the producing wells during the period from January 1, 2004 through March 9, 2004 was recorded as a reduction to the purchase price. Greater Green River Basin Project As of December 31, 2005, the Company has a leasehold interest in approximately 90,272 gross acres and 42,783 net acres in the Greater Green River Basin area of Wyoming. The acreage covers two prospects identified by Gasco. 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 these wells are currently producing intermittently. The Company is currently seeking a drilling rig to drill three wells in its two Wyoming prospects during 2006. The Company is also considering additional options for this area such as the farm-out of some of our acreage and other similar type transactions. Leases covering approximately 8,000 gross acres (4,055 net acres) will expire during the first six months of 2006, and will not be renewed, since management has decided not to drill on these leases. During 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 prospects that the Company intends to develop. Southern California Project The Company has a leasehold interest in approximately 4,461 gross acres (3,008 net acres) in Kern and San Luis Obispo Counties of Southern California. During 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. 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. Nevada Project The Company has a leasehold interest in approximately 45,315 gross and net acres in six prospects within White Pine County Nevada. We have signed a letter of intent with an industry partner to develop these prospects and are in discussions for a definitive agreement covering all six prospects. 22 Company Reserve Estimates The following table summarizes the Company's estimated reserve data as of December 31, 2005, as estimated by Netherland, Sewell & Associates, Inc., independent petroleum engineers. The present value of future net cash flows is based on prices at December 31, 2005 of $8.01 per Mcf of gas and $59.87 per bbl of oil. The present value of future net cash flows has been adjusted to include the estimated future income tax expense of $3,225,000. All of the Company's proved reserves are located within the state of Utah. Proved Reserve Quantities Present Value of Future Net Cash Flows Proved Proved Mcf of Gas Bbls of Oil Undeveloped Developed Total Total 74,455,128 377,288 $ 40,256,500 $ 64,364,500 $104,621,000 =========== ======== ============= ============= ============ Actual future prices and costs may be materially higher or lower than the prices and costs as of the date of any estimate. A decrease in price of $0.10 per Mcf for natural gas and $1.00 per barrel of oil would result in a decrease in the Company's December 31, 2005 present value of future net cash flows of approximately $3,792,200. No estimates of proved reserves comparable to those included herein have been included in reports to any federal agency other than the Securities and Exchange Commission. Volumes, Prices and Operating Expenses The following table presents information regarding the production volumes, average sales prices received and average production costs associated with the Company's sales of natural gas and oil for the periods indicated. For the Years Ended December 31, -------------------------------------------- 2005 2004 2003 ------------ ------------ ----------- Natural gas production (Mcf) 1,648,870 505,967 257,035 Average sales price per Mcf $8.16 $5.79 $4.69 Oil production (Bbl) 10,636 5,080 1,988 Average sales price per Bbl $56.91 $38.43 $28.52 Expenses per Mcfe: Lease operating $0.51 $1.19 $1.25 General and administrative $3.50 $7.81 $10.48 Depreciation, depletion and amortization $2.83 $2.06 $2.06 Development, Exploration and Acquisition Capital Expenditures During the years ended December 31, 2005 and 2004, we spent $50,069,968 and $23,462,908 in development and exploration activities, respectively. Additionally during 2005 we purchased a drilling rig for approximately $5,000,000. The expenditures during 2004 included a property acquisition for a net purchase price of approximately $2,400,000 and an acreage acquisition in the 23 Riverbend Area for 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 purchase price of the acquisition to approximately $2,575,000. As of December 31, 2005, the Company held working interests in 264,329 gross acres (165,577 net acres) located in Utah, Wyoming, California and Nevada. As of December 31, 2005, the Company held an interest in 42 gross (27.2 net to Gasco's interest) producing gas wells and 3 gross (1.3 net) shut-in gas wells located on these properties. The following table presents information regarding the Company's net costs incurred in the purchase of proved and unproved properties and in exploration and development activities: For the Years Ended December 31, -------------------------------------------------- 2005 2004 2003 -------------- ---------------- ------------------ Property acquisition costs: Unproved $ 410,062 $ 5,021,126 $ 667,557 Proved - 723,9012 -- Exploration costs 1,064,874 216,165 396,967 Development costs 48,595,032 17,501,716 4,218,902 ---------- ---------- ---------- Total including asset retirement obligation 50,069,968 23,462,908 5,283,426 ========== ========== ========= Total excluding asset retirement obligation $49,968,623 $23,398,559 $ 5,168,174 =========== =========== ========= Productive Gas Wells The following summarizes the Company's productive and shut-in gas wells as of December 31, 2005. Productive wells are producing wells and wells capable of production. Shut-in wells are wells that are capable of production but are currently not producing. Gross wells are the total number of wells in which the Company has an interest. Net wells are the sum of the Company's fractional interests owned in the gross wells. Productive Gas Wells Gross Net Producing gas wells 42 27.2 Shut-in gas wells 3 1.3 - --- 45 28.5 == ==== The Company operates all of the above producing wells and one of the shut-in wells. The remaining two shut-in wells are located in Sublette County Wyoming and were drilled and are operated by Burlington Oil & Gas, L.P. Oil and Gas Acreage The following table sets forth the undeveloped and developed leasehold acreage, by area, held by the Company as of December 31, 2005. Undeveloped acres are acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil and gas, regardless of 24 whether or not such acreage contains proved reserves. Developed acres are acres, which are spaced or assignable to productive wells. Gross acres are the total number of acres in which Gasco has a working interest. Net acres are the sum of Gasco's fractional interests owned in the gross acres. The table does not include acreage that the Company has a contractual right to acquire or to earn through drilling projects, or any other acreage for which the Company has not yet received leasehold assignments. In certain leases, the Company's ownership is not the same for all depths; therefore, the net acres in these leases are calculated using the greatest ownership interest at any depth. Generally this greater interest represents Gasco's ownership in the primary objective formation. Undeveloped Acres Developed Acres -------------------------- -------------------- Gross Net Gross Net Utah 122,641 73,413 1,640 1,058 Wyoming 90,112 42,702 160 81 Nevada 45,315 45,315 - - California 4,461 3,008 - - ----------- ------------ --------- -------- Total acres 262,529 164,438 1,800 1,139 =========== ============ ========= ======== The following table summarizes the gross and net undeveloped acres by area that will expire in each of the next three years. The Company's acreage positions are maintained by the payment of delay rentals or by the existence of a producing well on the acreage. Expiring in 2006 Expiring in 2007 Expiring in 2008 Gross Net Gross Net Gross Net Utah 1,424 978 1,574 886 640 120 Wyoming 8,993 4,836 4,644 3,628 1,876 399 California - - 357 268 160 120 ------- ----- ----- ----- ----- --- Total 10,417 5,814 6,575 4,782 2,676 639 ====== ===== ===== ===== ===== === As of December 31, 2005, approximately 79% of the acreage that Gasco holds is located on federal lands and approximately 19% of the acreage is located on state lands. It has been Gasco's experience that the permitting process related to the development of acreage on federal lands is more time consuming and expensive than the permitting process related to acreage on state lands. The Company has generally been able to obtain state permits within 30 days, while obtaining federal permits has taken several months or longer. Accordingly, if the development of the Company's acreage located on federal lands is delayed significantly by the permitting process, the Company may have to operate at a loss for an extended period of time. 25 Drilling Activity The following table sets forth the Company's drilling activity during the years ended December 31, 2005, 2004 and 2003. In the table, "gross" refers to the total wells in which we have a working interest, and "net" refers to gross wells multiplied by the Company's working interest. For the Year Ended December 31, ------------------------------------------------------------------------------- 2005 2004 2003 ------------------ ------------------------ ---------------------------- Gross Net Gross Net Gross Net Exploratory Wells: Productive - - - - - - Dry - - - - - - --- --- --- --- --- --- Total wells - - - - - - === === === === === === Development Wells: Productive 21 14.9 11 3.0 - - Dry - - - - - - -- ----- -- --- --- --- Total wells 21 14.9 11 3.0 - - == ===== == === === === Office Space The Company leases approximately 8,776 square feet of office space in Englewood, Colorado, under a lease, which terminates on May 31, 2010. The average rent for this space over the life of the lease is approximately $120,500 per year. The Company believes that this space will meet its needs for at least the next two years. ITEM 3 - LEGAL PROCEEDINGS None. ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS None. 26 PART II ITEM 5 - MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES The Company's common stock commenced trading on the OTC bulletin board on March 30, 2001, under the symbol "GASE.OB." On December 6, 2004, Gasco's common stock commenced trading as a listed security on the American Stock Exchange under the symbol "GSX." As of February 27, 2006, the Company had 103 record shareholders of its common stock. During the last two fiscal years, no cash dividends were declared on Gasco's common stock. The Company's management does not anticipate that dividends will be paid on its common stock in the near future. The following table sets forth, for the periods indicated, the high and low sales prices per share of the Company's common stock as reported on the OTC bulletin board for the periods indicated through December 5, 2004, and as reported on the American Stock Exchange from December 6, 2004 through December 31, 2005. High Low 2004 First Quarter $2.45 $1.15 Second Quarter 2.54 1.59 Third Quarter 3.45 1.78 Fourth Quarter 4.30 2.75 2005 First Quarter 4.25 2.95 Second Quarter 3.88 2.85 Third Quarter 6.91 3.57 Fourth Quarter 7.95 5.60 Equity Compensation Plans The table below provides information relating to the Company's equity compensation plans as of December 31, 2005. 27 Number of securities remaining available Number of securities Weighted-average for future issuance to be issued exercise price of under compensation Upon exercise of outstanding plans (excluding outstanding options, options, securities reflected Plan Category warrants and rights warrants and rights in first column) - ------------- ------------------- ------------------- ---------------- Equity compensation plans approved by security holders Stock option plan 5,259,167 $ 2.42 3,237,612(a) Restricted stock plan 844,550 N/A (b) 155,450 Equity compensation plans not approved by security holders 3,553,500 $ 2.10 (c) --------- ----------- Total 9,657,217 $ 2.29(d) 3,393,062 ========= ==== ========= (a) As of December 31 of each year, the number of shares of common stock issuable under our stock option plan automatically increases so that the number of shares of common stock issuable under the plan will be equal to 10% of the total number of shares of common stock outstanding on that date. (b) The restricted shares vest 20% on the first anniversary, 20% on the second anniversary and 60% on the third anniversary of the awards, provided the holder remains employed by the Company. (c) The equity compensation plan not approved by shareholders is comprised of individual common stock option agreements issued to directors, consultants and employees of the Company, as summarized below. The common stock options vest between zero and two years of the date of issue and expire during the period from 2006 through 2008. The exercise prices of these options range from $1.00 per share to $3.70 per share. Since these options are issued in individual compensation arrangements, there are no options available under any plan for future issuance. The material terms of these options are as follows: Options Issued to: Number of Options Exercise Price Vesting Dates Expiration Dates Employees 2,076,000 $1.00 - $3.15 2001 - 2003 2006 - 2008 Consultants 302,500 $1.80 - $3.70 2001 - 2003 2006 - 2008 Directors 1,175,000 $2.00 - $3.15 2001 - 2003 2006 - 2008 --------- Total Issued 3,553,500 ========= (d) Weighted average exercise price of options to purchase a total of 8,812,667 shares of common stock. 28 Securities Transactions The Company's securities transactions during the year ended December 31, 2005 that were not registered under the Securities Act of 1933 are described as follows: During 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 in accordance with the terms of such Preferred Stock. The issuance of these shares of common stock was exempt from registration under the Securities Act of 1933 pursuant to Section 3(a)(9) thereof. ITEM 6 - SELECTED FINANCIAL DATA The following table sets forth selected financial data, derived from the consolidated financial statements, regarding Gasco's financial position and results of operations as the dates indicated. All information for periods prior to March 30, 2001 represents the historical information of GPC because GPC was considered the acquiring entity for accounting purposes. As of and for the Year Ended December 31, 2005 2004 2003 2002 2001 ---- ---- ---- ---- ---- Summary of Operations Oil, gas and gathering revenue $15,479,566 $3,267,214 $1,263,443 $ 164,508 $ 36,850 General & administrative expense 5,987,019 4,191,978 2,819,675 5,080,287 4,326,065 Net loss (37,635) (4,205,830) (2,526,525) (5,649,682) (4,129,459) Net loss per share (0.00) (0.07) (0.07) (0.16) (0.63) As of and for the Year Ended December 31, 2005 2004 2003 2002 2001 ---- ---- ---- ---- ---- Balance Sheet Working capital (deficit) $86,078,958 $52,719,245 $1,192,246 $(2,857,539) $11,860,584 Cash and cash equivalents 62,661,368 25,717,081 3,081,109 2,089,062 12,296,585 Oil and gas properties, net 100,334,852 50,820,383 28,470,917 24,760,149 9,152,740 Total assets 201,199,972 117,368,168 33,059,179 27,505,501 21,658,525 Long-term obligations 65,302,674 65,108,566 2,483,084 - - Stockholders' equity 127,440,160 46,213,198 27,382,083 22,014,265 21,065,425 ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION Forward Looking Statements Please refer to the section entitled "Cautionary Statement Regarding Forward Looking Statements" under Item 1. For a discussion of factors which could affect the outcome of forward looking statements used by the Company. 29 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 business strategy is to enhance shareholder value by using technologies new to a specific area to generate and develop high-potential exploitation resources 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 those leases. The Company's corporate strategy is to grow through drilling projects. The Company has been focusing its drilling efforts in the Riverbend Project located in the Uinta Basin of northeastern Utah. The higher oil and gas prices during 2004 and 2005 due to factors such as inventory levels of gas in storage, extreme weather in parts of the country and increasing 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 wells in the Riverbend Project tend to have multiple productive zones. The increased drilling activity resulting from the higher oil and gas prices has decreased the availability of drilling rigs and experienced personnel in this area and may continue to do so in the future. The Company also continues to incur higher drilling and operating costs resulting from the increased fuel and steel costs and from the increased drilling activity in this area. Recent Developments Gasco 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 included spudding two additional wells, initial completion operations on two wells, and increased costs associated with the Company's drilling program. During 2005 we spudded 21 gross wells (14.9 net) and reached total depth on 20 gross wells (13.7 net). Initial completion operations were conducted on 21 wells and 12 well bores were re-entered to complete behind-pipe pay. 