Gasco - ------- Energy For Immediate Release on, Tuesday, May 9, 2006 GASCO ENERGY ANNOUNCES FIRST QUARTER 2006 FINANCIAL AND OPERATIONAL RESULTS - REVENUE GROWTH OF 465% - OIL AND GAS SALES OF $5.9 MILLION - RECORD OPERATING CASH FLOW OF $1.1 MILLION - PRODUCTION GROWTH OF 512% QUARTER-OVER-QUARTER AND 16% SEQUENTIALLY DENVER - May 9, 2006 - (PRNewswire) - Gasco Energy (AMEX: GSX) today reported its financial and operating results for the quarter ended March 31, 2006. Financial Results For the first quarter 2006, Gasco reported a net loss attributable to common shareholders of $0.2 million, or breakeven results of $0.00 per share, as compared to a net loss for the same period in 2005 of $1.7 million, or $0.02 per share. All per share figures are basic and diluted. Included in the quarter's G&A expense is $1.0 million in expenses related to the adoption of FAS 123R which requires public companies to expense employee share-based compensation, a non-cash item, each quarter. Total revenues grew by 465% to a company-record $7.3 million, as compared to $1.3 million in the first quarter 2005. The growth in total revenue is attributed to increased natural gas production and higher prices received for sales of the company's natural gas. Oil and gas sales for the first quarter 2006 were $5.9 million as compared to $0.8 million for the same period in 2005, an increase of 649%. Gathering revenues grew to $0.5 million from $0.1 million in 2005. The revenue growth is attributed to increased natural gas throughput. Gasco's total assets were $205.4 million at March 31, 2006, up 75% from $117.3 million at March 31, 2005. Cash and investments were $70.4 million as compared to $46 million in the same period in 2005. Working capital at March 31, 2006 was $73.4 million versus $45.4 million at March 31, 2005. Net cash provided by operating activities for the first quarter 2006 was a record $1.1 million as compared to a deficit of $0.5 million in the year-ago period. Record Quarterly Production Estimated cumulative net production for the quarter ended March 31, 2006 was 901.0 million cubic feet of natural gas equivalents, an increase of 16% over fourth quarter 2005 production of 776.1 MMcfe, and 512% above first quarter 2005's production of 147.1 MMcfe. Net production increases are attributed to the completion of new wells and behind-pipe recompletions partially offset by normal production declines in existing wells. Net production for the quarter was 6% higher than volumes reported in the company's operations update dated April 10, 2006. For the first quarter of 2006, the average price received for sales of Gasco's natural gas and liquids was $6.50 per Mcf and $57.08 per barrel of liquid hydrocarbons. This compares to $5.19 per Mcf and $49.58 per barrel for the same period in 2005. The company has no hedges in place. 1 Conference Call A conference call with investors, analysts and other interested parties is scheduled for 11:00 a.m. EDT on Wednesday, May 10, 2006 to discuss first quarter 2006 financial and operating results. You are invited to listen to the call which will be broadcast live over the Internet at www.gascoenergy.com. Date: Wednesday, May 10, 2006 Time: 11:00 a.m. EDT 10:00 a.m. CDT 9:00 a.m. MDT 8:00 a.m. PDT Call: (866) 392-4171 (US/Canada) and (706) 634-6345 (International), passcode 8486202 Internet: Live and rebroadcast over the Internet: log on to www.gascoenergy.com Replay: Available through Friday, May 12 at (800) 642-1687 (US/Canada) and (706) 645-9291 (International) using passcode 8486202 and for 30 days at www.gascoenergy.com [Financial and Operational Tables Accompany this News Release] The notes accompanying the financial statements are an integral part of the consolidated financial statements and can be found in Gasco's filing on Form 10-Q dated May 9, 2006. About Gasco Energy Gasco Energy, Inc. is a Denver-based natural gas and oil exploitation and development company that focuses on natural-gas-rich prospects in the Rocky Mountain area of the United States. The Company currently is active in the Uinta Basin in Utah and controls acreage in the Greater Green River Basin of Wyoming. To learn more, visit www.gascoenergy.com. Forward-looking statements Certain statements set forth in this press release relate to management's future plans, objectives and expectations. Such statements are forward-looking within the meanings of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this press release, including, without limitation, statements regarding the Company's future financial position, potential resources, business strategy, budgets, projected costs and plans and objectives of management for future operations, are forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "intend," "project," "estimate," "anticipate," "believe," or "continue" or the negative thereof or similar terminology. Although any forward-looking statements contained in this press release are to the knowledge or in the judgment of the officers and directors of the Company, believed to be reasonable, there can be no assurances that any of these expectations will prove correct or that any of the actions that are planned will be taken. Forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual performance and financial results in future periods to differ materially from any projection, estimate or forecasted result. Some of the key factors that may cause actual results to vary from those the Company expects include inherent uncertainties in interpreting engineering and reserve or production data; operating hazards; delays or cancellations of drilling operations because of weather and other natural and economic forces; fluctuations in oil and natural gas prices in response to changes in supply; competition from other companies with greater resources; environmental and other government regulations; defects in title to properties; increases in the Company's