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 2006. During 2005 the Company had three rigs operating in its Riverbend Project. We converted two of the three rigs currently drilling for us from well-to-well contracts to two-year term contracts. The third rig will continue to operate on a well-to-well basis. During December 2005, Gasco purchased a rig for approximately $5,000,000. Gasco entered into a one-year drilling contract with an unrelated third party who will operate the rig. The operator may buy the rig from Gasco at the fair market value of the rig within three years of when the rig is delivered. This rig is scheduled to be moved on location in our Riverbend Project to begin drilling early in the second quarter of 2006. With the addition of this rig, Gasco will have four rigs drilling in the Riverbend Project during most of 2006. Also, during December 2005, we entered into a three-year contract for a new-build rig to be delivered in December 2006. In connection with this contract we provided the rig owner a letter of credit from our bank for 30 $6,564,000. The cash collateral for this letter of credit is reflected as a restricted investment in the accompanying financial statements. On November 23, 2005, we closed a public offering of 12,500,000 shares of common stock at a price to the public of $6.50 per share. We also granted the underwriters a 30-day option to purchase up to 1,875,000 additional shares of our common stock solely to cover over-allotments. Pursuant to this option, the underwriters purchased an additional 439,400 shares of common stock on December 6, 2005. The net proceeds from this offering, after underwriting discount and offering costs were $79,418,386. We expect to use these proceeds to fund capital expenditures for the development and exploration of our oil and natural gas properties and the development ofassociated infrastructure, working capital and general corporate purposes. The Board of Directors of Gasco approved a budget of $80 million for our 2006 capital expenditure program. The program will primarily cover the drilling and completion of approximately 32 gross wells (15 net wells) on our Riverbend Project and the drilling and completion of up to three wells in Wyoming. The budget also includes expenditures for the installation of associated pipeline infrastructure, distribution facilities and geophysical operations. In implementing our planned increase in drilling activity we have encountered difficulties in obtaining additional drilling supplies and services as well as experienced personnel, which may reduce the number of wells the Company is able to drill during 2006. The Company anticipates an overall increase in its salary expense because it will have to hire additional employees to manage the workload associated with its operational plan for 2006. Management believes it has sufficient capital for its 2006 operational budget, but will need to raise additional capital for its capital budget in 2007. The Company will consider several options for raising additional funds such as entering into a revolving line of credit, selling securities, selling assets or farm-outs or similar type arrangements. Any financing obtained through the sale of Gasco equity will likely result in substantial dilution to the Company's stockholders. The following table presents the Company's reserve information as of December 31 of each of last three years and production information for each of the three years ended December 31, 2005. The Mcfe calculations assume a conversion of 6 Mcf's for each Bbl of oil. For the Years Ended December 31, ---------------------------------------------------- 2005 2004 2003 ------------- --------------- --------------- Natural gas production (Mcf) 1,648,870 505,967 257,035 Average sales price per Mcf $8.16 $5.79 $4.69 Year-end proved gas reserves (Mcf) 74,455,128 39,700,156 13,601,003 Oil production (Bbl) 10,636 5,080 1,988 Average sales price per Bbl $56.91 $38.43 $28.52 Year-end proved oil reserves (Bbl) 377,288 274,074 100,987 Production (Mcfe) 1,712,686 536,447 268,963 Year-end proved reserves (Mcfe) 76,718,856 41,344,600 14,206,925 31 The Company's oil and gas production increased by approximately 219% during 2005 as compared with 2004 primarily due to the Company's drilling of 21 gross (14.9 net) wells during 2005. During 2005, on a combined basis, the oil and gas reserve quantities increased by approximately 86% primarily due to reserve additions of 122% which were partially offset by annual production of 4% and revisions of previous estimates of 32%. The majority of the revisions of previous estimates were a result of the following: - Four locations previously classified as proved undeveloped were omitted from the 2005 reserve report because these locations required a higher capital investment than originally estimated due to drilling and completion problems and due to the lack of historical data related to recent completions and recompletions in this area. - Six locations previously classified as proved undeveloped were omitted from the 2005 reserve report because recent drilling activity indicates that these locations may be outside of or on the edge of a previously identified zone. - Two proved developed non-producing completions significantly underperformed previous forecasts. During 2004, the Company's oil and gas production increased by approximately 99% as compared with 2003 primarily due to our 2004 drilling projects and working interest acquisitions. During 2004, on a combined basis, the oil and gas reserve quantities increased by approximately 191% primarily due to reserve additions of 196% and purchases of reserves of 56% partially offset by production of 4%, property sales of 21% and revisions of previous estimates of 36%. The previous estimate revisions relate to the write down of the reserves related to two wells and their offset locations resulting from scale deposits in the wellbores. Liquidity and Capital Resources The following table summarizes the Company's sources and uses of cash for each of the three years ended December 31, 2005, 2004 and 2003. For the Year Ended December 31, ---------------------------------------------- 2005 2004 2003 ---- ---- ---- Net cash provided by (used in) operations $ 2,135,032 $ (905,369) $ (2,191,914) Net cash used in investing activities (45,851,527) (58,400,053) (5,286,690) Net cash provided by financing activities 80,660,782 81,941,394 8,470,651 Net cash flow 36,944,287 22,635,972 992,047 The increase in cash provided by operations from 2004 to 2005 is primarily due to a 219% increase in oil and gas production, a 41% increase in gas prices and a 48% increase in oil prices. The production increase is due to the drilling activity during 2005 as described above. The decrease in cash used in operations from 2003 to 2004 was primarily due to the increase in revenue resulting from a 99% increase in oil and gas production due to the Company's drilling activity and the acquisition of additional working interests in six wells during 2004, partially offset by a decrease in the changes in operating assets and liabilities primarily due to the timing of the Company's operational activity. 32 The Company's investing activities during the three years ended December 31, 2005 related primarily to the Company's development and exploration activities and the purchase of a drilling rig. During 2004, we also completed acquisitions of acreage and additional working interests in producing wells for approximately $5,800,000. We had sales proceeds of $828,102 during 2005 which represented the sale of acreage to an unrelated entity. Our sales proceeds during 2004 represented a disposition of net profits interests in 8 wells in the Riverbend area for $4,463,161. We also invested $27,000,000 in short-term investments during 2004 and sold $12,000,000 of these investments during 2005. The remaining investing activity during 2005, 2004 and 2003 consisted of changes in our restricted investments. Historically, the Company has relied on the sale of equity capital and farm-outs and other similar types of transactions to fund working capital, the acquisition of its prospects and its drilling and development activities. The financing activities in each of the years presented is primarily comprised of the net proceeds from the sale of equity in the Company, as further described below. On November 23, 2005, we closed a public offering of 12,500,000 shares of common stock at a price to the public of $6.50 per share. We also granted the underwriters a 30-day option to purchase up to 1,875,000 additional shares of our common stock solely to cover over-allotments. Pursuant to this option, the underwriters purchased an additional 439,400 shares of common stock on December 6, 2005. The net proceeds from this offering, after underwriting discount and offering costs were $79,418,386. We expect to use these proceeds to fund capital expenditures for the development and exploration of our oil and natural gas properties and the development of associated infrastructure, working capital and general corporate purposes. During 2005, 643,083 options to purchase Gasco common stock were exercised for proceeds of $1,275,743. During 2004, the Company completed the sale through a private placement of 14,333,334 shares of its common stock to a group of accredited investors at a price of $1.50 per share, receiving net proceeds of $20,070,000 and closed the private placement of $65,000,000 in aggregate principal amount of its 5.50% Convertible Senior Notes due 2011, receiving net proceeds of $61,793,000. During 2004, 33,336 options to purchase Gasco common stock were exercised for proceeds of $33,336. During 2003 the Company closed the sale of $2,500,000 of 8% Convertible Debentures in a private placement, sold 11,052 shares of Series B Convertible Preferred Stock to a group of accredited investors, including members of Gasco's management for $440 per share resulting in net proceeds of approximately $4,797,000 and completed the sale through a private placement of 4,788,436 shares of its common stock to a group of accredited previous investors at a selling price of $0.58 per common share for net proceeds of approximately $2,765,000. 33 Capital Budget The Board of Directors of Gasco approved a budget of $80 million for our 2006 capital expenditure program. The program will primarily cover the drilling and completion of approximately 32 gross wells (15 net wells) on our Riverbend Project and the drilling and completion of up to three wells in Wyoming. The budget also includes expenditures for the installation of associated pipeline infrastructure, distribution facilities and geophysical operations. This budget will be funded primarily from cash on hand and the proceeds from our November stock offering described above. Management believes it has sufficient capital for its 2006 operational budget, but may need to raise additional capital for its capital budget in 2007. The Company may consider several options for raising additional funds such as entering into a revolving line of credit, selling securities, selling assets or farm-outs or similar type arrangements. Any financing obtained through the sale of Gasco equity will likely result in substantial dilution to the Company's stockholders. Schedule of Contractual Obligations The following table summarizes the Company's obligations and commitments to make future payments under its notes payable, operating leases, employment contracts, consulting agreement and service contracts for the periods specified as of December 31, 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 20,605,903 3,575,000 7,150,000 7,150,000 2,730,903 Drilling Rig Contracts * 54,514,375 17,542,625 29,306,750 7,665,000 - Operating Lease - office space 564,579 105,844 251,858 206,877 - Employment Contracts 509,167 470,000 39,167 - - Consulting Agreements 253,000 243,000 10,000 - - ----------- ---------- ---------- ----------- ---------- Total Contractual Cash Obligations $141,447,024 $21,936,469 $36,757,775 $15,021,877 $67,730,903 ============ =========== =========== =========== =========== * The three year drilling contract for the new-build rig contains a provision for the Company to terminate the contract for $12,000 per day for the number days remaining in the original contract. 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. 34 Critical Accounting Policies and Estimates The preparation of the Company's consolidated financial statements in conformity with generally accepted accounting principles in the United States requires management to make assumptions and estimates that affect the reported amounts of assets, liabilities, revenues and expenses as well as the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The following is a summary of the significant accounting policies and related estimates that affect the Company's financial disclosures. Oil and Gas 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 would be 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 five 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 including developed producing, developed non-producing and undeveloped. As the Company's wells are produced over time and 35 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. For example a decrease in price of $0.10 per Mcf for natural gas and $1.00 per barrel of oil would result in a decrease in the Company's December 31, 2005 present value of future net cash flows of approximately $3,792,200. In addition, the Company may adjust estimates of proved reserves to reflect production history, acquisitions, divestitures, ownership interest revisions, 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. Impairment of Long-lived Assets The cost of the Company's unproved properties is withheld from the depletion base as described above, until such a time as the properties are either developed or abandoned. These properties are reviewed periodically for possible impairment. During 2003, the Company's management reviewed the unproved property located within the state of Wyoming and determined that it would not be developing some of the acres that were not considered to be prospective. As a result, the Company estimated the value of these acres for the purpose of recording the related impairment. The impairment was estimated by calculating a per acre value from the total unproved costs incurred for the Wyoming acreage divided by the total net acres owned by the Company. This per acre estimate was applied to the acres that the Company did not plan to develop to calculate the impairment. As a result, $1,725,000 of costs associated with this acreage was reclassified into the full cost pool during the year ended December 31, 2003. During the year ended December 31, 2005, approximately $5,300,000 of unproved lease costs related primarily to expiring acreage in Wyoming was reclassified to proved property. A change in the estimated value of the acreage could have a material impact on the total of the impairment recorded by the Company. 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. 36 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. For the Year Ended December 31, -------------------------------------------- 2005 2004 2003 ---- ---- ---- Natural gas production (Mcf) 1,648,870 505,967 257,035 Average sales price per Mcf $ 8.16 $ 5.79 $ 4.69 Oil production (Bbl) 10,636 5,080 1,988 Average sales price per Bbl $56.91 $38.43 $28.52 2005 Compared to 2004 Oil and gas revenue increased $10,944,419 during 2005 compared with 2004 due to an increase in oil and gas production of 5,556 bbls and 1,142,903 Mcf combined with an increase in the average oil and gas prices of $18.48 per bbl and $2.37 per Mcf during 2005. The $10,944,419 increase in oil and gas revenue during 2005 is comprised of $9,650,353 related to the production increase and $1,294,066 related to the price increase. The production increase is due to the Company's drilling, completion and recompletion activity during 2004 and 2005 and is partially offset by the production decrease 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 all wells. The Company recognized gathering income of $1,411,259 and gathering expense of $1,166,841 during 2005 which represents the income earned from third party gas gathering and compression and expenses incurred from the Riverbend area pipeline that was constructed by the Company during 2004. The increase in this revenue and expense from 2004 is due to the full year of activity during 2005 as well as the increased production as described above. Interest income increased $1,058,858 during 2005 compared 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 and the proceeds from the common stock offering during November 2005. 37 Lease operating expense increased $232,326 during 2005 compared with 2004 primarily due to the increased number of producing wells during 2005. Depletion, depreciation and amortization expense during 2005 is comprised of $4,772,000 of depletion expense related to the Company's proved oil and gas properties, $57,403 of depreciation expense related to the Company's equipment, furniture, fixtures and other assets and $14,036 of accretion expense related the Company's asset retirement obligation. The corresponding expense during 2004 consists of $1,025,100 of depletion expense, $60,812 of depreciation expense and $16,663 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 $1,795,041 during 2005 as compared with 2004, primarily due to the Company's increased operational activity. The increase in these expenses is comprised of approximately $855,000 in salary expense and consulting fees associated with our increased operational activity, $355,000 in fees associated with the Company's audit of internal controls as required under the Sarbanes Oxley Act of 2002 and $525,000 in stock based compensation primarily related to the Company's restricted stock issuance and the issuance of stock options to consultants. The remaining increase in general and administrative expenses is due to the fluctuation in numerous other expenses, none of which are individually significant. 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 and interest on the Convertible Notes for approximately two months. 2004 Compared to 2003 Oil and gas revenue increased $1,860,445 during 2004 compared with 2003 due to an increase in gas production of 248,932 Mcf and an increase in oil production of 3,092 bbls during 2004 combined with an increase in the average gas and oil prices of $1.10 per Mcf and $9.91 per bbl during 2004. The $1,860,445 increase in oil and gas revenue during 2004 is comprised of $1,558,355 related to the production increase and $302,090 related to the price increase. The increase in production is primarily due to the Company's 2004 drilling and recompletion activity as well as the acquisition of additional working interests in six wells during March 2004. The gathering income of $143,326 during the year ended December 31, 2004 represents the income earned from the Riverbend area pipeline that was constructed by the Company during 2004. Interest income increased $313,014 from 2003 to 2004 primarily due to higher average cash and cash equivalent and short-term investment balances during 2004 relating primarily to proceeds from the Company's $65,000,000 Convertible Note issuance during October 2004 and its $21,500,000 common stock offering during February 2004. 38 General and administrative expense increased by $1,372,303 during 2004 as compared with 2003, primarily due to the Company's increased operational activity. The increase in these expenses is comprised of approximately $305,000 in salary expense due to the hiring of additional full-time employees and employee and officer bonuses, approximately $280,000 in stock based compensation primarily related to the Company's restricted stock issuance, approximately $215,000 related to increased shareholder communication due to the Company's expanded operational activity during 2004, approximately $245,000 in consulting expenses due to the increased operational activity, approximately $185,000 in audit and legal fees related to the property and financing transactions during the year and approximately $140,000 of increased administrative expenses related to the operations of the Company's corporate office resulting from the increased operational activity and the increase number of consultants and employees during 2004. The remaining increase in general and administrative expenses is due to the fluctuation in numerous other expenses, none of which are individually significant. Lease operating expense increased by $300,989, during 2004, primarily due to increased operating costs and production taxes relating to the increased production discussed above. Gathering operation expense during 2004 relates to the operations of the Company's pipeline in the Riverbend area that was constructed by the Company during 2004. Depletion, depreciation and amortization expense during 2004 is comprised of $1,025,100 of depletion expense related to the Company's proved oil and gas properties, $60,812 of depreciation expense related to the Company's equipment, furniture, fixtures and other assets and $16,663 of accretion expense related the Company's asset retirement obligation. The corresponding expense during 2003 consists of $480,000 of depletion expense, $61,128 of depreciation expense and $11,795 of accretion expense. The increase in depletion expense during 2004 as compared with 2003 is due primarily to the increase in production resulting from the Company's increased drilling and completion activity as well as the property acquisition discussed above. Interest expense during 2004 consisted of interest expense related to the Company's outstanding Convertible Notes which were issued on October 20, 2004 and interest expense related to the Company's outstanding Debentures that were converted into common stock in October 2004. The interest expense during 2003 consisted of the interest incurred on an outstanding note payable that was repaid during February 2004 as well as interest on the Company's outstanding Debentures. 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. 39 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 is currently evaluating the impact of this new standard and estimates that the adoption SFAS No. 123(R) will have an effect on the financial statements similar to the pro-forma effects reported in Note 2 of the accompanying financial statements. 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 March 2005, the FASB issued Interpretation (FIN) No. 47, "Accounting for Conditional Asset Retirement Obligations -- An Interpretation of SFAS No. 143", which clarifies the term "conditional asset retirement obligation" used in SFAS No. 143, "Accounting for Asset Retirement Obligations", and specifically when an entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. The adoption did not have an impact on the company's financial statements. 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", which replaces Accounting Principles Board Opinion No. 20, Accounting Changes and SFAS No. 3. SFAS 154 provides guidance on the accounting for and reporting of accounting changes and error corrections. It establishes retrospective application, or the latest practicable date, as the required method for reporting a change in accounting principle and the reporting of a 40 correction of an error. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not expect that the adoption of SFAS No. 154 will have an impact on the Company's financial statements. Off Balance Sheet Arrangements The Company has no off balance sheet arrangements. ITEM 7A - 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. The Company does not have any obligations that are subject to variable rates of interest. 41 ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA INDEX TO FINANCIAL STATEMENTS Reports of Independent Registered Public Accounting Firms 43-44 Consolidated Balance Sheets at December 31, 2005 and 2004 45-46 Consolidated Statements of Operations for the Years Ended December 31, 2005, 2004 and 2003 47 Consolidated Statements of Stockholders' Equity for the Years Ended December 31, 2005, 2004 and 2003 48 Consolidated Statements of Cash Flows for the Years Ended December 31, 2005, 2004 and 2003 49 Notes to Consolidated Financial Statements 50-81 42 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Stockholders of Gasco Energy, Inc.: We have audited the consolidated balance sheets of Gasco Energy, Inc. and subsidiaries (the "Company") as of December 31, 2005 and 2004, and the related consolidated statements of operations, stockholders' equity and cash flows for the years ended December 31, 2005 and 2004. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provided a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2005 and 2004, and the results of their operations and their cash flows for the years ended December 31, 2005 and 2004, in conformity with U.S. generally accepted accounting principles. We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of the Company's and subsidiaries' internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 1, 2006 expressed an unqualified opinion on management's assessment of the effectiveness of the Company's internal control over financial reporting and an unqualified opinion on the effectiveness of the Company's internal control over financial reporting. /s/ Hein & Associates LLP Denver, Colorado March 1, 2006 43 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors and Stockholders of Gasco Energy, Inc.: We have audited the accompanying consolidated statements of operations, stockholders' equity, and cash flows of Gasco Energy, Inc. (the "Company") and its subsidiaries for the year ended December 31, 2003. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, such consolidated financial statements present fairly, in all material respects, the results of operations and cash flows of the Company for the year ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America. As discussed in Note 2 to the consolidated financial statements, in 2003 the Company adopted Statement of Financial Accounting Standards No. 143, "Accounting for Asset Retirement Obligations." /s/ DELOITTE & TOUCHE LLP Denver, Colorado March 25, 2004 44 GASCO ENERGY, INC. CONSOLIDATED BALANCE SHEETS December 31, ------------------------------------ 2005 2004 ASSETS CURRENT ASSETS Cash and cash equivalents $62,661,368 $25,717,081 Restricted investment 10,139,000 3,535,055 Short-term investments 15,000,000 27,000,000 Accounts receivable Joint interest billings 1,792,038 429,779 Revenue 3,115,154 615,265 Inventory 1,182,982 1,009,914 Prepaid expenses 645,554 458,555 ----------- ----------- Total 94,536,096 58,765,649 ----------- ---------- PROPERTY, PLANT AND EQUIPMENT, at cost Oil and gas properties (full cost method) Proved mineral interests 83,972,300 29,811,483 Unproved mineral interests 13,323,712 18,449,330 Gathering assets 4,831,050 2,469,580 Equipment 5,148,388 89,900 Furniture, fixtures and other 175,607 158,590 ----------- ---------- Total 107,451,057 50,978,883 ----------- ---------- Less accumulated depreciation, depletion and amortization (6,986,662) (2,247,032) ----------- ----------- Total 100,464,395 48,731,851 ------------ ---------- NON-CURRENT ASSETS Restricted investment 3,565,020 6,778,040 Deferred financing costs 2,634,461 3,092,628 --------- --------- 6,199,481 9,870,668 --------- --------- TOTAL ASSETS $ 201,199,972 $ 117,368,168 ============= ============= The accompanying notes are an integral part of the consolidated financial statements. 45 GASCO ENERGY, INC. CONSOLIDATED BALANCE SHEETS (continued) December 31, ------------------------------------- 2005 2004 LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $ 907,772 $ 1,447,149 Revenue payable 1,658,141 334,765 Advances from joint interest owners 2,476,080 891,999 Accrued interest 844,098 695,139 Accrued expenses 2,571,047 2,677,352 ---------- ---------- Total 8,457,138 6,046,404 ---------- --------- NONCURRENT LIABILITIES 5.5% Convertible Senior Notes 65,000,000 65,000,000 Asset retirement obligation 223,947 108,566 Deferred rent expense 78,727 - ---------- ---------- Total 65,302,674 65,108,566 ---------- ---------- COMMITMENTS AND CONTINGENCIES (NOTES 5, 13, 14) 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; 85,041,492 shares issued and 84,967,792 outstanding in 2005; 70,590,909 shares issued and 70,517,209 shares outstanding in 2004 8,504 7,059 Additional paid in capital 157,540,755 76,346,463 Deferred compensation (443,579) (512,440) Accumulated deficit (29,535,226) (29,497,591) Less cost of treasury stock of 73,700 common shares (130,295) (130,295) ------------ ----------- Total 127,440,160 46,213,198 ------------ ---------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 201,199,972 $ 117,368,168 =============- ============= The accompanying notes are an integral part of the consolidated financial statements. 46 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF OPERATIONS For the Year Ended December 31, ------------------------------------------------- 2005 2004 2003 REVENUES Gas $ 13,462,977 $ 2,928,689 $ 1,206,741 Oil 605,330 195,199 56,702 Gathering 1,411,259 143,326 - Interest income 1,383,859 325,001 11,987 ---------- --------- --------- Total 16,863,425 3,592,215 1,275,430 ---------- --------- --------- OPERATING EXPENSES Lease operating 870,593 638,267 337,278 Gathering operations 1,166,841 267,450 - Depletion, depreciation, amortization and asset retirement liability accretion 4,843,439 1,102,575 552,923 General and administrative 5,987,019 4,191,978 2,819,675 Interest expense 4,033,168 1,597,775 82,392 ---------- --------- --------- Total 16,901,060 7,798,045 3,792,268 ---------- --------- --------- LOSS BEFORE CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE (37,635) (4,205,830) (2,516,838) CUMULATIVE EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE - - (9,687) ----------- ---------- --------- NET LOSS (37,635) (4,205,830) (2,526,525) Preferred stock dividends (33,347) (140,853) (304,172) ---------- ----------- ----------- NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (70,982) $ (4,346,683) $ (2,830,697) =========== ============= ============= PER COMMON SHARE DATA - BASIC AND DILUTED: Loss before cumulative effect of change in accounting principle $ (0.00) $ (0.07) $ (0.07) Cumulative effect of change in accounting principle - - - --------- -------- ------ NET LOSS PER COMMON SHARE - BASIC AND DILUTED $ (0.00) $ (0.07) $ (0.07) ========= ========= ========= WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED 72,152,977 63,194,223 41,262,778 ============= ============= =========== The accompanying notes are an integral part of the consolidated financial statements. 47 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY Additional Preferred Stock Common Stock Paid in Deferred Accumulated Treasury Shares Value Shares Value Capital Compensation Deficit Stock Total Balance, December 31, 2002 - - 40,362,500 $ 4,036 $ 44,958,593 $ (52,833) $ (22,765,236) $ (130,295) $ 22,014,265 Issuance of preferred stock 11,052 $ 11 4,797,398 4,797,409 Issuance of common stock 4,888,436 490 2,808,719 2,809,209 Issuance of restricted stock 425,000 42 250,708 (221,250) 29,500 Amortization of deferred compensation 94,317 94,317 Beneficial conversion feature 166,667 166,667 Dividends paid 682 1 (4,092) (4,091) Net loss (2,526,525) (2,526,525) Other 1,332 - - - 1,332 ----- ---- ---------- ------ ------- --------- ----------- -------- ----------- Balance December 31, 2003 11,734 12 45,675,936 4,568 52,979,325 (179,766) (25,291,761) (130,295) 27,382,083 Conversion of preferred shares to common shares (9,479) (10) 5,958,226 596 (586) - Issuance of common stock 14,714,787 1,472 20,786,130 (748,157) 20,039,445 Conversion of Convertible Debentures 4,166,665 416 2,503,376 2,503,792 Exercise of common stock options 33,336 3 33,333 33,336 Amortization of deferred compensation 415,483 415,483 Proceeds from 16b violation 106,858 106,858 Dividends paid 41,959 4 (61,973) (61,969) Net loss - - - - - - (4,205,830) (4,205,830) ---- --- -------- ---- ---------- -------- ---------- ------- ----------- Balance December 31, 2004 2,255 2 70,590,909 7,059 76,346,463 (512,440) (29,497,591) (130,295) 46,213,198 Issuance of common stock 12,929,516 1,293 79,449,446 (172,773) 79,277,966 Conversion of preferred shares to common shares (1,492) (1) 937,827 94 (93) - Exercise of common stock options 583,240 58 1,275,685 1,275,743 Amortization of deferred compensation 502,601 241,634 744,235 Dividends paid (33,347) (33,347) Net loss (37,635) (37,635) ----- ------ ---------- ------ --------- -------- ----------- ------- ---------- Balance December 31, 2005 763 $ 1 85,041,492 $ 8,504 $157,540,755 $(443,579) $ (29,535,226) $ (130,295) $ 127,440,160 === ==== ========== ======= ============ ========== ============== =========== ============= The accompanying notes are an integral part of the consolidated financial statements. 48 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS For the Years Ended December 31, ------------------------------------------------- 2005 2004 2003 CASH FLOWS FROM OPERATING ACTIVITIES Net loss $ (37,635) $(4,205,830) $(2,526,525) Adjustment to reconcile net loss to net cash used in operating activities Depreciation, depletion and impairment expense 4,829,403 1,085,912 541,128 Accretion of asset retirement obligation 14,036 16,663 11,795 Stock compensation 744,235 415,483 94,317 Non-cash rent expense 48,727 Landlord incentive payment 30,000 Amortization of beneficial conversion feature - 161,514 6,945 Amortization of deferred financing costs 458,167 294,993 7,758 Cumulative effect of change in accounting principle - - 9,687 Changes in operating assets and liabilities: Accounts receivable (3,862,148) (545,681) (403,219) Inventory (173,068) (1,009,914) - Prepaid expenses (186,999) 59,992 (320,059) Accounts payable (679,797) (600,723) 164,303 Revenue payable 1,323,376 91,252 185,215 Advances from joint interest owners 1,584,081 891,999 - Accrued interest 148,959 695,139 - Accrued expenses (2,106,305) 1,743,832 36,741 ----------- ---------- --------- Net cash provided by (used in) operating activities 2,135,032 (905,369) (2,191,914) --------- ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for acquisitions, development and exploration 55,181,914) (25,736,066) (5,283,426) Cash paid for furniture, fixtures and other (106,790) (64,053) (3,264) Proceeds from property sales 828,102 4,463,161 - Investment in short-term investments - (27,000,000) - Proceeds from the sale of short term investments 12,000,000 - - Cash designated as restricted (6,816,967) (10,313,095) (250,000) Cash undesignated as restricted 3,426,042 250,000 250,000 ----------- ----------- ----------- Net cash used in investing activities (45,851,527) (58,400,053) (5,286,690) ----------- ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from sale of common stock 79,693,764 21,500,001 2,777,292 Issuance of convertible notes - 65,000,000 - Exercise of options to purchase common stock 1,275,743 33,336 - Cash paid for offering costs (275,378) (4,636,828) (266,721) Preferred dividends (33,347) (61,973) (4,092) Proceeds from sale of preferred stock - - 4,862,840 Proceeds from sale of convertible debentures - - 2,500,000 Repayment of note payable - - (1,400,000) Proceeds from 16b violation - 106,858 1,332 ---------- ---------- --------- Net cash provided by financing activities 80,660,782 81,941,394 8,470,651 ---------- ---------- --------- NET INCREASE IN CASH AND CASH EQUIVALENTS 36,944,287 22,635,972 992,047 CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 25,717,081 3,081,109 2,089,062 ---------- ----------- --------- END OF PERIOD $62,661,368 $25,717,081 $ 3,081,109 =========== =========== =========== The accompanying notes are an integral part of the consolidated financial statements. 49 GASCO ENERGY INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2005, 2004 AND 2003 NOTE 1 - ORGANIZATION Gasco Energy, Inc. ("Gasco" or the "Company") is an independent energy company engaged in the exploration, development, and acquisition and production of crude oil and natural gas in the western United States. "Our", "we", and "us" as used herein also refer to Gasco Energy, Inc. NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying consolidated financial statements include Gasco and its wholly owned subsidiaries. All significant intercompany transactions have been eliminated. Cash and Cash Equivalents All highly liquid investments purchased with an initial maturity of three months or less are considered to be cash equivalents. Restricted Investment The restricted investment balance as of December 31, 2005 is comprised of $7,140,020 invested in U.S. government securities in an amount sufficient to provide for the payment of four semi-annual scheduled interest payments on the Company's outstanding 5.5% Convertible Notes ("Notes"), as further described in Note 8, and $6,564,000 of cash invested in cash equivalents as collateral for a one year letter of credit. The letter of credit was obtained in connection with one of the Company's long-term rig contracts. The current portion of restricted investment represents the interest payments that are due within one year and the collateral for the letter of credit. 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. The restricted cash balance at December 31, 2004 consisted of funds invested in U.S. government securities that provided for payment of six interest payments on the Company's outstanding Notes. 