cost of borrowing or inability or unavailability of capital resources to fund capital expenditures; and other risks described under "Risk Factors" in the Company's Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 3, 2006. Contact for Gasco Energy, Inc.: Investor Relations: 303-483-0044 --30-- 2 GASCO ENERGY, INC. CONSOLIDATED BALANCE SHEETS (Unaudited) March 31, December 31, 2006 2005 ASSETS CURRENT ASSETS Cash and cash equivalents $40,408,462 $62,661,368 Restricted investment 3,575,000 10,139,000 Short-term investments 30,000,000 15,000,000 Accounts receivable Joint interest billings 3,065,919 1,792,038 Revenue 2,412,480 3,115,154 Inventory 4,572,897 1,182,982 Prepaid expenses 543,137 645,554 ----------- --- ------- Total 84,577,895 94,536,096 ----------- ---------- PROPERTY, PLANT AND EQUIPMENT, at cost Oil and gas properties (full cost method) Proved mineral interests 95,796,379 83,972,300 Unproved mineral interests 13,892,137 13,323,712 Wells in progress 2,868,283 - Gathering assets 6,243,162 4,831,050 Equipment 5,306,332 5,148,388 Furniture, fixtures and other 229,857 175,607 ----------- ----------- Total 124,336,150 107,451,057 Less accumulated depreciation, depletion and amortization (9,805,274) (6,986,662) ----------- ----------- Total 114,530,876 100,464,395 ------------ ----------- OTHER ASSETS Restricted investment 3,602,243 3,565,020 Deferred financing costs 2,519,919 2,634,461 Debt issuance costs 208,051 - ---------- --------- Total 6,330,213 6,199,481 ---------- --------- TOTAL ASSETS $ 205,438,984 $ 201,199,972 ============= ============= 3 GASCO ENERGY, INC. CONSOLIDATED BALANCE SHEETS (continued) (Unaudited) March 31, December 31, 2006 2005 LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES Accounts payable $1,167,045 $ 907,772 Revenue payable 1,326,593 1,658,141 Advances from joint interest owners 3,076,101 2,476,080 Accrued interest 1,737,849 844,098 Accrued expenses 3,843,141 2,571,047 ----------- --------- Total 11,150,729 8,457,138 ----------- --------- NONCURRENT LIABILITIES 5.5% Convertible Senior Notes 65,000,000 65,000,000 Asset retirement obligation 243,669 223,947 Deferred rent expense 78,343 78,727 ---------- ---------- Total 65,322,012 65,302,674 ---------- ---------- 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 - 1 Common stock - $.0001 par value; 300,000,000 shares authorized; 85,675,256 shares issued and 85,601,556 outstanding in 2006 85,041,492 shares issued and 84,967,792 shares outstanding in 2005 8,572 8,504 Additional paid in capital 158,800,349 157,540,755 Deferred compensation - (443,579) Accumulated deficit (29,712,383) (29,535,226) Less cost of treasury stock of 73,700 common shares (130,295) (130,295) ------------ ----------- Total 128,966,243 127,440,160 ------------ ----------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 205,438,984 $ 201,199,972 =============- ============= 4 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Three Months Ended March 31, --------------------------------------- 2006 2005 REVENUES Gas $ 5,697,115 $ 714,732 Oil 232,562 76,795 Gathering 483,139 133,767 Interest income 846,706 360,053 --------- --------- Total 7,259,522 1,285,347 --------- --------- OPERATING EXPENSES Lease operating 530,015 156,432 Gathering operations 387,793 224,747 Depletion, depreciation and amortization 2,826,542 372,236 General and administrative 2,684,036 1,223,798 Interest expense 1,008,293 1,008,262 --------- --------- Total 7,436,679 2,985,475 --------- --------- NET LOSS (177,157) (1,700,128) Preferred stock dividends (1,393) (7,162) --------- ---------- NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (178,550) $ (1,707,290) ========== =========== NET LOSS PER COMMON SHARE - BASIC AND DILUTED $ (0.00) $ (0.02) ========= ========= WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC AND DILUTED 84,643,556 70,042,691 ========== ========== 5 GASCO ENERGY, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) Three Months Ended March 31, ----------------------------------- 2006 2005 CASH FLOWS FROM OPERATING ACTIVITIES Net loss $(177,157) $ (1,700,128) Adjustment to reconcile net loss to net cash used in operating activities Depreciation, depletion and impairment expense 2,821,205 369,596 Accretion of asset retirement obligation 5,338 2,640 Stock compensation 989,417 125,400 Amortization of deferred rent (384) 13,735 Amortization of deferred financing costs 114,542 114,542 Changes in operating assets and liabilities: Accounts receivable (571,207) (534,959) Inventory (3,389,915) (498,282) Prepaid expenses 102,417 126,403 Accounts payable 259,273 (1,136,233) Revenue payable (331,548) 75,213 Advances from joint interest owners 600,021 333,535 Accrued interest 893,751 893,750 Accrued expenses (211,664) 1,294,736 ----------- ----------- Net cash provided by (used in) operating activities 1,104,089 (520,052) ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Cash paid for furniture, fixtures and other (56,843) (44,522) Cash paid for acquisitions, development and exploration (15,174,942) (6,639,094) Proceeds from property sales - 828,102 Increase in short-term investments (15,000,000) - Proceeds from sale of short-term investments - 5,000,000 Cash designated as restricted (37,223) (105,617) Cash undesignated as restricted 6,564,000 - ------------ ---------- Net cash used in investing activities (23,705,008) (961,131) ------------ ---------- CASH FLOWS FROM FINANCING ACTIVITIES Preferred dividends (1,393) (6,809) Exercise of options to purchase common stock 557,457 - Cash paid for debt issuance costs (208,051) - --------- --------- Net cash provided by (used in) financing activities 348,013 (6,809) --------- --------- NET DECREASE IN CASH AND CASH EQUIVALENTS (22,252,906) (1,487,992) CASH AND CASH EQUIVALENTS: BEGINNING OF PERIOD 62,661,368 25,717,081 ------------ ---------- END OF PERIOD $ 40,408,462 $ 24,229,089 ============ ============ 6