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 50 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. Inventory Inventory consists of pipe and tubular goods intended to be used in the Company's oil and gas operations, and is stated at the lower of cost or market using the average cost valuation method. Property, Plant and Equipment The Company follows the full cost method of accounting whereby all costs related to the acquisition and development of oil and gas properties are capitalized into a single cost center ("full cost pool"). Such costs include lease acquisition costs, geological and geophysical expenses, overhead directly related to exploration and development activities and costs of drilling both productive and non-productive wells. Proceeds from property sales are generally credited to the full cost pool without gain or loss recognition unless such a sale would significantly alter the relationship between capitalized costs and the proved reserves attributable to these costs. A significant alteration would typically involve a sale of 25% or more of the proved reserves related to a single full cost pool. Depletion of exploration and development costs and depreciation of production equipment is computed using the units of production method based upon estimated proved oil and gas reserves. The costs of unproved properties are withheld from the depletion base until such time as they are either developed or abandoned. The properties are reviewed periodically for impairment. Total well costs are transferred to the depletable pool even when multiple targeted zones have not been fully evaluated. For depletion and depreciation purposes, relative volumes of oil and gas production and reserves are converted at the energy equivalent rate of six thousand cubic feet of natural gas to one barrel of crude oil. Under the full cost method of accounting, capitalized oil and gas property costs less accumulated depletion and net of deferred income taxes may not exceed an amount equal to the present value, discounted at 10%, of estimated future net revenues from proved oil and gas reserves plus the cost, or estimated fair value, if lower of unproved properties. Should capitalized costs exceed this ceiling, an impairment is recognized. The present value of estimated future net revenues is computed by applying current prices of oil and gas to estimated future production of proved oil and gas reserves as of period-end, less estimated future expenditures to be incurred in developing and producing the proved reserves assuming the continuation of existing economic conditions. During December 2005, Gasco purchased a drilling rig for approximately $5,000,000. The rig and the other oil and gas equipment owned by the Company is depreciated using the straight-line method over the useful life of the equipment. 51 Gathering Assets Gathering assets are comprised of the costs associated with the construction of the Company's pipeline and gathering system located in the Riverbend area of Utah. These assets are being depreciated on a units of production method based upon estimated proved oil and gas reserves of the wells that are expected to flow through the gathering system. Impairment of Long-lived Assets The Company's unproved properties are evaluated periodically for the possibility of potential impairment. During the year ended December 31, 2005 approximately $5,300,000 of unproved lease costs related primarily to expiring acreage in Wyoming was reclassified to proved property. Other than oil and gas properties and a drilling rig, the Company has no other long-lived assets and to date has not recognized any impairment losses. Deferred Financing Costs Deferred financing costs consist of the costs associated with the Company's issuance of $65,000,000 of Notes during October 2004, as further described in Note 8. These costs are being amortized over the seven-year life of the Notes. The Company recorded amortization expense of $458,167 and $294,993 related to these costs during the years ended December 31, 2005 and 2004, respectively. Asset Retirement Obligation The Company follows SFAS No. 143, "Accounting for Asset Retirement Obligations, " which requires 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 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 Company adopted this statement as of January 1, 2003 and recorded a net asset of $139,247, a related liability of $148,934 (using a 9% discount rate and a 2% inflation rate) and a cumulative effect of change in accounting principle on prior years of $9,687. The information below reconciles the value of the asset retirement obligation for the periods presented. 52 Year Ended December 31, 2005 2004 Balance beginning of period $108,566 $142,806 Liabilities incurred 123,190 29,394 Liabilities settled (21,845) (25,188) Revisions in estimated cash flows - (55,109) Accretion expense 14,036 16,663 --------- --------- Balance end of period $ 223,947 $ 108,566 ========== ========= The revisions in estimated cash flows during 2004 was primarily the result of the Company's decision to revise the life of the producing wells from twenty years to thirty years based upon the drilling and production results in the area. Revenue Recognition The Company records revenues from the sales of natural gas and crude oil recognized as income when the production is produced and sold. The Company may have an interest with other producers in certain properties, in which case 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 at December 31, 2004 and 2005 were not significant. Computation of Net Loss per Share Basic net loss per share is computed by dividing net loss attributable to the common stockholders by the weighted average number of common shares outstanding during the reporting period. The shares of restricted common stock granted to certain officers, directors and employees of the Company are included in the computation only after the shares become fully vested. Diluted net income per common share includes the potential dilution that could occur upon exercise of the options to acquire common stock computed using the treasury stock method which assumes that the increase in the number of shares is reduced by the number of shares which could have been repurchased by the Company with the proceeds from the exercise of the options (which were assumed to have been made at the average market price of the common shares during the reporting period). The Series B Convertible Preferred Stock ("Preferred Stock"), the 5.5% Convertible Senior Notes due 2001 and the outstanding common stock options have not been included in the computation of diluted net loss per share during all periods because their inclusion would have been anti-dilutive. 53 As of December 31, 2005, we had 84,967,792 shares of common stock outstanding. As of such date, there were 9,292,267 shares of common stock issuable upon exercise of outstanding options and conversion of our Series B Convertible Preferred Stock. Additional options may be granted to purchase 3,237,612 shares of common stock under our stock option plan and an additional 155,450 shares of common stock are issuable under our restricted stock plan. As of December 31, 2005, 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 approximately 101,217,792 shares (this number assumes no exercise of the options or rights described above or conversion of the Series B Convertible Preferred Stock). Significant Customers Although the Company sells the majority of its production to a few purchasers, there are numerous other purchasers in the areas in which Gasco sells its production; therefore, the loss of its significant customer would not adversely affect the Company's operations. For the years ended December 31, 2005, 2004 and 2003, purchases by the following company exceeded 10% of the total oil and gas revenues of the Company. For the Year Ended December 31, -------------------------------------- 2005 2004 2003 ---- ---- ---- ConocoPhillips Company 96% 93% 93% 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. The Company's financial statements are based on a number of significant estimates, including oil and gas reserve quantities which are the basis for the calculation of depreciation, depletion and impairment of oil and gas properties, and timing and costs associated with its retirement obligations. Other Comprehensive Income The Company's short-term investments are classified as available for sale, and are carried on the balance sheet at market value. Unrealized gains and losses, net of deferred income taxes, are generally reported as other comprehensive income and as an adjustment to stockholders equity. If a decline in market value 54 below cost is assessed as being other than temporary, such impairment is included in the determination of net income. The Company's available-for-sale securities are readily marketable and available for use in its operations should the need arise. Therefore, the Company has classified such securities as current assets. As of December 31, 2005 and 2004, the market value of the Company's short-term investments approximates its cost basis and therefore, there were no unrealized gains and losses included in other comprehensive income during 2005 or 2004. The Company does not have any other items of other comprehensive income for the years ended December 31, 2005, 2004 and 2003. Therefore, total comprehensive income (loss) is the same as net income (loss) for these periods. Income Taxes The Company uses the liability method of accounting for income taxes under which deferred tax assets and liabilities are recognized for the future tax consequences of temporary differences between the accounting bases and the tax bases of the Company's assets and liabilities. The deferred tax assets and liabilities are computed using enacted tax rates in effect for the year in which the temporary differences are expected to reverse. Stock Based Compensation The Company accounts for its stock-based compensation using Accounting Principles Board's 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. The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation ("SFAS 123") for the stock options granted to the employees and directors of the Company. Accordingly, no compensation cost has been recognized for these options. Had compensation expense for the options granted been determined based on the fair value at the grant date for the options, consistent with the provisions of SFAS 123, the Company's pro forma net loss and net loss per share for the years ended December 31, 2005, 2004 and 2003 would have been increased to the pro forma amounts indicated below: For the Year Ended December 31, 2005 2004 2003 ---- ---- ---- Net loss attributable to common shareholders: As reported $ (70,982) $ (4,346,683) $ (2,830,697) Add: Stock-base employee compensation included in net loss (a) 344,873 312,243 41,484 Less: Stock based employee compensation determined under the fair value based method 2,920,997 757,294 742,211 ----------- ----------- ------------ Pro forma $(2,647,106) $(4,791,734) $(3,531,424) ============ ============ ============ Net loss per common share: As reported $ (0.00) $ (0.07) $ (0.07) ======== ======== ======== Pro forma $ (0.04) $ (0.08) $ (0.09) ======== ======== ======== 55 (a) Represents the compensation expense associated with the Company's restricted stock awards, further described in Note 9. The fair value of the common stock options granted during 2005, 2004 and 2003, for disclosure purposes was estimated on the grant dates using the Black Scholes Pricing Model and the following assumptions. For the Year Ended December 31, ----------------------------------------- 2005 2004 2003 ---- ---- ---- Expected dividend yield -- -- -- Expected price volatility 75 - 79% 79 - 87% 82% Risk-free interest rate 3.7 - 3.9% 3.2 - 3.9% 2.9% Expected life of options 5 years 5 years 5 years Concentration of Credit Risk The Company's cash equivalents and short-term investments are exposed to concentrations of credit risk. The Company manages and controls this risk by investing these funds with major financial institutions. The Company's receivables are comprised of oil and gas revenue receivables and joint interest billings receivable. The amounts are due from a limited number of entities. Therefore, the collectability is dependent upon the general economic conditions of the few purchasers and joint interest owners. The receivables are not collateralized. However, to date the Company has had minimal bad debts. Fair Value The Company's financial instruments including cash and cash equivalents, restricted cash, short-term investments, accounts receivable and accounts payable are carried at cost, which approximates fair value due to the short-term maturity of these instruments. The Company's 5.5% Convertible Notes are recorded at cost, and the fair value is disclosed in Note 8. Since considerable judgment is required to develop estimates of fair value, the estimates provided are not necessarily indicative of the amounts the Company could realize upon the purchase or refinancing of such instruments. 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. 56 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 is currently evaluating the impact of this new standard and estimates that the adoption SFAS No. 123(R) will 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 March 2005, the FASB issued Interpretation (FIN) No. 47, "Accounting for Conditional Asset Retirement Obligations -- An Interpretation of SFAS No. 143", which clarifies the term "conditional asset retirement obligation" used in SFAS No. 143, "Accounting for Asset Retirement Obligations", and specifically when an entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. The adoption did not have an impact on the company's financial statements. 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", which replaces Accounting Principles Board Opinion No. 20, Accounting Changes and SFAS No. 3. SFAS 154 provides guidance on the accounting for and reporting of accounting changes and error corrections. It establishes 57 retrospective application, or the latest practicable date, as the required method for reporting a change in accounting principle and the reporting of a correction of an error. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not expect that the adoption of SFAS No. 154 will have an impact on the Company's financial statements. Off Balance Sheet Arrangements The Company has no off balance sheet arrangements. Reclassifications Certain reclassifications have been made to prior years' amounts to conform to the classifications used in the current year. Such reclassifications had no effect on the Company's net loss in any of the periods presented. 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. 58 Condensed Consolidating Balance Sheet As of December 31, 2005 (Unaudited) Guarantor Parent Subsidiaries Eliminations Consolidated ASSETS CURRENT ASSETS Cash and cash equivalents $ 59,314,343 $3,347,025 $ - $ 62,661,368 Restricted investment 10,139,000 - - 10,139,000 Short-term investments 15,000,000 - - 15,000,000 Accounts receivable - 4,907,192 - 4,907,192 Inventory - 1,182,982 - 1,182,982 Prepaid expenses 645,229 325 - 645,554 ---------- --------- ----------- ---------- Total 85,098,572 9,437,524 94,536,096 ---------- --------- ------------ ---------- PROPERTY, PLANT AND EQUIPMENT, at cost Oil and gas properties (full cost method) Proved mineral interests - 83,972,300 - 83,972,300 Unproved mineral interests 274,540 13,049,172 - 13,323,712 Gathering assets - 4,831,050 - 4,831,050 Equipment - 5,148,388 - 5,148,388 Furniture, fixtures and other 175,607 - - 175,607 --------- ------------ ------------ ----------- Total 450,147 107,000,910 - 107,451,057 --------- ----------- ------------ ----------- Less accumulated depreciation, depletion and amortization (46,064) (6,940,598) - (6,986,662) --------- ----------- ------------ ----------- Total 404,083 100,060,312 - 100,464,395 --------- ----------- ------------ ----------- OTHER ASSETS Restricted investment 3,565,020 - - 3,565,020 Deferred financing costs 2,634,461 2,634,461 Intercompany 103,081,444 (103,081,444) - - ----------- ------------- ----------- ----------- Total 109,280,925 (103,081,444) 6,199,481 ----------- ------------- ----------- --------- TOTAL ASSETS $ 194,783,580 $ 6,416,392 - $201,199,972 ============= ================ ===========- ============ LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $ 661,307 $ 246,465 $ - $ 907,772 Revenue payable - 1,658,141 - 1,658,141 Advances from joint interest owners - 2,476,080 - 2,476,080 Accrued interest 844,098 - - 844,098 Accrued expenses 507,066 2,063,981 - 2,571,047 ---------- --------- ------ --------- Total 2,012,471 6,444,667 - 8,457,138 ---------- --------- ------ --------- NONCURRENT LIABILITES 5.5% Convertible Senior Notes 65,000,000 - - 65,000,000 Asset retirement obligation - 223,947 - 223,947 Deferred rent expense 78,727 - - 78,727 ---------- -------- ------ ---------- Total 65,078,727 223,947 65,302,674 ---------- -------- ------ ---------- STOCKHOLDERS' EQUITY Series B Convertible Preferred stock 1 - - 1 Common stock 8,504 - - 8,504 Other 127,683,877 (252,222) - 127,431,655 ----------- --------- ------ ----------- Total 127,692,382 (252,222) - 127,440,160 ----------- --------- ------ ----------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $194,783,580 $ 6,416,392 $ - $ 201,199,972 ============ ============= ====== ============= 59 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 Intercompany 57,098,600 (57,098,600) - - ---------- ------------ ----------- ---------- Total 66,969,268 (57,098,600) 9,870,668 ------------- ------------ ----------- --------- TOTAL ASSETS $ 121,204,337 $ (3,836,169) $ - $ 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 54,472,729 (8,266,592) - 46,206,137 ---------- ----------- ---------- ---------- Total 54,479,790 (8,266,592) - 46,213,198 ---------- ----------- ----------- ---------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 121,204,337 $(3,836,169) $ - $ 117,368,168 ============= ============ ======= ============= 60 Consolidating Statements of Operations For the Year Ended December 31, 2005 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 14,068,307 $ - $ 14,068,307 Gathering - 2,258,206 (846,947) 1,411,259 Interest income 1,383,740 119 - 1,383,859 --------- ---------- ---------- ---------- Total 1,383,740 16,326,632 (846,947) 16,863,425 --------- ---------- --------- ---------- OPERATING EXPENSES Lease operating - 1,717,540 (846,947) 870,593 Gathering operations - 1,166,841 - 1,166,841 Depletion, depreciation and amortization 45,648 4,797,791 - 4,843,439 General and administrative 5,987,019 - - 5,987,019 Interest expense 4,033,168 - - 4,033,168 --------- --------- -------- --------- Total 10,065,835 7,682,172 (846,947) 16,901,060 ---------- --------- --------- ---------- NET INCOME (LOSS) (8,682,095) 8,644,460 - (37,635) Preferred stock dividends (33,347) (33,347) ----------- --------- -------- --------- NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (8,715,442) $8,644,460 $ - $ (70,982) ============= ========== ====== ========== For the Year Ended December 31, 2004 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 3,123,888 $ - $ 3,123,888 Gathering - 143,326 - 143,326 Interest income 324,897 104 325,001 ------- --------- ---------- --------- Total 324,897 3,267,318 - 3,592,215 ------- --------- ---------- --------- OPERATING EXPENSES Lease operating - 638,267 - 638,267 Gathering operations 267,450 267,450 Depletion, depreciation and amortization 12,132 1,090,443 1,102,575 General and administrative 2,714,031 1,477,947 - 4,191,978 Interest expense 1,597,775 1,597,775 --------- --------- ---------- --------- Total 4,323,938 3,474,107 7,798,045 --------- --------- ---------- --------- NET LOSS (3,999,041) (206,789) - (4,205,830) Preferred stock dividends (140,853) - - (140,853) ---------- -------- ----------- --------- NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $(4,139,894) $ (206,789) $ - $(4,346,683) ============ =============== ======= ============ 61 Consolidating Statements of Operations For the Year Ended December 31, 2003 Guarantor Parent Subsidiaries Eliminations Consolidated REVENUES Oil and gas $ - $ 1,263,443 $ - $ 1,263,443 Interest income 11,836 151 - 11,987 -------- --------- ------ --------- Total 11,836 1,263,594 - 1,275,430 -------- --------- ------ --------- OPERATING EXPENSES Lease operating - 337,278 - 337,278 Depletion, depreciation and amortization - 552,923 - 552,923 General and administrative 1,357,126 1,462,549 - 2,819,675 Interest expense 1,750 80,642 - 82,392 --------- --------- ------ --------- Total 1,358,876 2,433,392 - 3,792,268 --------- --------- ------ --------- NET LOSS BEFORE CHANGE IN ACCOUNTING PRINCIPLE (1,347,040) (1,169,798) - (2,516,838) Cumulative effect of change in accounting principle - (9,687) - (9,687) ----------- ----------- -------- ---------- NET LOSS (1,347,040) (1,179,485) - (2,526,525) Preferred stock dividends (304,172) - (304,172) ----------- ---------- ----- ------------ NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (1,651,212) $ (1,179,485) $ - $ (2,830,697) ============= ============= ========= =========== 62 Consolidating Statements of Cash Flows For the Year Ended December 31, 2005 Guarantor Parent Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES (7,222,953) $9,357,985 $ - $2,135,032 CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (106,790) - - (106,790) Cash paid for acquisitions, development and exploration - (55,181,914) - (55,181,914) Proceeds from property sales - 828,102 - 828,102 Proceeds from sale of short-term investments 12,000,000 - - 12,000,000 Cash designated as restricted (6,816,967) - - (6,816,967) Cash undesignated as restricted 3,426,042 3,426,042 ---------- ------------- ----------- ---------- Net cash provided by (used) in investing activities 8,502,285 (54,353,812) (45,851,527) --------- ------------ ----------- ------------ CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from the sale of common stock 79,693,764 79,693,764 Preferred dividends (33,347) - - (33,347) Cash paid for offering costs (275,378) - - (275,378) Exercise of options to purchase common stock 1,275,743 - - 1,275,743 Intercompany (45,982,844) 45,982,844 - - ------------ ------------ --------- --------- Net cash provided by financing activities 34,677,938 45,982,844 - 80,660,782 ------------ ---------- --------- ---------- NET INCREASE IN CASH AND CASH EQUIVALENTS 35,957,270 987,017 36,944,287 CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 23,357,073 2,360,008 - 25,717,081 ---------- --------- --------- ---------- END OF PERIOD $ 59,314,343 $ 3,347,025 $ $62,661,368 ============ =========== ======== =========== For the Year Ended December 31, 2004 Guarantor Parent Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES $(456,645) $ (448,724) $ $ (905,369) - CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (64,053) - - (64,053) Cash paid for acquisitions, development and exploration - (25,736,066) - (25,736,066) Proceeds from property sales - 4,463,161 - 4,463,161 Investment in short-term investments (27,000,000) - - (27,000,000) Cash designated as restricted (10,313,095) - - (10,313,095) Cash undesignated as restricted 250,000 - - 250,000 ----------- ------------ ------ ----------- Net cash used in investing activities (37,127,148) (21,272,905) - (58,400,053) ------------ ----------------- ------- ------------ CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from the issuance of convertible notes 65,000,000 - - 65,000,000 Preferred dividends (61,973) - - (61,973) 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 (4,636,828) - - (4,636,828) Proceeds from 16b violation 106,858 - - 106,858 Intercompany (23,700,657) 23,700,657 - - ------------ ---------- -------- --------- Net cash provided by financing activities 58,240,737 23,700,657 81,941,394 ------------ ---------- ------- ---------- NET INCREASE IN CASH AND CASH EQUIVALENTS 20,656,944 1,979,028 - 22,635,972 CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 2,700,129 380,980 - 3,081,109 --------- --------- --------- --------- END OF PERIOD $23,357,073 $ 2,360,008 $ - $ 25,717,081 =========== =========== ======== ============ 63 Consolidating Statements of Cash Flows For the Year Ended December 31, 2003 Guarantor Parent Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES $ (3,698,768) $1,506,854 $ - $(2,191,914) CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (3,264) - - (3,264) Cash paid for acquisitions, development and exploration - (5,283,426) - (5,283,426) Cash designated as restricted (250,000) - - (250,000) Cash undesignated as restricted 250,000 250,000 --------- -------------- ---------- ---------- Net cash used in investing activities (3,264) (5,283,426) - (5,286,690) ---------- ----------- ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from the sale of common stock 2,777,292 2,777,292 Preferred dividends (4,092) - - (4,092) Cash paid for offering costs (266,721) - - (266,721) Proceeds from the sale of preferred stock 4,862,840 - - 4,862,840 Proceeds from the sale of convertible debentures 2,500,000 - - 2,500,000 Repayment of note payable (1,400,000) - - (1,400,000) Proceeds from 16b violation 1,332 - - 1,332 Intercompany (3,891,515) 3,891,515 - - ----------- --------- --------- ----------- Net cash provided by financing activities 4,579,136 3,891,515 - 8,470,651 ----------- --------- ----------- ----------- NET INCREASE IN CASH AND CASH EQUIVALENTS 877,104 114,943 992,047 CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 1,823,025 266,037 - 2,089,062 --------- --------- --------- --------- END OF PERIOD $2,700,129 $ 380,980 $ - $ 3,081,109 ========== ========= ========= =========== NOTE 4 - OIL AND GAS PROPERTY The following table presents information regarding the Company's net costs incurred in the purchase of proved and unproved properties and in exploration and development activities: For the Years Ended December 31, ---------------------------------------------------- 2005 2004 2003 -------------------------------- ------------------- Property acquisition costs: Unproved $ 410,062 $ 5,021,126 $667,557 Proved -- 723,9012 -- Exploration costs (a) 1,064,874 216,165 396,967 Development costs 48,595,032 17,501,716 4,218,9024 ---------- --------- ---------- Total including asset retirement obligation 50,069,968 23,462,908 5,283,426 ========== ============ =========== Total excluding asset retirement obligation $49,968,623 $ 23,398,559 $ 5,168,174 =========== ============ =========== Depletion and impairment expense related to proved properties per equivalent Mcf of production for the years ended December 31, 2005, 2004 and 2003 was $2.83, $2.06 and $2.06, respectively. 64 At December 31, the Company's unproved properties consist of leasehold costs in the following areas: 2005 2004 ---- ---- Utah $ 3,040,717 $ 5,950,861 Wyoming 9,779,223 12,312,742 California 313,586 185,727 Nevada 190,186 - ----------- ----------- $13,323,712 $18,449,330 =========== =========== During 2005, approximately $5,300,000 of unproved lease costs related primarily to expiring acreage in Wyoming was reclassified to proved property. These costs became subject to amortization during the fourth quarter of 2005. The following table represents the additions, net of impairments and transfers to proved oil and gas properties, to unproved acreage from inception through December 31, 2004: Net Acquisition Years Costs 2001 and earlier $ 9,152,740 2002 4,831,796 2003 (772,497) 2004 5,237,291 2005 (5,125,618) ----------- Unproved Mineral Interest as of December 31, 2005 $ 13,323,712 ============ The Company's drilling activities are located primarily in the Riverbend Area of Utah, and the Company plans to drill approximately 32 gross (15 net) wells in this area during 2006. The Company also plans to drill up to three wells in Wyoming during 2006 and continues to consider several additional options for its Wyoming acreage such as the farm-out of some of its acreage and other similar type arrangements. The Company entered into a farm-out agreement under which an unrelated entity has committed to drill one well on its acreage in California. 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. NOTE 5 - PROPERTY ACQUISITIONS During December 2005, Gasco purchased a rig for approximately $5,000,000. Gasco entered into a one-year drilling contract with an unrelated third party who will operate the rig. The operator may buy the rig from Gasco at the fair market value of the rig within three years of when the rig is delivered. This rig is scheduled to be moved on location in our Riverbend Project to begin drilling early in the second quarter of 2006. With the addition of this rig, Gasco will have four rigs drilling in the Riverbend Project during most of 2006. Also, 65 during December 2005, we entered into a three-year contract for a new-build rig to be delivered in December 2006. In connection with this contract we provided the rig owner a letter of credit from our bank for $6,564,000. The cash collateral for this letter of credit is reflected as a restricted investment in the accompanying financial statements. On March 9, 2004 the Company completed the acquisition of additional working interests in six producing wells, 13,062 net acres and gathering system assets located in the Uinta Basin in Utah for approximately $3,175,000. During May 2004 an unrelated third party exercised its right to purchase 25% of the acquired properties at the acquisition price, which had the effect of reducing the purchase price to approximately $2,400,000 and reducing the Company's interest in the acquisition to 75%. The effective date of the acquisition was January 1, 2004; however, the net revenue from the producing wells during the period from January 1, 2004 through March 9, 2004 was recorded as a reduction to the purchase price. The following unaudited pro forma consolidated results of operations are presented as if the acquisition occurred on January 1, 2003. The results for the year ended December 31, 2005 are the same as the actual results. For the Years Ended December 31, 2004 2003 ---- ---- Revenue $ 3,742,586 $2,363,046 Loss before cumulative effect of Change in accounting principle (4,136,633) (1,918,451) Net Loss (4,136,633) (1,928,138) Net Loss Attributable to Common Stockholders (4,277,486) (2,232,310) Net Loss per Common Share - Basic and Diluted $(0.07) $ (0.05) During December 2004, the Company completed the acquisition of additional acreage 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 purchase price of the acquisition to approximately $2,575,000. NOTE 6 - SERVICE PARTIES' AGREEMENT On January 20, 2004 the Company entered into agreements, which were subsequently amended in 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. 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 its obligations under the agreement, described above, the Company has pledged its interests in each of the wells in each bundle. 66 Under these 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. The drilling of the second bundle commenced late in 2004. During the fourth quarter of 2005, the Service Parties agreed to proceed with the third bundle of ten wells. NOTE 7 - PROPERTY DIVESTITURES In connection with the Service Parties agreements, described in Note 6, the Company completed a disposition of net profits interests of 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 the Company's 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 completed as of such date. 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, 2003. The results for the year ended December 31, 2005 are the same as the actual results. For the Years Ended December 31, 2004 2003 ---- ---- Revenue $ 3,139,967 $1,222,848 Loss before cumulative effect of change in accounting principle (4,688,491) (2,605,703) Net Loss (4,688,491) (2,615,390) Net Loss Attributable to Common Stockholders (4,829,344) (2,919,562) Net Loss per Common Share - Basic and Diluted $(0.08) $ (0.07) 67 NOTE 8 - CONVERTIBLE NOTES On October 20, 2004 (the "Issue Date"), the Company closed the private placement of $65,000,000 in aggregate principal amount of its 5.50% Convertible Senior Notes due 2011 (the "Notes") pursuant to an Indenture dated as of October 20, 2004 (the "Indenture"), between the Company and Wells Fargo Bank, National Association, as trustee. The amount sold consisted of $45,000,000 principal amount originally offered plus the exercise by the initial purchasers of their option to purchase an additional $20,000,000 principal amount. The Notes were sold only to qualified institutional buyers in reliance on Rule 144A under the Securities Act of 1933. The Notes are convertible into Company Common Stock, $.0001 par value per share ("Common Stock"), at any time prior to maturity at a conversion rate of 250 shares of Common Stock per $1,000 principal amount of Notes (equivalent to a conversion price of $4.00 per share), which is subject to certain anti-dilution adjustments. Interest on the Notes accrues from the most recent interest payment date, and is payable in cash semi-annually in arrears on April 5th and October 5th of each year, and commenced on April 5, 2005. Interest is payable to holders of record on March 15th and September 15th immediately preceding the related interest payment dates, and will be computed on the basis of a 360-day year consisting of twelve 30-day months. The Company, at its option, may at any time on or after October 10, 2009, in whole, and from time to time in part, redeem the Notes on not less than 20 nor more than 60 days' prior notice mailed to the holders of the Notes, at a redemption price equal to 100% of the principal amount of Notes to be redeemed plus any accrued and unpaid interest to but not including the redemption date, if the closing price of the Common Stock has exceeded 130% of the conversion price for at least 20 trading days in any consecutive 30 trading-day period. Upon a "change of control" (as defined in the Indenture), each holder of Notes can require the Company to repurchase all of that holder's notes 45 days after the Company gives notice of the change of control, at a repurchase price equal to 100% of the principal amount of Notes to be repurchased plus accrued and unpaid interest to, but not including, the repurchase date, plus a make-whole premium under certain circumstances described in the Indenture. Pursuant to a Collateral Pledge and Security Agreement dated October 20, 2004, between the Company and Wells Fargo Bank, National Association, as Trustee and Collateral Agent (the "Pledge Agreement"), the Company pledged U. S. government securities in an amount sufficient upon receipt of scheduled principal and interest payments with respect to such securities to provide for the payment of the first six scheduled interest payments on the Notes. $10,313,095 of the net proceeds from the offering of Notes was used to acquire such U. S. government securities, which is recorded as restricted investment in the accompanying financial statements. The Notes are unsecured (except as described above) and unsubordinated obligations of the Company and rank on a parity (except as described above) in right of payment with all of the Company's existing and future unsecured and unsubordinated indebtedness. The Notes effectively rank junior to any future 68 secured indebtedness and junior to the Company's subsidiaries' liabilities. The Indenture does not contain any financial covenants or any restrictions on the payment of dividends, the repurchase of the Company's securities or the incurrence of indebtedness. Upon a continuing event of default, the trustee or the holders of 25% principal amount of a series of Notes may declare the Notes immediately due and payable, except that a default resulting from the Company's entry into a bankruptcy, insolvency or reorganization will automatically cause all Notes under the Indenture to become due and payable. Based on the market price of the Company's common stock as of December 31, 2005, the fair value of the Notes is $106,112,500. The Notes are due in 2011 and therefore do not have any maturities within the next five years. NOTE 9 - STOCKHOLDERS' EQUITY The Company's capital stock as of December 31, 2005 and 2004 consists of 300,000,000 authorized shares of common stock, par value $0.0001 per share, and 20,000 authorized shares of Series B Convertible Preferred stock, par value $0.001 per share. Series B Convertible Preferred Stock - As of December 31, 2005, Gasco had 763 shares of Series B Preferred Stock ("Preferred Stock") issued and outstanding. The Preferred Stock is entitled to receive dividends at the rate of 7% per annum payable semi-annually in cash, additional shares of Preferred Stock or shares of common stock at the Company's option. The conversion price of the Preferred Stock is $0.70 per common share, which was greater than the market price on the issuance date, making each share of Preferred Stock convertible into approximately 629 shares of Gasco common stock. Shares of the Preferred Stock are convertible into Gasco common shares at any time at the holder's election. Gasco may redeem shares of the Preferred Stock at a price of 105% of the purchase price at any time after February 10, 2006. The Preferred Stock votes as a class on issues that affect the Preferred Stockholder's interests and votes with shares of common stock on all other issues on an as-converted basis. Additionally, the holders of the Preferred Stock exercised their right to elect one member to Gasco's board of directors during March 2003. All of the preferred shares were converted by the holders into 479,599 shares of common stock during January 2006. During the year ended December 31, 2005, the Company paid $33,347 of cash dividends to the holders of its Preferred Stock. Common Stock - Gasco has 85,041,492 shares of Common Stock issued and 84,967,792 shares outstanding as of December 31, 2005. The common shareholders are entitled to one vote per share on all matters to be voted on by the shareholders; however, there are no cumulative voting rights. Additionally, the holders of the Preferred Stock were entitled to vote with shares of common stock on an as-converted basis. The common shareholders are entitled to dividends and other distributions as may be declared by the board of directors. Upon liquidation or dissolution, the common shareholders will be entitled to share ratably in the 69 distribution of all assets remaining available for distribution after satisfaction of all liabilities and payment of the liquidation preference of any outstanding preferred stock. The Company's common stock equity transactions during 2005 and 2004 are described as follows: On December 15, 2005, the Company's Board of Directors approved the issuance of 23,700 shares of common stock, under the Gasco Energy, Inc. Amended and Restated 2003 Restricted Stock Plan ("Restricted Stock Plan"), to certain of the Company's officers and employees. The restricted shares vest 20% on the first anniversary, 20% on the second anniversary and 60% on the third anniversary of the awards. The shares fully vest upon certain events, such as a change in control of the Company, expiration of the individual's employment agreement and termination by the Company of the individual's employment without cause. Any unvested shares are forfeited upon termination of employment for any other reason. The compensation expense related to the restricted stock was measured on December 15, 2005 using the trading price of the Company's common stock, the date the restricted shares were issued and is amortized over the three-year vesting period. The shares of restricted stock are considered issued and outstanding at the date of grant and are included in shares outstanding for the purposes of computing diluted earnings per share. The Company had 595,379 unvested shares of restricted stock outstanding as of December 31, 2005. The compensation expense related to the restricted stock outstanding during year ended December 31, 2005 was $344,873. On November 23, 2005, we closed a public offering of 12,500,000 shares of common stock at a price to the public of $6.50 per share. We also granted the underwriters a 30-day option to purchase up to 1,875,000 additional shares of our common stock solely to cover over-allotments. The underwriters exercised this option for an additional 439,400 shares of common stock and this transaction was closed on December 6, 2005. The net proceeds from this offering, after underwriting discount and offering costs were $79,418,386. These proceeds will be used to fund capital expenditures for the development and exploration of Gasco's oil and natural gas properties and the development associated infrastructure, working capital and general corporate purposes. During 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 in accordance with the terms of such Preferred Stock. On February 11, 2004 the Company completed the sale through a private placement of 14,333,334 shares of its common stock to a group of accredited investors at a price of $1.50 per share. Proceeds to the Company, net of fees and expenses were approximately $20,070,000. The proceeds from this sale are being used for general corporate purposes including the acquisition of oil and natural gas assets and the development and exploitation of Gasco's Riverbend Project in the Uinta Basin in Uintah County, Utah. During 2004, certain holders of the Company's Preferred Stock converted 9,479 shares of Preferred Stock into 5,958,226 shares of common stock. 70 On June 14, 2004, the Company issued of 395,850 shares of common stock, under the Restricted Stock Plan, to certain of the Company's officers and employees. The restricted shares vest 20% on the first anniversary, 20% on the second anniversary and 60% on the third anniversary of the awards. The shares fully vest upon certain events, such as a change in control of the Company, expiration of the individual's employment agreement and termination by the Company of the individual's employment without cause. Any unvested shares are forfeited upon termination of employment for any other reason. During the third quarter of 2004, upon vesting of a previous restricted stock grant, an officer of Gasco returned 14,397 of his shares to the Company in satisfaction of his personal tax liability that resulted from the vesting of the restricted stock. The Company canceled these shares during the fourth quarter of 2004. NOTE 10 - STOCK OPTIONS During 2005, the Company granted 2,450,000 options to purchase shares of common stock to its employees, directors and outside consultants at exercise prices ranging from $3.39 to $7.39 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 2005 the Company issued 643,083 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 $1,274,743. During 2004, the Company granted an additional 1,410,000 options to purchase shares of common stock to employees, directors and consultants of the Company, at exercise prices ranging from $1.61 to $2.15 per share. The options vest 16 2/3% at the end of each four-month period after the issuance date and expire within ten years from the grant date. During 2003, the Company granted an additional 1,658,000 options to purchase shares of common stock to employees and directors of the Company, at an exercise price of $1.00 per share. The options vest 16 2/3% at the end of each four-month period after the issuance date. Additionally, the Company cancelled 2,346,664 options to purchase shares of common stock during the first quarter of 2003. The exercise price of the cancelled options ranged from $1.95 to $3.15 per share. None of the 1,658,000 options granted during 2003 were issued to the individuals whose options were cancelled. As of December 31, 2005 options to purchase an aggregate 8,812,667 shares of the Company's common stock were outstanding. These options were granted during 2005, 2004, 2003, 2002 and 2001 to the Company's employees, directors and consultants at exercise prices ranging from $1.00 to $7.39 per share. The options vest at varying schedules within two years of their grant date and expire within ten years from the grant date. The aggregate fair market value of options, determined using the Black Scholes Pricing Model, granted to consultants and an 71 officer of the Company, of $399,364, $73,705 and $52,833 was charged to operations during the years ended December 31, 2005, 2004 and 2003, respectively. A summary of the options granted to purchase common stock and the changes therein during the years ended December 31, 2005, 2004 and 2003 is presented below. 2005 2004 2003 ---- ----- ---- Weighted Weighted Weighted Average Average Average Number of Exercise Number of Exercise Number of Exercise Options Price Options Price Options Price ------- ----- ------- ----- ------- ----- Outstanding at beginning of year 7,043,250 $ 1.85 5,666,586 $ 2.07 6,355,250 $ 2.17 Granted 2,450,000 3.53 1,410,000 1.98 1,658,000 1.00 Exercised (643,083) 2.16 (33,336) 1.00 - - Cancelled (37,500) 3.39 - (2,346,664) 2.18 --------- ---- ---------- ----- ----------- ---- Outstanding at end of year 8,812,667 $ 2.29 7,043,250 $ 1.85 5,666,586 $ 1.83 ========= ====== ========= ====== ========= ====== Exercisable at December 31, 6,574,281 $ 1.97 5,624,417 $ 1.42 4,476,586 $ 2.07 ========= ====== ========= ====== ========= ====== Weighted average fair value of options granted $ 2.25 $ 1.28 $ 0.45 ====== ====== ====== Weighted average remaining contractual life of options Outstanding as of December 31, 2005 6.9 years ==== The following table presents additional information related to the options outstanding as of December 31, 2005. Exercise Number of Weighted Average Price per Number of Shares Shares Remaining Contractual Share Outstanding Exercisable Life (years) ----- ----------- ---------- -------------- $1.00 2,445,000 2,445,000 6.1 1.61 33,332 16,666 8.1 1.73 100,000 100,000 6.0 1.80 50,000 50,000 5.7 1.92 710,001 464,972 8.6 2.00 1,451,000 1,400,996 6.3 2.15 425,000 283,324 8.6 3.00 450,000 450,000 4.4 3.10 82,500 82,500 0.9 3.15 550,000 550,000 1.4 3.39 2,192,500 579,991 9.4 3.70 120,000 120,000 1.3 3.91 83,334 16,666 9.1 5.18 85,000 14,166 9.6 7.39 35,000 - 10.0 ---- --------- --------- ---- Total 8,812,667 6,574,281 6.9 ========= ========= === 72 NOTE 11 - STATEMENT OF CASH FLOWS During the year ended December 31, 2005, the Company's non-cash investing and financing activities consisted of the following transactions: Recognition of an asset retirement obligation for the plugging and abandonment costs related to the Company's oil and gas properties valued at $123,190. Additions to oil and gas properties included in accounts payable and accrued expenses of $2,007,522. Reduction in the asset retirement obligation of $21,845 representing the plugging and abandonment activity during 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 $89,773. During the year ended December 31, 2004, the Company's non-cash investing and financing activities consisted of the following transactions: Conversion of $2,500,000 of Debentures into 4,166,665 shares of common stock. Additions to oil and gas properties included in accounts payable and accrued expenses of $2,556,624. Recognition of an asset retirement obligation for the plugging and abandonment costs related to the Company's oil and gas properties valued at $29,394. Reduction in the asset retirement obligation of $25,188 representing the sale of certain property interests discussed above and a reduction of $55,109 representing a revision to the Company's asset retirement obligation. 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. Write - off of fully depreciated furniture and fixtures of $71,514. The following transactions represent the non-cash investing and financing activities of the Company during the year ended December 31, 2003. 73 Additions to oil and gas properties included in accounts payable and accrued expenses of $845,067. Recognition of an asset retirement obligation for the plugging and abandonment costs related to the Company's oil and gas properties valued at $148,934. Issuance of 682 shares of Preferred Stock in payment of the June 30, and December 31, 2003 Preferred Stock dividends. Issuance of 425,000 shares of restricted common stock to certain of the Company's officers and directors and the issuance of 100,000 shares of common stock as compensation to a former employee. Assignment of property interests in two wells in settlement of $1,206,982 in accounts payable and $17,923 in the asset retirement obligation. Cash paid for interest was $3,575,000, $463,769 and $82,392 for the years ended December 31, 2005, 2004 and 2003, respectively. There was no cash paid for income taxes in any of the years ended December 31, 2005, 2004 and 2003. NOTE 12 - INCOME TAXES A provision (benefit) for income taxes for the years ended December 31, 2005, 2004 and 2003 consists of the following: 2005 2004 2003 ---- ---- ---- Current taxes: Federal $ - $ - $ - State - - - Deferred taxes: Federal (189,075) (1,371,000) (2,556,837) State (783) (157,580) (285,004) Less: valuation allowance 189,858 1,528,580 2,841,841 ------- --------- --------- Net income tax provision (benefit) $ - $ - $ - ======== ======== ========= A reconciliation of the provision (benefit) for income taxes computed at the statutory rate to the provision for income taxes as shown in the financial statements of operations for the years ended December 31, 2005, 2004 and 2003 is summarized below: 74 2005 2004 2002 ---- ---- ---- Tax provision (benefit) at federal statutory rate $ (13,172) $ (1,429,982) $ (859,019) State taxes, net of federal tax effects (509) (104,032) (188,102) Valuation adjustment on assets distributed in stock redemption - - - Prior year tax return permanent true-up - - (1,798,941) Change in Tax Rate from Prior Year (182,551) - - Other Permanent items 6,374 5,434 4,221 Valuation allowance 189,858 1,528,580 2,841,841 ------- --------- --- --------- Net income tax provision (benefit) $ - $ - $ - ======= ======= ======= The components of the deferred tax assets and liabilities as of December 31, 2005 and 2004 are as follows: 2005 2004 ---- ---- Deferred tax assets: Federal and state net operating loss carryovers $ 12,232,737 $ 7,415,121 Oil and gas property - 133,530 Deferred rent 30,727 - Deferred compensation 589,306 362,029 ---------- --------- Total deferred tax assets 12,852,770 7,910,680 Less: valuation allowance (8,134,543) (6,935,384) ----------- ----------- 4,718,227 975,296 Deferred tax liabilities: Oil and gas property 2,177,627 - Other property, plant & equipment 2,327,118 758,796 Other 213,482 216,500 --------- ------- Total deferred tax liabilities 4,718,227 975,296 --------- ------- Net deferred tax asset $ - $ - ========= ======= The Company has a $31,451,525 net operating loss carryover for federal income tax purposes and a $25,233,976 net operating loss carryover for state income tax purposes as of December 31, 2005. The net operating losses may offset against taxable income through the year ended December 31, 2025. A portion of the net operating loss carryovers begins expiring in 2019. The Company provided a valuation allowance against its net deferred tax asset of $8,134,543 and $6,935,384 as of December 31, 2005and 2004 respectively, since it believes that it is more likely than not that the net deferred tax assets will not be fully utilized on future income tax returns. NOTE 13 - RELATED PARTY TRANSACTIONS On October 11, 2004, the Board of Directors of Gasco, other than Mr. Erickson and Mr. Bruner, approved a transaction pursuant to which Marc Bruner, the 75 chairman of Gasco's Board of Directors, and Mark Erickson, a director and President and Chief Executive Officer of Gasco, will transfer to Gasco their rights to receive certain overriding royalty interests in its properties in exchange for the grant to each of them of options to purchase 100,000 shares of Gasco common stock at the market price on the date of grant. Messrs. Bruner and Erickson subsequently agreed to transfer such rights to Gasco for no options or other consideration. For each individual, these interests range between .06% and 0.6% of Gasco's working interest in certain of its Utah and Wyoming properties. Gasco will also agree to convey equivalent royalty interests to Mr. Bruner and Mr. Erickson, or either of them, in the event that it sells any of the property subject to the royalty interests, upon certain change of control events or upon the involuntary termination of either individual. Mr. Bruner and Mr. Erickson acquired these rights under a Trust Termination and Distribution Agreement, dated December 31, 2002, with respect to the Pannonian Employee Royalty Trust ("Royalty Trust"). The Royalty Trust had been established by Pannonian Energy, Inc. ("Pannonian") prior to Pannonian becoming a wholly owned subsidiary of Gasco, to provide additional compensation to the employees and founding directors of Pannonian, which included Mr. Bruner and Mr. Erickson, in the form of oil and gas interests. The terms of the Trust Termination and Distribution Agreement ("Termination Agreement") required Gasco to assign to the participants of the Royalty Trust overriding royalty interests that arise out of the production of oil and gas from certain properties as a result of future drilling. The transaction was reviewed and approved by Gasco's Audit Committee and was signed by Mr. Erickson and Mr. Bruner on December 23, 2004. During May 2004, the Company's Board of Directors authorized the payment of approximately $65,000 to the chairman of the Gasco Board of Directors as reimbursement of legal fees paid by the chairman for legal services provided to the Company. During the year ended December 31, 2003 a clerical error was made in the payroll process, which caused the president and chief executive officer of the Company, Mark Erickson, to be overpaid by $55,000 during 2003, and $9,196 during the first quarter of 2004. The error was discovered during February 2004, and Mr. Erickson made restitution as soon as possible thereafter. Since the repayment was made as soon as possible, no interest was charged and Mr. Erickson owes no further amounts to the Company. During the each of years ended December 31, 2005, 2004 and 2003, the Company paid $120,000 in consulting fees to a company owned by a director of Gasco. The Company is committed to pay $120,000 per year in consulting fees to this company through January 31, 2007. Certain of the Company's directors and officers have working and/or overriding royalty interests in oil and gas properties in which the Company has an interest. It is expected that the directors and officers may participate with the Company in future projects. All participation by directors and officers will continue to be approved by the disinterested members of the Company's Board of Directors. 76 NOTE 14 - COMMITMENTS The Company leases approximately 8,776 square feet of office space in Englewood, Colorado, under a lease, which terminates on May 31, 2010. The average rent for this space over the life of the lease is approximately $120,500 per year. The Company believes that this space will meet its needs for at least the next two years. The following table shows the annual rentals per year for the life of the lease. Year Ending December 31, Annual Rentals 2006 $ 105,844 2007 122,332 2008 129,526 2009 136,719 2010 70,158 Thereafter - --------- $564,579 ======== Rent expense for the years ending December 31, 2005, 2004 and 2003 was $121,648, $52,822 and $56,970, respectively. As is customary in the oil and gas industry, the Company may at times have commitments in place to reserve or earn certain acreage positions or wells. If the Company does not pay such commitments, the acreage positions or wells may be lost. The Company entered into employment agreements with three key officers through January 31, 2007. These agreements were revised during the first quarter of 2003 to reduce the total compensation for the officers covered by the employment agreements from $560,000 per annum to $470,000 per annum. The agreements contain clauses regarding termination and demotion of the officer that would require payment of an amount ranging from one times annual compensation to up to approximately five times annual compensation plus a cash payment from $250,000 to $500,000. Included in the employment agreements is a bonus calculation for each of the covered officers totaling 2.125% of a defined cash flow figure based on net after tax earnings adjusted for certain expenses. During 2005 the Company converted two of the three rigs drilling for us from well-to-well contracts to two-year term contracts. The drilling rate in each of the contracts is approximately $18,500 per day and both contracts expire in December 2007. During December 2005, Gasco purchased a rig for approximately $5,000,000. Gasco entered into a one-year drilling contract with an unrelated third party who will operate the rig. The operator may buy the rig from Gasco at the fair market value of the rig within three years of when the rig is delivered. This rig is scheduled to be moved on location in our Riverbend Project to begin drilling early in the second quarter of 2006. Gasco entered into a one-year drilling contract that has a drilling rate of approximately $18,500 per day with an unrelated third party who will operate the rig. This rig 77 is scheduled to be moved on location in our Riverbend Project to begin drilling early in the second quarter of 2006. Also, during December 2005, we entered into a three-year contract with a drilling rate of $21,000 per day for a new-build rig to be delivered in December 2006. The three year drilling contract for the new-build rig contains a provision for the Company to terminate the contract for $12,000 per day for the number days remaining in the original contract. In connection with this contract we provided the rig owner a letter of credit from our bank for $6,564,000. The cash collateral for this letter of credit is reflected as a restricted investment in the accompanying financial statements. The future contractual obligations under the rig contracts are summarized below: Annual Drilling Obligations Year Ending December 31, 2006 $17,542,625 2007 21,641,750 2008 7,665,000 2009 7,665,000 ----------- Total $54,514,375 =========== NOTE 15 - EMPLOYEE BENEFIT PLANS The Company adopted a 401(k) profit sharing plan (the "Plan") in October 2001, available to employees who meet the Plan's eligibility requirements. The Plan is a defined contribution plan. The Company may make discretionary contributions to the Plan and is required to contribute 3% of the participating employee's compensation to the Plan. The contributions made by the Company totaled $58,110, $36,225 and $32,708 during the years ended December 31, 2005, 2004 and 2003, respectively. NOTE 16 - SELECTED QUARTERLY INFORMATION (Unaudited) The following represents selected quarterly financial information for the years ended December 31, 2005 and 2004. 2005 For the Quarter Ended ---------------------------------------------------------------------------- March 31, June 30, September 30, December 31, Gross revenue $1,285,347 $2,548,900 $ 4,696,727 $8,458,948 Net revenue from oil and gas operations 544,115 1,796,945 3,927,771 7,173,301 Net income (loss) (1,700,128) (998,867) 649,303 2,012,057 Net income (loss) per share basic and diluted (0.02) (0.01) 0.01 0.03 The increase in gross revenue, net revenue from oil and gas operations and net income is due to the Company's drilling activity during the year as described above and the increase in average oil and gas prices during 2005. The Company's 78 number of gross producing wells increased from 21 gross producing wells at December 31, 2004 to 42 gross producing wells at December 31, 2005. Additionally, the average oil and gas prices increased from $5.79 per mcf and $38.43 per bbl during 2004 to $8.16 per mcf and $56.91 per bbl during 2005. 2004 For the Quarter Ended ------------------------------------------------------------------------------------ March 31, June 30, September 30, December 31, Gross revenue $766,775 $ 810,303 $ 860,390 $1,154,747 Net revenue from oil and gas operations 590,450 521,411 638,084 611,552 Net loss (544,086) (720,981) (540,411) (2,400,352) a Net loss per share basic and diluted (0.01) (0.01) (0.01) (0.03) a - The increase in the Company's net loss during the fourth quarter as compared with the previous quarters is primarily due to the additional interest expense related to the conversion of the Debentures of approximately $555,000, the interest expense accrued on the Notes during the fourth quarter of approximately $700,000 and the increased amortization expense related to the offering costs related to the issuance of the Notes of approximately $115,000. The remaining increase is due to higher general and administrative costs due to the increased operational activity and increased depletion expense resulting from the increase in the number of producing wells. NOTE 17 - SUPPLEMENTAL OIL AND GAS RESERVE INFORMATION (Unaudited) The following reserve quantity and future net cash flow information for the Company represents proved reserves located in the United States. The reserves as of December 31, 2005, 2004 and 2003 have been estimated by Netherland, Sewell and Associates, Inc., independent petroleum engineers. The determination of oil and gas reserves is based on estimates, which are highly complex and interpretive. The estimates are subject to continuing change as additional information becomes available. The standardized measure of discounted future net cash flows is prepared under the guidelines set forth by the Securities and Exchange Commission (SEC) that require the calculation to be performed using year-end oil and gas prices. The oil and gas prices used as of December 31, 2005, 2004 and 2003 were $59.87 per bbl of oil and $8.01 per mcf of gas, $42.25 per bbl of oil and $5.56 per Mcf of gas and $29.69 per bbl of oil, and $5.89 per mcf of gas, respectively. Future production costs are based on year-end costs and include severance taxes. Each property that is operated by the Company is also charged with field-level overhead in the reserve calculation. The present value of future cash inflows is based on a 10% discount rate. 79 Reserve Quantities Gas Oil Mcf Bbls Proved Reserves: Balance, December 31, 2002 20,622,266 141,652 Extensions and discoveries 4,446,547 36,288 Revisions of previous estimates (a) (9,752,505) (66,455) Sales of reserves in place (1,458,270) (8,500) Purchases of reserves in place - - Production (257,035) (1,998) ----------- ------- Balance, December 31, 2003 13,601,003 100,987 Extensions and discoveries 26,788,308 168,451 Revisions of previous estimates (b) (4,940,340) (28,898) Sales of reserves in place (2,879,772) (23,712) Purchases of reserves in place 7,636,924 62,326 Production (505,967) (5,080) --------- -------- Balance, December 31, 2004 39,700,156 274,074 Extensions and discoveries 49,217,928 222,943 Revisions of previous estimates (c) (12,814,086) (109,093) Sales of reserves in place - - Purchases of reserves in place - - Production (1,648,870) (10,636) ----------- -------- Balance, December 31, 2005 74,455,128 377,288 ========== ======= Proved Developed Reserves Balance, December 31, 2005 18,974,697 111,655 ========== ========= Balance, December 31, 2004 8,163,127 69,752 =========== ========= Balance, December 31, 2003 2,937,388 24,818 =========== ========= (a) The revisions of previous estimates during 2003 was due primarily to a failed re-completion on one of the Company's wells, which resulted in a reduction in the reserves associated with the producing wellbore location and the loss of the surrounding proved undeveloped offset locations. (b) The revisions of previous estimates during 2004 relate to the write down of the reserves related to two wells and their offset locations resulting from scale deposits in the wellbores. (c) The majority of the revisions of previous estimates during 2005 are comprised of the following: o Four proved undeveloped locations were omitted from the 2005 reserve report because these locations required a higher capital investment than originally estimated due to drilling and completion problems and due to the lack of historical data related to recent completions and recompletions in this area. o Six proved undeveloped locations were omitted from the 2005 reserve report because recent drilling activity indicates that these locations may be outside of or on the edge of a previously identified zone. 80 o Two proved developed non-producing completions significantly underperformed previous forecasts. Standardized Measure of Discounted Future Net Cash Flows December 31, ------------------------------------------- 2005 2004 2003 ---- ---- ---- Future cash flows $ 618,843,800 $ 231,958,400 $ 83,099,200 Future production and development costs (300,991,100) (123,579,100) (32,804,600) Future income taxes (23,006,800) - - ------------ ------------- ----------- Future net cash flows before discount 294,845,900 108,379,300 50,294,600 ----------- ----------- ------------- 10% discount to present value (190,224,900) (76,077,700) (34,099,500) ------------- ------------ ------------- Standardized measure of discounted future net cash flows $ 104,621,000 $ 32,301,600 $16,195,100 ============= ============ =========== Changes in the Standardized Measure of Discounted Future Net Cash Flows For the Years Ended December 31, ---------------------- -------------------- 2005 2004 2003 ---- ---- ---- Standardized measure of discounted future net cash flows at the beginning of year $ 32,301,600 $16,195,100 $12,312,002 Sales of oil and gas produced, net of production Costs (13,197,714) (2,485,621) (926,165) Net changes in prices and production costs 28,283,823 (4,045,575) 13,209,650 Extensions and discoveries, net of future production and development costs 107,380,301 34,439,255 7,250,499 Previously estimated development costs incurred (1,681,163) 17,499,346 4,218,902 Changes in estimated future development costs (34,138,277) (62,687,146) 1,890,021 Revisions of previous quantity estimates (28,607,463) (1,055,871) (2,629,973) Purchases of reserves in place - 1,654,068 - Sales of reserves in place - (623,985) (391,020) Net change in income taxes (3,225,000) - - Accretion of discount 3,214,885 1,619,510 1,231,200 Changes in production rates and other 14,290,008 31,792,519 (19,970,016) ----------- ------------ ------------ Standardized measure of discounted future net cash flows at the end of year $ 104,621,000 $ 32,301,600 $16,195,100 ============= ============= =========== 81 ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None. ITEM 9A - CONTROLS AND PROCEDURES Disclosure Controls and Procedures Our management has evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2005. Our disclosure controls and procedures are designed to provide us with a reasonable assurance that the information required to be disclosed in reports filed with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms. The disclosure controls and procedures are also designed to provide reasonable assurance that such information is accumulated and communicated to our management as appropriate to allow such persons to make timely decisions regarding required disclosures. Our management does not expect that our disclosure controls and procedures will prevent all errors and all fraud. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Based on the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple errors or mistakes. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events. Therefore, a control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Our disclosure controls and procedures are designed to provide such reasonable assurances of achieving our desired control objectives, and our CEO and CFO have concluded, as of December 31, 2005, that our disclosure controls and procedures are effective in achieving that level of reasonable assurance. Changes in internal control over financial reporting during the fourth quarter of 2005. There have been no changes in our internal controls over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) or in other factors that occurred during the fiscal quarter ended December 31, 2005, that have materially affected or are reasonably likely to materially affect our internal controls over financial reporting. Internal control over financial reporting Our internal controls over financial reporting are designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of our financial statements in accordance with GAAP. These internal controls over financial reporting were designed under the supervision of our management and include policies and procedures that: (i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets, (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of 82 financial statements in accordance with GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on our financial statements. In accordance with Item 308 of SEC Regulation S-K, management is required to provide an annual report regarding internal controls over our financial reporting. This report, which includes management's assessment of the effectiveness of our internal controls over financial reporting, is found below. Management's Report on Internal Control Over Financial Reporting Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. The Company's internal control over financial reporting is designed, under the supervision of the Company's chief executive and chief financial officers, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America (GAAP). The Company's internal control over financial reporting includes those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company's assets that could have a material effect on the financial statements. Because of the inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures my deteriorate. Management assessed the effectiveness of the Company's internal control over financial reporting as of December 31, 2005. In making this assessment, management used the criteria set for by the Committee of Sponsoring Organizations of the Treadway Commission in Internal Control-Integrated Framework. Based on our assessment and those criteria, management believes that the Company maintained effective internal control over financial reporting as of December 31, 2005. The Company's assessment of the effectiveness of the Company's internal control over financial reporting as of December 31, 2005 has been audited by Hein & Associates LLP, an independent registered public accounting firm, as stated in their report which appears elsewhere in this report. 83 Pursuant to the requirements of Rules 13a-15(f) and 15d-15(f) of the Securities Exchange Act of 1934, as amended, this Annual Report on Internal Control Over Financial Reporting has been signed below by the following persons on behalf of the registrant and in the capacities indicated below on March 1, 2006. Mark A. Erickson President & Chief Executive Officer W. King Grant Chief Financial Officer REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the Board of Directors Gasco Energy, Inc. Englewood, Colorado We have audited management's assessment, included in the accompanying Management's Report on Internal Control Over Financial Reporting that Gasco Energy, Inc. ("Gasco") maintained effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control--Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Gasco's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management's assessment and an opinion on the effectiveness of the company's internal control over financial reporting based on our audit. We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management's assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion. A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to 84 permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. In our opinion, management's assessment that Gasco Energy, Inc. maintained effective internal control over financial reporting as of December 31, 2005, is fairly stated, in all material respects, based on criteria established in Internal Control--Integrated Framework issued by COSO. Also in our opinion, Gasco maintained, in all material respects, effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal Control--Integrated Framework issued by COSO. We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial statements of Gasco Energy, Inc. and our report dated March 1, 2006 expressed an unqualified opinion. /s/ Hein & Associates LLP Denver, Colorado March 1, 2006 ITEM 9B - OTHER INFORMATION None. PART III ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT The information required by this item will be included in the definitive proxy statement of Gasco relating to the Company's 2006 Annual Meeting of Shareholders to be filed with the SEC pursuant to Regulation 14A, which information is incorporated herein by reference. ITEM 11 - EXECUTIVE COMPENSATION The information required by this item will be included in the definitive proxy statement of Gasco relating to the Company's 2006 Annual Meeting of Shareholders to be filed with the SEC pursuant to Regulation 14A, which information is incorporated herein by reference. 85 ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS The information required by this item will be included in the definitive proxy statement of Gasco relating to the Company's 2006 Annual Meeting of Shareholders to be filed with the SEC pursuant to Regulation 14A, which information is incorporated herein by reference. ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS The information required by this item will be included in the definitive proxy statement of Gasco relating to the Company's 2006 Annual Meeting of Shareholders to be filed with the SEC pursuant to Regulation 14A, which information is incorporated herein by reference. ITEM 14 - PRINCIPAL ACCOUNTANT FEES AND SERVICES The information required by this item will be included in the definitive proxy statement of Gasco relating to the Company's 2006 Annual Meeting of Shareholders to be filed with the SEC pursuant to Regulation 14A, which information is incorporated herein by reference. ITEM 15 - EXHIBITS AND FINANCIAL STATEMENT SCHEDULES (a) 1. See "Index to Financial Statements" under Item 8 on page 42. 2. Financial Statement Schedules - none. 3. Exhibits - See Index to Exhibits, below. INDEX TO EXHIBITS 2.1 Agreement and Plan of Reorganization dated January 31, 2001 among San Joaquin Resources Inc., Nampa Oil & Gas, Ltd., and Pannonian Energy, Inc. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated January 31, 2001, filed on February 2, 2001). 2.2 Agreement and Plan of Reorganization dated December 15, 1999 by and between LEK International, Inc. and San Joaquin Oil & Gas Ltd. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated December 31, 1999, filed on January 21, 2000). 2.3 Property Purchase Agreement dated as of April 23, 2002, between the Company and Shama Zoe Limited Partnership (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated May 1, 2002, filed on May 9, 2002). 2.4 Purchase Agreement dated as of July 16, 2002, among Gasco, Pannonian Energy Inc., San Joaquin Oil & Gas Ltd., Brek, Brek Petroleum Inc., Brek Petroleum (California), Inc. and certain stockholders of Gasco. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated July 16, 2002, filed on July 31, 2002). 2.5 Purchase and Sale Agreement between ConocoPhillips and the Company relating to the Riverbend Field, Uintah and Duchesne Counties, Utah, Effective January 1, 2004 (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated March 9, 2004, filed on March 15, 2004). 86 2.6 Net Profits Purchase Agreement between Gasco Production Company, Red Oak Capital Management, LLC, MBG, LLC and MBGV Partition, LLC, dated August 6, 2004 (incorporated by reference to Exhibit 2.1 of the Company's Current Report on Form 8-K filed September 7, 2004). 2.7 Purchase Supplement to Net Profits Purchase Agreement between Gasco Production Company, Red Oak Capital Management, LLC, MBG, LLC and MBGV Partition, LLC, dated August 20, 2004 (incorporated by reference to Exhibit 2.2 of the Company's Current Report on Form 8-K filed September 7, 2004. 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). 3.5 Certificate of Designation for Series B Convertible 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, dated as of August 14, 2002 between the Company and certain investors Purchasing Common Stock in August, 2002. (Filed as Exhibit 10.21 to the Company's Form S-1 Registration Statement dated November 15, 2002, filed on November 15, 2002). 4.2 Form of Gasco Energy, Inc. 8.00% Convertible Debenture, dated October 15, 2003 between each of The Frost National Bank, Custodian FBO Renaissance US Growth & Investment Trust PLC Trust No. W00740100, HSBC Global Custody Nominee (U.K.) Limited Designation No. 896414 and The Frost National Bank, Custodian FBO Renaissance Capital Growth & Income Fund III, Inc. Trust No. W00740000 (incorporated by reference to Exhibit 4.6 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.3 Deed of Trust and Security Agreement, dated October 15, 2003 between Pannonian and BFSUS Special Opportunities Trust PLC, Renaissance Capital Growth & Income Fund III, Inc. and Renaissance US Growth & Income Trust PLC (incorporated by reference to Exhibit 4.7 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.4 Subsidiary Guaranty Agreement, dated October 15, 2003 between Pannonian and Renn Capital Group, Inc (incorporated by reference to Exhibit 4.8 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.5 Subsidiary Guaranty Agreement, dated October 15, 2003 between San Joaquin Oil and Gas, Ltd. And Renn Capital Group, Inc (incorporated by reference to Exhibit 4.9 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.6 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). 87 4.7 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). 4.8 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). 4.9 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). 4.10 Registration Rights Agreement dated October 20, 2004, among Gasco Energy, Inc., J.P. Morgan Securities Inc. and First Albany Capital Inc (incorporate by reference to Exhibit 4.10 to the Company's Form 10-Q for the quarter ended September 30, 2004 filed on November 12, 2004). #10.11999 Stock Option Plan (incorporated by reference to Exhibit 4.1 to the Company's Form 10-KSB for the fiscal year ended December 31, 1999, filed on April 14, 2000). #10.2Form of Stock Option Agreement under the 1999 Stock Option Plan (incorporated by reference to Exhibit 10.8 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). #10.3Stock Option Agreement dated January 2, 2001 between Gasco and Mark A. Erickson (Filed as Exhibit 10.9 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). #10.4Form of Stock Option Agreement between Gasco and each of the individuals named therein (incorporated by reference to Exhibit 4.6 to the Company's Form S-8 Registration Statement (Reg. No. 333-122716), filed on February 10, 2005). #10.5W. King Grant Amended and Restated Employment Contract dated February 14, 2003 (Filed as Exhibit 10.10 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.6Michael Decker Amended and Restated Employment Contract dated February 14, 2003 (Filed as Exhibit 10.11 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.7Mark A. Erickson Amended and Restated Employment Contract dated February 14, 2003 (Filed as Exhibit 10.12 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.8Amended and Restated Consulting Agreement dated February 14, 2003, between Gasco and Marc Bruner (Filed as Exhibit 10.13 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.92003 Restricted Stock Plan (Filed as Appendix B to the Company's Proxy Statement dated August 25, 2003 for its 2003 Annual Meeting of Stockholders, filed on August 25, 2003). 10.10Muddy Creek Exploration Agreement dated August 15, 2001, between Gasco, Shama Zoe Limited Partnership and Burlington Oil and Gas Company (Filed as Exhibit 10.15 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.11CD Exploration Agreement dated August 15, 2001, between Gasco, Shama Zoe Limited Partnership and Burlington Oil and Gas Company (Filed as Exhibit 10.16 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 88 10.12Gamma Ray Exploration Agreement dated August 15, 2001, between Gasco, Shama Zoe Limited Partnership and Burlington Oil and Gas Company (Filed as Exhibit 10.17 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.13Sublette County, WY AMI Agreement dated August 22, 2001 between Gasco, Alpine Gas Company and Burlington Oil and Gas Company (Filed as Exhibit 10.18 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.14Lead Contractor Agreement dated January 24, 2002, between Gasco and Halliburton Energy Services, Inc. (Filed as Exhibit 10.19 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.15Property Purchase Agreement, dated as of April 23, 2002, between the Company and Shama Zoe Limited Partnership (Filed as Exhibit 2.1 to the Company's Form 8-K dated May 1, 2002, filed on May 9, 2002). 10.16Purchase Agreement, dated as of July 16, 2002, among the Company, Pannonian Energy Inc., San Joaquin Oil & Gas Ltd., Brek Energy Corporation, Brek Petroleum Inc., Brek Petroleum (California), Inc. and certain stockholders (Filed as Exhibit 2.1 to the Company's Form 8-K dated July 16, 2002, filed on July 31, 2002). 10.17Amendment No. 1 to Property Purchase Agreement dated as of August 9, 2002 between the Company and Shama Zoe Limited Partnership. (Filed as Exhibit 10.21 to the Company's Form S-1 dated November 15, 2002, filed on November 15, 2002). 10.18Financial Advisory Services Agreement dated August 22, 2002, between the Company and Energy Capital Solutions LLC. (Filed as Exhibit 10.21 to the Company's Form S-1 Registration Statement, filed on November 15, 2002). 10.19Termination and Settlement Agreement, dated as of December 23, 2004, among Gasco Energy, Inc., Marc A. Bruner and Mark A. Erickson (Filed as Exhibit 10.1 to the Company's Current Report on Form 8-K filed on October 20, 2004). 10.20Joint 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). *21 List of Subsidiaries *23.1 Consent of Deloitte & Touche, LLP *23.2 Consent of Netherland, Sewell & Associates, Inc. *23.3 Consent of Hein & Associates LLP *31 Rule 13a-14(a)/15d-14(a) Certifications *32 Section 1350 Certifications * Filed herewith. # Identifies management contracts and compensatory plans or arrangements. 89 SIGNATURES Pursuant to the requirements of Section 13 or 15(d) of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. GASCO ENERGY, INC. Dated: February 27, 2006 By: /s/ Mark A. Erickson ------------------------------------- Mark A. Erickson, President and CEO Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated. Signature Title Date /s/ Mark A. Erickson Director and President and Chief Executive Officer February 27, 2006 - -------------------- Mark A. Erickson /s/ Marc A. Bruner Director February 27, 2006 - --------------------- Marc A. Bruner /s/ Carl Stadelhofer Director February 27, 2006 - -------------------- Carl Stadelhofer /s/ W. King Grant Executive Vice President and Chief Financial Officer February 27, 2006 - ----------------- W. King Grant (Principal Financial Officer and Principal Accounting Officer) /s/ Carmen Lotito Director February 27, 2006 - ----------------- Carmen ("Tony") Lotito /s/ Charles B. Crowell Director February 27, 2006 - ---------------------- Charles B. Crowell /s/ Richard S. Langdon Director February 27, 2006 - ---------------------- Richard S. Langdon /s/ R. J. Burgess Director February 27, 2006 - --------------------- R.J. Burgess /s/ John A. Schmit Director February 27, 2006 - ------------------ John A. Schmit 90 INDEX TO EXHIBITS 2.1 Agreement and Plan of Reorganization dated January 31, 2001 among San Joaquin Resources Inc., Nampa Oil & Gas, Ltd., and Pannonian Energy, Inc. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated January 31, 2001, filed on February 2, 2001). 2.2 Agreement and Plan of Reorganization dated December 15, 1999 by and between LEK International, Inc. and San Joaquin Oil & Gas Ltd. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated December 31, 1999, filed on January 21, 2000). 2.3 Property Purchase Agreement dated as of April 23, 2002, between the Company and Shama Zoe Limited Partnership (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated May 1, 2002, filed on May 9, 2002). 2.4 Purchase Agreement dated as of July 16, 2002, among Gasco, Pannonian Energy Inc., San Joaquin Oil & Gas Ltd., Brek, Brek Petroleum Inc., Brek Petroleum (California), Inc. and certain stockholders of Gasco. (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated July 16, 2002, filed on July 31, 2002). 2.5 Purchase and Sale Agreement between ConocoPhillips and the Company relating to the Riverbend Field, Uintah and Duchesne Counties, Utah, Effective January 1, 2004 (incorporated by reference to Exhibit 2.1 to the Company's Form 8-K dated March 9, 2004, filed on March 15, 2004). 2.6 Net Profits Purchase Agreement between Gasco Production Company, Red Oak Capital Management, LLC, MBG, LLC and MBGV Partition, LLC, dated August 6, 2004 (incorporated by reference to Exhibit 2.1 of the Company's Current Report on Form 8-K filed September 7, 2004). 2.7 Purchase Supplement to Net Profits Purchase Agreement between Gasco Production Company, Red Oak Capital Management, LLC, MBG, LLC and MBGV Partition, LLC, dated August 20, 2004 (incorporated by reference to Exhibit 2.2 of the Company's Current Report on Form 8-K filed September 7, 2004. 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). 3.5 Certificate of Designation for Series B Convertible 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, dated as of August 14, 2002 between the Company and certain investors Purchasing Common Stock in August, 2002. (Filed as Exhibit 10.21 to the Company's Form S-1 Registration Statement dated November 15, 2002, filed on November 15, 2002). 4.2 Form of Gasco Energy, Inc. 8.00% Convertible Debenture, dated October 15, 2003 between each of The Frost National Bank, Custodian FBO Renaissance US Growth & Investment Trust PLC Trust No. W00740100, HSBC Global Custody Nominee (U.K.) Limited Designation No. 896414 and The Frost National Bank, Custodian FBO Renaissance Capital Growth & Income Fund III, Inc. Trust No. W00740000 (incorporated by reference to Exhibit 4.6 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 91 4.3 Deed of Trust and Security Agreement, dated October 15, 2003 between Pannonian and BFSUS Special Opportunities Trust PLC, Renaissance Capital Growth & Income Fund III, Inc. and Renaissance US Growth & Income Trust PLC (incorporated by reference to Exhibit 4.7 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.4 Subsidiary Guaranty Agreement, dated October 15, 2003 between Pannonian and Renn Capital Group, Inc (incorporated by reference to Exhibit 4.8 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.5 Subsidiary Guaranty Agreement, dated October 15, 2003 between San Joaquin Oil and Gas, Ltd. And Renn Capital Group, Inc (incorporated by reference to Exhibit 4.9 to the Company's Form 10-Q for the quarter ended September 30, 2003, filed on November 10, 2003). 4.6 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). 4.7 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). 4.8 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). 4.9 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). 4.10 Registration Rights Agreement dated October 20, 2004, among Gasco Energy, Inc., J.P. Morgan Securities Inc. and First Albany Capital Inc (incorporate by reference to Exhibit 4.10 to the Company's Form 10-Q for the quarter ended September 30, 2004 filed on November 12, 2004). #10.11999 Stock Option Plan (incorporated by reference to Exhibit 4.1 to the Company's Form 10-KSB for the fiscal year ended December 31, 1999, filed on April 14, 2000). #10.2Form of Stock Option Agreement under the 1999 Stock Option Plan (incorporated by reference to Exhibit 10.8 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). #10.3Stock Option Agreement dated January 2, 2001 between Gasco and Mark A. Erickson (Filed as Exhibit 10.9 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). #10.4Form of Stock Option Agreement between Gasco and each of the individuals named therein (incorporated by reference to Exhibit 4.6 to the Company's Form S-8 Registration Statement (Reg. No. 333-122716), filed on February 10, 2005). #10.5 W. King Grant Amended and Restated Employment Contract dated February 14, 2003 (Filed as Exhibit 10.10 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.6Michael Decker Amended and Restated Employment Contract dated February 14, 2003 (Filed as Exhibit 10.11 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). 92 #10.7Mark A. Erickson Amended and Restated Employment Contract dated February 14, 2003 (Filed as Exhibit 10.12 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.8Amended and Restated Consulting Agreement dated February 14, 2003, between Gasco and Marc Bruner (Filed as Exhibit 10.13 to the Company's Form 10-K for the fiscal year ended December 31, 2002, filed on March 29, 2003). #10.92003 Restricted Stock Plan (Filed as Appendix B to the Company's Proxy Statement dated August 25, 2003 for its 2003 Annual Meeting of Stockholders, filed on August 25, 2003). 10.10Muddy Creek Exploration Agreement dated August 15, 2001, between Gasco, Shama Zoe Limited Partnership and Burlington Oil and Gas Company (Filed as Exhibit 10.15 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.11CD Exploration Agreement dated August 15, 2001, between Gasco, Shama Zoe Limited Partnership and Burlington Oil and Gas Company (Filed as Exhibit 10.16 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.12Gamma Ray Exploration Agreement dated August 15, 2001, between Gasco, Shama Zoe Limited Partnership and Burlington Oil and Gas Company (Filed as Exhibit 10.17 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.13Sublette County, WY AMI Agreement dated August 22, 2001 between Gasco, Alpine Gas Company and Burlington Oil and Gas Company (Filed as Exhibit 10.18 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.14Lead Contractor Agreement dated January 24, 2002, between Gasco and Halliburton Energy Services, Inc. (Filed as Exhibit 10.19 to the Company's Form 10-K for the fiscal year ended December 31, 2001, filed on March 29, 2002). 10.15Property Purchase Agreement, dated as of April 23, 2002, between the Company and Shama Zoe Limited Partnership (Filed as Exhibit 2.1 to the Company's Form 8-K dated May 1, 2002, filed on May 9, 2002). 10.16Purchase Agreement, dated as of July 16, 2002, among the Company, Pannonian Energy Inc., San Joaquin Oil & Gas Ltd., Brek Energy Corporation, Brek Petroleum Inc., Brek Petroleum (California), Inc. and certain stockholders (Filed as Exhibit 2.1 to the Company's Form 8-K dated July 16, 2002, filed on July 31, 2002). 10.17Amendment No. 1 to Property Purchase Agreement dated as of August 9, 2002 between the Company and Shama Zoe Limited Partnership. (Filed as Exhibit 10.21 to the Company's Form S-1 dated November 15, 2002, filed on November 15, 2002). 10.18Financial Advisory Services Agreement dated August 22, 2002, between the Company and Energy Capital Solutions LLC. (Filed as Exhibit 10.21 to the Company's Form S-1 Registration Statement, filed on November 15, 2002). 10.19Termination and Settlement Agreement, dated as of December 23, 2004, among Gasco Energy, Inc., Marc A. Bruner and Mark A. Erickson (Filed as Exhibit 10.1 to the Company's Current Report on Form 8-K filed on October 20, 2004). 10.20Joint 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). *21 List of Subsidiaries 93 *23.1 Consent of Deloitte & Touche, LLP *23.2 Consent of Netherland, Sewell & Associates, Inc. *23.3 Consent of Hein & Associates LLP *31 Rule 13a-14(a)/15d-14(a) Certifications *32 Section 1350 Certifications * Filed herewith. # Identifies management contracts and compensatory plans or arrangements. 94